JUSTPLANNING INC.【JP:4287】Income statement

Market cap

¥5.9B

P/E ratio

12.1x

Just Planning provides internet-based software, systems, and logistics solutions to foodservice companies, plus operates solar power generation facilities.

Summary Financials Dividends History Segments Ownership Workforce

Income statement Balance sheet Cash flow Other

	2012/01	2013/01	2014/01	2015/01	2016/01	2017/01	2018/01	2019/01	2020/01	2021/01	2022/01	2023/01	2024/01	2025/01	2026/01
Revenue	1,544	1,666	1,834	1,852	2,204	2,450	2,391	2,254	2,427	2,103	2,108	2,007	2,072	2,203	2,533
Revenue growth (%)	-
Cost of revenue	-	-	-	980	1,193	1,500	1,441	1,362	1,549	1,334	1,283	1,037	981	1,080	1,276
Gross profit	-	-	-	872	1,011	950	950	892	878	769	825	970	1,091	1,123	1,258
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	428	510	540	556	607	630	584	542	578	598	632	651
Operating income	-	-	-	444	501	410	394	284	248	185	283	393	493	490	607
Income before tax	429	415	421	413	506	403	393	297	246	199	354	403	497	495	616
Pretax margin (%)	27.8	24.9	22.9	22.3	23	16.5	16.4	13.2	10.2	9.4	16.8	20.1	24	22.5	24.3
Provision for income taxes	-	-	-	142	195	131	122	101	81	47	98	96	142	148	174
Effective tax rate (%)	-	-	-
Net income	232	241	684	220	351	273	272	148	108	76	252	206	355	364	518
Earnings per share	4,831.2	50.37	154.9	52.96	83.18	62.64	62.44	11.64	8.52	5.98	19.53	16.18	27.9	29.55	43.85
Diluted EPS	-	50.32	153.51	52.52	82.67	62.37	62.09	11.53	8.46	5.95	19.44	-	-	-	-
Dividend payout ratio (%)	-	-	-	-	-	-	-	-				-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	7.4	7.4	7.4	7.4	8	10	11