JP-listed companies
Prestige International Inc.

Prestige International Inc.JP:4290

Market cap

¥92.8B

P/E ratio

23x

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	Mar 31, 2024
Net sales	24,226	22,223	24,619	27,328	29,478	33,119	37,196	42,378	40,618	46,744	54,563	58,739
Operating revenue	-	-	-	-	-	-	-	-	-	-	5,028	5,217
Operating expenses	2,192	2,335	2,919	3,164	3,321	3,412	3,672	4,026	3,962	4,461	5,459	5,836
Cost of sales	19,654	17,078	18,748	20,818	22,389	25,477	28,837	33,392	31,422	35,441	41,264	44,981
Operating profit (loss)	2,381	2,810	3,151	3,346	3,769	4,231	4,687	4,959	5,233	6,842	7,841	7,922
Gross profit (loss)	4,572	5,145	6,070	6,510	7,089	7,642	8,359	8,985	9,195	11,303	13,299	13,757
Interest income	5	6	7	6	13	18	13	13	5	3	7	12
Interest on securities	29	30	27	40	32	48	88	107	140	164	226	279
Dividend income	8	9	10	15	18	20	21	24	26	27	30	31
Share of profit of entities accounted for using equity method	-	24	161	183	154	165	138	157	143	165	323	379
Fixed asset rental income	-	-	-	-	-	-	-	-	-	-	1,251	1,270
Other	11	13	19	17	32	192	19	38	48	72	51	63
Non-operating income	53	81	223	403	417	442	280	463	362	432	636	764
Selling, general and administrative expenses	2,192	2,335	2,919	3,164	3,321	3,412	3,672	4,026	3,962	4,461	5,459	5,836
Interest expenses	4	1	1	4	2	2	1	3	2	6	5	2
Foreign exchange losses	149	161	179	-	-	-	-	-	40	-	40	134
Provision of allowance for doubtful accounts	-	-	-	-	-	-	1	25	-	-	12	4
Other	49	25	12	8	14	7	30	34	18	57	52	91
Fixed asset rent cost	-	-	-	-	-	-	-	-	-	-	984	1,063
Non-operating expenses	275	186	192	31	62	34	40	58	142	123	98	227
Other	49	25	12	8	14	7	30	34	18	57	52	91
Non-operating expenses	275	186	192	31	62	34	40	58	142	123	98	227
Operating profit (loss)	2,381	2,810	3,151	3,346	3,769	4,231	4,687	4,959	5,233	6,842	7,841	7,922
Ordinary profit (loss)	2,159	2,704	3,183	3,717	4,124	4,639	4,928	5,365	5,453	7,152	8,379	8,458
Interest income	5	6	7	6	13	18	13	13	5	3	7	12
Interest on securities	29	30	27	40	32	48	88	107	140	164	226	279
Dividend income	8	9	10	15	18	20	21	24	26	27	30	31
Share of profit of entities accounted for using equity method	-	24	161	183	154	165	138	157	143	165	323	379
Fixed asset rental income	-	-	-	-	-	-	-	-	-	-	1,251	1,270
Other	11	13	19	17	32	192	19	38	48	72	51	63
Non-operating income	53	81	223	403	417	442	280	463	362	432	636	764
Interest expenses	4	1	1	4	2	2	1	3	2	6	5	2
Foreign exchange losses	149	161	179	-	-	-	-	-	40	-	40	134
Provision of allowance for doubtful accounts	-	-	-	-	-	-	1	25	-	-	12	4
Other	49	25	12	8	14	7	30	34	18	57	52	91
Fixed asset rent cost	-	-	-	-	-	-	-	-	-	-	984	1,063
Non-operating expenses	275	186	192	31	62	34	40	58	142	123	98	227
Other	49	25	12	8	14	7	30	34	18	57	52	91
Non-operating expenses	275	186	192	31	62	34	40	58	142	123	98	227
Gain on sale of non-current assets	43	8	11	15	29	6	24	2	17	1	2	3
Subsidy income	289	319	6	284	88	5	211	396	483	311	104	12
Gain on sale of investment securities	99	516	-	-	-	-	7	173	-	-	1	676
Gain on liquidation of subsidiaries and associates	-	-	-	-	-	-	-	-	-	-	104	-
Extraordinary income	432	843	18	330	117	10	241	571	525	312	107	691
Gain on sale of investment securities	99	516	-	-	-	-	7	173	-	-	1	676
Extraordinary income	432	843	18	330	117	10	241	571	525	312	107	691
Ordinary profit (loss)	2,159	2,704	3,183	3,717	4,124	4,639	4,928	5,365	5,453	7,152	8,379	8,458
Loss on sale of non-current assets	1	1	1	0	0	0	-	3	0	0	0	-
Loss on retirement of non-current assets	-	-	96	-	-	-	-	-	-	-	-	25
Loss on tax purpose reduction entry of non-current assets	289	319	6	284	88	5	211	396	483	311	104	12
Loss on sale of investment securities	-	-	-	-	-	-	-	-	-	-	-	19
Loss on valuation of shares of subsidiaries and associates	-	-	-	-	-	-	-	-	-	-	65	-
Impairment losses	15	-	-	-	-	-	-	28	3	0	2	-
Extraordinary losses	315	322	319	300	88	55	331	591	634	346	110	56
Other	10	319	96	15	88	5	0	14	32	34	4	-
Extraordinary losses	315	322	319	300	88	55	331	591	634	346	110	56
Gain on sale of non-current assets	43	8	11	15	29	6	24	2	17	1	2	3
Subsidy income	289	319	6	284	88	5	211	396	483	311	104	12
Gain on sale of investment securities	99	516	-	-	-	-	7	173	-	-	1	676
Gain on liquidation of subsidiaries and associates	-	-	-	-	-	-	-	-	-	-	104	-
Extraordinary income	432	843	18	330	117	10	241	571	525	312	107	691
Gain on sale of investment securities	99	516	-	-	-	-	7	173	-	-	1	676
Extraordinary income	432	843	18	330	117	10	241	571	525	312	107	691
Profit (loss) before income taxes	2,276	3,226	2,882	3,747	4,154	4,594	4,839	5,345	5,343	7,118	8,375	9,093
Loss on sale of non-current assets	1	1	1	0	0	0	-	3	0	0	0	-
Loss on retirement of non-current assets	-	-	96	-	-	-	-	-	-	-	-	25
Loss on tax purpose reduction entry of non-current assets	289	319	6	284	88	5	211	396	483	311	104	12
Loss on sale of investment securities	-	-	-	-	-	-	-	-	-	-	-	19
Loss on valuation of shares of subsidiaries and associates	-	-	-	-	-	-	-	-	-	-	65	-
Impairment losses	15	-	-	-	-	-	-	28	3	0	2	-
Extraordinary losses	315	322	319	300	88	55	331	591	634	346	110	56
Other	10	319	96	15	88	5	0	14	32	34	4	-
Extraordinary losses	315	322	319	300	88	55	331	591	634	346	110	56
Income taxes - current	920	1,200	876	959	1,121	1,523	1,496	1,922	1,930	2,470	2,616	2,725
Profit (loss) before income taxes	2,276	3,226	2,882	3,747	4,154	4,594	4,839	5,345	5,343	7,118	8,375	9,093
Income taxes - deferred	-56	30	43	90	150	-75	-73	-74	108	-59	-16	-10
Income taxes - current	920	1,200	876	959	1,121	1,523	1,496	1,922	1,930	2,470	2,616	2,725
Income taxes	865	1,230	919	1,049	1,271	1,448	1,423	1,848	2,038	2,411	2,600	2,714
Income taxes - deferred	-56	30	43	90	150	-75	-73	-74	108	-59	-16	-10
Profit (loss)	-	-	1,763	2,698	2,883	3,146	3,416	3,497	3,305	4,707	5,775	6,379
Income taxes	865	1,230	919	1,049	1,271	1,448	1,423	1,848	2,038	2,411	2,600	2,714
Profit (loss)	-	-	1,763	2,698	2,883	3,146	3,416	3,497	3,305	4,707	5,775	6,379
Profit (loss) attributable to non-controlling interests	-	-	5	29	94	209	231	304	337	350	457	587
Profit (loss) attributable to owners of parent	-	-	1,758	2,669	2,789	2,937	3,185	3,193	2,969	4,357	5,319	5,791