Rankings Pricing

MAKIYA CO.,LTD.JP:9890

Market cap

¥12.6B

P/E ratio

7.9x

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	57,879	55,438	56,397	56,504	60,059	61,145	62,876	65,057	68,923	75,089	68,549	70,938	76,711	88,820
Revenue growth (%)	-
Cost of revenue	-	-	-	44,202	46,964	48,123	49,360	50,594	53,814	58,933	52,882	54,768	59,480	67,732
Gross profit	-	-	-	12,303	13,095	13,022	13,517	13,806	14,441	16,157	15,667	16,170	17,232	21,089
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	643	614	487	417	813	835	2,305	1,680	1,635	2,227	2,266
Operating expenses	-	-	-	11,660	12,480	12,535	13,099	13,650	14,274	14,526	14,635	15,180	15,627	19,450
Income before tax	1,101	912	969	911	890	835	822	936	964	2,458	1,815	1,812	2,396	2,366
Pretax margin (%)	1.9	1.6	1.7	1.6	1.5	1.4	1.3	1.4	1.4	3.3	2.6	2.6	3.1	2.7
Provision for income taxes	-	-	-	388	286	201	152	167	233	834	406	590	649	708
Effective tax rate (%)	-	-	-
Net income	505	180	468	482	558	280	124	353	361	1,401	1,331	1,187	1,454	1,497
Net income margin (%)
Earnings per share	69.19	19.05	46.94	48.3	55.91	28.09	12.46	35.36	36.13	140.29	133.32	118.91	145.66	149.86
Diluted EPS	69.19	19.05	46.94	48.3	55.91	28.09	12.46	35.36	36.13	140.29	133.32	118.91	145.66	149.86
Dividend payout ratio (%)
Dividend per share	15	15	15	15	15	15	15	15	15	20	15	15	20	25
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data