Ohba Co., Ltd. (TYO:9765)
Japan · Delayed Price · Currency is JPY 1,193.00
+18.00 (1.53%)
Oct 16, 2026, 3:30 PM JST
Ohba Co., Ltd. Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
| 17,184 | 17,011 | 18,096 | 16,485 | 15,647 | 15,933 | |
Revenue Growth | 0.60% | -6.00% | 9.77% | 5.36% | -1.80% | 0.45% |
Cost of Revenue | 11,285 | 11,189 | 12,355 | 10,963 | 10,467 | 11,096 |
Gross Profit | 5,898 | 5,822 | 5,741 | 5,522 | 5,180 | 4,837 |
Selling, General & Admin | 3,928 | 3,856 | 3,804 | 3,680 | 3,421 | 3,254 |
Operating Expenses | 3,928 | 3,856 | 3,804 | 3,680 | 3,465 | 3,254 |
Operating Income | 1,970 | 1,966 | 1,937 | 1,842 | 1,715 | 1,583 |
Interest Expense | -29.24 | -30 | -16 | -4 | -6 | -5 |
Interest & Investment Income | 64.38 | 66 | 60 | 51 | 43 | 40 |
Other Non Operating Income (Expenses) | 19.94 | 22 | 16 | 31 | 32 | 24 |
EBT Excluding Unusual Items | 2,025 | 2,024 | 1,997 | 1,920 | 1,784 | 1,642 |
Gain (Loss) on Sale of Investments | 117 | 117 | - | 8 | 199 | 10 |
Gain (Loss) on Sale of Assets | 1 | 1 | 1 | - | - | -1 |
Asset Writedown | -1 | -1 | -2 | -3 | -433 | -11 |
Other Unusual Items | -1 | -1 | - | -27 | -50 | -47 |
Pretax Income | 2,141 | 2,140 | 1,996 | 1,898 | 1,500 | 1,593 |
Income Tax Expense | 675.23 | 672 | 662 | 559 | 425 | 508 |
Net Income | 1,466 | 1,468 | 1,334 | 1,339 | 1,075 | 1,085 |
Net Income to Common | 1,466 | 1,468 | 1,334 | 1,339 | 1,075 | 1,085 |
Net Income Growth | 15.64% | 10.04% | -0.37% | 24.56% | -0.92% | 27.35% |
Shares Outstanding (Basic) | 16 | 16 | 16 | 16 | 16 | 16 |
Shares Outstanding (Diluted) | 17 | 17 | 17 | 17 | 17 | 17 |
Shares Change | 4.22% | 0.42% | -1.11% | -0.45% | -0.57% | -0.49% |
EPS (Basic) | 92.40 | 92.36 | 83.66 | 83.67 | 66.72 | 66.95 |
EPS (Diluted) | 88.43 | 88.33 | 80.53 | 80.00 | 63.94 | 64.17 |
EPS Growth | 15.42% | 9.69% | 0.66% | 25.12% | -0.36% | 27.96% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Free Cash Flow | - | 1,812 | -593 | -498 | 2,239 | -474 |
Free Cash Flow Per Share | - | 108.98 | -35.82 | -29.74 | 133.12 | -28.02 |
Dividend Per Share | 44.000 | 44.000 | 42.000 | 37.000 | 24.000 | 19.000 |
Dividend Growth | 4.76% | 4.76% | 13.51% | 54.17% | 26.32% | 26.67% |
Gross Margin | 34.33% | 34.23% | 31.72% | 33.50% | 33.11% | 30.36% |
Operating Margin | 11.46% | 11.56% | 10.70% | 11.17% | 10.96% | 9.93% |
Profit Margin | 8.53% | 8.63% | 7.37% | 8.12% | 6.87% | 6.81% |
Free Cash Flow Margin | - | 10.65% | -3.28% | -3.02% | 14.31% | -2.97% |
EBITDA | 2,181 | 2,175 | 2,136 | 2,046 | 1,934 | 1,839 |
EBITDA Margin | 12.69% | 12.79% | 11.80% | 12.41% | 12.36% | 11.54% |
D&A For EBITDA | 211.5 | 209 | 199 | 204 | 219 | 256 |
EBIT | 1,970 | 1,966 | 1,937 | 1,842 | 1,715 | 1,583 |
EBIT Margin | 11.46% | 11.56% | 10.70% | 11.17% | 10.96% | 9.93% |
Effective Tax Rate | 31.54% | 31.40% | 33.17% | 29.45% | 28.33% | 31.89% |