JP-listed companies
FEED ONE CO.,LTD.

FEED ONE CO.,LTD.JP:2060

Market cap

¥36.3B

P/E ratio

9.9x

Income statement Balance sheet Cash flow

	Mar 31, 2015	Mar 31, 2016	Mar 31, 2017	Mar 31, 2018	Mar 31, 2019	Mar 31, 2020	Mar 31, 2021	Mar 31, 2022	Mar 31, 2023
Net sales	167,028	228,903	207,920	207,562	212,886	215,050	214,120	243,202	307,911
Cost of sales	149,617	204,769	182,917	183,629	189,757	191,401	192,163	220,490	285,218
Gross profit (loss)	17,411	24,134	25,002	23,932	23,128	23,649	21,956	22,712	22,693
Selling, general and administrative expenses	14,505	20,641	20,171	20,225	19,005	18,234	16,284	18,418	21,270
Operating profit (loss)	2,905	3,492	4,831	3,706	4,123	5,414	5,672	4,293	1,422
Interest income	15	20	17	17	17	16	17	14	10
Dividend income	78	121	139	143	157	159	151	138	145
Stockpile storage revenue	-	-	160	139	145	146	140	138	141
Share of profit of entities accounted for using equity method	-	78	-	153	-	-	17	109	-
Subsidy income	-	-	-	-	-	7	164	379	163
Stockpile storage revenue	-	-	160	139	145	146	140	138	141
Other	226	365	297	285	346	242	194	188	210
Subsidy income	-	-	-	-	-	7	164	379	163
Non-operating income	471	713	614	738	667	565	685	969	670
Other	226	365	297	285	346	242	194	188	210
Non-operating income	471	713	614	738	667	565	685	969	670
Interest expenses	230	291	193	144	118	103	99	94	158
Sales discounts	-	-	-	-	-	24	31	35	46
Share of loss of entities accounted for using equity method	40	-	10	-	21	50	-	-	42
Commission expenses	-	-	-	91	-	-	-	1	78
Commission expenses	-	-	-	91	-	-	-	1	78
Other	115	121	110	107	149	88	51	65	56
Other	115	121	110	107	149	88	51	65	56
Non-operating expenses	567	471	314	342	324	242	276	195	382
Non-operating expenses	567	471	314	342	324	242	276	195	382
Ordinary profit (loss)	2,809	3,734	5,131	4,103	4,466	5,737	6,081	5,067	1,711
Gain on sale of non-current assets	50	60	675	56	1,949	8	117	6	37
Gain on sale of investment securities	-	-	-	117	328	106	32	45	305
Subsidy income	-	-	-	267	2	-	535	196	61
Gain on liquidation of subsidiaries	-	-	62	-	-	-	-	-	-
Insurance claim income	-	-	307	-	15	-	-	18	-
Subsidy income	-	-	-	267	2	-	535	196	61
Extraordinary income	319	390	1,049	442	2,355	137	706	266	404
Loss on sale of non-current assets	46	47	149	38	82	12	16	25	13
Loss on retirement of non-current assets	67	123	22	76	78	44	90	59	43
Loss on tax purpose reduction entry of non-current assets	40	18	-	-	2	-	26	12	-
Impairment losses	38	400	163	92	212	4	42	143	208
Impairment losses	38	400	163	92	212	4	42	143	208
Loss on liquidation of subsidiaries	-	59	44	-	-	-	-	-	-
Loss on liquidation of subsidiaries	-	59	44	-	-	-	-	-	-
Loss on valuation of shares of subsidiaries and associates	-	-	-	-	-	-	8	2	-
Loss on valuation of shares of subsidiaries and associates	-	-	-	-	-	-	8	2	-
Loss on closing of factory	-	-	-	83	112	30	-	-	211
Extraordinary losses	428	753	926	339	628	168	315	243	476
Profit (loss) before income taxes	2,700	3,371	5,254	4,205	6,193	5,706	6,472	5,090	1,639
Income taxes - current	211	403	659	730	1,651	1,977	1,950	1,317	492
Income taxes - deferred	557	596	606	466	-112	-111	21	83	103
Income taxes	769	1,000	1,265	1,197	1,538	1,866	1,972	1,401	596
Profit (loss)	1,930	2,371	3,989	3,008	4,654	3,840	4,500	3,689	1,042
Profit (loss) attributable to non-controlling interests	24	62	51	37	-3	-2	61	29	12
Profit (loss) attributable to owners of parent	1,906	2,308	3,937	2,971	4,657	3,842	4,438	3,659	1,030