Mani, Inc.
7730.T · JPX
8/31/2025 | 8/31/2024 | 8/31/2023 | 8/31/2022 | |
|---|---|---|---|---|
| Market Cap | ¥123,568,515 | ¥193,691,930 | ¥186,848,723 | ¥172,836,056 |
| - Cash | ¥17,401,000 | ¥21,644,000 | ¥25,427,000 | ¥22,729,000 |
| + Debt | ¥76,000 | ¥83,000 | ¥58,000 | ¥117,000 |
| Enterprise Value | ¥106,243,515 | ¥172,130,930 | ¥161,479,723 | ¥150,224,056 |
| Revenue | ¥29,968,000 | ¥28,513,000 | ¥24,488,000 | ¥20,416,000 |
| % Growth | 5.1% | 16.4% | 19.9% | – |
| Gross Profit | ¥19,318,000 | ¥17,897,000 | ¥15,422,000 | ¥12,575,000 |
| % Margin | 64.5% | 62.8% | 63% | 61.6% |
| EBITDA | ¥10,665,000 | ¥10,699,000 | ¥9,940,000 | ¥9,168,000 |
| % Margin | 35.6% | 37.5% | 40.6% | 44.9% |
| Net Income | ¥5,167,000 | ¥6,286,000 | ¥5,953,000 | ¥5,290,000 |
| % Margin | 17.2% | 22% | 24.3% | 25.9% |
| EPS Diluted | 52.46 | 63.82 | 60.45 | 53.75 |
| % Growth | -17.8% | 5.6% | 12.5% | – |
| Operating Cash Flow | ¥7,017,000 | ¥7,810,000 | ¥8,026,000 | ¥6,559,000 |
| Capital Expenditures | -¥6,418,000 | -¥7,681,000 | -¥3,720,000 | -¥1,944,000 |
| Free Cash Flow | ¥599,000 | ¥129,000 | ¥4,306,000 | ¥4,615,000 |