Rankings Pricing

Nitori Holdings Co., Ltd.JP:9843

Market cap

¥1.5T

P/E ratio

15.8x

Summary Financials Dividends History Segments Ownership Workforce

Income statement Balance sheet Cash flow Other

	2012/02	2013/02	2014/02	2015/02	2016/02	2017/02	2018/02	2019/02	2020/02	2021/02	2022/02	2023/03	2024/03	2025/03
Revenue	331,016	348,789	387,605	417,285	458,140	512,958	572,060	608,131	642,273	716,900	811,581	948,094	895,799	928,950
Revenue growth (%)	-
Cost of revenue	-	-	-	198,947	214,597	234,684	257,281	276,709	287,909	305,109	385,684	469,988	439,850	455,378
Gross profit	-	-	-	218,337	243,543	278,274	314,778	331,421	354,364	411,791	425,897	478,106	455,949	473,572
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	66,307	73,039	85,776	93,378	100,779	107,478	137,687	138,270	140,076	127,725	120,372
Operating expenses	-	-	-	152,029	170,503	192,497	221,400	230,642	246,886	274,104	287,627	338,029	328,223	353,199
Income before tax	59,151	62,195	63,474	67,929	75,007	87,563	94,860	103,053	109,522	138,426	141,847	144,085	132,377	126,218
Pretax margin (%)	17.9	17.8	16.4	16.3	16.4	17.1	16.6	16.9	17.1	19.3	17.5	15.2	14.8	13.6
Provision for income taxes	-	-	-	26,088	27,618	27,777	28,564	32,309	33,674	38,582	45,054	43,783	37,381	37,315
Effective tax rate (%)	-	-	-
Net income	33,548	35,811	38,425	41,450	46,969	60,044	64,219	68,180	71,395	-1,562	37,387	2,426	4,354	-19,050
Net income margin (%)
Earnings per share	611.91	325.83	350.27	376.14	425.1	540.93	574.49	608.05	635.42	817.01	856.71	841.9	765.62	680.38
Diluted EPS	611.2	325.58	349.74	374.73	421.4	536.23	571.63	606.03	634.03	816.66	856.71	841.9	797.78	730.42
Dividend payout ratio (%)
Dividend per share	80	90	100	55	65	82	92	97	108	123	140	146	147	152
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data