Unite and Grow Inc.
TSE:4486.T
1243 (JPY) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|
| Revenue
| 2,667.897 | 2,335.591 | 2,075.338 | 1,732.506 | 1,624.358 | 1,388.342 | 1,175.661 |
| Cost of Revenue
| 1,362.323 | 1,216.148 | 1,061.144 | 927.574 | 862.04 | 777.906 | 676.64 |
| Gross Profit
| 1,305.574 | 1,119.443 | 1,014.194 | 804.932 | 762.318 | 610.436 | 499.021 |
| Gross Profit Ratio
| 0.489 | 0.479 | 0.489 | 0.465 | 0.469 | 0.44 | 0.424 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 134 | 119 | 102 | 95 | 91 | 0 | 0 |
| Selling & Marketing Expenses
| 779.557 | 676.308 | 622.755 | 493.201 | 465.822 | 0 | 0 |
| SG&A
| 913.557 | 795.308 | 724.755 | 588.201 | 556.822 | 439.321 | 400.597 |
| Other Expenses
| 0.096 | 795.308 | 724.755 | 588.201 | 556.822 | 5.472 | 5.867 |
| Operating Expenses
| 913.557 | 795.308 | 724.755 | 588.201 | 556.822 | 439.321 | 400.597 |
| Operating Income
| 392.017 | 324.134 | 289.438 | 216.731 | 205.495 | 171.114 | 98.424 |
| Operating Income Ratio
| 0.147 | 0.139 | 0.139 | 0.125 | 0.127 | 0.123 | 0.084 |
| Total Other Income Expenses Net
| 29.112 | -0.039 | -0.536 | 0.137 | -14.209 | 5.148 | -0.733 |
| Income Before Tax
| 421.129 | 324.095 | 288.902 | 216.868 | 191.286 | 176.262 | 97.691 |
| Income Before Tax Ratio
| 0.158 | 0.139 | 0.139 | 0.125 | 0.118 | 0.127 | 0.083 |
| Income Tax Expense
| 115.418 | 85.722 | 90.564 | 57.596 | 57.322 | 52.918 | 30.114 |
| Net Income
| 305.711 | 238.372 | 198.338 | 159.271 | 133.964 | 123.343 | 67.577 |
| Net Income Ratio
| 0.115 | 0.102 | 0.096 | 0.092 | 0.082 | 0.089 | 0.057 |
| EPS
| 78.15 | 62.31 | 53.87 | 43.79 | 45.78 | 33.97 | 18.43 |
| EPS Diluted
| 77.05 | 60.07 | 50.14 | 40.4 | 41.01 | 33.64 | 18.43 |
| EBITDA
| 410.558 | 338.291 | 308.618 | 240.688 | 211.091 | 193.143 | 114.572 |
| EBITDA Ratio
| 0.154 | 0.145 | 0.151 | 0.139 | 0.13 | 0.139 | 0.103 |