Shinnihonseiyaku Co., Ltd.
4931.T · JPX
9/30/2025 | 9/30/2024 | 9/30/2023 | 9/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥41,140,000 | ¥40,043,000 | ¥37,653,000 | ¥36,107,000 |
| % Growth | 2.7% | 6.3% | 4.3% | – |
| Cost of Goods Sold | ¥8,559,000 | ¥8,230,000 | ¥7,341,000 | ¥6,711,000 |
| Gross Profit | ¥32,581,000 | ¥31,813,000 | ¥30,312,000 | ¥29,396,000 |
| % Margin | 79.2% | 79.4% | 80.5% | 81.4% |
| R&D Expenses | ¥0 | ¥92,000 | ¥100,000 | ¥102,000 |
| G&A Expenses | ¥0 | ¥10,807,000 | ¥10,726,000 | ¥11,101,000 |
| SG&A Expenses | ¥0 | ¥27,350,000 | ¥26,229,000 | ¥25,447,000 |
| Sales & Mktg Exp. | ¥0 | ¥16,543,000 | ¥15,503,000 | ¥14,346,000 |
| Other Operating Expenses | ¥27,799,000 | ¥195,000 | ¥229,000 | ¥323,000 |
| Operating Expenses | ¥27,799,000 | ¥27,637,000 | ¥26,558,000 | ¥25,872,000 |
| Operating Income | ¥4,782,000 | ¥4,176,000 | ¥3,754,000 | ¥3,522,000 |
| % Margin | 11.6% | 10.4% | 10% | 9.8% |
| Other Income/Exp. Net | -¥664,000 | -¥66,000 | -¥224,000 | -¥48,000 |
| Pre-Tax Income | ¥4,118,000 | ¥4,110,000 | ¥3,530,000 | ¥3,474,000 |
| Tax Expense | ¥1,564,000 | ¥1,314,000 | ¥1,135,000 | ¥1,117,000 |
| Net Income | ¥2,554,000 | ¥2,795,000 | ¥2,394,000 | ¥2,357,000 |
| % Margin | 6.2% | 7% | 6.4% | 6.5% |
| EPS | 120.46 | 130.18 | 111.35 | 109.91 |
| % Growth | -7.5% | 16.9% | 1.3% | – |
| EPS Diluted | 120.36 | 129.29 | 110.8 | 109.12 |
| Weighted Avg Shares Out | 21,201 | 21,470 | 21,500 | 21,445 |
| Weighted Avg Shares Out Dil | 21,220 | 21,507 | 21,607 | 21,601 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥8,000 | ¥8,000 | ¥0 | ¥0 |
| Interest Expense | ¥1,000 | ¥1,000 | ¥3,000 | ¥5,000 |
| Depreciation & Amortization | ¥365,000 | ¥390,000 | ¥433,000 | ¥428,000 |
| EBITDA | ¥4,484,000 | ¥4,501,000 | ¥3,968,000 | ¥3,952,000 |
| % Margin | 10.9% | 11.2% | 10.5% | 10.9% |