Just Planning Inc. (TYO:4287)
Japan · Delayed Price · Currency is JPY 431.00
+2.00 (0.47%)
Jul 18, 2025, 3:30 PM JST
Just Planning Income Statement
Financials in millions JPY. Fiscal year is February - January.
Millions JPY. Fiscal year is Feb - Jan.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Apr '25 Apr 30, 2025 | Jan '25 Jan 31, 2025 | Jan '24 Jan 31, 2024 | Jan '23 Jan 31, 2023 | Jan '22 Jan 31, 2022 | Jan '21 Jan 31, 2021 | 2016 - 2020 |
| 2,301 | 2,202 | 2,071 | 2,007 | 2,107 | 2,103 | Upgrade | |
Revenue Growth (YoY) | 11.38% | 6.33% | 3.19% | -4.75% | 0.19% | -13.31% | Upgrade |
Cost of Revenue | 1,153 | 1,080 | 981 | 1,037 | 1,283 | 1,335 | Upgrade |
Gross Profit | 1,148 | 1,122 | 1,090 | 970 | 824 | 768 | Upgrade |
Selling, General & Admin | 623 | 628 | 591 | 568 | 533 | 571 | Upgrade |
Operating Expenses | 627 | 632 | 597 | 577 | 542 | 583 | Upgrade |
Operating Income | 521 | 490 | 493 | 393 | 282 | 185 | Upgrade |
Interest & Investment Income | 1 | - | - | - | - | - | Upgrade |
Other Non Operating Income (Expenses) | 5 | 5 | 3 | 9 | 70 | 13 | Upgrade |
EBT Excluding Unusual Items | 527 | 495 | 496 | 402 | 352 | 198 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -13 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | - | 1 | - | Upgrade |
Asset Writedown | - | - | - | -79 | -2 | -14 | Upgrade |
Other Unusual Items | 17 | 17 | - | -21 | -3 | -48 | Upgrade |
Pretax Income | 544 | 512 | 496 | 302 | 348 | 123 | Upgrade |
Income Tax Expense | 156 | 148 | 142 | 96 | 98 | 47 | Upgrade |
Earnings From Continuing Operations | 388 | 364 | 354 | 206 | 250 | 76 | Upgrade |
Minority Interest in Earnings | - | - | - | - | -2 | - | Upgrade |
Net Income | 388 | 364 | 354 | 206 | 248 | 76 | Upgrade |
Net Income to Common | 388 | 364 | 354 | 206 | 248 | 76 | Upgrade |
Net Income Growth | 10.54% | 2.83% | 71.84% | -16.93% | 226.32% | -29.63% | Upgrade |
Shares Outstanding (Basic) | 12 | 12 | 13 | 13 | 13 | 13 | Upgrade |
Shares Outstanding (Diluted) | 12 | 12 | 13 | 13 | 13 | 13 | Upgrade |
Shares Change (YoY) | -3.61% | -2.99% | -0.24% | -0.45% | -0.02% | -0.04% | Upgrade |
EPS (Basic) | 31.81 | 29.53 | 27.86 | 16.17 | 19.47 | 5.97 | Upgrade |
EPS (Diluted) | 31.81 | 29.53 | 27.86 | 16.17 | 19.44 | 5.95 | Upgrade |
EPS Growth | 14.68% | 5.99% | 72.26% | -16.80% | 226.72% | -29.67% | Upgrade |
Free Cash Flow | - | 285 | 342 | 389 | 455 | 180 | Upgrade |
Free Cash Flow Per Share | - | 23.12 | 26.92 | 30.54 | 35.56 | 14.07 | Upgrade |
Dividend Per Share | 10.000 | 10.000 | 8.000 | 7.400 | 7.400 | 7.400 | Upgrade |
Dividend Growth | 25.00% | 25.00% | 8.11% | - | - | - | Upgrade |
Gross Margin | 49.89% | 50.95% | 52.63% | 48.33% | 39.11% | 36.52% | Upgrade |
Operating Margin | 22.64% | 22.25% | 23.80% | 19.58% | 13.38% | 8.80% | Upgrade |
Profit Margin | 16.86% | 16.53% | 17.09% | 10.26% | 11.77% | 3.61% | Upgrade |
Free Cash Flow Margin | - | 12.94% | 16.51% | 19.38% | 21.59% | 8.56% | Upgrade |
EBITDA | 579 | 548 | 551 | 485 | 399 | 306 | Upgrade |
EBITDA Margin | 25.16% | 24.89% | 26.61% | 24.16% | 18.94% | 14.55% | Upgrade |
D&A For EBITDA | 58 | 58 | 58 | 92 | 117 | 121 | Upgrade |
EBIT | 521 | 490 | 493 | 393 | 282 | 185 | Upgrade |
EBIT Margin | 22.64% | 22.25% | 23.80% | 19.58% | 13.38% | 8.80% | Upgrade |
Effective Tax Rate | 28.68% | 28.91% | 28.63% | 31.79% | 28.16% | 38.21% | Upgrade |
Advertising Expenses | - | 11 | 9 | 9 | 6 | 5 | Upgrade |
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.