Weathernews Inc. (TYO:4825)
Japan
· Delayed Price · Currency is JPY 3,555.00
+10.00 (0.28%)
Apr 16, 2025, 3:30 PM JST
Weathernews Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Feb '25 Feb 28, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | May '20 May 31, 2020 | 2015 - 2019 |
| Revenue | 23,012 | 22,242 | 21,114 | 19,650 | 18,843 | 17,953 | Upgrade
|
| Revenue Growth (YoY) | 4.75% | 5.34% | 7.45% | 4.28% | 4.96% | 5.28% | Upgrade
|
| Cost of Revenue | 12,575 | 12,832 | 12,150 | 11,472 | 11,410 | 11,312 | Upgrade
|
| Gross Profit | 10,437 | 9,410 | 8,964 | 8,178 | 7,433 | 6,641 | Upgrade
|
| Selling, General & Admin | 6,318 | 6,140 | 5,699 | 5,274 | 4,968 | 4,360 | Upgrade
|
| Operating Expenses | 6,318 | 6,140 | 5,708 | 5,274 | 4,988 | 4,360 | Upgrade
|
| Operating Income | 4,119 | 3,270 | 3,256 | 2,904 | 2,445 | 2,281 | Upgrade
|
| Interest & Investment Income | 3.1 | 2 | 1 | 1 | 1 | 4 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | - | -139 | Upgrade
|
| Currency Exchange Gain (Loss) | -58.07 | 52 | 57 | 56 | 8 | -27 | Upgrade
|
| Other Non Operating Income (Expenses) | 32.43 | 16 | -29 | 102 | 99 | 38 | Upgrade
|
| EBT Excluding Unusual Items | 4,097 | 3,340 | 3,285 | 3,063 | 2,553 | 2,157 | Upgrade
|
| Gain (Loss) on Sale of Investments | -4 | -4 | 3 | -52 | -24 | 30 | Upgrade
|
| Gain (Loss) on Sale of Assets | 4.25 | - | - | - | - | - | Upgrade
|
| Asset Writedown | - | - | - | -78 | -25 | -4 | Upgrade
|
| Other Unusual Items | - | - | - | -2 | - | - | Upgrade
|
| Pretax Income | 4,097 | 3,336 | 3,288 | 2,931 | 2,504 | 2,183 | Upgrade
|
| Income Tax Expense | 1,255 | 900 | 890 | 774 | 643 | 554 | Upgrade
|
| Earnings From Continuing Operations | 2,843 | 2,436 | 2,398 | 2,157 | 1,861 | 1,629 | Upgrade
|
| Minority Interest in Earnings | 0.59 | 1 | - | - | - | - | Upgrade
|
| Net Income | 2,843 | 2,437 | 2,398 | 2,157 | 1,861 | 1,629 | Upgrade
|
| Net Income to Common | 2,843 | 2,437 | 2,398 | 2,157 | 1,861 | 1,629 | Upgrade
|
| Net Income Growth | 21.30% | 1.63% | 11.17% | 15.90% | 14.24% | 18.91% | Upgrade
|
| Shares Outstanding (Basic) | 22 | 22 | 22 | 22 | 22 | 22 | Upgrade
|
| Shares Outstanding (Diluted) | 22 | 22 | 22 | 22 | 22 | 22 | Upgrade
|
| Shares Change (YoY) | 0.15% | 0.19% | 0.22% | 0.26% | 0.27% | 0.19% | Upgrade
|
| EPS (Basic) | 128.57 | 110.39 | 108.84 | 98.12 | 84.87 | 74.50 | Upgrade
|
| EPS (Diluted) | 128.29 | 110.14 | 108.55 | 97.86 | 84.68 | 74.30 | Upgrade
|
| EPS Growth | 21.11% | 1.47% | 10.92% | 15.57% | 13.97% | 18.61% | Upgrade
|
| Free Cash Flow | - | 3,123 | 2,035 | 3,288 | 2,249 | 2,308 | Upgrade
|
| Free Cash Flow Per Share | - | 141.10 | 92.12 | 149.17 | 102.30 | 105.26 | Upgrade
|
| Dividend Per Share | 65.000 | 60.000 | 55.000 | 50.000 | 50.000 | 50.000 | Upgrade
|
| Dividend Growth | 8.33% | 9.09% | 10.00% | - | - | - | Upgrade
|
| Gross Margin | - | 42.31% | 42.45% | 41.62% | 39.45% | 36.99% | Upgrade
|
| Operating Margin | 17.90% | 14.70% | 15.42% | 14.78% | 12.98% | 12.71% | Upgrade
|
| Profit Margin | 12.35% | 10.96% | 11.36% | 10.98% | 9.88% | 9.07% | Upgrade
|
| Free Cash Flow Margin | - | 14.04% | 9.64% | 16.73% | 11.94% | 12.86% | Upgrade
|
| EBITDA | 4,747 | 3,870 | 4,116 | 3,775 | 3,288 | 3,052 | Upgrade
|
| EBITDA Margin | - | 17.40% | 19.49% | 19.21% | 17.45% | 17.00% | Upgrade
|
| D&A For EBITDA | 628 | 600 | 860 | 871 | 843 | 771 | Upgrade
|
| EBIT | 4,119 | 3,270 | 3,256 | 2,904 | 2,445 | 2,281 | Upgrade
|
| EBIT Margin | - | 14.70% | 15.42% | 14.78% | 12.98% | 12.71% | Upgrade
|
| Effective Tax Rate | - | 26.98% | 27.07% | 26.41% | 25.68% | 25.38% | Upgrade
|
| Advertising Expenses | - | 1,531 | 1,674 | 1,585 | 1,260 | 656 | Upgrade
|
Updated Jan 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.