JP-listed companies
O'will Corporation

O'will CorporationJP:3143

Market cap

¥4.9B

P/E ratio

7.8x

Income statement Balance sheet Cash flow

	Mar 31, 2013	Mar 31, 2014	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	27,444	27,085	27,677	27,802	28,122	31,034	31,376	32,685	29,527	28,313	31,256
Cost of sales	25,137	24,726	25,251	25,350	25,661	28,352	28,533	29,724	26,872	25,329	28,090
Gross profit (loss)	2,307	2,359	2,426	2,452	2,461	2,681	2,843	2,961	2,655	2,984	3,165
Selling, general and administrative expenses	1,934	2,079	2,180	2,197	2,135	2,242	2,247	2,287	2,118	2,157	2,223
Operating profit (loss)	373	280	246	255	326	439	596	674	537	826	942
Interest income	0	0	0	0	0	0	1	1	0	1	1
Dividend income	6	6	7	7	7	8	8	8	8	9	10
Commission income	7	7	6	6	6	6	6	6	6	6	6
Compensation income	5	9	5	3	3	4	8	1	2	5	4
Subsidy income	-	-	-	-	-	-	-	7	39	10	5
Other	2	5	2	5	1	1	2	2	3	6	1
Other	2	5	2	5	1	1	2	2	3	6	1
Non-operating income	40	58	33	30	22	42	25	62	59	37	26
Non-operating income	40	58	33	30	22	42	25	62	59	37	26
Interest expenses	12	13	14	11	10	10	10	8	9	8	9
Foreign exchange losses	-	-	-	-	-	-	16	-	35	27	81
Compensation expenses	7	2	6	1	6	4	2	2	1	1	0
Other	0	1	1	1	1	5	0	1	1	0	2
Non-operating expenses	20	15	21	13	17	20	28	11	45	35	93
Ordinary profit (loss)	393	322	258	271	331	462	593	725	551	827	875
Gain on sale of non-current assets	3	0	-	-	-	-	-	8	0	3	-
Gain on cancellation of lease obligations	-	-	-	-	-	-	-	-	-	6	-
Gain on reversal of foreign currency translation adjustments resulting	-	-	-	-	-	-	-	-	-	13	-
Extraordinary income	16	0	-	-	-	-	-	8	4	23	-
Extraordinary income	16	0	-	-	-	-	-	8	4	23	-
Profit (loss) before income taxes	373	307	258	270	317	453	593	702	544	850	875
Extraordinary losses	36	16	-	2	15	9	-	30	11	-	-
Income taxes - current	125	143	103	106	100	174	186	244	196	256	277
Profit (loss) before income taxes	373	307	258	270	317	453	593	702	544	850	875
Income taxes - deferred	12	-1	9	-4	6	-22	-10	-13	-9	7	-3
Income taxes - current	125	143	103	106	100	174	186	244	196	256	277
Income taxes	137	141	112	101	106	153	176	230	187	263	274
Income taxes - deferred	12	-1	9	-4	6	-22	-10	-13	-9	7	-3
Profit (loss)	-	-	146	168	210	300	417	472	357	587	601
Income taxes	137	141	112	101	106	153	176	230	187	263	274
Profit (loss) attributable to non-controlling interests	-	-	24	5	8	-0	5	-1	10	12	21
Profit (loss)	-	-	146	168	210	300	417	472	357	587	601
Profit (loss) attributable to owners of parent	-	-	122	163	203	300	412	473	347	575	580