Smartvalue Co., Ltd. (TYO:9417)
Japan · Delayed Price · Currency is JPY 392.00
-1.00 (-0.25%)
At close: Jan 23, 2026
Smartvalue Income Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2019 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2019 - 2020 |
| 4,795 | 4,361 | 3,814 | 3,873 | 3,805 | 3,446 | Upgrade | |
Revenue Growth (YoY) | 24.87% | 14.34% | -1.52% | 1.79% | 10.42% | -42.16% | Upgrade |
Cost of Revenue | 3,248 | 2,917 | 2,658 | 2,589 | 2,519 | 2,783 | Upgrade |
Gross Profit | 1,547 | 1,444 | 1,156 | 1,284 | 1,286 | 663 | Upgrade |
Selling, General & Admin | 1,934 | 1,869 | 1,449 | 1,343 | 1,285 | 1,219 | Upgrade |
Amortization of Goodwill & Intangibles | 16 | 16 | 16 | 16 | 16 | 49 | Upgrade |
Operating Expenses | 1,950 | 1,885 | 1,465 | 1,359 | 1,301 | 1,268 | Upgrade |
Operating Income | -403 | -441 | -309 | -75 | -15 | -605 | Upgrade |
Interest Expense | -526 | -302 | -8 | -7 | -6 | - | Upgrade |
Other Non Operating Income (Expenses) | 25 | 27 | 4 | 7 | 29 | 25 | Upgrade |
EBT Excluding Unusual Items | -902 | -716 | -313 | -75 | 8 | -580 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -20 | Upgrade |
Asset Writedown | -178 | -178 | -47 | - | - | -827 | Upgrade |
Other Unusual Items | 2,138 | 2,138 | - | - | - | -6 | Upgrade |
Pretax Income | 1,058 | 1,244 | -360 | -75 | 8 | -1,433 | Upgrade |
Income Tax Expense | 378 | 391 | 28 | 35 | -14 | -26 | Upgrade |
Earnings From Continuing Operations | 680 | 853 | -388 | -110 | 22 | -1,407 | Upgrade |
Minority Interest in Earnings | 96 | 63 | 40 | 62 | -21 | - | Upgrade |
Net Income | 776 | 916 | -348 | -48 | 1 | -1,407 | Upgrade |
Net Income to Common | 776 | 916 | -348 | -48 | 1 | -1,407 | Upgrade |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 | Upgrade |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 | Upgrade |
Shares Change (YoY) | - | - | 2.78% | 0.47% | 0.48% | -0.28% | Upgrade |
EPS (Basic) | 74.67 | 88.14 | -33.49 | -4.75 | 0.10 | -140.48 | Upgrade |
EPS (Diluted) | 74.67 | 88.14 | -33.49 | -4.75 | 0.10 | -140.48 | Upgrade |
Free Cash Flow | - | -663 | -593 | -38 | 583 | -980 | Upgrade |
Free Cash Flow Per Share | - | -63.80 | -57.06 | -3.76 | 57.93 | -97.85 | Upgrade |
Dividend Per Share | 8.000 | 8.000 | 6.000 | 8.000 | 8.000 | 8.000 | Upgrade |
Dividend Growth | 33.33% | 33.33% | -25.00% | - | - | - | Upgrade |
Gross Margin | 32.26% | 33.11% | 30.31% | 33.15% | 33.80% | 19.24% | Upgrade |
Operating Margin | -8.40% | -10.11% | -8.10% | -1.94% | -0.39% | -17.56% | Upgrade |
Profit Margin | 16.18% | 21.00% | -9.12% | -1.24% | 0.03% | -40.83% | Upgrade |
Free Cash Flow Margin | - | -15.20% | -15.55% | -0.98% | 15.32% | -28.44% | Upgrade |
EBITDA | 255.5 | 116 | -158 | 71 | 122 | -14 | Upgrade |
EBITDA Margin | 5.33% | 2.66% | -4.14% | 1.83% | 3.21% | -0.41% | Upgrade |
D&A For EBITDA | 658.5 | 557 | 151 | 146 | 137 | 591 | Upgrade |
EBIT | -403 | -441 | -309 | -75 | -15 | -605 | Upgrade |
EBIT Margin | -8.40% | -10.11% | -8.10% | -1.94% | -0.39% | -17.56% | Upgrade |
Effective Tax Rate | 35.73% | 31.43% | - | - | - | - | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.