JP-listed companies
OBIC Co.,Ltd.

OBIC Co.,Ltd.JP:4684

Market cap

¥2.11T

P/E ratio

37.7x

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	50,351	55,040	56,344	58,738	61,453	66,814	74,163	80,488	83,862	89,476	100,167
Net sales	50,351	55,040	56,344	58,738	61,453	66,814	74,163	80,488	83,862	89,476	100,167
Cost of sales	20,333	21,807	21,007	21,223	21,613	22,296	23,221	24,159	23,021	21,518	22,942
Cost of sales	20,333	21,807	21,007	21,223	21,613	22,296	23,221	24,159	23,021	21,518	22,942
Gross profit (loss)	30,017	33,232	35,336	37,514	39,839	44,517	50,941	56,328	60,840	67,958	77,224
Selling, general and administrative expenses	10,603	11,332	11,051	11,405	11,989	12,192	13,002	13,090	12,762	13,822	14,734
Operating profit (loss)	19,413	21,899	24,285	26,108	27,850	32,325	37,939	43,238	48,077	54,135	62,490
Interest income	21	34	37	26	3	3	4	3	1	14	70
Dividend income	355	396	512	477	432	442	545	562	566	855	2,271
Gain on sale of investment securities	122	3	661	535	1,412	19	61	-	577	3	-
Gain on sale of investment securities	122	3	661	535	1,412	19	61	-	577	3	-
Rental income	88	96	96	97	25	1	2	42	1,272	1,602	1,706
Share of profit of entities accounted for using equity method	1,629	2,469	2,153	2,342	2,572	2,819	3,564	3,455	3,348	4,141	3,917
Foreign exchange gains	-	-	-	-	-	-	-	-	-	657	1,901
Rental income	88	96	96	97	25	1	2	42	1,272	1,602	1,706
Other	76	98	99	81	60	70	92	57	62	300	71
Foreign exchange gains	-	-	-	-	-	-	-	-	-	657	1,901
Non-operating income	2,295	3,098	3,561	3,560	4,506	3,357	4,270	4,120	5,829	7,575	9,939
Other	76	98	99	81	60	70	92	57	62	300	71
Non-operating income	2,295	3,098	3,561	3,560	4,506	3,357	4,270	4,120	5,829	7,575	9,939
Loss on valuation of investment securities	-	-	-	-	-	-	-	273	-	1	3
Rental expenses	113	108	108	108	108	108	120	1,068	1,306	1,533	1,505
Rental expenses	113	108	108	108	108	108	120	1,068	1,306	1,533	1,505
Cancellation fee	-	-	-	-	-	-	-	-	-	-	696
Cancellation fee	-	-	-	-	-	-	-	-	-	-	696
Loss on valuation of investment securities	-	-	-	-	-	-	-	273	-	1	3
Other	10	1	10	-	1	2	1	4	-	1	-
Non-operating expenses	237	110	119	147	110	111	282	1,346	1,306	1,536	2,205
Ordinary profit (loss)	21,472	24,887	27,726	29,521	32,246	35,570	41,927	46,012	52,600	60,174	70,223
Gain on sale of non-current assets	-	-	-	-	-	-	-	1	288	2	1
Gain on sale of shares of subsidiaries and associates	-	-	-	-	-	-	-	-	-	1	-
Gain on sale of shares of subsidiaries and associates	-	-	-	-	-	-	-	-	-	1	-
Other	-	1	-	-	-	-	-	1	-	-	-
Extraordinary income	-	501	428	3,090	214	888	2,060	2,499	288	4	1
Provision for special bonuses for founders	-	-	-	-	-	-	-	-	-	360	-
Loss on sale of non-current assets	-	-	-	-	-	-	-	-	1	-	-
Other	29	3	12	15	-	-	-	-	4	24	-
Loss on retirement of non-current assets	-	-	-	-	7	2	1	3	2	5	-
Extraordinary losses	314	503	12	415	15	133	2	606	4	384	-
Loss on valuation of membership	-	-	-	-	7	-	-	-	-	19	-
Extraordinary losses	314	503	12	415	15	133	2	606	4	384	-
Profit (loss) before income taxes	21,158	24,884	28,142	32,196	32,445	36,325	43,985	47,905	52,884	59,793	70,225
Income taxes - current	7,284	6,058	9,501	8,912	9,209	10,159	11,888	13,004	15,017	15,808	20,458
Income taxes - deferred	-338	1,872	-135	126	-123	-102	-126	-194	-134	484	-350
Income taxes	6,945	7,931	9,366	9,039	9,085	10,057	11,762	12,809	14,883	16,293	20,108
Profit (loss)	-	-	18,776	23,157	23,359	26,268	32,223	35,096	38,001	43,500	50,116
Profit (loss) attributable to owners of parent	-	-	18,776	23,157	23,359	26,268	32,223	35,096	38,001	43,500	50,116