Explore Watchlists Pricing

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

Market cap

¥51.3B

P/E ratio

6.1x

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	2026/03
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	252,331
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	157,237
Gross profit	-	-	-	80,850	85,612	89,171	92,761	87,896	88,727	78,820	87,053	91,773	92,887	97,671	95,094
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	92,723
Operating income	-	-	-	5,654	6,167	7,428	10,921	5,766	5,247	2,767	4,999	8,327	4,204	7,006	2,370
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	4,660
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	1.8
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	106
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	832
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	-52.27
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	35