Bewith, Inc. (TYO:9216)
1,600.00
-16.00 (-0.99%)
Apr 2, 2025, 3:30 PM JST
Bewith 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 |
---|---|---|---|---|---|---|
Period Ending | Nov '24 Nov 30, 2024 | 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 |
Revenue | 37,304 | 38,253 | 35,158 | 32,405 | 28,845 | 24,900 |
Revenue Growth (YoY) | -1.56% | 8.80% | 8.50% | 12.34% | 15.84% | - |
Cost of Revenue | 31,582 | 32,187 | 29,763 | 27,049 | 24,073 | 21,157 |
Gross Profit | 5,722 | 6,066 | 5,395 | 5,356 | 4,772 | 3,743 |
Selling, General & Admin | 3,621 | 3,416 | 3,152 | 2,772 | 2,640 | 2,362 |
Other Operating Expenses | 74 | 74 | - | - | - | - |
Operating Expenses | 3,728 | 3,523 | 3,170 | 2,791 | 2,640 | 2,362 |
Operating Income | 1,994 | 2,543 | 2,225 | 2,565 | 2,132 | 1,381 |
Interest Expense | - | - | - | - | - | -3 |
Earnings From Equity Investments | -29 | -30 | - | - | - | - |
Other Non Operating Income (Expenses) | 14 | 14 | 43 | 25 | 33 | 70 |
EBT Excluding Unusual Items | 1,979 | 2,527 | 2,268 | 2,590 | 2,165 | 1,448 |
Gain (Loss) on Sale of Investments | - | 13 | - | - | - | - |
Asset Writedown | -2 | -3 | - | -1 | -2 | -3 |
Pretax Income | 1,977 | 2,537 | 2,268 | 2,589 | 2,163 | 1,445 |
Income Tax Expense | 542 | 704 | 590 | 813 | 502 | 513 |
Earnings From Continuing Operations | 1,435 | 1,833 | 1,678 | 1,776 | 1,661 | 932 |
Minority Interest in Earnings | - | - | - | - | -6 | -4 |
Net Income | 1,435 | 1,833 | 1,678 | 1,776 | 1,655 | 928 |
Net Income to Common | 1,435 | 1,833 | 1,678 | 1,776 | 1,655 | 928 |
Net Income Growth | -32.09% | 9.24% | -5.52% | 7.31% | 78.34% | - |
Shares Outstanding (Basic) | 14 | 14 | 14 | 13 | 13 | 13 |
Shares Outstanding (Diluted) | 14 | 14 | 14 | 13 | 13 | 13 |
Shares Change (YoY) | 0.93% | 2.58% | 5.53% | 3.80% | - | - |
EPS (Basic) | 102.10 | 131.13 | 122.13 | 136.33 | 129.30 | 72.50 |
EPS (Diluted) | 99.84 | 127.46 | 119.69 | 133.74 | 129.30 | 72.50 |
EPS Growth | -32.69% | 6.49% | -10.51% | 3.44% | 78.34% | - |
Free Cash Flow | 1,831 | 2,208 | 1,314 | 1,401 | - | - |
Free Cash Flow Per Share | 127.38 | 153.52 | 93.72 | 105.45 | - | - |
Dividend Per Share | 53.000 | 53.000 | 49.000 | 47.000 | 44.500 | - |
Dividend Growth | 8.16% | 8.16% | 4.25% | 5.62% | - | - |
Gross Margin | 15.34% | 15.86% | 15.35% | 16.53% | 16.54% | 15.03% |
Operating Margin | 5.34% | 6.65% | 6.33% | 7.92% | 7.39% | 5.55% |
Profit Margin | 3.85% | 4.79% | 4.77% | 5.48% | 5.74% | 3.73% |
Free Cash Flow Margin | 4.91% | 5.77% | 3.74% | 4.32% | - | - |
EBITDA | 2,327 | 2,851 | 2,456 | 2,765 | - | - |
EBITDA Margin | 6.24% | 7.45% | 6.99% | 8.53% | - | - |
D&A For EBITDA | 333 | 308 | 231 | 200 | - | - |
EBIT | 1,994 | 2,543 | 2,225 | 2,565 | 2,132 | 1,381 |
EBIT Margin | 5.34% | 6.65% | 6.33% | 7.92% | 7.39% | 5.55% |
Effective Tax Rate | 27.41% | 27.75% | 26.01% | 31.40% | 23.21% | 35.50% |
Updated Jan 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.