Morito Co., Ltd. (TYO:9837)
Japan · Delayed Price · Currency is JPY 1,803.00
+11.00 (0.61%)
Jul 31, 2026, 3:30 PM JST
Morito Income Statement
Financials in millions JPY. Fiscal year is December - November.
Millions JPY. Fiscal year is Dec - Nov.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Nov '25 Nov 30, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 |
| 64,130 | 56,867 | 48,537 | 48,529 | 48,478 | 43,636 | |
Revenue Growth | 26.76% | 17.16% | 0.02% | 0.10% | 11.10% | 7.14% |
Cost of Revenue | 44,495 | 39,480 | 34,399 | 35,264 | 35,991 | 32,236 |
Gross Profit | 19,635 | 17,387 | 14,138 | 13,265 | 12,487 | 11,400 |
Selling, General & Admin | 14,887 | 13,127 | 10,766 | 10,298 | 9,824 | 9,230 |
Amortization of Goodwill & Intangibles | 390 | 390 | - | - | - | - |
Operating Expenses | 15,815 | 14,055 | 11,271 | 10,813 | 10,387 | 9,803 |
Operating Income | 3,820 | 3,332 | 2,867 | 2,452 | 2,100 | 1,597 |
Interest Expense | -31 | -25 | -17 | -12 | -13 | -10 |
Interest & Investment Income | 144 | 134 | 129 | 117 | 94 | 95 |
Earnings From Equity Investments | 42 | 42 | 28 | 52 | 73 | 65 |
Currency Exchange Gain (Loss) | -9 | 57 | -37 | - | 11 | -34 |
Other Non Operating Income (Expenses) | 108 | 84 | 33 | 117 | 77 | 120 |
EBT Excluding Unusual Items | 4,074 | 3,624 | 3,003 | 2,726 | 2,342 | 1,833 |
Gain (Loss) on Sale of Investments | 516 | 1,405 | 1,010 | 476 | 164 | 378 |
Gain (Loss) on Sale of Assets | 23 | 14 | -1 | 21 | 123 | - |
Asset Writedown | -852 | -860 | -77 | -33 | -15 | -46 |
Other Unusual Items | 1 | 71 | -56 | 1 | 2 | -44 |
Pretax Income | 3,762 | 4,254 | 3,879 | 3,191 | 2,616 | 2,121 |
Income Tax Expense | 1,560 | 1,338 | 1,307 | 974 | 942 | 714 |
Net Income | 2,202 | 2,916 | 2,572 | 2,217 | 1,674 | 1,407 |
Net Income to Common | 2,202 | 2,916 | 2,572 | 2,217 | 1,674 | 1,407 |
Net Income Growth | -37.76% | 13.38% | 16.01% | 32.44% | 18.98% | 199.36% |
Shares Outstanding (Basic) | 26 | 26 | 26 | 27 | 27 | 27 |
Shares Outstanding (Diluted) | 26 | 26 | 26 | 27 | 27 | 27 |
Shares Change | -2.67% | -1.56% | -1.14% | -0.42% | -1.72% | -0.03% |
EPS (Basic) | 86.03 | 111.85 | 97.12 | 83.01 | 62.23 | 51.40 |
EPS (Diluted) | 86.03 | 111.85 | 97.12 | 82.80 | 62.23 | 51.40 |
EPS Growth | -36.06% | 15.17% | 17.29% | 33.06% | 21.06% | 199.44% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Nov '25 Nov 30, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 |
Free Cash Flow | 4,680 | 2,139 | 4,100 | 3,908 | 333 | 1,860 |
Free Cash Flow Per Share | 182.83 | 82.05 | 154.82 | 145.89 | 12.38 | 67.95 |
Dividend Per Share | 73.000 | 70.000 | 63.000 | 55.000 | 32.000 | 26.000 |
Dividend Growth | 8.96% | 11.11% | 14.54% | 71.88% | 23.08% | 44.44% |
Gross Margin | 30.62% | 30.58% | 29.13% | 27.33% | 25.76% | 26.13% |
Operating Margin | 5.96% | 5.86% | 5.91% | 5.05% | 4.33% | 3.66% |
Profit Margin | 3.43% | 5.13% | 5.30% | 4.57% | 3.45% | 3.22% |
Free Cash Flow Margin | 7.30% | 3.76% | 8.45% | 8.05% | 0.69% | 4.26% |
EBITDA | 5,285 | 4,721 | 4,130 | 3,741 | 3,351 | 2,771 |
EBITDA Margin | 8.24% | 8.30% | 8.51% | 7.71% | 6.91% | 6.35% |
D&A For EBITDA | 1,465 | 1,389 | 1,263 | 1,289 | 1,251 | 1,174 |
EBIT | 3,820 | 3,332 | 2,867 | 2,452 | 2,100 | 1,597 |
EBIT Margin | 5.96% | 5.86% | 5.91% | 5.05% | 4.33% | 3.66% |
Effective Tax Rate | 41.47% | 31.45% | 33.69% | 30.52% | 36.01% | 33.66% |