Masaru Corporation (TYO:1795)
Japan · Delayed Price · Currency is JPY 4,675.00
+115.00 (2.52%)
At close: Jan 23, 2026
Masaru Income Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | 2016 - 2020 |
| 10,647 | 8,947 | 8,635 | 6,959 | 7,794 | Upgrade | |
Revenue Growth (YoY) | 19.00% | 3.61% | 24.08% | -10.71% | -31.69% | Upgrade |
Cost of Revenue | 8,418 | 7,159 | 6,900 | 5,734 | 6,349 | Upgrade |
Gross Profit | 2,229 | 1,788 | 1,735 | 1,225 | 1,445 | Upgrade |
Selling, General & Admin | 1,477 | 1,335 | 1,206 | 996 | 1,007 | Upgrade |
Amortization of Goodwill & Intangibles | 87 | 21 | - | - | - | Upgrade |
Operating Expenses | 1,591 | 1,381 | 1,231 | 1,027 | 1,038 | Upgrade |
Operating Income | 638 | 407 | 504 | 198 | 407 | Upgrade |
Interest Expense | -11 | -14 | -1 | -2 | -3 | Upgrade |
Interest & Investment Income | 2 | 1 | 1 | 2 | 1 | Upgrade |
Other Non Operating Income (Expenses) | 28 | 26 | 17 | 35 | 12 | Upgrade |
EBT Excluding Unusual Items | 657 | 420 | 521 | 233 | 417 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | - | 1 | - | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | 79 | - | Upgrade |
Other Unusual Items | -39 | - | - | -1 | - | Upgrade |
Pretax Income | 618 | 420 | 521 | 312 | 417 | Upgrade |
Income Tax Expense | 213 | 143 | 177 | 121 | 96 | Upgrade |
Net Income | 405 | 277 | 344 | 191 | 321 | Upgrade |
Net Income to Common | 405 | 277 | 344 | 191 | 321 | Upgrade |
Net Income Growth | 46.21% | -19.48% | 80.11% | -40.50% | -23.02% | Upgrade |
Shares Outstanding (Basic) | 1 | 1 | 1 | 1 | 1 | Upgrade |
Shares Outstanding (Diluted) | 1 | 1 | 1 | 1 | 1 | Upgrade |
Shares Change (YoY) | 0.45% | 0.54% | 0.50% | 0.52% | 0.43% | Upgrade |
EPS (Basic) | 455.68 | 313.05 | 390.87 | 218.12 | 368.49 | Upgrade |
EPS (Diluted) | 455.68 | 313.05 | 390.87 | 218.12 | 368.49 | Upgrade |
EPS Growth | 45.56% | -19.91% | 79.20% | -40.81% | -23.35% | Upgrade |
Free Cash Flow | 1,217 | 413 | 230 | -280 | 21 | Upgrade |
Free Cash Flow Per Share | 1369.28 | 466.76 | 261.34 | -319.75 | 24.11 | Upgrade |
Dividend Per Share | - | 125.000 | 140.000 | 80.000 | 125.000 | Upgrade |
Dividend Growth | - | -10.71% | 75.00% | -36.00% | -21.88% | Upgrade |
Gross Margin | 20.94% | 19.98% | 20.09% | 17.60% | 18.54% | Upgrade |
Operating Margin | 5.99% | 4.55% | 5.84% | 2.84% | 5.22% | Upgrade |
Profit Margin | 3.80% | 3.10% | 3.98% | 2.74% | 4.12% | Upgrade |
Free Cash Flow Margin | 11.43% | 4.62% | 2.66% | -4.02% | 0.27% | Upgrade |
EBITDA | 755 | 455 | 532 | 231 | 440 | Upgrade |
EBITDA Margin | 7.09% | 5.09% | 6.16% | 3.32% | 5.64% | Upgrade |
D&A For EBITDA | 117 | 48 | 28 | 33 | 33 | Upgrade |
EBIT | 638 | 407 | 504 | 198 | 407 | Upgrade |
EBIT Margin | 5.99% | 4.55% | 5.84% | 2.84% | 5.22% | Upgrade |
Effective Tax Rate | 34.47% | 34.05% | 33.97% | 38.78% | 23.02% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.