HIRAYAMA HOLDINGS Co.,Ltd. - 7781.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	2019 06/30	2020 06/30	2021 06/30	2022 06/30	2023 06/30	2024 06/30	2025 06/30	TTM
REVENUE	22,970	23,043	27,978	31,674	35,292	36,220	37,815	37,815	📊
Revenue Growth (1Y)	--	+0.32%	+21.42%	+13.21%	+11.42%	+2.63%	+4.40%	--	📊
Revenue Growth (5Y)	--	--	--	--	+53.64%	+57.18%	+35.16%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	19,212	19,033	23,176	26,493	29,386	29,714	30,260	30,260	📊
Cost of Revenue Growth (1Y)	--	-0.93%	+21.76%	+14.31%	+10.92%	+1.11%	+1.84%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+52.96%	+56.12%	+30.57%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	3,758	4,010	4,803	5,182	5,906	6,507	7,556	7,556	📊
Gross Profit Growth (1Y)	--	+6.70%	+19.77%	+7.88%	+13.98%	+10.17%	+16.12%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	+57.14%	+62.25%	+57.31%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	3,378	3,478	4,111	4,288	4,787	5,236	5,628	5,628	📊
Operating Expenses Growth (1Y)	--	+2.96%	+18.20%	+4.31%	+11.63%	+9.39%	+7.48%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+41.71%	+50.55%	+36.90%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	3,278	3,410	4,047	4,288	4,787	5,236	5,628	5,628	📊
Research and Development	0	0	0	0	0	0	0	--	📊
Other Income Expenses	45	93	71	0	0	0	0	--	📊
EBITDA	734	769	800	954	1,193	1,352	2,019	2,030	📊
EBITDA Growth (1Y)	--	+4.74%	+4.02%	+19.32%	+25.08%	+13.28%	+49.39%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+62.59%	+75.85%	+152.56%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	115	82	76	61	74	81	91	91	📊
Operating Income	380	532	692	893	1,119	1,270	1,928	1,928	📊
Operating Income Growth (1Y)	--	+39.90%	+30.03%	+29.09%	+25.25%	+13.53%	+51.76%	--	📊
Operating Income Growth (5Y)	--	--	--	--	+194.15%	+138.70%	+178.59%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	4	9	3	4	5	16	16	16	📊
Pre Tax Income	615	679	721	939	1,182	1,294	1,938	1,938	📊
Tax Provision	320	265	312	390	422	432	667	667	📊
NET INCOME	294	413	409	549	757	858	1,259	1,259	📊
Net Income Growth (1Y)	--	+40.67%	-0.99%	+34.14%	+37.88%	+13.35%	+46.65%	--	📊
Net Income Growth (5Y)	--	--	--	--	+157.58%	+107.55%	+207.44%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	42.76	60.4	59.04	37.49	51.16	56.18	82.12	144.59	📊
Diluted EPS	39.49	55.82	54.79	35.98	49.43	55.8	82.09	144.51	📊
Basic Average Shares	7	7	7	15	15	15	15	10	📊
Diluted Average Shares	7	7	7	15	15	15	15	10	📊

Breakdown

2019

06/30

2020

06/30

2021

06/30

2022

06/30

2023

06/30

2024

06/30

2025

06/30

TTM

REVENUE

22,970

23,043

27,978

31,674

35,292

36,220

37,815

📊

Revenue Growth (1Y)

+0.32%

+21.42%

+13.21%

+11.42%

+2.63%

+4.40%

📊

Revenue Growth (5Y)

+53.64%

+57.18%

+35.16%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

19,212

19,033

23,176

26,493

29,386

29,714

30,260

📊

Cost of Revenue Growth (1Y)

-0.93%

+21.76%

+14.31%

+10.92%

+1.11%

+1.84%

📊

Cost of Revenue Growth (5Y)

+52.96%

+56.12%

+30.57%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

3,758

4,010

4,803

5,182

5,906

6,507

7,556

📊

Gross Profit Growth (1Y)

+6.70%

+19.77%

+7.88%

+13.98%

+10.17%

+16.12%

📊

Gross Profit Growth (5Y)

+57.14%

+62.25%

+57.31%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

3,378

3,478

4,111

4,288

4,787

5,236

5,628

📊

Operating Expenses Growth (1Y)

+2.96%

+18.20%

+4.31%

+11.63%

+9.39%

+7.48%

📊

Operating Expenses Growth (5Y)

+41.71%

+50.55%

+36.90%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

3,278

3,410

4,047

4,288

4,787

5,236

5,628

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

734

769

800

954

1,193

1,352

2,019

2,030

📊

EBITDA Growth (1Y)

+4.74%

+4.02%

+19.32%

+25.08%

+13.28%

+49.39%

📊

EBITDA Growth (5Y)

+62.59%

+75.85%

+152.56%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

115

📊

Operating Income

380

532

692

893

1,119

1,270

1,928

📊

Operating Income Growth (1Y)

+39.90%

+30.03%

+29.09%

+25.25%

+13.53%

+51.76%

📊

Operating Income Growth (5Y)

+194.15%

+138.70%

+178.59%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

615

679

721

939

1,182

1,294

1,938

📊

Tax Provision

320

265

312

390

422

432

667

📊

NET INCOME

294

413

409

549

757

858

1,259

📊

Net Income Growth (1Y)

+40.67%

-0.99%

+34.14%

+37.88%

+13.35%

+46.65%

📊

Net Income Growth (5Y)

+157.58%

+107.55%

+207.44%

📊

Net Income Growth (10Y)

📊

Basic EPS

42.76

60.4

59.04

37.49

51.16

56.18

82.12

144.59

📊

Diluted EPS

39.49

55.82

54.79

35.98

49.43

55.8

82.09

144.51

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Breakdown	2019 06/30	2020 06/30	2021 06/30	2022 06/30	2023 06/30	2024 06/30	2025 06/30	TTM
REVENUE	22,970	23,043	27,978	31,674	35,292	36,220	37,815	37,815	📊
Revenue Growth (1Y)	--	+0.32%	+21.42%	+13.21%	+11.42%	+2.63%	+4.40%	--	📊
Revenue Growth (5Y)	--	--	--	--	+53.64%	+57.18%	+35.16%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	19,212	19,033	23,176	26,493	29,386	29,714	30,260	30,260	📊
Cost of Revenue Growth (1Y)	--	-0.93%	+21.76%	+14.31%	+10.92%	+1.11%	+1.84%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+52.96%	+56.12%	+30.57%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	3,758	4,010	4,803	5,182	5,906	6,507	7,556	7,556	📊
Gross Profit Growth (1Y)	--	+6.70%	+19.77%	+7.88%	+13.98%	+10.17%	+16.12%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	+57.14%	+62.25%	+57.31%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	3,378	3,478	4,111	4,288	4,787	5,236	5,628	5,628	📊
Operating Expenses Growth (1Y)	--	+2.96%	+18.20%	+4.31%	+11.63%	+9.39%	+7.48%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+41.71%	+50.55%	+36.90%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	3,278	3,410	4,047	4,288	4,787	5,236	5,628	5,628	📊
Research and Development	0	0	0	0	0	0	0	--	📊
Other Income Expenses	45	93	71	0	0	0	0	--	📊
EBITDA	734	769	800	954	1,193	1,352	2,019	2,030	📊
EBITDA Growth (1Y)	--	+4.74%	+4.02%	+19.32%	+25.08%	+13.28%	+49.39%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+62.59%	+75.85%	+152.56%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	115	82	76	61	74	81	91	91	📊
Operating Income	380	532	692	893	1,119	1,270	1,928	1,928	📊
Operating Income Growth (1Y)	--	+39.90%	+30.03%	+29.09%	+25.25%	+13.53%	+51.76%	--	📊
Operating Income Growth (5Y)	--	--	--	--	+194.15%	+138.70%	+178.59%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	4	9	3	4	5	16	16	16	📊
Pre Tax Income	615	679	721	939	1,182	1,294	1,938	1,938	📊
Tax Provision	320	265	312	390	422	432	667	667	📊
NET INCOME	294	413	409	549	757	858	1,259	1,259	📊
Net Income Growth (1Y)	--	+40.67%	-0.99%	+34.14%	+37.88%	+13.35%	+46.65%	--	📊
Net Income Growth (5Y)	--	--	--	--	+157.58%	+107.55%	+207.44%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	42.76	60.4	59.04	37.49	51.16	56.18	82.12	144.59	📊
Diluted EPS	39.49	55.82	54.79	35.98	49.43	55.8	82.09	144.51	📊
Basic Average Shares	7	7	7	15	15	15	15	10	📊
Diluted Average Shares	7	7	7	15	15	15	15	10	📊

Breakdown

2019

06/30

2020

06/30

2021

06/30

2022

06/30

2023

06/30

2024

06/30

2025

06/30

TTM

REVENUE

22,970

23,043

27,978

31,674

35,292

36,220

37,815

📊

Revenue Growth (1Y)

+0.32%

+21.42%

+13.21%

+11.42%

+2.63%

+4.40%

📊

Revenue Growth (5Y)

+53.64%

+57.18%

+35.16%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

19,212

19,033

23,176

26,493

29,386

29,714

30,260

📊

Cost of Revenue Growth (1Y)

-0.93%

+21.76%

+14.31%

+10.92%

+1.11%

+1.84%

📊

Cost of Revenue Growth (5Y)

+52.96%

+56.12%

+30.57%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

3,758

4,010

4,803

5,182

5,906

6,507

7,556

📊

Gross Profit Growth (1Y)

+6.70%

+19.77%

+7.88%

+13.98%

+10.17%

+16.12%

📊

Gross Profit Growth (5Y)

+57.14%

+62.25%

+57.31%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

3,378

3,478

4,111

4,288

4,787

5,236

5,628

📊

Operating Expenses Growth (1Y)

+2.96%

+18.20%

+4.31%

+11.63%

+9.39%

+7.48%

📊

Operating Expenses Growth (5Y)

+41.71%

+50.55%

+36.90%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

3,278

3,410

4,047

4,288

4,787

5,236

5,628

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

734

769

800

954

1,193

1,352

2,019

2,030

📊

EBITDA Growth (1Y)

+4.74%

+4.02%

+19.32%

+25.08%

+13.28%

+49.39%

📊

EBITDA Growth (5Y)

+62.59%

+75.85%

+152.56%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

115

📊

Operating Income

380

532

692

893

1,119

1,270

1,928

📊

Operating Income Growth (1Y)

+39.90%

+30.03%

+29.09%

+25.25%

+13.53%

+51.76%

📊

Operating Income Growth (5Y)

+194.15%

+138.70%

+178.59%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

615

679

721

939

1,182

1,294

1,938

📊

Tax Provision

320

265

312

390

422

432

667

📊

NET INCOME

294

413

409

549

757

858

1,259

📊

Net Income Growth (1Y)

+40.67%

-0.99%

+34.14%

+37.88%

+13.35%

+46.65%

📊

Net Income Growth (5Y)

+157.58%

+107.55%

+207.44%

📊

Net Income Growth (10Y)

📊

Basic EPS

42.76

60.4

59.04

37.49

51.16

56.18

82.12

144.59

📊

Diluted EPS

39.49

55.82

54.79

35.98

49.43

55.8

82.09

144.51

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Ex-Dividend date
Payment date
Annual Dividend	37.00 (JPY)
Dividend Yield	4.18%
Shareholders Yield	4.44%
Next Earnings
Market cap	13.58B (JPY)
EPS (TTM)	82.12 (JPY)
P/E (TTM)	10.79 (JPY)
Last Close	886.00

Next Earnings
Market cap	13.58B (JPY)
EPS (TTM)	82.12 (JPY)
P/E (TTM)	10.79 (JPY)
Last Close	886.00 (JPY)

Ex-Dividend date
Payment date
Annual Dividend	37.00 (JPY)
Dividend Yield	4.18%
Shareholders Yield	4.44%
Next Earnings
Market cap	13.58B (JPY)
EPS (TTM)	82.12 (JPY)
P/E (TTM)	10.79 (JPY)
Last Close	886.00

Next Earnings
Market cap	13.58B (JPY)
EPS (TTM)	82.12 (JPY)
P/E (TTM)	10.79 (JPY)
Last Close	886.00 (JPY)