Smartvalue Co.,Ltd. (9417) Income statement

Market cap

¥3.5B

P/E ratio

-4.3x

Smart Value provides cloud solutions for local governments, mobility companies, and smart venues, including the Gabukura platform and CiEMS driving data services.

Summary Financials Dividends History Segments Ownership Workforce

Income statement Balance sheet Cash flow Other

	2010/06	2011/06	2012/06	2013/06	2014/06	2015/06	2016/06	2017/06	2018/06	2019/06	2020/06	2021/06	2022/06	2023/06	2024/06	2025/06
Revenue	123	159	43	6,087	6,371	6,430	6,768	6,539	7,306	7,743	5,959	3,446	3,805	3,873	3,815	4,362
Revenue growth (%)	-
Cost of revenue	-	-	-	-	4,762	4,713	4,969	4,690	5,190	5,540	4,287	2,783	2,519	2,589	2,657	2,917
Gross profit	-	-	-	-	1,609	1,717	1,800	1,849	2,116	2,203	1,672	663	1,287	1,284	1,157	1,445
Gross margin (%)	-	-	-	-
Operating margin (%)	-	-	-	-
Operating expenses	-	-	-	-	1,470	1,536	1,542	1,575	1,734	1,883	1,912	1,268	1,302	1,359	1,466	1,885
Operating income	-	-	-	-	139	181	257	275	382	320	-240	-605	-15	-75	-308	-441
Income before tax	19	54	-78	128	149	209	276	276	376	345	-223	-580	8	-76	-313	-733
Pretax margin (%)	15.6	33.8	-181.4	2.1	2.3	3.3	4.1	4.2	5.1	4.5	-3.7	-16.8	0.2	-2	-8.2	-16.8
Provision for income taxes	-	-	-	-	63	98	99	95	139	110	642	175	-15	35	29	392
Effective tax rate (%)	-	-	-	-
Net income	11	23	-311	517	86	126	165	180	325	194	33	-1,408	23	-49	-349	916
Net income margin (%)
Earnings per share	13.62	58.89	-1,019.35	646.8	107.97	155.09	73.04	80.12	37.19	19.48	3.31	-140.54	0.11	-4.8	-33.57	88.15
Diluted EPS	-	-	-	-	-	-	-	-	36.6	19.19	3.28	-	0.11	11.46	-	-
Dividend payout ratio (%)	-	-	-	-	-	-	-	-	-	-		-			-	-
Dividend per share	-	-	-	-	-	-	-	-	-	-	8	8	8	8	6	8
EBITDA	-	-	-	-
EBITDA margin (%)	-	-	-	-