- JP-listed companies
- eXmotion Co.,Ltd.
- Income statement
eXmotion Co.,Ltd. (4394) Income statement
Market cap
¥2.6B
P/E ratio
38.9x
ExMotion helps automakers and suppliers improve software quality in cars, robots, and digital devices through hands-on consulting and implementation services.
| 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 | 503 | 584 | 622 | 694 | 834 | 976 | 877 | 958 | 1,048 | 1,105 | 1,285 | 1,387 |
| Revenue growth (%) | - | |||||||||||
| Cost of revenue | - | - | - | 390 | 461 | 546 | 527 | 573 | 582 | 628 | 765 | 809 |
| Gross profit | - | - | - | 304 | 373 | 430 | 350 | 385 | 466 | 477 | 520 | 578 |
| Gross margin (%) | - | - | - | |||||||||
| Operating margin (%) | - | - | - | |||||||||
| Operating expenses | - | - | - | 179 | 227 | 243 | 261 | 241 | 281 | 346 | 364 | 388 |
| Operating income | - | - | - | 125 | 146 | 188 | 89 | 144 | 185 | 132 | 156 | 190 |
| Income before tax | 127 | 166 | 124 | 126 | 146 | 190 | 100 | 146 | 186 | 135 | 158 | 194 |
| Pretax margin (%) | 25.2 | 28.5 | 19.9 | 18.1 | 17.5 | 19.5 | 11.4 | 15.2 | 17.8 | 12.2 | 12.3 | 14 |
| Provision for income taxes | - | - | - | 40 | 47 | 50 | 31 | 45 | 52 | 23 | 59 | 67 |
| Effective tax rate (%) | - | - | - | |||||||||
| Net income | 76 | 103 | 81 | 85 | 99 | 140 | 68 | 100 | 135 | 7 | 99 | 127 |
| Earnings per share | 423,875.85 | 573,342.67 | 4,392.84 | 91.69 | 91.17 | 52.42 | 24.1 | 34.26 | 45.56 | 2.24 | 32.9 | 42.24 |
| Diluted EPS | - | - | - | - | 77.83 | 48.59 | 22.65 | 33.25 | 44.63 | 2.21 | 32.82 | 42.15 |
| Dividend payout ratio (%) | - | - | - | - | - | |||||||
| Dividend per share | - | - | - | - | - | 15 | 15 | 15 | 17 | 18 | 19 | 20 |