ENDO MANUFACTURING CO.,LTD.【JP:7841】Income statement

Market cap

¥10.8B

P/E ratio

10x

Endo Manufacturing makes precision golf club heads, medical devices, and aircraft parts through facilities in Japan and Thailand, serving OEM customers globally.

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	2017/12	2018/12	2019/12	2020/12	2021/12	2022/12	2023/12	2024/12	2025/12
Revenue	15,365	17,486	15,902	13,816	12,588	11,427	8,533	11,787	9,774	8,276	12,590	14,582	15,709	17,417	18,237
Revenue growth (%)	-
Cost of revenue	-	-	-	11,671	10,119	8,669	6,781	9,323	8,270	6,826	9,025	10,856	12,950	13,936	15,240
Gross profit	-	-	-	2,145	2,469	2,758	1,751	2,463	1,504	1,450	3,564	3,727	2,759	3,480	2,998
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	1,932	1,577	1,527	1,204	1,657	1,400	1,378	1,726	1,875	1,582	1,933	1,971
Operating income	-	-	-	212	892	1,231	547	806	104	72	1,838	1,851	1,177	1,547	1,027
Income before tax	1,117	1,101	221	391	896	1,327	631	913	186	65	1,810	1,829	1,149	1,612	1,147
Pretax margin (%)	7.3	6.3	1.4	2.8	7.1	11.6	7.4	7.7	1.9	0.8	14.4	12.5	7.3	9.3	6.3
Provision for income taxes	-	-	-	267	404	186	239	272	236	163	208	1,032	361	494	547
Effective tax rate (%)	-	-	-
Net income	-8	211	-885	-302	-5	1,051	209	564	266	-88	1,602	797	763	1,118	934
Net income margin (%)
Earnings per share	88.3	55.17	-65.26	-34.58	-0.57	120.45	23.98	64.58	30.42	-10.08	183.09	91.07	87.16	127.74	68.42
Dividend per share	-	-	-	-	-	-	-	-	15	12	15	18	20	40	40
EBITDA	-	-	-
EBITDA margin (%)	-	-	-