BRONCO BILLY Co.,LTD. (3091) Income statement

Market cap

¥67.2B

P/E ratio

33.2x

Japanese steakhouse chain operating 139 Bronco Billy locations nationwide, serving fresh steaks and hamburgers with daily delivery from own facilities.

Summary Financials Dividends History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2011/12	2012/12	2013/12	2014/12	2015/12	2016/12	2017/12	2018/12	2019/12	2020/12	2021/12	2022/12	2023/12	2024/12	2025/12
Revenue	9,503	9,984	11,290	13,050	15,927	18,011	19,765	22,432	22,324	17,273	15,774	19,508	23,378	26,617	30,219
Revenue growth (%)	-
Cost of revenue	-	-	-	3,640	4,420	4,859	5,429	6,124	6,105	4,784	4,795	6,375	8,070	8,616	9,914
Gross profit	-	-	-	9,410	11,506	13,152	14,336	16,308	16,220	12,489	10,978	13,133	15,308	18,002	20,304
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	7,396	9,057	10,397	11,890	13,711	13,824	12,327	11,027	12,387	13,664	15,471	17,374
Operating income	-	-	-	2,013	2,449	2,755	2,446	2,597	2,395	162	-48	746	1,644	2,531	2,930
Income before tax	1,405	1,433	1,547	2,008	2,463	2,807	2,517	2,669	2,459	251	1,549	1,020	1,709	2,600	3,025
Pretax margin (%)	14.8	14.4	13.7	15.4	15.5	15.6	12.7	11.9	11	1.5	9.8	5.2	7.3	9.8	10
Provision for income taxes	-	-	-	756	816	891	739	792	781	174	470	347	446	700	791
Effective tax rate (%)	-	-	-
Net income	700	870	881	1,238	1,626	1,884	1,745	1,787	1,545	-588	955	687	1,003	1,715	1,969
Earnings per share	211.17	131.2	132.82	89.7	107.91	125.01	115.78	118.6	102.46	-39.01	63.35	46.15	67.5	115.35	132.34
Diluted EPS	-	-	-	-	-	124.96	115.67	118.43	102.31	-	63.2	46.04	67.33	115.08	132.07
Dividend payout ratio (%)	-	-	-	-	-	-	-	-		-
Dividend per share	-	-	-	-	-	-	-	-	24	10	16	16	18	24	28