Operational and Financial Highlights

Financial Highlights

  • Performance Indicators

    (Unit: million yen)
    2021/3 2022/3 2023/3 2024/3 2025/3
    Revenue 12,564 15,272 18,709 23,249 25,450
    EBITDA 3,808 4,265 5,334 6,781 7,084
    Operating income (1,062) 3,314 4,180 5,394 5,657
    Income before income tax (1,069) 3,309 4,199 5,430 5,657
    Net income attributable to owners of the parent company (1,964) 2,262 2,930 3,800 3,872
    Basic earnings per share (18.05) 20.92 27.85 36.53 38.13

  • Revenue

  • EBITDA

  • Operating income

  • Income before income tax

  • Net income attributable to owners of the parent company

  • Basic net income per share

    *As of January 1, 2018, the Company conducted a stock split at a ratio of 2 shares per common share. In the above, the figures for the index per share when retroactively adjusted in consideration of the impact of the stock split are shown.

Financial Position

  • Financial Indicators

    (Unit: million yen)
    2021/3 2022/3 2023/3 2024/3 2025/3
    Total assets 20,101 21,604 30,393 34,535 37,573
    Total equity attributable to owners of the parent 12,988 14,929 16,073 19,449 19,980
    Ratio of equity attributable to owners of the parent to total assets (%) 64.6 69.1 52.9 56.3 53.2
    Goodwill-to-capital ratio (times) 0.5 0.5 0.6 0.5 0.5
    Equity per share attributable to owners of the parent (yen) 120.13 138.08 154.54 187 198.95

  • Total assets

  • Total equity attributable to owners of the parent

  • Parent company owner-attributable equity ratio（%）

  • Goodwill-to-capital ratio (times)

  • Equity per share attributable to owners of the parent (yen)

    *The Company effected share splits as of January 1, 2018, in the proportion of two to one of its ordinary shares. In the above, the numeric value of the indicator per share is described where the impact accompanied by the said share splits has been taken into consideration, and the retroactive adjustments thereof have been made.

Consolidated Cash Flow Status

  • Consolidated Cash Flows※CF: Cash Flow (Unit: million yen)

    (Unit: million yen)
    2021/3 2022/3 2023/3 2024/3 2025/3
    CF from operating activities 2,567 3,847 5,706 6,841 7,331
    CF from investing activities (1,746) (1,283) (4,601) (961) (2,449)
    CF from financing activities (29) (1,391) 267 (2,591) (3,838)

  • CF from operating activities

  • CF from investing activities

  • CF from financing activities