Draft (TSE:5070) EBIT: 円-239 Mil (TTM As of Jun. 2025)


TSE:5070 Draft Inc TSE:5070
64 GF Score
Price 円744.00
GF Value 円775.61
! 9 Warning Signs
View Full Analysis

What is Draft EBIT?

Draft TSE:5070 64 EBIT is 円-239 Mil as of Jun. 2025. GuruFocus rates TSE:5070 with a GF Score™ of 64/100 and a GF Value™ of 円775.61. The stock has 9 warning signs investors should review.

Draft's earnings before interest and taxes (EBIT) for the six months ended in Jun. 2025 was 円-703 Mil. Its earnings before interest and taxes (EBIT) for the trailing twelve months (TTM) ended in Jun. 2025 was 円-239 Mil.

EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. Draft's annualized ROC % for the quarter that ended in Jun. 2025 was -22.39%. Draft's annualized ROC (Joel Greenblatt) % for the quarter that ended in Jun. 2025 was -41.26%.

EBIT is also linked to Joel Greenblatt's definition of earnings yield. Draft's Earnings Yield (Joel Greenblatt) % for the quarter that ended in Jun. 2025 was -2.83%.

Draft  (TSE:5070) EBIT Explanation

1. EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition.

Draft's annualized ROC % for the quarter that ended in Jun. 2025 is calculated as:

ROC % (Q: Jun. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2024 ) + Invested Capital (Q: Jun. 2025 ))/ count )
=-1415.66 * ( 1 - 31.26% )/( (3434.13 + 5259.802)/ 2 )
=-973.124684/4346.966
=-22.39 %

where

Invested Capital(Q: Dec. 2024 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=6458.285 - 876.591 - ( 2147.564 - max(0, 1870.509 - 4169.546+2147.564))
=3434.13

Invested Capital(Q: Jun. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=6541.885 - 632.965 - ( 649.118 - max(0, 2478.178 - 3583.483+649.118))
=5259.802

Note: The Operating Income data used here is two times the semi-annual (Jun. 2025) data.

2. Joel Greenblatt's definition of Return on Capital:

Draft's annualized ROC (Joel Greenblatt) % for the quarter that ended in Jun. 2025 is calculated as:

ROC (Joel Greenblatt) %(Q: Jun. 2025 )
=EBIT/Average of (Net fixed Assets + Net Working Capital)
=EBIT/Average of (Property, Plant and Equipment+Net Working Capital)
     Q: Dec. 2024  Q: Jun. 2025
=EBIT/( ( (Property, Plant and Equipment + Net Working Capital) + (Property, Plant and Equipment + Net Working Capital) )/ count )
=-1406.076/( ( (2015.453 + max(735.012, 0)) + (2131.013 + max(1933.929, 0)) )/ 2 )
=-1406.076/( ( 2750.465 + 4064.942 )/ 2 )
=-1406.076/3407.7035
=-41.26 %

where Working Capital is:

Working Capital(Q: Dec. 2024 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(1653.14 + 216.537 + 152.305) - (876.591 + 0 + 410.379)
=735.012

Working Capital(Q: Jun. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(1458.302 + 974.297 + 501.766) - (632.965 + 0 + 367.471)
=1933.929

When net working capital is negative, 0 is used.

Note: The EBIT data used here is two times the semi-annual (Jun. 2025) EBIT data.

3. It is also linked to Joel Greenblatt's definition of Earnings Yield:

Draft's Earnings Yield (Joel Greenblatt) % for today is calculated as:

Earnings Yield (Joel Greenblatt) %=EBIT (TTM)/Enterprise Value (Q: Jun. 2025 )
=-239.456/8473.942
=-2.83 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Draft EBIT Related Terms

Draft EBIT Historical Data

* Premium members only.

The historical data trend for Draft's EBIT can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Draft EBIT Chart

Draft Annual Data
Trend Mar18 Mar19 Mar20 Dec21 Dec22 Dec23 Dec24
EBIT
Get a 7-Day Free Trial 478.94 958.73 90.91 833.07 1,031.19

Draft Semi-Annual Data
Mar18 Mar19 Mar20 Sep20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25
EBIT Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -131.81 964.88 567.60 463.58 -703.04

TSE:5070 vs PWR, FIX, EME: EBIT Comparison

For the Engineering & Construction subindustry, Draft's EV-to-EBIT, along with its competitors' market caps and EV-to-EBIT data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

Draft EV-to-EBIT vs Construction Industry

For the Construction industry and Industrials sector, Draft's EV-to-EBIT distribution charts can be found below:

* The bar in red indicates where Draft's EV-to-EBIT falls into.


TSE:5070
64GF Score
Draft Inc TSE:5070
EBIT is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Draft EBIT Calculation

EBIT, sometimes also called Earnings Before Interest and Taxes, is a measure of a firm's profit that includes all expenses except interest and income tax expenses. It is the difference between operating revenues and operating expenses. When a firm does not have non-operating income, then Operating Income is sometimes used as a synonym for EBIT and operating profit.

EBIT for the trailing twelve months (TTM) ended in Jun. 2025 adds up the semi-annually data reported by the company within the most recent 12 months, which was 円-239 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about EBIT →
What does a EBIT of 円-239 Mil mean?
Draft (TSE:5070) has a EBIT of 円-239 Mil as of Jun. 2025. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on Draft.
Is Draft's EBIT too high?
Draft's current EBIT is 円-239 Mil. Overall, Draft has a GF Score™ of 64/100, reflecting its overall financial health beyond just this single metric.
How does Draft's EBIT compare to PWR and FIX?
Draft's EBIT of 円-239 Mil can be compared against companies in the Construction industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good EBIT for a Construction company?
A good EBIT depends on the Construction industry context. However, EBIT should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high EBIT mean?
A high EBIT can signal that a stock is expensive relative to its fundamentals. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on Draft. Draft's current EBIT is 円-239 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Draft stock overvalued right now?
Draft (TSE:5070) has a current EBIT of 円-239 Mil. The stock's GF Value™ is 円775.61, compared to a current price of 円744.00 — trading 4.1% below its estimated fair value. The current EBIT is 円-239 Mil. Draft's overall GF Score™ is 64/100 with 9 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is EBIT calculated?
EBIT is calculated from a company's financial statements. For Draft (TSE:5070), the current EBIT is 円-239 Mil as of Jun. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Draft (TSE:5070) Overvalued in 2026?

Based on GuruFocus' analysis, Draft stock appears to be undervalued. The current stock price of 円744.00 is trading 4.1% below its estimated GF Value™ of 円775.61.

Key valuation signals for TSE:5070:

  • EBIT: 円-239 Mil
  • GF Value™: 円775.61 vs. price of 円744.00 (4.1% below fair value)
  • GF Score™: 64/100 with 9 warning signs

No single metric tells the full story. See the TSE:5070 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

Draft Business Description

Address 5-6-19 Minamiaoyama, Minato-ku, 2nd & 3rd Floor, Alteka Plaza Harajuku, Shibuya-ku, Tokyo, JPN, 150-0001
Draft Inc is engaged in planning spaces for offices, commercial facilities, urban development, and environmental design. The company's projects include interior design, furniture and product, and architecture. The Group operates in a single segment, the design business.
64GF Score

Get the complete analysis for TSE:5070

EBIT is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円744.00
Price
円775.61
GF Value