Integral Corporation - 5842.T - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	3,279	4,036	8,295	31,226	9,333	19,180	📊
Revenue Growth (1Y)	--	+23.09%	+105.53%	+276.44%	-70.11%	+105.51%	📊
Revenue Growth (5Y)	--	--	--	--	+184.64%	+484.95%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	📊
Cost of Revenue	398	530	83	9,405	4,754	5,554	📊
Cost of Revenue Growth (1Y)	--	+33.29%	-84.31%	+11212.52%	-49.45%	+16.83%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+1095.79%	+1297.02%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	📊
Gross Profit	2,881	3,506	8,212	21,821	4,579	13,626	📊
Gross Profit Growth (1Y)	--	+21.68%	+134.22%	+165.72%	-79.02%	+197.58%	📊
Gross Profit Growth (5Y)	--	--	--	--	+58.92%	+372.90%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	📊
Operating Expenses	1,511	1,036	-2,700	5,212	-4,674	-3,499	📊
Operating Expenses Growth (1Y)	--	-31.46%	-360.64%	+293.06%	-189.68%	+25.14%	📊
Operating Expenses Growth (5Y)	--	--	--	--	-409.29%	-331.54%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	📊
Sell General Administrative	0	0	0	5,212	0	--	📊
Research and Development	0	0	0	0	0	--	📊
Other Income Expenses	-86	-87	-2,700	0	-4,674	-3,499	📊
EBITDA	1,953	3,188	11,181	26,221	9,914	19,636	📊
EBITDA Growth (1Y)	--	+63.29%	+250.65%	+134.52%	-62.19%	+98.06%	📊
EBITDA Growth (5Y)	--	--	--	--	+407.73%	+905.62%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	📊
Depreciation and Amortization	184	186	186	205	355	358	📊
Operating Income	1,768	3,000	10,995	26,014	9,253	19,111	📊
Operating Income Growth (1Y)	--	+69.72%	+266.47%	+136.60%	-64.43%	+106.54%	📊
Operating Income Growth (5Y)	--	--	--	--	+423.45%	+981.12%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	📊
Interest Expense	87	89	81	0	295	248	📊
Pre Tax Income	1,681	2,913	10,920	25,985	9,264	19,045	📊
Tax Provision	508	892	3,345	7,879	3,190	5,883	📊
NET INCOME	1,173	2,021	7,574	18,106	6,077	13,142	📊
Net Income Growth (1Y)	--	+72.28%	+274.73%	+139.04%	-66.44%	+116.26%	📊
Net Income Growth (5Y)	--	--	--	--	+417.93%	+1020.08%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	📊
Basic EPS	37.4	74.52	262.37	510.65	179.46	386.54	📊
Diluted EPS	37.4	68.48	243.93	510.65	172.41	375.74	📊
Basic Average Shares	31	27	29	33	34	34	📊
Diluted Average Shares	31	30	31	35	35	35	📊

Breakdown

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

3,279

4,036

8,295

31,226

9,333

19,180

📊

Revenue Growth (1Y)

+23.09%

+105.53%

+276.44%

-70.11%

+105.51%

📊

Revenue Growth (5Y)

+184.64%

+484.95%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

398

530

9,405

4,754

5,554

📊

Cost of Revenue Growth (1Y)

+33.29%

-84.31%

+11212.52%

-49.45%

+16.83%

📊

Cost of Revenue Growth (5Y)

+1095.79%

+1297.02%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

2,881

3,506

8,212

21,821

4,579

13,626

📊

Gross Profit Growth (1Y)

+21.68%

+134.22%

+165.72%

-79.02%

+197.58%

📊

Gross Profit Growth (5Y)

+58.92%

+372.90%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

1,511

1,036

-2,700

5,212

-4,674

-3,499

📊

Operating Expenses Growth (1Y)

-31.46%

-360.64%

+293.06%

-189.68%

+25.14%

📊

Operating Expenses Growth (5Y)

-409.29%

-331.54%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

5,212

📊

Research and Development

📊

Other Income Expenses

-86

-87

-2,700

-4,674

-3,499

📊

EBITDA

1,953

3,188

11,181

26,221

9,914

19,636

📊

EBITDA Growth (1Y)

+63.29%

+250.65%

+134.52%

-62.19%

+98.06%

📊

EBITDA Growth (5Y)

+407.73%

+905.62%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

184

186

205

355

358

📊

Operating Income

1,768

3,000

10,995

26,014

9,253

19,111

📊

Operating Income Growth (1Y)

+69.72%

+266.47%

+136.60%

-64.43%

+106.54%

📊

Operating Income Growth (5Y)

+423.45%

+981.12%

📊

Operating Income Growth (10Y)

📊

Interest Expense

295

248

📊

Pre Tax Income

1,681

2,913

10,920

25,985

9,264

19,045

📊

Tax Provision

508

892

3,345

7,879

3,190

5,883

📊

NET INCOME

1,173

2,021

7,574

18,106

6,077

13,142

📊

Net Income Growth (1Y)

+72.28%

+274.73%

+139.04%

-66.44%

+116.26%

📊

Net Income Growth (5Y)

+417.93%

+1020.08%

📊

Net Income Growth (10Y)

📊

Basic EPS

37.4

74.52

262.37

510.65

179.46

386.54

📊

Diluted EPS

37.4

68.48

243.93

510.65

172.41

375.74

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Breakdown	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	3,279	4,036	8,295	31,226	9,333	19,180	📊
Revenue Growth (1Y)	--	+23.09%	+105.53%	+276.44%	-70.11%	+105.51%	📊
Revenue Growth (5Y)	--	--	--	--	+184.64%	+484.95%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	📊
Cost of Revenue	398	530	83	9,405	4,754	5,554	📊
Cost of Revenue Growth (1Y)	--	+33.29%	-84.31%	+11212.52%	-49.45%	+16.83%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+1095.79%	+1297.02%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	📊
Gross Profit	2,881	3,506	8,212	21,821	4,579	13,626	📊
Gross Profit Growth (1Y)	--	+21.68%	+134.22%	+165.72%	-79.02%	+197.58%	📊
Gross Profit Growth (5Y)	--	--	--	--	+58.92%	+372.90%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	📊
Operating Expenses	1,511	1,036	-2,700	5,212	-4,674	-3,499	📊
Operating Expenses Growth (1Y)	--	-31.46%	-360.64%	+293.06%	-189.68%	+25.14%	📊
Operating Expenses Growth (5Y)	--	--	--	--	-409.29%	-331.54%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	📊
Sell General Administrative	0	0	0	5,212	0	--	📊
Research and Development	0	0	0	0	0	--	📊
Other Income Expenses	-86	-87	-2,700	0	-4,674	-3,499	📊
EBITDA	1,953	3,188	11,181	26,221	9,914	19,636	📊
EBITDA Growth (1Y)	--	+63.29%	+250.65%	+134.52%	-62.19%	+98.06%	📊
EBITDA Growth (5Y)	--	--	--	--	+407.73%	+905.62%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	📊
Depreciation and Amortization	184	186	186	205	355	358	📊
Operating Income	1,768	3,000	10,995	26,014	9,253	19,111	📊
Operating Income Growth (1Y)	--	+69.72%	+266.47%	+136.60%	-64.43%	+106.54%	📊
Operating Income Growth (5Y)	--	--	--	--	+423.45%	+981.12%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	📊
Interest Expense	87	89	81	0	295	248	📊
Pre Tax Income	1,681	2,913	10,920	25,985	9,264	19,045	📊
Tax Provision	508	892	3,345	7,879	3,190	5,883	📊
NET INCOME	1,173	2,021	7,574	18,106	6,077	13,142	📊
Net Income Growth (1Y)	--	+72.28%	+274.73%	+139.04%	-66.44%	+116.26%	📊
Net Income Growth (5Y)	--	--	--	--	+417.93%	+1020.08%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	📊
Basic EPS	37.4	74.52	262.37	510.65	179.46	386.54	📊
Diluted EPS	37.4	68.48	243.93	510.65	172.41	375.74	📊
Basic Average Shares	31	27	29	33	34	34	📊
Diluted Average Shares	31	30	31	35	35	35	📊

Breakdown

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

3,279

4,036

8,295

31,226

9,333

19,180

📊

Revenue Growth (1Y)

+23.09%

+105.53%

+276.44%

-70.11%

+105.51%

📊

Revenue Growth (5Y)

+184.64%

+484.95%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

398

530

9,405

4,754

5,554

📊

Cost of Revenue Growth (1Y)

+33.29%

-84.31%

+11212.52%

-49.45%

+16.83%

📊

Cost of Revenue Growth (5Y)

+1095.79%

+1297.02%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

2,881

3,506

8,212

21,821

4,579

13,626

📊

Gross Profit Growth (1Y)

+21.68%

+134.22%

+165.72%

-79.02%

+197.58%

📊

Gross Profit Growth (5Y)

+58.92%

+372.90%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

1,511

1,036

-2,700

5,212

-4,674

-3,499

📊

Operating Expenses Growth (1Y)

-31.46%

-360.64%

+293.06%

-189.68%

+25.14%

📊

Operating Expenses Growth (5Y)

-409.29%

-331.54%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

5,212

📊

Research and Development

📊

Other Income Expenses

-86

-87

-2,700

-4,674

-3,499

📊

EBITDA

1,953

3,188

11,181

26,221

9,914

19,636

📊

EBITDA Growth (1Y)

+63.29%

+250.65%

+134.52%

-62.19%

+98.06%

📊

EBITDA Growth (5Y)

+407.73%

+905.62%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

184

186

205

355

358

📊

Operating Income

1,768

3,000

10,995

26,014

9,253

19,111

📊

Operating Income Growth (1Y)

+69.72%

+266.47%

+136.60%

-64.43%

+106.54%

📊

Operating Income Growth (5Y)

+423.45%

+981.12%

📊

Operating Income Growth (10Y)

📊

Interest Expense

295

248

📊

Pre Tax Income

1,681

2,913

10,920

25,985

9,264

19,045

📊

Tax Provision

508

892

3,345

7,879

3,190

5,883

📊

NET INCOME

1,173

2,021

7,574

18,106

6,077

13,142

📊

Net Income Growth (1Y)

+72.28%

+274.73%

+139.04%

-66.44%

+116.26%

📊

Net Income Growth (5Y)

+417.93%

+1020.08%

📊

Net Income Growth (10Y)

📊

Basic EPS

37.4

74.52

262.37

510.65

179.46

386.54

📊

Diluted EPS

37.4

68.48

243.93

510.65

172.41

375.74

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Ex-Dividend date
Payment date
Annual Dividend	38.50 (JPY)
Dividend Yield	1.28%
Shareholders Yield	-8.17%
Next Earnings
Market cap	102.13B (JPY)
EPS (TTM)	386.54 (JPY)
P/E (TTM)	7.76 (JPY)
Last Close	2998.00

Next Earnings
Market cap	102.13B (JPY)
EPS (TTM)	386.54 (JPY)
P/E (TTM)	7.76 (JPY)
Last Close	2998.00 (JPY)

Ex-Dividend date
Payment date
Annual Dividend	38.50 (JPY)
Dividend Yield	1.28%
Shareholders Yield	-8.17%
Next Earnings
Market cap	102.13B (JPY)
EPS (TTM)	386.54 (JPY)
P/E (TTM)	7.76 (JPY)
Last Close	2998.00

Next Earnings
Market cap	102.13B (JPY)
EPS (TTM)	386.54 (JPY)
P/E (TTM)	7.76 (JPY)
Last Close	2998.00 (JPY)