Rankings Pricing

System D Inc.JP:3804

Market cap

¥13.3B

P/E ratio

18.7x

Summary Financials History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2011/10	2012/10	2013/10	2014/10	2015/10	2016/10	2017/10	2018/10	2019/10	2020/10	2021/10	2022/10	2023/10	2024/10	2025/10
Revenue	1,997	1,949	2,171	2,424	2,676	3,109	3,808	3,399	3,567	3,854	3,842	4,232	4,736	4,631	5,032
Revenue growth (%)	-
Cost of revenue	-	-	-	1,433	1,673	1,998	2,512	1,944	1,948	2,096	2,024	2,279	2,670	2,513	2,760
Gross profit	-	-	-	990	1,004	1,111	1,296	1,455	1,618	1,758	1,818	1,953	2,067	1,941	2,069
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	189	157	193	351	391	536	727	808	897	913	828	938
Operating expenses	-	-	-	801	846	918	945	1,064	1,082	1,031	1,009	1,056	1,153	1,135	1,189
Income before tax	141	18	132	179	150	186	346	389	538	729	809	899	915	830	943
Pretax margin (%)	7	0.9	6.1	7.4	5.6	6	9.1	11.4	15.1	18.9	21.1	21.2	19.3	17.9	18.7
Provision for income taxes	-	-	-	-13	28	52	112	119	154	210	224	250	275	250	272
Effective tax rate (%)	-	-	-
Net income	24	-185	132	185	145	134	238	259	383	511	574	592	633	542	619
Net income margin (%)
Earnings per share	7.66	-58.24	40.78	57.03	44.82	41.3	73.46	39.83	58.99	78.65	89.33	92.39	98.82	86.78	97.92
Diluted EPS	7.66	-58.24	40.78	57.03	44.82	41.3	73.46	39.83	58.99	78.65	89.33	92.39	98.82	86.78	97.92
Dividend payout ratio (%)	-	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	10	14	18	20	23	24	28
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data