Rankings Pricing

SHOEI CO., LTD.【JP:7839】Income statement

Market cap

¥97.7B

P/E ratio

15.6x

Summary Financials Dividends History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2011/09	2012/09	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	9,047	8,607	11,159	13,407	14,244	14,138	15,641	17,149	18,616	19,479	23,752	28,953	33,616	35,790	32,363
Revenue growth (%)	-
Cost of revenue	-	-	-	7,991	8,195	8,263	9,163	10,303	11,104	11,310	13,652	15,777	18,315	19,675	17,340
Gross profit	-	-	-	5,415	6,049	5,875	6,479	6,846	7,512	8,170	10,100	13,177	15,302	16,115	15,024
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	2,765	3,210	3,146	3,461	3,734	4,204	4,740	6,024	8,382	9,825	10,330	8,899
Operating expenses	-	-	-	2,650	2,839	2,729	3,017	3,112	3,308	3,430	4,075	4,795	5,476	5,785	6,125
Income before tax	371	143	1,300	2,646	3,092	3,244	3,497	3,772	4,179	4,746	6,092	8,503	9,858	10,502	8,900
Pretax margin (%)	4.1	1.7	11.6	19.7	21.7	22.9	22.4	22	22.5	24.4	25.6	29.4	29.3	29.3	27.5
Provision for income taxes	-	-	-	972	1,025	1,040	1,109	1,169	1,245	1,400	1,687	2,485	2,790	3,096	2,566
Effective tax rate (%)	-	-	-
Net income	218	66	799	1,669	1,997	2,193	2,359	2,578	2,935	3,348	4,407	6,019	7,069	7,378	4,944
Net income margin (%)
Earnings per share	15.8	4.78	58.04	121.2	145	159.22	171.29	187.21	213.15	123.88	164.19	224.37	131.73	139.9	120.22
Diluted EPS	15.8	4.78	58.04	121.2	145	159.22	171.29	187.21	213.15	123.88	164.19	224.37	131.73	139.9	120.22
Dividend payout ratio (%)	-	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	106	62	82	112	66	70	60
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data