Rankings Pricing

VALOR HOLDINGS CO.,LTD.【JP:9956】Income statement

Market cap

¥180.6B

P/E ratio

12.6x

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
Revenue	410,577	431,218	454,180	470,564	497,463	520,530	544,020	565,931	678,096	730,168	732,519	759,977	807,795	854,435
Revenue growth (%)	-
Cost of revenue	-	-	-	341,024	360,223	377,610	394,399	410,407	485,339	519,555	520,255	539,963	573,352	605,662
Gross profit	-	-	-	113,028	119,711	124,016	129,913	135,856	170,519	186,775	188,228	195,422	209,249	221,880
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	15,000	16,683	15,439	13,470	14,210	15,515	25,648	21,205	20,062	22,844	23,191
Operating expenses	-	-	-	114,539	120,556	127,480	136,150	141,313	177,241	184,964	191,057	199,951	211,599	225,581
Income before tax	16,020	16,844	15,311	16,108	17,586	16,762	14,937	16,091	16,878	28,397	24,140	23,049	25,604	26,179
Pretax margin (%)	3.9	3.9	3.4	3.4	3.5	3.2	2.7	2.8	2.5	3.9	3.3	3	3.2	3.1
Provision for income taxes	-	-	-	5,768	5,706	5,300	4,225	4,956	5,535	9,083	9,407	8,055	8,237	7,582
Effective tax rate (%)	-	-	-
Net income	3,503	4,077	6,233	9,264	10,759	10,570	7,604	7,966	7,328	15,461	11,250	9,276	13,025	14,853
Net income margin (%)
Earnings per share	140.38	159.56	177.95	178.91	208.87	205.83	148.04	153.06	120.63	234.52	167.87	141.61	223.02	257.65
Diluted EPS	139.6	159.56	177.81	178.82	208.71	205.71	147.98	153.06	120.59	234.42	167.82	141.58	223	257.62
Dividend payout ratio (%)
Dividend per share	26	29	31	33	36	40	45	48	52	54	56	58	65	68
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data