NEPON Inc. (7985) Income statement

Market cap

¥1.3B

P/E ratio

32.3x

Nepon manufactures thermal equipment like greenhouse heaters and boilers plus sanitary equipment including specialty toilets and septic systems for agricultural and commercial customers.

Summary Financials Dividends History Segments 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	5,931	6,194	8,585	8,202	7,571	7,544	8,083	8,119	8,234	7,258	7,485	7,993	7,774	7,277
Revenue growth (%)	-
Cost of revenue	-	-	-	5,442	4,952	4,818	5,119	5,113	5,297	4,575	4,764	5,003	4,986	4,756
Gross profit	-	-	-	2,760	2,620	2,726	2,964	3,006	2,938	2,683	2,721	2,990	2,788	2,522
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	2,472	2,447	2,457	2,734	2,870	2,684	2,436	2,466	2,601	2,754	2,483
Operating income	-	-	-	289	173	270	229	136	253	246	255	388	35	39
Income before tax	169	191	409	266	154	252	220	127	241	259	269	397	82	77
Pretax margin (%)	2.8	3.1	4.8	3.2	2	3.3	2.7	1.6	2.9	3.6	3.6	5	1.1	1.1
Provision for income taxes	-	-	-	143	94	73	74	70	94	87	78	113	14	322
Effective tax rate (%)	-	-	-
Net income	138	155	502	106	68	148	150	53	189	168	219	285	65	-280
Net income margin (%)
Earnings per share	11.48	12.9	41.93	8.89	5.65	12.34	12.54	43.87	158.11	140.31	198.16	297.81	67.86	-292.62
Dividend per share	-	-	-	-	-	-	-	-	30	30	38	60	30	-
EBITDA	-	-	-	-
EBITDA margin (%)	-	-	-	-