Max Co., Ltd. (TYO:6454)
Japan
· Delayed Price · Currency is JPY 1,727.00
+29.00 (1.71%)
Apr 28, 2026, 3:30 PM JST
Max Co., Ltd. Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2020 - 2016 |
| Revenue | 97,152 | 91,839 | 86,638 | 84,316 | 73,958 | 64,029 | Upgrade
|
| Revenue Growth (YoY) | 7.57% | 6.00% | 2.75% | 14.01% | 15.51% | -8.10% | Upgrade
|
| Cost of Revenue | 49,716 | 47,938 | 46,781 | 48,187 | 42,569 | 36,704 | Upgrade
|
| Gross Profit | 47,436 | 43,901 | 39,857 | 36,129 | 31,389 | 27,325 | Upgrade
|
| Selling, General & Admin | 29,335 | 27,829 | 25,990 | 25,070 | 22,779 | 19,854 | Upgrade
|
| Other Operating Expenses | 321 | 308 | 58 | 10 | 94 | 9 | Upgrade
|
| Operating Expenses | 30,997 | 29,432 | 27,256 | 26,203 | 23,889 | 20,639 | Upgrade
|
| Operating Income | 16,439 | 14,469 | 12,601 | 9,926 | 7,500 | 6,686 | Upgrade
|
| Interest Expense | -26 | -25 | -35 | -41 | -57 | -42 | Upgrade
|
| Interest & Investment Income | 635 | 507 | 380 | 254 | 198 | 178 | Upgrade
|
| Currency Exchange Gain (Loss) | -21 | -321 | 673 | 244 | 486 | -94 | Upgrade
|
| Other Non Operating Income (Expenses) | 140 | 178 | 97 | 127 | 155 | 98 | Upgrade
|
| EBT Excluding Unusual Items | 17,167 | 14,808 | 13,716 | 10,510 | 8,282 | 6,826 | Upgrade
|
| Gain (Loss) on Sale of Investments | 127 | 483 | 69 | -9 | - | 29 | Upgrade
|
| Gain (Loss) on Sale of Assets | 56 | 1 | 1 | 33 | 3 | - | Upgrade
|
| Asset Writedown | -96 | -83 | -61 | -233 | -36 | -16 | Upgrade
|
| Other Unusual Items | - | -2 | -27 | -2 | - | 193 | Upgrade
|
| Pretax Income | 17,254 | 15,207 | 13,698 | 10,299 | 8,249 | 7,032 | Upgrade
|
| Income Tax Expense | 4,235 | 3,977 | 3,262 | 2,675 | 2,164 | 1,887 | Upgrade
|
| Earnings From Continuing Operations | 13,019 | 11,230 | 10,436 | 7,624 | 6,085 | 5,145 | Upgrade
|
| Minority Interest in Earnings | -1 | -5 | -1 | -5 | 5 | 8 | Upgrade
|
| Net Income | 13,018 | 11,225 | 10,435 | 7,619 | 6,090 | 5,153 | Upgrade
|
| Net Income to Common | 13,018 | 11,225 | 10,435 | 7,619 | 6,090 | 5,153 | Upgrade
|
| Net Income Growth | 12.66% | 7.57% | 36.96% | 25.11% | 18.18% | -6.48% | Upgrade
|
| Shares Outstanding (Basic) | 183 | 186 | 188 | 189 | 190 | 195 | Upgrade
|
| Shares Outstanding (Diluted) | 183 | 186 | 188 | 189 | 190 | 195 | Upgrade
|
| Shares Change (YoY) | -1.87% | -0.99% | -0.88% | -0.28% | -2.61% | -0.41% | Upgrade
|
| EPS (Basic) | 71.28 | 60.45 | 55.64 | 40.27 | 32.10 | 26.45 | Upgrade
|
| EPS (Diluted) | 71.28 | 60.45 | 55.64 | 40.27 | 32.10 | 26.45 | Upgrade
|
| EPS Growth | 14.79% | 8.64% | 38.17% | 25.46% | 21.35% | -6.09% | Upgrade
|
| Free Cash Flow | 12,521 | 11,879 | 9,412 | 4,861 | 1,469 | 3,855 | Upgrade
|
| Free Cash Flow Per Share | 68.56 | 63.97 | 50.18 | 25.69 | 7.74 | 19.79 | Upgrade
|
| Dividend Per Share | 28.500 | 28.500 | 25.250 | 19.500 | 16.000 | 12.000 | Upgrade
|
| Dividend Growth | 12.87% | 12.87% | 29.49% | 21.88% | 33.33% | 4.35% | Upgrade
|
| Gross Margin | 48.83% | 47.80% | 46.00% | 42.85% | 42.44% | 42.68% | Upgrade
|
| Operating Margin | 16.92% | 15.75% | 14.54% | 11.77% | 10.14% | 10.44% | Upgrade
|
| Profit Margin | 13.40% | 12.22% | 12.04% | 9.04% | 8.23% | 8.05% | Upgrade
|
| Free Cash Flow Margin | 12.89% | 12.93% | 10.86% | 5.76% | 1.99% | 6.02% | Upgrade
|
| EBITDA | 19,807 | 17,778 | 15,655 | 12,948 | 10,311 | 9,208 | Upgrade
|
| EBITDA Margin | 20.39% | 19.36% | 18.07% | 15.36% | 13.94% | 14.38% | Upgrade
|
| D&A For EBITDA | 3,368 | 3,309 | 3,054 | 3,022 | 2,811 | 2,522 | Upgrade
|
| EBIT | 16,439 | 14,469 | 12,601 | 9,926 | 7,500 | 6,686 | Upgrade
|
| EBIT Margin | 16.92% | 15.75% | 14.54% | 11.77% | 10.14% | 10.44% | Upgrade
|
| Effective Tax Rate | 24.55% | 26.15% | 23.81% | 25.97% | 26.23% | 26.83% | Upgrade
|
| Advertising Expenses | - | 1,679 | 1,511 | 1,415 | 1,299 | 1,171 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.