Hennge K.K. (TYO:4475)
Japan · Delayed Price · Currency is JPY 1,529.00
+85.00 (5.89%)
Aug 14, 2026, 3:30 PM JST
Hennge K.K. Income Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 12,297 | 10,923 | 8,364 | 6,775 | 5,646 | 4,844 | |
Revenue Growth | 19.16% | 30.59% | 23.45% | 20.00% | 16.56% | 16.67% |
Cost of Revenue | 1,650 | 1,479 | 1,329 | 1,098 | 874 | 821 |
Gross Profit | 10,648 | 9,444 | 7,035 | 5,677 | 4,772 | 4,023 |
Selling, General & Admin | 8,580 | 7,651 | 6,020 | 4,969 | 4,309 | 3,643 |
Operating Expenses | 8,580 | 7,651 | 6,020 | 4,969 | 4,309 | 3,643 |
Operating Income | 2,068 | 1,793 | 1,015 | 708 | 463 | 380 |
Interest Expense | -8.69 | -2 | - | - | - | - |
Interest & Investment Income | 33.19 | 23 | - | - | - | - |
Currency Exchange Gain (Loss) | -9.05 | -13 | 35 | -15 | -6 | - |
Other Non Operating Income (Expenses) | 23.53 | -2 | -12 | -11 | -6 | 2 |
EBT Excluding Unusual Items | 2,107 | 1,799 | 1,038 | 682 | 451 | 382 |
Gain (Loss) on Sale of Investments | -1.62 | -4 | 181 | - | - | -27 |
Asset Writedown | - | 59 | -39 | 29 | - | - |
Pretax Income | 2,103 | 1,854 | 1,180 | 711 | 451 | 355 |
Income Tax Expense | 616.95 | 552 | 353 | 203 | 130 | 132 |
Earnings From Continuing Operations | 1,486 | 1,302 | 827 | 508 | 321 | 223 |
Net Income to Company | - | 1,302 | 827 | 508 | 321 | 223 |
Minority Interest in Earnings | 176.23 | 56 | - | - | - | - |
Net Income | 1,662 | 1,358 | 827 | 508 | 321 | 223 |
Net Income to Common | 1,662 | 1,358 | 827 | 508 | 321 | 223 |
Net Income Growth | 43.09% | 64.21% | 62.80% | 58.26% | 43.95% | -37.01% |
Shares Outstanding (Basic) | 31 | 32 | 32 | 32 | 32 | 32 |
Shares Outstanding (Diluted) | 32 | 32 | 32 | 32 | 32 | 32 |
Shares Change | -2.06% | -0.42% | -0.10% | -0.61% | 0.01% | 0.20% |
EPS (Basic) | 52.82 | 42.39 | 25.66 | 15.73 | 9.88 | 6.91 |
EPS (Diluted) | 52.67 | 42.27 | 25.64 | 15.73 | 9.88 | 6.89 |
EPS Growth | 46.10% | 64.86% | 63.02% | 59.21% | 43.38% | -37.05% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | - | 2,695 | 1,868 | 1,183 | 748 | 505 |
Free Cash Flow Per Share | - | 83.87 | 57.89 | 36.63 | 23.02 | 15.54 |
Dividend Per Share | 8.000 | 5.000 | 3.000 | - | - | - |
Dividend Growth | 166.67% | 66.67% | - | - | - | - |
Gross Margin | 86.59% | 86.46% | 84.11% | 83.79% | 84.52% | 83.05% |
Operating Margin | 16.81% | 16.41% | 12.13% | 10.45% | 8.20% | 7.85% |
Profit Margin | 13.51% | 12.43% | 9.89% | 7.50% | 5.68% | 4.60% |
Free Cash Flow Margin | - | 24.67% | 22.33% | 17.46% | 13.25% | 10.42% |
EBITDA | 2,168 | 1,867 | 1,055 | 743 | 502 | 416 |
EBITDA Margin | 17.63% | 17.09% | 12.61% | 10.97% | 8.89% | 8.59% |
D&A For EBITDA | 100.45 | 74 | 40 | 35 | 39 | 36 |
EBIT | 2,068 | 1,793 | 1,015 | 708 | 463 | 380 |
EBIT Margin | 16.81% | 16.41% | 12.13% | 10.45% | 8.20% | 7.85% |
Effective Tax Rate | 29.34% | 29.77% | 29.92% | 28.55% | 28.82% | 37.18% |
Advertising Expenses | - | 961 | 707 | 645 | 662 | 657 |