Misawa & Co.,Ltd.
TSE:3169.T
660 (JPY) • At close October 17, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 12,085.442 | 12,198.492 | 11,626.042 | 10,924.099 | 11,174.999 | 10,186.64 | 9,195.011 | 8,147.738 | 8,079.393 | 7,641.941 | 6,320.092 | 5,136.996 | 4,621.394 | 3,786.998 |
| Cost of Revenue
| 6,272.926 | 6,027.707 | 4,503.78 | 4,209.767 | 4,377.783 | 4,111.894 | 3,766.524 | 3,524.38 | 3,608.629 | 3,209.268 | 2,643.012 | 2,096.723 | 1,842.215 | 1,559.489 |
| Gross Profit
| 5,812.516 | 6,170.785 | 7,122.262 | 6,714.332 | 6,797.216 | 6,074.746 | 5,428.487 | 4,623.358 | 4,470.764 | 4,432.673 | 3,677.08 | 3,040.273 | 2,779.179 | 2,227.509 |
| Gross Profit Ratio
| 0.481 | 0.506 | 0.613 | 0.615 | 0.608 | 0.596 | 0.59 | 0.567 | 0.553 | 0.58 | 0.582 | 0.592 | 0.601 | 0.588 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 5,511.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 5,747.52 | 5,636.746 | 6,093.431 | 5.888 | 5.96 | 5.633 | 5,511.559 | 4,594.134 | 4,391.022 | 3,786 | 3,175 | 2,658 | 2.386 | 0 |
| Other Expenses
| 2.165 | 8.935 | 30.237 | 54.574 | 0.802 | -2.587 | 9.995 | 2.515 | 5.854 | 7.924 | 5.904 | 57.481 | 12.061 | 5.671 |
| Operating Expenses
| 5,747.52 | 5,636.746 | 6,117.046 | 5,888.36 | 5,980.835 | 5,672.649 | 5,511.559 | 4,802.519 | 4,391.021 | 3,786.596 | 3,175.405 | 2,658.759 | 2,386.95 | 2,017.493 |
| Operating Income
| 64.996 | 534.038 | 1,005.215 | 825.971 | 816.38 | 402.097 | -85.131 | -179.162 | 79.742 | 646.076 | 501.675 | 381.513 | 392.228 | 210.015 |
| Operating Income Ratio
| 0.005 | 0.044 | 0.086 | 0.076 | 0.073 | 0.039 | -0.009 | -0.022 | 0.01 | 0.085 | 0.079 | 0.074 | 0.085 | 0.055 |
| Total Other Income Expenses Net
| -39.891 | -27.739 | 8.956 | 0.058 | -0.039 | -0.277 | -277.966 | -292.067 | -45.786 | 1.472 | -1.041 | 64.351 | -44.962 | -85.394 |
| Income Before Tax
| 25.105 | 506.299 | 1,014.171 | 884.7 | 777.711 | 125.42 | -363.097 | -471.228 | 33.957 | 647.549 | 500.634 | 445.865 | 347.267 | 124.622 |
| Income Before Tax Ratio
| 0.002 | 0.042 | 0.087 | 0.081 | 0.07 | 0.012 | -0.039 | -0.058 | 0.004 | 0.085 | 0.079 | 0.087 | 0.075 | 0.033 |
| Income Tax Expense
| 12.837 | 165.259 | 321.64 | 266.406 | 267.431 | -38.206 | -44.255 | -54.668 | 110.302 | 277.832 | 265.728 | 210.324 | 119.152 | 66.541 |
| Net Income
| 12.268 | 341.039 | 692.531 | 614.923 | 510.28 | 163.626 | -318.842 | -416.559 | -76.345 | 369.716 | 234.905 | 235.541 | 228.115 | 58.08 |
| Net Income Ratio
| 0.001 | 0.028 | 0.06 | 0.056 | 0.046 | 0.016 | -0.035 | -0.051 | -0.009 | 0.048 | 0.037 | 0.046 | 0.049 | 0.015 |
| EPS
| 1.73 | 47.96 | 97.38 | 86.46 | 71.76 | 23.02 | -44.85 | -58.7 | -10.94 | 59.1 | 37.57 | 37.89 | 46.17 | 484.01 |
| EPS Diluted
| 1.73 | 47.96 | 97.38 | 86.46 | 71.74 | 23 | -44.85 | -58.7 | -10.94 | 55.61 | 35.36 | 35.44 | 42.3 | 484.01 |
| EBITDA
| 199.72 | 650.724 | 1,153.791 | 1,042.963 | 981.925 | 563.758 | 150.319 | -4.686 | 256.459 | 819.621 | 616.204 | 561.46 | 476.715 | 264.943 |
| EBITDA Ratio
| 0.017 | 0.053 | 0.099 | 0.095 | 0.088 | 0.055 | 0.016 | -0.001 | 0.032 | 0.107 | 0.097 | 0.109 | 0.103 | 0.07 |