Bewith, Inc. (TYO:9216)
Japan flag Japan · Delayed Price · Currency is JPY
1,701.00
-23.00 (-1.33%)
Feb 13, 2026, 9:54 AM JST

Bewith Income Statement

Millions JPY. Fiscal year is Jun - May.
Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Nov '25 May '25 May '24 May '23 May '22 May '21
35,97336,42438,25335,15832,40528,845
Revenue Growth (YoY)
-3.57%-4.78%8.80%8.50%12.34%15.84%
Cost of Revenue
31,06431,23732,18729,76327,04924,073
Gross Profit
4,9095,1876,0665,3955,3564,772
Selling, General & Admin
3,9303,8813,4163,1522,7722,640
Other Operating Expenses
19719774---
Operating Expenses
4,1664,1173,5233,1702,7912,640
Operating Income
7431,0702,5432,2252,5652,132
Earnings From Equity Investments
-61-73-30---
Other Non Operating Income (Expenses)
8614432533
EBT Excluding Unusual Items
6901,0032,5272,2682,5902,165
Gain (Loss) on Sale of Investments
757513---
Asset Writedown
-406-245-3--1-2
Pretax Income
3588332,5372,2682,5892,163
Income Tax Expense
221372704590813502
Earnings From Continuing Operations
1374611,8331,6781,7761,661
Minority Interest in Earnings
--9----6
Net Income
1374521,8331,6781,7761,655
Net Income to Common
1374521,8331,6781,7761,655
Net Income Growth
-90.45%-75.34%9.24%-5.52%7.31%78.34%
Shares Outstanding (Basic)
141414141313
Shares Outstanding (Diluted)
141414141313
Shares Change (YoY)
-0.38%-0.26%2.58%5.53%3.80%-
EPS (Basic)
9.7132.07131.13122.13136.33129.30
EPS (Diluted)
9.6231.56127.46119.69133.74129.30
EPS Growth
-90.37%-75.24%6.49%-10.51%3.44%78.34%
Free Cash Flow
4189412,2081,3141,401-
Free Cash Flow Per Share
29.1965.60153.5293.72105.45-
Dividend Per Share
77.00077.00053.00049.00047.00044.500
Dividend Growth
45.28%45.28%8.16%4.25%5.62%-
Gross Margin
13.65%14.24%15.86%15.35%16.53%16.54%
Operating Margin
2.07%2.94%6.65%6.33%7.92%7.39%
Profit Margin
0.38%1.24%4.79%4.77%5.48%5.74%
Free Cash Flow Margin
1.16%2.58%5.77%3.74%4.32%-
EBITDA
1,2531,4682,8512,4562,765-
EBITDA Margin
3.48%4.03%7.45%6.99%8.53%-
D&A For EBITDA
510398308231200-
EBIT
7431,0702,5432,2252,5652,132
EBIT Margin
2.07%2.94%6.65%6.33%7.92%7.39%
Effective Tax Rate
61.73%44.66%27.75%26.01%31.40%23.21%
Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.