SEMBA (TSE:6540) Operating Income: 円1,052 Mil (TTM As of Dec. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:6540 SEMBA Corp TSE:6540
78 GF Score
Price 円1,483.00
GF Value 円1,705.40
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is SEMBA Operating Income?

SEMBA TSE:6540 -0.47% 78 Operating Income is 円1,052 Mil as of Dec. 2025. GuruFocus rates TSE:6540 with a GF Score™ of 78/100 and a GF Value™ of 円1,705.40 (Modestly Undervalued). The stock has 3 warning signs investors should review.

SEMBA's Operating Income for the three months ended in Dec. 2025 was 円0 Mil. Its Operating Income for the trailing twelve months (TTM) ended in Dec. 2025 was 円1,052 Mil.

Operating Margin % is calculated as Operating Income divided by its Revenue. SEMBA's Operating Income for the three months ended in Dec. 2025 was 円0 Mil. SEMBA's Revenue for the three months ended in Dec. 2025 was 円0 Mil. Therefore, SEMBA's Operating Margin % for the quarter that ended in Dec. 2025 was %.

Good Sign:

SEMBA Corp operating margin is expanding. Margin expansion is usually a good sign.

SEMBA's 5-Year average Growth Rate for Operating Margin % was 34.60% per year.

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


SEMBA  (TSE:6540) Operating Income Explanation

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

SEMBA'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% )/( (7628.505 + 8501.071)/ 2 )
=0/8064.788
=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))
=19456.528 - 3112.575 - ( 8715.448 - max(0, 5329.715 - 16983.563+8715.448))
=7628.505

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))
=22138.433 - 3897.351 - ( 9740.011 - max(0, 7110.202 - 19840.189+9740.011))
=8501.071

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

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

SEMBA'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/( ( (575.536 + max(2938.4, 0)) + (590.685 + max(2989.976, 0)) )/ 2 )
=0/( ( 3513.936 + 3580.661 )/ 2 )
=0/3547.2985
=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)
=(5072.492 + 1422.975 + 1772.648) - (3112.575 + 0 + 2217.14)
=2938.4

Working Capital(Q: Dec. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(7279.877 + 848.085 + 1972.216) - (3897.351 + 0 + 3212.851)
=2989.976

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. Operating Income is also linked to Operating Margin %:

SEMBA's Operating Margin % for the quarter that ended in Dec. 2025 is calculated as:

Operating Margin %=Operating Income (Q: Dec. 2025 )/Revenue (Q: Dec. 2025 )
=0/0
= %

* 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.

4. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Operating Income growth rate using Operating Income per share data.


Be Aware

Compared with a company's EBITDA margin, Operating Margin can be manipulated by adjusting the rate of depreciation, depletion and amortization (DDA).

If a company is facing competition, its Operating Margin may decline. Often the Operating Margin declines well before the company's revenue or even profit decline. Therefore, Operating Margin is a very important indicator of whether the company is facing problems.

For instance, by 2012, Nokia (NOK)'s problems were well known and its stock had lost more than 90% of its market value since 2007. But Nokia's Operating Margin had already been in decline since 2002, although its earnings per share were still rising. Investors who paid attention to Operating Margin would have avoided this huge loss. The same can be said for Research-in-Motion (RIMM).

Therefore, Operating Margin is a very important screening filter for GuruFocus. GuruFocus's Buffett-Munger screener requires that the profit margin is either consistent or expanding. The Model Portfolio of the Buffett-Munger screener has outperformed the market every year since inception in 2009.


SEMBA Operating Income Related Terms


SEMBA Operating Income Historical Data

* Premium members only.

The historical data trend for SEMBA's Operating Income 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.

SEMBA Operating Income Chart

SEMBA Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Operating Income
Get a 7-Day Free Trial Premium Member Only Premium Member Only 463.50 776.15 1,287.76 1,918.29 2,305.37

SEMBA Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Operating Income 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 Premium Member Only 552.10 634.16 0.00 0.00 417.64
TSE:6540
78GF Score
SEMBA Corp TSE:6540
Operating Income is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

SEMBA Operating Income Calculation

Operating Income, is the profit a company earned through operations. All expenses, including cash expenses such as cost of goods sold (COGS), research & development, wages, and non-cash expenses, such as depreciation, depletion and amortization, have been deducted from the sales.

Operating Income 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1,052 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 Operating Income →
What does a Operating Income of 円1,052 Mil mean?
SEMBA (TSE:6540) has a Operating Income of 円1,052 Mil as of Dec. 2025. Operating Income equals sales less all operating expenses. It is linked to EBIT. View historical data on SEMBA and its competitors.
Is SEMBA's Operating Income too high?
SEMBA's current Operating Income is 円1,052 Mil. Overall, SEMBA has a GF Score™ of 78/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does SEMBA's Operating Income compare to PWR and FIX?
SEMBA's Operating Income of 円1,052 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 Operating Income for a Construction company?
A good Operating Income depends on the Construction industry context. However, Operating Income 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 Operating Income mean?
A high Operating Income can signal that a stock is expensive relative to its fundamentals. Operating Income equals sales less all operating expenses. It is linked to EBIT. View historical data on SEMBA and its competitors. SEMBA's current Operating Income is 円1,052 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is SEMBA stock overvalued right now?
Based on GuruFocus' analysis, SEMBA (TSE:6540) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,705.40, compared to a current price of 円1,483.00 — trading 13% below its estimated fair value. The current Operating Income is 円1,052 Mil. SEMBA's overall GF Score™ is 78/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Operating Income calculated?
Operating Income is calculated from a company's financial statements. For SEMBA (TSE:6540), the current Operating Income is 円1,052 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 SEMBA (TSE:6540) Overvalued in 2026?

Based on GuruFocus' analysis, SEMBA stock appears to be undervalued. The current stock price of 円1,483.00 is trading 13% below its estimated GF Value™ of 円1,705.40. GuruFocus considers SEMBA to be Modestly Undervalued.

Key valuation signals for TSE:6540:

  • Operating Income: 円1,052 Mil
  • GF Value™: 円1,705.40 vs. price of 円1,483.00 (13% below fair value)
  • GF Score™: 78/100 with 3 warning signs

No single metric tells the full story. See the TSE:6540 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


SEMBA Business Description

Address 1-2-3 Shibaura, 9th Floor, Seavans South Building, Minato-ku, Tokyo, JPN, 105-0023
SEMBA Corp provides interior construction services. The company offers administration, operation, and sales promotion for commercial space, market research, and general construction services. Semba serves customers in Japan. The Company is involved in market research and analysis, commercial facilities management and operation, sales promotion, designing, manufacturing, and selling of display tools, general construction business, and other related business activities.
78GF Score

Get the complete analysis for TSE:6540

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

円1,483.00
Price
円1,705.40
GF Value