Explore Watchlists Pricing

CROPS CORPORATION (9428) Income statement

Market cap

¥12B

P/E ratio

6.4x

Crops operates mobile telecom services through au and UQ retail stores, while its subsidiaries provide staffing, building maintenance, and wholesale services.

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	21,936	24,111	26,724	27,020	33,074	34,701	37,311	41,030	42,934	41,041	45,318	48,380	54,487	61,568	67,497
Revenue growth (%)	-
Cost of revenue	-	-	-	21,836	26,831	28,041	30,059	32,594	33,583	31,247	33,855	36,137	40,809	46,388	49,805
Gross profit	-	-	-	5,183	6,243	6,660	7,252	8,436	9,350	9,793	11,463	12,243	13,678	15,179	17,691
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	4,666	5,331	5,477	6,192	7,119	7,328	7,732	8,954	9,971	11,551	12,762	14,090
Operating income	-	-	-	517	911	1,182	1,059	1,316	2,021	2,061	2,508	2,272	2,127	2,416	3,601
Income before tax	759	724	732	516	935	1,220	1,094	1,316	2,114	2,296	2,672	2,432	2,316	2,634	3,723
Pretax margin (%)	3.5	3	2.7	1.9	2.8	3.5	2.9	3.2	4.9	5.6	5.9	5	4.3	4.3	5.5
Provision for income taxes	-	-	-	226	271	405	424	385	673	745	811	741	722	852	1,383
Effective tax rate (%)	-	-	-
Net income	178	237	213	205	613	799	621	808	1,082	1,158	1,813	1,635	1,530	1,476	1,562
Earnings per share	31.89	35.28	32.62	18.61	60.22	78.68	57	60.35	80.16	92.51	163.46	129.09	127.54	104.81	97.97
Diluted EPS	-	-	-	-	-	-	56.28	59.16	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	17	17	20	20	20	20	29