Rankings Pricing

EARLY AGE CO., Ltd.【JP:3248】Income statement

Market cap

¥2.7B

P/E ratio

11.7x

Summary Financials Dividends History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2011/10	2012/10	2013/10	2014/10	2015/10	2016/10	2017/10	2018/10	2019/10	2020/10	2021/10	2022/10	2023/10	2024/10	2025/10
Revenue	3,883	3,933	3,647	3,732	4,126	4,140	3,940	4,197	3,498	3,566	3,341	3,699	3,440	4,725	3,289
Revenue growth (%)	-
Cost of revenue	-	-	-	2,741	3,093	3,066	2,825	2,967	2,330	2,514	2,341	2,546	2,375	3,255	2,252
Gross profit	-	-	-	991	1,033	1,074	1,115	1,231	1,168	1,053	1,001	1,154	1,066	1,471	1,038
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	435	442	473	521	618	563	521	451	628	548	890	506
Operating expenses	-	-	-	555	591	601	594	612	605	531	550	525	517	580	532
Income before tax	350	380	385	402	401	424	475	565	503	455	382	570	477	814	404
Pretax margin (%)	9	9.7	10.5	10.8	9.7	10.2	12	13.5	14.4	12.8	11.4	15.4	13.9	17.2	12.3
Provision for income taxes	-	-	-	163	154	156	159	189	167	153	124	195	150	288	124
Effective tax rate (%)	-	-	-
Net income	200	215	230	239	246	266	312	378	336	303	259	376	327	533	279
Net income margin (%)
Earnings per share	63.44	68.21	72.98	75.5	77.41	83.77	98.02	118.89	105.59	95.11	81.28	118.08	102.8	166.58	88.07
Diluted EPS	63.08	67.7	72.29	75.23	77.17	83.73	98	118.89	105.59	95.11	81.28	118.08	102.8	166.58	88.07
Dividend payout ratio (%)	-	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	28	28	28	31	33	36	36
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data