- JP-listed companies
- SAMCO INC.
- Income statement
SAMCO INC.JP:6387
Market cap
¥31.8B
P/E ratio
18.5x
| 2011/07 | 2012/07 | 2013/07 | 2014/07 | 2015/07 | 2016/07 | 2017/07 | 2018/07 | 2019/07 | 2020/07 | 2021/07 | 2022/07 | 2023/07 | 2024/07 | 2025/07 | |
| Revenue | 5,253 | 3,829 | 4,201 | 4,233 | 5,253 | 5,345 | 3,125 | 5,466 | 4,936 | 5,870 | 5,747 | 6,402 | 7,831 | 8,203 | 9,342 |
| Revenue growth (%) | - | ||||||||||||||
| Gross profit | - | - | - | 1,935 | 2,433 | 2,568 | 1,442 | 2,596 | 2,271 | 2,857 | 2,932 | 3,190 | 3,869 | 4,193 | 4,669 |
| Gross margin (%) | - | - | - | ||||||||||||
| Operating margin (%) | - | - | - | ||||||||||||
| Operating income | - | - | - | 256 | 671 | 745 | -279 | 638 | 328 | 902 | 989 | 1,371 | 1,859 | 2,017 | 2,343 |
| Operating expenses | - | - | - | 1,679 | 1,762 | 1,823 | 1,721 | 1,958 | 1,943 | 1,955 | 1,942 | 1,819 | 2,010 | 2,176 | 2,326 |
| Income before tax | 742 | 322 | 564 | 292 | 829 | 555 | -215 | 643 | 305 | 928 | 1,045 | 1,481 | 1,927 | 2,089 | 2,373 |
| Pretax margin (%) | 14.1 | 8.4 | 13.4 | 6.9 | 15.8 | 10.4 | -6.9 | 11.8 | 6.2 | 15.8 | 18.2 | 23.1 | 24.6 | 25.5 | 25.4 |
| Provision for income taxes | - | - | - | 102 | 272 | 207 | 50 | 156 | 89 | 276 | 289 | 428 | 561 | 617 | 676 |
| Effective tax rate (%) | - | - | - | ||||||||||||
| Net income | 430 | 172 | 355 | 190 | 417 | 349 | -265 | 408 | 216 | 635 | 756 | 1,053 | 1,366 | 1,472 | 1,697 |
| Net income margin (%) | |||||||||||||||
| Earnings per share | 61.13 | 24.37 | 50.38 | 27.05 | 59.32 | 44.24 | -33.02 | 50.77 | 26.84 | 79.01 | 94.09 | 131.07 | 170.07 | 183.25 | 211.3 |
| Diluted EPS | 61.13 | 24.37 | 50.38 | 27.05 | 59.32 | 44.24 | -33.02 | 50.77 | 26.84 | 79.01 | 94.09 | 131.07 | 170.07 | 183.25 | 211.3 |
| Dividend payout ratio (%) | |||||||||||||||
| Dividend per share | 15 | 12.5 | 18 | 18 | 18 | 20 | 15 | 20 | 20 | 25 | 30 | 35 | 45 | 45 | 60 |
| EBITDA | - | - | - | ||||||||||||
| EBITDA margin (%) | - | - | - |