XEBIO HOLDINGS CO.,LTD. (8281) Income statement

Market cap

¥48.7B

P/E ratio

185.1x

Zebio Holdings operates sports equipment and apparel retail stores through 35 subsidiaries, while also providing sports marketing services and developing proprietary fashion brands.

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	181,577	192,628	204,779	210,672	221,391	223,353	234,595	231,629	225,312	202,438	223,282	239,293	242,433	250,603
Revenue growth (%)	-
Cost of revenue	-	-	-	129,821	135,779	134,181	141,833	143,732	136,585	123,618	136,228	147,519	149,546	152,931
Gross profit	-	-	-	80,850	85,612	89,171	92,761	87,896	88,727	78,820	87,053	91,773	92,887	97,671
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	75,196	79,444	81,743	81,840	82,130	83,479	76,053	82,054	83,446	88,682	90,665
Operating income	-	-	-	5,654	6,167	7,428	10,921	5,766	5,247	2,767	4,999	8,327	4,204	7,006
Income before tax	14,658	12,471	12,985	6,432	6,394	7,499	11,389	6,725	5,842	4,342	7,851	9,242	5,405	7,618
Pretax margin (%)	8.1	6.5	6.3	3.1	2.9	3.4	4.9	2.9	2.6	2.1	3.5	3.9	2.2	3
Provision for income taxes	-	-	-	1,948	2,589	3,591	4,602	2,458	2,766	2,681	2,361	3,241	1,789	2,098
Effective tax rate (%)	-	-	-
Net income	7,324	6,127	6,158	2,084	2,118	2,991	4,256	1,892	420	414	3,853	5,594	2,731	979
Net income margin (%)
Earnings per share	172.68	140.68	146.91	46.24	46.91	66.89	95.08	42.41	9.23	9.32	86.77	122.09	58.62	22.61
Diluted EPS	172.57	140.54	146.67	46.17	46.79	66.78	94.79	42.32	9.2	9.29	86.44	121.58	58.31	22.46
Dividend payout ratio (%)	-	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	32.5	30	30	30	30	32.5
EBITDA	-	-	-
EBITDA margin (%)	-	-	-