Rankings Pricing

Shionogi & Co.,Ltd.【JP:4507】Income statement

Market cap

¥2.59T

P/E ratio

13.2x

Summary Financials Dividends History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2012/03	2013/03	2014/03	2015/03	2016/03	2017/03	2018/03	2019/03	2020/03	2021/03	2022/03	2023/03	2024/03	2025/03
Revenue	267,275	282,903	289,717	273,991	309,973	338,890	344,667	363,721	334,958	297,177	335,138	426,684	435,081	438,268
Revenue growth (%)	-
Cost of revenue	-	-	-	82,189	74,758	77,777	73,911	54,880	56,782	52,523	55,415	62,246	57,602	63,826
Gross profit	-	-	-	191,801	235,214	261,113	270,756	308,841	276,589	244,654	279,722	364,437	377,479	374,441
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	50,365	91,406	108,178	115,219	138,537	130,628	76,192	95,969	133,274	108,978	114,356
Operating expenses	-	-	-	141,436	143,808	152,934	155,537	170,303	95,094	91,902	91,771	97,775	99,651	101,873
Income before tax	46,093	58,922	62,225	77,880	100,869	123,031	138,692	166,575	158,516	81,714	100,892	134,998	258,621	109,143
Pretax margin (%)	17.2	20.8	21.5	28.4	32.5	36.3	40.2	45.8	47.3	27.5	30.1	31.6	59.4	24.9
Provision for income taxes	-	-	-	37,832	30,824	39,084	28,589	37,037	36,322	30,956	12,829	35,836	37,708	31,215
Effective tax rate (%)	-	-	-
Net income	43,678	-32,014	54,600	44,218	66,687	83,879	108,866	133,306	122,193	32,181	90,264	107,367	253,060	86,927
Net income margin (%)
Earnings per share	80.93	199.25	121.29	132.67	204.83	259.88	342.71	424.31	395.71	105.02	299.41	358.54	863.36	101.12
Diluted EPS	80.91	199.17	121.23	132.04	201.7	255.87	337.43	420.67	395.28	364.89	378.63	621.1	558.32	200.29
Dividend payout ratio (%)
Dividend per share	40	42	46	52	62	72	82	94	103	108	115	135	160	118
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data