Star Mica Holdings Co., Ltd. (TYO:2975)
Japan · Delayed Price · Currency is JPY 1,527.00
+2.00 (0.13%)
At close: Jul 9, 2026
Star Mica Holdings Income Statement
Financials in millions JPY. Fiscal year is December - November.
Millions JPY. Fiscal year is Dec - Nov.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Nov '25 Nov 30, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 |
| 78,857 | 69,158 | 55,849 | 48,877 | 48,211 | 36,897 | |
Revenue Growth (YoY) | 26.55% | 23.83% | 14.26% | 1.38% | 30.66% | -6.75% |
Cost of Revenue | 63,019 | 56,883 | 46,033 | 40,456 | 38,452 | 29,447 |
Gross Profit | 15,838 | 12,275 | 9,816 | 8,421 | 9,759 | 7,450 |
Selling, General & Admin | 4,741 | 3,970 | 3,182 | 2,864 | 2,769 | 2,423 |
Other Operating Expenses | 991 | 991 | 1,110 | 711 | 892 | 740 |
Operating Expenses | 5,732 | 4,961 | 4,292 | 3,575 | 3,661 | 3,163 |
Operating Income | 10,106 | 7,314 | 5,524 | 4,846 | 6,098 | 4,287 |
Interest Expense | -1,427 | -1,234 | -877 | -685 | -614 | -540 |
Interest & Investment Income | 79 | 31 | 17 | - | 3 | 4 |
Other Non Operating Income (Expenses) | -265 | -262 | -170 | -242 | -161 | -141 |
EBT Excluding Unusual Items | 8,493 | 5,849 | 4,494 | 3,919 | 5,326 | 3,610 |
Gain (Loss) on Sale of Assets | - | - | - | 2 | - | - |
Asset Writedown | 475 | 307 | 112 | - | 92 | -76 |
Pretax Income | 8,968 | 6,156 | 4,606 | 3,921 | 5,418 | 3,534 |
Income Tax Expense | 2,859 | 1,972 | 1,500 | 1,257 | 1,709 | 1,132 |
Net Income | 6,109 | 4,184 | 3,106 | 2,664 | 3,709 | 2,402 |
Net Income to Common | 6,109 | 4,184 | 3,106 | 2,664 | 3,709 | 2,402 |
Net Income Growth | 57.86% | 34.71% | 16.59% | -28.18% | 54.41% | 38.92% |
Shares Outstanding (Basic) | 34 | 34 | 33 | 33 | 35 | 37 |
Shares Outstanding (Diluted) | 34 | 34 | 34 | 34 | 35 | 38 |
Shares Change (YoY) | 1.81% | 0.67% | -0.19% | -3.24% | -7.66% | -0.38% |
EPS (Basic) | 179.73 | 124.38 | 92.96 | 79.58 | 107.19 | 65.00 |
EPS (Diluted) | 178.28 | 123.37 | 92.20 | 78.92 | 106.33 | 63.58 |
EPS Growth | 55.02% | 33.81% | 16.83% | -25.78% | 67.24% | 39.43% |
Free Cash Flow | -13,974 | -5,197 | -5,276 | -1,763 | -4,628 | -4,919 |
Free Cash Flow Per Share | -407.77 | -153.20 | -156.58 | -52.22 | -132.65 | -130.20 |
Dividend Per Share | 22.000 | 37.000 | 23.000 | 20.000 | 19.500 | 16.500 |
Dividend Growth | -20.00% | 60.87% | 15.00% | 2.56% | 18.18% | 3.13% |
Gross Margin | 20.08% | 17.75% | 17.58% | 17.23% | 20.24% | 20.19% |
Operating Margin | 12.82% | 10.58% | 9.89% | 9.92% | 12.65% | 11.62% |
Profit Margin | 7.75% | 6.05% | 5.56% | 5.45% | 7.69% | 6.51% |
Free Cash Flow Margin | -17.72% | -7.51% | -9.45% | -3.61% | -9.60% | -13.33% |
EBITDA | 10,196 | 7,391 | 5,586 | 4,905 | 6,147 | 4,365 |
EBITDA Margin | 12.93% | 10.69% | 10.00% | 10.04% | 12.75% | 11.83% |
D&A For EBITDA | 90 | 77 | 62 | 59 | 49 | 78 |
EBIT | 10,106 | 7,314 | 5,524 | 4,846 | 6,098 | 4,287 |
EBIT Margin | 12.82% | 10.58% | 9.89% | 9.92% | 12.65% | 11.62% |
Effective Tax Rate | 31.88% | 32.03% | 32.57% | 32.06% | 31.54% | 32.03% |