Yakult Honsha Co.,Ltd.
TSE:2267.T
3290 (JPY) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 503,079 | 483,071 | 415,116 | 385,706 | 406,004 | 407,017 | 401,569 | 378,307 | 390,412 | 367,980 | 350,322 | 319,193 | 312,552 | 305,944 | 290,678 | 293,490 | 317,335 | 273,099 | 267,707 | 247,506 |
Cost of Revenue
| 207,790 | 194,593 | 166,699 | 158,885 | 171,378 | 171,107 | 171,639 | 163,972 | 171,611 | 164,990 | 156,331 | 147,544 | 142,521 | 138,403 | 133,102 | 138,632 | 148,140 | 125,096 | 123,126 | 110,641 |
Gross Profit
| 295,289 | 288,478 | 248,417 | 226,821 | 234,626 | 235,910 | 229,930 | 214,335 | 218,801 | 202,990 | 193,991 | 171,649 | 170,031 | 167,541 | 157,576 | 154,858 | 169,195 | 148,003 | 144,581 | 136,865 |
Gross Profit Ratio
| 0.587 | 0.597 | 0.598 | 0.588 | 0.578 | 0.58 | 0.573 | 0.567 | 0.56 | 0.552 | 0.554 | 0.538 | 0.544 | 0.548 | 0.542 | 0.528 | 0.533 | 0.542 | 0.54 | 0.553 |
Reseach & Development Expenses
| 9,095 | 9,381 | 8,655 | 8,487 | 8,969 | 10,564 | 10,207 | 10,549 | 12,677 | 12,134 | 11,165 | 10,760 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 129,040 | 119,096 | 103,026 | 95,898 | 98,926 | 98,834 | 96,396 | 92,385 | 95,483 | 91,851 | 88,642 | 81,177 | 82,525 | 80,389 | 75,241 | 74,518 | 76,722 | 65,468 | 62,967 | 64,999 |
Selling & Marketing Expenses
| 107,472 | 103,313 | 92,187 | 87,228 | 90,023 | 91,230 | 90,070 | 84,667 | 83,260 | 76,240 | 73,322 | 67,402 | 66,689 | 66,749 | 63,342 | 63,595 | 69,969 | 58,640 | 59,859 | 53,740 |
SG&A
| 222,794 | 222,409 | 195,213 | 183,126 | 188,949 | 190,064 | 186,466 | 177,052 | 178,743 | 168,091 | 161,964 | 148,579 | 149,214 | 147,138 | 138,583 | 138,113 | 146,691 | 124,108 | 122,826 | 118,739 |
Other Expenses
| 1,393 | 1,496 | 1,954 | 2,411 | 1,362 | 1,884 | 395 | 1,547 | 1,383 | 1,369 | 941 | 1,186 | 1,386 | 2,466 | 2,362 | 2,352 | 2,493 | 2,861 | 3,119 | 3,705 |
Operating Expenses
| 231,889 | 222,409 | 195,213 | 183,126 | 188,949 | 190,064 | 186,466 | 177,052 | 178,743 | 168,091 | 161,964 | 148,579 | 149,214 | 147,138 | 138,584 | 138,113 | 146,692 | 124,108 | 122,826 | 118,739 |
Operating Income
| 63,400 | 66,068 | 53,202 | 43,694 | 45,675 | 45,846 | 43,463 | 37,281 | 40,057 | 34,898 | 32,026 | 23,068 | 20,817 | 20,401 | 18,990 | 16,743 | 22,502 | 23,895 | 21,753 | 18,125 |
Operating Income Ratio
| 0.126 | 0.137 | 0.128 | 0.113 | 0.112 | 0.113 | 0.108 | 0.099 | 0.103 | 0.095 | 0.091 | 0.072 | 0.067 | 0.067 | 0.065 | 0.057 | 0.071 | 0.087 | 0.081 | 0.073 |
Total Other Income Expenses Net
| 16,966 | 12,459 | 16,274 | 15,640 | 13,053 | 9,956 | 10,017 | 11,398 | 9,683 | 10,218 | 7,432 | 4,868 | 5,131 | 999 | 2,627 | -3,600 | 11,542 | 7,782 | 7,592 | 6,933 |
Income Before Tax
| 80,366 | 78,529 | 69,479 | 59,336 | 58,728 | 55,801 | 53,481 | 48,681 | 49,741 | 45,117 | 39,458 | 27,937 | 25,948 | 21,402 | 21,619 | 13,145 | 34,045 | 31,677 | 29,347 | 25,059 |
Income Before Tax Ratio
| 0.16 | 0.163 | 0.167 | 0.154 | 0.145 | 0.137 | 0.133 | 0.129 | 0.127 | 0.123 | 0.113 | 0.088 | 0.083 | 0.07 | 0.074 | 0.045 | 0.107 | 0.116 | 0.11 | 0.101 |
Income Tax Expense
| 22,528 | 22,636 | 20,197 | 15,844 | 13,889 | 15,619 | 14,820 | 13,708 | 15,095 | 14,591 | 12,388 | 8,509 | 8,568 | 5,267 | 5,685 | -2,642 | 13,150 | 13,189 | 12,161 | 9,511 |
Net Income
| 51,006 | 50,641 | 44,917 | 39,267 | 39,735 | 34,935 | 34,064 | 30,154 | 28,843 | 25,056 | 22,543 | 16,379 | 13,291 | 13,168 | 13,248 | 11,324 | 16,675 | 14,805 | 14,442 | 14,104 |
Net Income Ratio
| 0.101 | 0.105 | 0.108 | 0.102 | 0.098 | 0.086 | 0.085 | 0.08 | 0.074 | 0.068 | 0.064 | 0.051 | 0.043 | 0.043 | 0.046 | 0.039 | 0.053 | 0.054 | 0.054 | 0.057 |
EPS
| 164.52 | 162.09 | 140.18 | 122.42 | 124.02 | 108.95 | 106.23 | 182.39 | 174.54 | 151.58 | 134.44 | 95.03 | 77.32 | 76.55 | 77.11 | 65.75 | 95.93 | 84.93 | 81.67 | 79.67 |
EPS Diluted
| 164.52 | 162.09 | 140.18 | 122.42 | 124.02 | 108.95 | 106.23 | 182.39 | 174.54 | 151.58 | 134.44 | 95.03 | 77.32 | 76.55 | 77.11 | 65.75 | 95.93 | 84.93 | 81.67 | 79.67 |
EBITDA
| 91,241 | 103,970 | 92,999 | 80,471 | 81,677 | 79,087 | 75,238 | 72,737 | 75,905 | 69,208 | 60,367 | 49,604 | 47,017 | 46,225 | 44,442 | 44,840 | 43,835 | 42,755 | 40,351 | 34,059 |
EBITDA Ratio
| 0.181 | 0.215 | 0.224 | 0.209 | 0.201 | 0.194 | 0.187 | 0.192 | 0.194 | 0.188 | 0.172 | 0.155 | 0.15 | 0.151 | 0.153 | 0.153 | 0.138 | 0.157 | 0.151 | 0.138 |