OBIC Business Consultants Co., Ltd.
TSE:4733.T
7413 (JPY) • At close September 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 11,226.028 | 11,521.54 | 10,944.349 | 10,343.771 | 9,144.705 | 9,019.69 | 8,460.678 | 7,880.566 | 8,343.58 | 9,313.493 | 9,178.826 | 8,577.209 | 7,688.322 | 8,056.892 | 7,415.062 | 7,183.189 | 6,597.187 | 7,241.918 | 7,172.526 | 8,092.863 | 7,561.375 | 8,280.663 | 8,232.009 | 7,042.667 | 5,969.77 | 6,517.933 | 6,024.759 | 5,659.338 | 5,311.186 | 6,319.627 | 5,970.803 | 5,752.722 | 5,247.313 | 6,075.926 | 5,509.24 | 5,636.749 | 4,690.591 | 5,847.511 | 4,969.065 | 4,575.39 | 4,436.058 | 6,731.413 | 5,101.885 | 4,522.059 | 3,904.645 | 4,684.409 | 4,242.607 | 4,077.531 | 3,922.095 | 4,844.266 | 4,152.045 | 4,148.72 | 3,978.371 | 4,826.474 | 4,389.894 | 4,248.551 | 3,745.395 | 4,491.387 | 3,698.255 | 3,763.568 | 3,794.891 | 4,641.376 | 3,963.548 | 3,883.884 |
| Cost of Revenue
| 1,880.241 | 2,053.102 | 2,034.098 | 1,934.738 | 1,590.951 | 1,607.493 | 1,538.843 | 1,354.407 | 1,380.295 | 1,492.094 | 1,502.396 | 1,399.597 | 1,217.325 | 1,260.267 | 1,255.546 | 1,184.875 | 1,030.132 | 1,265.605 | 1,277.052 | 1,439.731 | 1,284.973 | 1,432.384 | 1,258.201 | 1,069.567 | 961.78 | 1,024.901 | 907.103 | 907.711 | 829.155 | 1,017.524 | 889.667 | 862.826 | 773.908 | 993.653 | 871.875 | 838.797 | 717.424 | 918.603 | 763.669 | 654.701 | 697.886 | 1,109.149 | 800.176 | 729.584 | 653.59 | 733.564 | 665.146 | 617.024 | 624.769 | 803.301 | 626.905 | 683.463 | 620.339 | 712.017 | 667.981 | 712.974 | 617.752 | 754.056 | 594.306 | 622.854 | 641.432 | 956.598 | 766.842 | 836.692 |
| Gross Profit
| 9,345.787 | 9,468.438 | 8,910.251 | 8,409.033 | 7,553.754 | 7,412.197 | 6,921.835 | 6,526.159 | 6,963.285 | 7,821.399 | 7,676.43 | 7,177.612 | 6,470.997 | 6,796.625 | 6,159.516 | 5,998.314 | 5,567.055 | 5,976.313 | 5,895.474 | 6,653.132 | 6,276.402 | 6,848.279 | 6,973.808 | 5,973.1 | 5,007.99 | 5,493.032 | 5,117.656 | 4,751.627 | 4,482.031 | 5,302.103 | 5,081.136 | 4,889.896 | 4,473.405 | 5,082.273 | 4,637.365 | 4,797.952 | 3,973.167 | 4,928.908 | 4,205.396 | 3,920.689 | 3,738.172 | 5,622.264 | 4,301.709 | 3,792.475 | 3,251.055 | 3,950.845 | 3,577.461 | 3,460.507 | 3,297.326 | 4,040.965 | 3,525.14 | 3,465.257 | 3,358.032 | 4,114.457 | 3,721.913 | 3,535.577 | 3,127.643 | 3,737.331 | 3,103.949 | 3,140.714 | 3,153.459 | 3,684.778 | 3,196.706 | 3,047.192 |
| Gross Profit Ratio
| 0.833 | 0.822 | 0.814 | 0.813 | 0.826 | 0.822 | 0.818 | 0.828 | 0.835 | 0.84 | 0.836 | 0.837 | 0.842 | 0.844 | 0.831 | 0.835 | 0.844 | 0.825 | 0.822 | 0.822 | 0.83 | 0.827 | 0.847 | 0.848 | 0.839 | 0.843 | 0.849 | 0.84 | 0.844 | 0.839 | 0.851 | 0.85 | 0.853 | 0.836 | 0.842 | 0.851 | 0.847 | 0.843 | 0.846 | 0.857 | 0.843 | 0.835 | 0.843 | 0.839 | 0.833 | 0.843 | 0.843 | 0.849 | 0.841 | 0.834 | 0.849 | 0.835 | 0.844 | 0.852 | 0.848 | 0.832 | 0.835 | 0.832 | 0.839 | 0.835 | 0.831 | 0.794 | 0.807 | 0.785 |
| Reseach & Development Expenses
| 0 | 983.157 | 967.193 | 905 | 845 | 813.546 | 918 | 844 | 821 | 3,435 | 903 | 779 | 877 | 3,023 | 0 | 0 | 0 | 2,933 | 0 | 0 | 0 | 2,912 | 0 | 0 | 0 | 2,453 | 0 | 0 | 0 | 2,343 | 0 | 0 | 0 | 2,234 | 0 | 0 | 0 | 2,117 | 0 | 0 | 0 | 2,014 | 0 | 0 | 0 | 1,919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 847.547 | 0 | 0 | 0 | 740.466 | 0 | 0 | 0 | -405 | 0 | 0 | 0 | -147 | 0 | 0 | 0 | -398 | 0 | 0 | 0 | -699 | 0 | 0 | 0 | -485 | 0 | 0 | 0 | -706 | 0 | 0 | 0 | -718 | 0 | 0 | 0 | -642 | 0 | 0 | 0 | -598 | 0 | 0 | 0 | -367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 2,205 | 0 | 0 | 0 | 1,408 | 0 | 0 | 0 | 965 | 0 | 0 | 0 | 782 | 0 | 0 | 0 | 725 | 0 | 0 | 0 | 824 | 0 | 0 | 0 | 737 | 0 | 0 | 0 | 809 | 0 | 0 | 0 | 836 | 0 | 0 | 0 | 675 | 0 | 0 | 0 | 623 | 0 | 0 | 0 | 504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 4,167.588 | 3,052.547 | 2,844.704 | 3,084.691 | 3,812 | 2,148.466 | 2,528.843 | 2,568.854 | 3,292 | 560 | 3,308 | 3,210 | 2,373.339 | 635 | 3,126 | 2,951 | 3,016 | 327 | 3,276 | 2,930 | 2,914 | 125 | 2,844 | 2,921 | 2,789 | 252 | 2,571 | 2,716 | 2,523 | 103 | 2,500 | 2,522 | 2,351 | 118 | 2,384 | 2,308 | 2,235 | 33 | 1,975 | 2,057 | 2,058 | 25 | 2,024 | 1,935 | 1,834 | 137 | 1,658 | 1,652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 0 | 70.625 | 0.606 | 17.206 | 31.512 | 39.314 | 10.098 | 9.532 | 6.496 | 37.972 | 13.107 | -201.027 | 2.78 | 29.816 | 23.271 | 71.559 | 3.656 | 25.844 | 3.155 | 7.265 | 1.064 | 48.6 | 5.851 | 8.927 | 3.948 | 57.312 | 9.927 | 15.923 | 33.264 | 29.642 | 14.596 | 10.781 | 6.054 | 45.022 | 5.123 | 2.326 | 12.321 | 41.028 | 50.496 | 31.002 | 3.128 | 49.236 | 155.696 | 5.408 | 26.545 | 52.839 | -410.773 | 305.135 | 145.752 | 361.906 | 100.154 | 404.665 | 437.514 | 702.841 | 444.837 | 455.845 | 331.656 | 536.734 | 253.203 | 429.315 | 143.156 | 323.321 | 80.463 | 251.064 |
| Operating Expenses
| 4,167.588 | 4,035.704 | 3,813.229 | 3,988.384 | 3,811.857 | 2,961.372 | 3,451.283 | 3,412.894 | 3,288.575 | 3,024.246 | 3,305.229 | 3,209.781 | 3,249.259 | 2,485.872 | 3,125.885 | 2,950.656 | 3,016.814 | 2,701.063 | 3,276.503 | 2,930.124 | 2,914.355 | 3,135.189 | 2,843.802 | 2,921.295 | 2,789.651 | 2,296.898 | 2,571.408 | 2,715.517 | 2,523.509 | 2,535.37 | 2,413.463 | 2,492.102 | 2,351.433 | 2,409.602 | 2,384.18 | 2,308.657 | 2,235.069 | 2,144.923 | 1,974.849 | 2,056.924 | 2,058.987 | 2,062.47 | 2,024.123 | 1,934.9 | 1,834.169 | 1,864.469 | 1,657.74 | 1,652.052 | 1,772.635 | 1,673.543 | 1,493.23 | 1,777.917 | 1,628.976 | 1,549.772 | 1,507.966 | 1,723.786 | 1,688.962 | 1,500.351 | 1,535.276 | 1,851.892 | 1,806.289 | 1,870.52 | 2,194.074 | 2,078.209 |
| Operating Income
| 5,178.199 | 5,432.734 | 5,097.022 | 4,420.649 | 3,741.896 | 4,450.826 | 3,470.552 | 3,113.265 | 3,674.709 | 4,797.153 | 4,371.201 | 3,967.832 | 3,221.736 | 4,310.752 | 3,033.631 | 3,047.658 | 2,550.241 | 3,275.25 | 2,618.97 | 3,723.007 | 3,362.047 | 3,713.09 | 4,130.006 | 3,051.805 | 2,218.338 | 3,196.134 | 2,546.248 | 2,036.11 | 1,958.521 | 2,766.732 | 2,667.673 | 2,397.794 | 2,121.971 | 2,672.67 | 2,253.186 | 2,489.294 | 1,738.098 | 2,783.984 | 2,230.547 | 1,863.765 | 1,679.184 | 3,559.795 | 2,277.585 | 1,857.574 | 1,416.886 | 2,086.376 | 1,919.72 | 1,808.456 | 1,524.69 | 2,367.422 | 2,031.91 | 1,687.339 | 1,729.056 | 2,564.685 | 2,213.946 | 1,811.791 | 1,438.681 | 2,236.981 | 1,568.672 | 1,288.821 | 1,347.169 | 1,814.257 | 1,002.63 | 968.982 |
| Operating Income Ratio
| 0.461 | 0.472 | 0.466 | 0.427 | 0.409 | 0.493 | 0.41 | 0.395 | 0.44 | 0.515 | 0.476 | 0.463 | 0.419 | 0.535 | 0.409 | 0.424 | 0.387 | 0.452 | 0.365 | 0.46 | 0.445 | 0.448 | 0.502 | 0.433 | 0.372 | 0.49 | 0.423 | 0.36 | 0.369 | 0.438 | 0.447 | 0.417 | 0.404 | 0.44 | 0.409 | 0.442 | 0.371 | 0.476 | 0.449 | 0.407 | 0.379 | 0.529 | 0.446 | 0.411 | 0.363 | 0.445 | 0.452 | 0.444 | 0.389 | 0.489 | 0.489 | 0.407 | 0.435 | 0.531 | 0.504 | 0.426 | 0.384 | 0.498 | 0.424 | 0.342 | 0.355 | 0.391 | 0.253 | 0.249 |
| Total Other Income Expenses Net
| 544.391 | 325.224 | 158.876 | 390.13 | 286 | 290.151 | 169.618 | 419.558 | 249 | 249 | 148 | 141 | 205.605 | 311.417 | 157.627 | 400.498 | 163.508 | 406.448 | 255.801 | 446.764 | 201.458 | -702.291 | 205.191 | 259.271 | 1,629.39 | 199.759 | 128.876 | 462.106 | 640.672 | 357.139 | 274.876 | 324.866 | 44.217 | 256.319 | 265.098 | 363.937 | 444.186 | 11.553 | 712.984 | 588.086 | 368.772 | 1,054.761 | 975.744 | 577.79 | 497.632 | -241.876 | 751.58 | 225.922 | 19.595 | 361.385 | 30.872 | 228.87 | 518.147 | 111.314 | 26.467 | 30.923 | 46.303 | 232.202 | 581.409 | -35.881 | 163.349 | -1,283.216 | -469.767 | -32.795 |
| Income Before Tax
| 5,722.59 | 5,757.958 | 5,255.898 | 4,810.779 | 4,028.229 | 4,740.977 | 3,640.17 | 3,532.823 | 3,920.605 | 5,041.338 | 4,515.828 | 4,109.834 | 3,427.342 | 4,622.169 | 3,191.258 | 3,448.156 | 2,713.749 | 3,681.698 | 2,874.771 | 4,169.772 | 3,563.505 | 3,010.798 | 4,335.197 | 3,311.077 | 3,847.728 | 3,395.893 | 2,675.125 | 2,498.215 | 2,599.194 | 3,123.872 | 2,942.548 | 2,722.66 | 2,166.189 | 2,928.99 | 2,518.283 | 2,853.232 | 2,182.284 | 2,795.538 | 2,943.53 | 2,451.851 | 2,047.957 | 4,614.556 | 3,253.33 | 2,435.364 | 1,914.518 | 1,844.499 | 2,671.301 | 2,034.377 | 1,544.286 | 2,728.807 | 2,062.782 | 1,916.21 | 2,247.203 | 2,675.999 | 2,240.414 | 1,842.714 | 1,484.984 | 2,469.182 | 2,150.082 | 1,252.941 | 1,510.519 | 531.042 | 532.865 | 936.188 |
| Income Before Tax Ratio
| 0.51 | 0.5 | 0.48 | 0.465 | 0.44 | 0.526 | 0.43 | 0.448 | 0.47 | 0.541 | 0.492 | 0.479 | 0.446 | 0.574 | 0.43 | 0.48 | 0.411 | 0.508 | 0.401 | 0.515 | 0.471 | 0.364 | 0.527 | 0.47 | 0.645 | 0.521 | 0.444 | 0.441 | 0.489 | 0.494 | 0.493 | 0.473 | 0.413 | 0.482 | 0.457 | 0.506 | 0.465 | 0.478 | 0.592 | 0.536 | 0.462 | 0.686 | 0.638 | 0.539 | 0.49 | 0.394 | 0.63 | 0.499 | 0.394 | 0.563 | 0.497 | 0.462 | 0.565 | 0.554 | 0.51 | 0.434 | 0.396 | 0.55 | 0.581 | 0.333 | 0.398 | 0.114 | 0.134 | 0.241 |
| Income Tax Expense
| 1,764.894 | 1,565.64 | 1,710.644 | 1,477.468 | 1,257.669 | 1,278.873 | 1,217.431 | 1,084.292 | 1,220.562 | 1,487.481 | 1,474.606 | 1,261.719 | 1,059.138 | 1,375.772 | 1,029.74 | 1,058.462 | 840.744 | 978.506 | 970.081 | 1,278.887 | 1,104.601 | 826.176 | 1,402.957 | 1,016.895 | 1,188.265 | 719.586 | 888.839 | 751.364 | 636.502 | 904.863 | 967.989 | 760.052 | 652.472 | 1,031.298 | 949.284 | 932.561 | 735.318 | 989.156 | 1,220.252 | 878.655 | 724.627 | 1,867.804 | 1,269.815 | 918.278 | 723.127 | 729.513 | 1,033.361 | 776.504 | 601.094 | 1,080.919 | 1,091.923 | 780.184 | 915.899 | 1,156.599 | 945.891 | 778.805 | 561.516 | 1,042.685 | 875.341 | 508.248 | 613.275 | 169.65 | 222.964 | 396.378 |
| Net Income
| 3,957.696 | 4,192.319 | 3,545.253 | 3,333.311 | 2,770.56 | 3,462.105 | 2,422.738 | 2,448.532 | 2,700.042 | 3,553.857 | 3,041.222 | 2,848.116 | 2,368.203 | 3,246.398 | 2,161.517 | 2,389.694 | 1,873.005 | 2,703.191 | 1,904.69 | 2,890.885 | 2,458.904 | 2,184.621 | 2,932.24 | 2,294.182 | 2,659.463 | 2,676.306 | 1,786.286 | 1,746.851 | 1,962.692 | 2,219.009 | 1,974.558 | 1,962.609 | 1,513.716 | 1,897.691 | 1,569 | 1,920.67 | 1,446.966 | 1,806.381 | 1,723.278 | 1,573.197 | 1,323.329 | 2,746.752 | 1,983.514 | 1,517.086 | 1,191.391 | 1,114.986 | 1,637.94 | 1,257.872 | 943.192 | 1,647.888 | 970.859 | 1,136.025 | 1,331.304 | 1,519.401 | 1,294.522 | 1,063.909 | 923.468 | 1,426.497 | 1,274.741 | 744.693 | 897.244 | 361.392 | 309.901 | 539.809 |
| Net Income Ratio
| 0.353 | 0.364 | 0.324 | 0.322 | 0.303 | 0.384 | 0.286 | 0.311 | 0.324 | 0.382 | 0.331 | 0.332 | 0.308 | 0.403 | 0.292 | 0.333 | 0.284 | 0.373 | 0.266 | 0.357 | 0.325 | 0.264 | 0.356 | 0.326 | 0.445 | 0.411 | 0.296 | 0.309 | 0.37 | 0.351 | 0.331 | 0.341 | 0.288 | 0.312 | 0.285 | 0.341 | 0.308 | 0.309 | 0.347 | 0.344 | 0.298 | 0.408 | 0.389 | 0.335 | 0.305 | 0.238 | 0.386 | 0.308 | 0.24 | 0.34 | 0.234 | 0.274 | 0.335 | 0.315 | 0.295 | 0.25 | 0.247 | 0.318 | 0.345 | 0.198 | 0.236 | 0.078 | 0.078 | 0.139 |
| EPS
| 52.65 | 55.77 | 47.16 | 44.34 | 36.86 | 46.06 | 32.23 | 32.57 | 35.92 | 47.28 | 40.45 | 37.89 | 31.51 | 43.19 | 28.76 | 31.79 | 24.92 | 35.96 | 25.34 | 38.46 | 32.71 | 29.06 | 39.01 | 30.52 | 35.38 | 35.61 | 23.77 | 23.24 | 26.11 | 29.52 | 26.27 | 26.11 | 20.14 | 25.25 | 20.87 | 25.55 | 19.25 | 24.03 | 22.93 | 20.93 | 17.61 | 36.54 | 26.39 | 20.18 | 15.85 | 14.83 | 21.79 | 16.71 | 12.53 | 21.89 | 12.9 | 15.08 | 17.67 | 20.16 | 17.18 | 14.12 | 12.26 | 18.93 | 16.91 | 9.88 | 11.9 | 4.79 | 3.88 | 6.76 |
| EPS Diluted
| 52.65 | 55.77 | 47.16 | 44.34 | 36.86 | 46.06 | 32.23 | 32.57 | 35.92 | 47.28 | 40.45 | 37.89 | 31.51 | 43.19 | 28.76 | 31.79 | 24.92 | 35.96 | 25.34 | 38.46 | 32.71 | 29.06 | 39.01 | 30.52 | 35.38 | 35.61 | 23.77 | 23.24 | 26.11 | 29.52 | 26.27 | 26.11 | 20.14 | 25.25 | 20.87 | 25.55 | 19.25 | 24.03 | 22.93 | 20.93 | 17.61 | 36.54 | 26.39 | 20.18 | 15.85 | 14.83 | 21.79 | 16.71 | 12.53 | 21.89 | 12.9 | 15.08 | 17.67 | 20.16 | 17.18 | 14.12 | 12.26 | 18.93 | 16.91 | 9.88 | 11.9 | 4.79 | 3.88 | 6.76 |
| EBITDA
| 5,349.681 | 5,498.91 | 5,250.774 | 4,590.623 | 3,898.817 | 4,451.465 | 3,586.141 | 3,252.122 | 3,823.214 | 4,846.855 | 4,512.838 | 4,122.753 | 3,377.374 | 4,273.549 | 3,170.157 | 3,193.604 | 2,737.089 | 3,141.799 | 2,653.643 | 3,754.329 | 3,488.49 | 4,714.809 | 4,248.019 | 3,152.91 | 915.793 | 3,293.893 | 2,642.344 | 1,984.939 | 1,638.756 | 2,756.516 | 2,658.182 | 2,466.736 | 2,298.903 | 2,716.278 | 2,173.956 | 2,566.062 | 1,609.967 | 3,243.516 | 2,057.182 | 1,850.464 | 1,753.83 | 3,520.39 | 1,850.134 | 1,707.201 | 1,373.032 | 3,009.478 | 1,496.057 | 1,942.438 | 1,703.85 | 2,377.065 | 2,154.14 | 1,916.396 | 1,700.432 | 3,162.944 | 2,699.506 | 2,312.241 | 1,791.76 | 2,555.777 | 1,307.12 | 1,771.786 | 1,396.668 | 3,533.145 | 1,614.904 | 1,277.152 |
| EBITDA Ratio
| 0.477 | 0.477 | 0.48 | 0.444 | 0.426 | 0.494 | 0.424 | 0.413 | 0.458 | 0.52 | 0.492 | 0.481 | 0.439 | 0.53 | 0.428 | 0.445 | 0.415 | 0.434 | 0.37 | 0.464 | 0.461 | 0.569 | 0.516 | 0.448 | 0.153 | 0.505 | 0.439 | 0.351 | 0.309 | 0.436 | 0.445 | 0.429 | 0.438 | 0.447 | 0.395 | 0.455 | 0.343 | 0.555 | 0.414 | 0.404 | 0.395 | 0.523 | 0.363 | 0.378 | 0.352 | 0.642 | 0.353 | 0.476 | 0.434 | 0.491 | 0.519 | 0.462 | 0.427 | 0.655 | 0.615 | 0.544 | 0.478 | 0.569 | 0.353 | 0.471 | 0.368 | 0.761 | 0.407 | 0.329 |