Image Magic (TSE:7793) EBIT: 円165 Mil (TTM As of Dec. 2025)


TSE:7793 Image Magic Inc TSE:7793
81 GF Score
Price 円1,333.00
GF Value 円2,022.43
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is Image Magic EBIT?

Image Magic TSE:7793 -1.11% 81 EBIT is 円165 Mil as of Dec. 2025. GuruFocus rates TSE:7793 with a GF Score™ of 81/100 and a GF Value™ of 円2,022.43 (Significantly Undervalued). The stock has 1 warning sign investors should review.

Image Magic's earnings before interest and taxes (EBIT) for the three months ended in Dec. 2025 was 円0 Mil. Its earnings before interest and taxes (EBIT) for the trailing twelve months (TTM) ended in Dec. 2025 was 円165 Mil.

EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. Image Magic's annualized ROC % for the quarter that ended in Dec. 2025 was 0.00%. Image Magic's annualized ROC (Joel Greenblatt) % for the quarter that ended in Dec. 2025 was 0.00%.

EBIT is also linked to Joel Greenblatt's definition of earnings yield. Image Magic's Earnings Yield (Joel Greenblatt) % for the quarter that ended in Dec. 2025 was 5.55%.

Image Magic  (TSE:7793) EBIT Explanation

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

Image Magic's annualized ROC % for the quarter that ended in Dec. 2025 is calculated as:

ROC % (Q: Dec. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Sep. 2025 ) + Invested Capital (Q: Dec. 2025 ))/ count )
=0 * ( 1 - 0% )/( (1914.005 + 1716.473)/ 2 )
=0/1815.239
=0.00 %

where

Invested Capital(Q: Sep. 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))
=3246.774 - 442.367 - ( 890.402 - max(0, 1038.401 - 2037.773+890.402))
=1914.005

Invested Capital(Q: Dec. 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))
=3508.22 - 827.317 - ( 1167.674 - max(0, 1291.56 - 2255.99+1167.674))
=1716.473

Note: The Operating Income data used here is four times the quarterly (Dec. 2025) data.

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

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

ROC (Joel Greenblatt) %(Q: Dec. 2025 )
=EBIT/Average of (Net fixed Assets + Net Working Capital)
=EBIT/Average of (Property, Plant and Equipment+Net Working Capital)
     Q: Sep. 2025  Q: Dec. 2025
=EBIT/( ( (Property, Plant and Equipment + Net Working Capital) + (Property, Plant and Equipment + Net Working Capital) )/ count )
=0/( ( (1099.208 + max(186.678, 0)) + (1125.819 + max(-126.723, 0)) )/ 2 )
=0/( ( 1285.886 + 1125.819 )/ 2 )
=0/1205.8525
=0.00 %

where Working Capital is:

Working Capital(Q: Sep. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(593.796 + 359.746 + 193.829) - (442.367 + 0 + 518.326)
=186.678

Working Capital(Q: Dec. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(497.945 + 410.797 + 179.574) - (827.317 + 0 + 387.722)
=-126.723

When net working capital is negative, 0 is used.

Note: The EBIT data used here is four times the quarterly (Dec. 2025) EBIT data.

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

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

Earnings Yield (Joel Greenblatt) %=EBIT (TTM)/Enterprise Value (Q: Dec. 2025 )
=165.175/2973.786
=5.55 %

* 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.

Image Magic EBIT Related Terms

Image Magic EBIT Historical Data

* Premium members only.

The historical data trend for Image Magic'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.

Image Magic EBIT Chart

Image Magic Annual Data
Trend Apr20 Apr21 Apr22 Apr23 Dec24 Dec25
EBIT
Get a 7-Day Free Trial 185.65 329.82 79.16 383.57 437.74

Image Magic Quarterly Data
Apr20 Apr21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
EBIT Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -30.20 206.77 0.00 0.00 -41.60

TSE:7793 vs CTAS, CPRT, ULS: EBIT Comparison

For the Specialty Business Services subindustry, Image Magic'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.

Image Magic EV-to-EBIT vs Business Services Industry

For the Business Services industry and Industrials sector, Image Magic's EV-to-EBIT distribution charts can be found below:

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


TSE:7793
81GF Score
Image Magic Inc TSE:7793
EBIT is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Image Magic 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 Dec. 2025 adds up the quarterly data reported by the company within the most recent 12 months, which was 円165 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165 Mil mean?
Image Magic (TSE:7793) has a EBIT of 円165 Mil as of Dec. 2025. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on Image Magic.
Is Image Magic's EBIT too high?
Image Magic's current EBIT is 円165 Mil. Overall, Image Magic has a GF Score™ of 81/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Image Magic's EBIT compare to CTAS and CPRT?
Image Magic's EBIT of 円165 Mil can be compared against companies in the Business Services 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 Business Services company?
A good EBIT depends on the Business Services 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 Image Magic. Image Magic's current EBIT is 円165 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Image Magic stock overvalued right now?
Based on GuruFocus' analysis, Image Magic (TSE:7793) is currently considered Significantly Undervalued. The stock's GF Value™ is 円2,022.43, compared to a current price of 円1,333.00 — trading 34.1% below its estimated fair value. The current EBIT is 円165 Mil. Image Magic's overall GF Score™ is 81/100 with 1 warning sign 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 Image Magic (TSE:7793), the current EBIT is 円165 Mil as of Dec. 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 Image Magic (TSE:7793) Overvalued in 2026?

Based on GuruFocus' analysis, Image Magic stock appears to be undervalued. The current stock price of 円1,333.00 is trading 34.1% below its estimated GF Value™ of 円2,022.43. GuruFocus considers Image Magic to be Significantly Undervalued.

Key valuation signals for TSE:7793:

  • EBIT: 円165 Mil
  • GF Value™: 円2,022.43 vs. price of 円1,333.00 (34.1% below fair value)
  • GF Score™: 81/100 with 1 warning sign

No single metric tells the full story. See the TSE:7793 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

Image Magic Business Description

Address 1-3-11 Koishikawa, Rising Plaza Korakuen 6th Floor, Bunkyo-ku, Tokyo, JPN, 112-0002
Image Magic Inc is a solution company, which is engaged in developing various services and solutions related to on-demand printing for original products.
81GF Score

Get the complete analysis for TSE:7793

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

円1,333.00
Price
円2,022.43
GF Value