Kewpie Corporation
2809.T · JPX
8/31/2025 | 5/31/2025 | 2/28/2025 | 11/30/2024 | |
|---|---|---|---|---|
| Revenue | ¥131,572,000 | ¥131,812,000 | ¥120,040,000 | ¥123,074,000 |
| % Growth | -0.2% | 9.8% | -2.5% | – |
| Cost of Goods Sold | ¥92,589,000 | ¥92,393,000 | ¥85,955,000 | ¥86,876,000 |
| Gross Profit | ¥38,983,000 | ¥39,419,000 | ¥34,085,000 | ¥36,198,000 |
| % Margin | 29.6% | 29.9% | 28.4% | 29.4% |
| R&D Expenses | ¥1,794,000 | ¥1,794,000 | ¥0 | ¥3,865,000 |
| G&A Expenses | ¥19,035,000 | ¥19,772,000 | ¥0 | -¥23,780,000 |
| SG&A Expenses | ¥28,305,000 | ¥29,042,000 | ¥28,297,000 | ¥24,147,000 |
| Sales & Mktg Exp. | ¥9,270,000 | ¥9,270,000 | ¥0 | ¥47,927,000 |
| Other Operating Expenses | -¥2,014,000 | -¥1,794,000 | ¥0 | ¥3,730,000 |
| Operating Expenses | ¥28,085,000 | ¥29,042,000 | ¥28,297,000 | ¥31,742,000 |
| Operating Income | ¥10,898,000 | ¥10,377,000 | ¥5,788,000 | ¥4,456,000 |
| % Margin | 8.3% | 7.9% | 4.8% | 3.6% |
| Other Income/Exp. Net | ¥362,000 | -¥234,000 | ¥12,917,000 | -¥1,856,000 |
| Pre-Tax Income | ¥11,260,000 | ¥10,143,000 | ¥18,705,000 | ¥2,600,000 |
| Tax Expense | ¥3,058,000 | ¥2,894,000 | ¥5,570,000 | ¥132,000 |
| Net Income | ¥7,252,000 | ¥6,026,000 | ¥12,777,000 | ¥1,663,000 |
| % Margin | 5.5% | 4.6% | 10.6% | 1.4% |
| EPS | 52.9 | 43.35 | 91.92 | 11.96 |
| % Growth | 22% | -52.8% | 668.6% | – |
| EPS Diluted | 52.9 | 43.35 | 91.92 | 11.96 |
| Weighted Avg Shares Out | 137,083 | 139,002 | 139,002 | 139,002 |
| Weighted Avg Shares Out Dil | 137,083 | 139,002 | 139,002 | 139,002 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥160,000 | ¥153,000 | ¥159,000 | ¥161,000 |
| Interest Expense | ¥60,000 | ¥77,000 | ¥65,000 | ¥80,000 |
| Depreciation & Amortization | ¥4,552,000 | ¥4,535,000 | ¥4,472,000 | ¥4,480,000 |
| EBITDA | ¥15,872,000 | ¥14,755,000 | ¥23,242,000 | ¥7,161,000 |
| % Margin | 12.1% | 11.2% | 19.4% | 5.8% |