SAMCO Inc. (TYO:6387)
Japan · Delayed Price · Currency is JPY 7,790.00
+400.00 (5.41%)
Sep 18, 2026, 3:30 PM JST
SAMCO Income Statement
Financials in millions JPY. Fiscal year is August - July.
Millions JPY. Fiscal year is Aug - Jul.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 31, 2026 | Jul '25 Jul 31, 2025 | Jul '24 Jul 31, 2024 | Jul '23 Jul 31, 2023 | Jul '22 Jul 31, 2022 |
| 10,800 | 9,342 | 8,203 | 7,830 | 6,401 | |
Revenue Growth | 15.61% | 13.88% | 4.76% | 22.32% | 11.40% |
Cost of Revenue | 5,265 | 4,674 | 4,009 | 3,961 | 3,212 |
Gross Profit | 5,536 | 4,668 | 4,194 | 3,869 | 3,189 |
Selling, General & Admin | 2,520 | 1,878 | 1,782 | 1,614 | 1,437 |
Research & Development | - | 302 | 262 | 242 | 255 |
Other Operating Expenses | - | 110 | 106 | 106 | 91 |
Operating Expenses | 2,520 | 2,325 | 2,176 | 2,010 | 1,818 |
Operating Income | 3,016 | 2,343 | 2,018 | 1,859 | 1,371 |
Interest Expense | -12.14 | -7 | -4 | -4 | -3 |
Interest & Investment Income | 12.03 | 7 | 5 | 23 | 4 |
Currency Exchange Gain (Loss) | 70.28 | 2 | 51 | 30 | 87 |
Other Non Operating Income (Expenses) | 24.23 | 28 | 17 | 19 | 21 |
EBT Excluding Unusual Items | 3,110 | 2,373 | 2,087 | 1,927 | 1,480 |
Asset Writedown | -8.02 | - | - | - | - |
Pretax Income | 3,102 | 2,373 | 2,087 | 1,927 | 1,480 |
Income Tax Expense | 871.23 | 676 | 616 | 561 | 428 |
Net Income | 2,231 | 1,697 | 1,471 | 1,366 | 1,052 |
Net Income to Common | 2,231 | 1,697 | 1,471 | 1,366 | 1,052 |
Net Income Growth | 31.46% | 15.36% | 7.69% | 29.85% | 39.34% |
Shares Outstanding (Basic) | 8 | 8 | 8 | 8 | 8 |
Shares Outstanding (Diluted) | 8 | 8 | 8 | 8 | 8 |
Shares Change | 0.00% | - | - | - | - |
EPS (Basic) | 277.74 | 211.28 | 183.14 | 170.07 | 130.98 |
EPS (Diluted) | 277.74 | 211.28 | 183.14 | 170.07 | 130.98 |
EPS Growth | 31.45% | 15.36% | 7.69% | 29.85% | 39.34% |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 31, 2026 | Jul '25 Jul 31, 2025 | Jul '24 Jul 31, 2024 | Jul '23 Jul 31, 2023 | Jul '22 Jul 31, 2022 |
Free Cash Flow | 3,686 | 800 | 1,387 | -207 | 947 |
Free Cash Flow Per Share | 458.91 | 99.60 | 172.68 | -25.77 | 117.90 |
Dividend Per Share | 75.000 | - | - | - | - |
Dividend Growth | - | - | - | - | - |
Gross Margin | 51.25% | 49.97% | 51.13% | 49.41% | 49.82% |
Operating Margin | 27.92% | 25.08% | 24.60% | 23.74% | 21.42% |
Profit Margin | 20.66% | 18.16% | 17.93% | 17.45% | 16.43% |
Free Cash Flow Margin | 34.13% | 8.56% | 16.91% | -2.64% | 14.79% |
EBITDA | 3,147 | 2,424 | 2,101 | 1,916 | 1,446 |
EBITDA Margin | 29.14% | 25.95% | 25.61% | 24.47% | 22.59% |
D&A For EBITDA | 131.69 | 81 | 83 | 57 | 75 |
EBIT | 3,016 | 2,343 | 2,018 | 1,859 | 1,371 |
EBIT Margin | 27.92% | 25.08% | 24.60% | 23.74% | 21.42% |
Effective Tax Rate | 28.08% | 28.49% | 29.52% | 29.11% | 28.92% |