Rankings Pricing

SUS Co.,Ltd.【JP:6554】Income statement

Market cap

¥10.6B

P/E ratio

10.6x

Summary Financials Dividends History Segments Ownership Workforce

Income statement Balance sheet Cash flow Other

	2013/03	2013/09	2014/09	2015/09	2016/09	2017/09	2018/09	2019/09	2020/09	2021/09	2022/09	2023/09	2024/09	2025/09
Revenue	2,518	1,438	3,391	4,500	5,498	6,015	7,107	8,117	8,967	9,419	10,465	11,501	13,219	15,015
Revenue growth (%)	-	-
Cost of revenue	-	-	-	-	4,140	4,494	5,254	6,025	6,878	7,389	7,708	8,595	9,896	11,100
Gross profit	-	-	-	-	1,358	1,521	1,852	2,092	2,089	2,031	2,758	2,905	3,322	3,914
Gross margin (%)	-	-	-	-
Operating margin (%)	-	-	-	-
Operating income	-	-	-	-	356	411	552	495	208	195	731	608	829	1,212
Operating expenses	-	-	-	-	1,002	1,110	1,301	1,597	1,881	1,836	2,026	2,297	2,493	2,701
Income before tax	84	47	182	114	361	400	571	504	410	648	806	623	860	1,258
Pretax margin (%)	3.4	3.3	5.4	2.5	6.6	6.7	8	6.2	4.6	6.9	7.7	5.4	6.5	8.4
Provision for income taxes	-	-	-	-	120	129	217	162	157	232	318	162	203	355
Effective tax rate (%)	-	-	-	-
Net income	17	-66	53	-46	252	270	354	337	270	448	316	461	602	914
Net income margin (%)
Earnings per share	9.5	-37.52	30.03	2.06	141.72	151.03	40.96	38.6	30.78	50.87	35.77	51.84	67.62	103.34
Diluted EPS	9.5	-37.52	30.03	2.06	141.72	137.34	38.17	36.45	29.25	48.64	34.27	50.27	66.26	101.8
Dividend payout ratio (%)	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	7	7	7	15	25	30	45
EBITDA	-	-	-	-
EBITDA margin (%)	-	-	-	-

Raw aggregated data