Rankings Pricing

WILL,Co.,Ltd.JP:3241

Market cap

¥6.9B

P/E ratio

9.4x

Summary Financials History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2011/12	2012/12	2013/12	2014/12	2015/12	2016/12	2017/12	2018/12	2019/12	2020/12	2021/12	2022/12	2023/12	2024/12
Revenue	3,045	3,179	3,786	4,901	5,086	4,881	5,222	6,054	6,260	7,957	8,681	9,469	11,552	13,213
Cost of revenue	-	-	-	3,904	3,981	3,758	4,133	5,040	5,046	6,659	7,136	7,862	9,739	11,092
Gross profit	-	-	-	997	1,104	1,122	1,088	1,013	1,213	1,298	1,545	1,607	1,812	2,120
Gross margin (%)	-	-	-
Operating income	-	-	-	583	661	673	630	507	658	696	837	919	998	1,120
Operating expenses	-	-	-	414	442	449	458	505	555	601	707	688	814	1,000
Income before tax	195	345	461	550	637	657	623	488	633	670	802	867	930	1,019
Provision for income taxes	-	-	-	216	231	219	209	158	193	207	298	272	208	309
Net income	248	326	311	333	406	437	413	329	439	463	577	594	521	710
Earnings per share	21.96	28.83	27.54	29.51	35.94	38.7	36.61	29.04	38.74	40.87	50.9	52.44	45.77	61.96
Diluted EPS	-	-	-	-	35.92	38.63	36.47	28.92	38.69	40.85	50.75	52.28	45.61	61.79
Dividend payout ratio (%)	-	-	-	-	-	-	-	-
Dividend per share	1,650	2,900	5.4	5.9	10.8	12.5	13	13.5	13.5	13.5	15.5	15.5	20	19

Raw aggregated data