Rankings Pricing

First Brothers Co., Ltd.【JP:3454】Income statement

Market cap

¥17.6B

P/E ratio

6.5x

Summary Financials Dividends History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2011/11	2012/11	2013/11	2014/11	2015/11	2016/11	2017/11	2018/11	2019/11	2020/11	2021/11	2022/11	2023/11	2024/11	2025/11
Revenue	1,179	2,746	3,298	10,724	4,557	14,606	18,766	21,864	19,838	15,642	26,685	14,284	22,268	16,865	19,063
Revenue growth (%)	-
Cost of revenue	-	-	-	7,298	567	9,368	14,046	15,376	14,512	11,349	19,845	10,195	15,288	11,761	11,230
Gross profit	-	-	-	3,426	3,990	5,238	4,720	6,488	5,326	4,294	6,841	4,090	6,981	5,105	7,833
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	2,235	2,832	3,966	3,373	5,130	3,463	2,541	4,940	1,816	4,461	2,838	5,295
Operating expenses	-	-	-	1,190	1,158	1,272	1,347	1,358	1,864	1,753	1,900	2,274	2,519	2,267	2,538
Income before tax	29	-48	-50	2,154	2,658	3,662	3,061	4,700	2,810	1,816	4,379	1,356	3,837	2,193	4,433
Pretax margin (%)	2.4	-1.8	-1.5	20.1	58.3	25.1	16.3	21.5	14.2	11.6	16.4	9.5	17.2	13	23.3
Provision for income taxes	-	-	-	402	992	1,332	1,060	1,757	629	722	1,588	167	1,503	737	1,530
Effective tax rate (%)	-	-	-
Net income	32	-127	-254	658	1,661	2,288	2,049	2,886	2,183	2,313	2,795	1,180	3,187	1,035	1,834
Net income margin (%)
Earnings per share	542.35	-22.16	-44.88	117	242.21	324.65	146.21	205.97	155.83	164.95	199.34	84.17	227.26	101.04	124.77
Diluted EPS	542.35	-22.16	-44.88	117	242.06	324.65	146.21	204.93	155.57	164.95	199.34	84.17	227.26	100.88	124.77
Dividend payout ratio (%)	-	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	21	24	27	30	32	67	35
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data