Rankings Pricing

HARIMA B.STEM CORPORATIONJP:9780

Market cap

¥8.4B

P/E ratio

8.4x

Summary Financials 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	16,379	16,326	17,376	17,883	18,851	19,325	21,409	22,173	23,337	24,175	24,999	25,316	26,618	28,025
Revenue growth (%)	-
Cost of revenue	-	-	-	15,755	16,630	17,148	18,984	19,779	20,635	21,287	21,851	22,185	23,159	24,152
Gross profit	-	-	-	2,127	2,221	2,176	2,425	2,394	2,702	2,889	3,148	3,131	3,459	3,874
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	279	364	220	278	384	554	679	901	813	964	1,136
Operating expenses	-	-	-	1,848	1,857	1,956	2,147	2,010	2,148	2,209	2,247	2,317	2,494	2,738
Income before tax	419	342	345	463	457	345	345	453	655	973	991	1,024	1,058	1,221
Pretax margin (%)	2.6	2.1	2	2.6	2.4	1.8	1.6	2	2.8	4	4	4	4	4.4
Provision for income taxes	-	-	-	164	259	155	148	123	224	331	206	291	300	356
Effective tax rate (%)	-	-	-
Net income	231	167	159	277	247	196	293	407	440	644	791	739	758	866
Net income margin (%)
Earnings per share	26.43	39.22	40.24	57.45	51.62	40.56	303.42	425.53	461.54	676.11	831.53	410.81	83.74	94.41
Diluted EPS	26.43	39.22	40.24	57.45	51.62	40.56	303.42	425.53	461.54	676.11	831.53	410.81	83.74	94.41
Dividend payout ratio (%)
Dividend per share	10	10	10	10	10	10	30	50	50	75	100	80	75	26
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data