Max Co., Ltd. (6454.T)

Growth (Per Share)

Revenue 5Y—
Revenue 3Y—
Earnings 5Y—
Earnings 3Y—
Dividend 5Y—
Dividend 3Y—

Capital Efficiency

ROIC—
ROE—
ROA—
ROTA—

Capital Structure

Market Cap110.38B
EV110.38B
Cash—
Current Ratio—
Debt/Equity—
Net Debt/EBITDA—
Show More

Select a metric from the list below to chart it

Income Statement
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
TTM
Revenue
483.1
484.3
495.9
499.3
508.1
522.8
519.5
477.4
551.5
621.9
Revenue % Chg.
12.5%
0.2%
2.4%
0.7%
1.7%
2.9%
-0.6%
-8.1%
15.5%
16.2%
Cost of Revenue
304.4
300.2
306.3
301.1
310.8
316.1
302.3
273.7
317.4
357.3
Gross Profit
178.7
184.1
189.6
198.2
197.3
206.8
217.2
203.7
234.0
264.6
Gross Profit Margin
37.0%
38.0%
38.2%
39.7%
38.8%
39.5%
41.8%
42.7%
42.4%
42.5%
Other Expenses
144.5
144.6
145.7
151.1
151.5
153.5
160.6
153.9
178.1
158.0
Operating Income
34.2
39.5
43.9
47.1
45.8
53.3
56.6
49.8
55.9
76.9
Operating Income Margin
7.1%
8.1%
8.8%
9.4%
9.0%
10.2%
10.9%
10.4%
10.1%
12.4%
Total Other Income/Expenses Net
-0.4
0.6
-1.3
0.2
-0.5
-0.2
-1.1
2.6
5.6
1.4
Income Before Tax
33.7
40.1
42.6
47.3
45.3
53.1
55.4
52.4
61.5
78.3
Income Before Tax Margin
7.0%
8.3%
8.6%
9.5%
8.9%
10.2%
10.7%
11.0%
11.2%
12.6%
Income Tax Expense
12.7
16.0
16.3
12.1
10.6
15.3
14.3
14.1
16.1
21.5
Net Income
20.9
24.0
26.2
35.2
34.7
37.8
41.1
38.4
45.4
56.8
Net Income Margin
4.3%
5.0%
5.3%
7.1%
6.8%
7.2%
7.9%
8.0%
8.2%
9.1%
Weighted Avg. Shares Out
49.4
49.3
49.3
49.3
49.3
49.2
48.9
48.7
47.4
47.4
EPS
0.4
0.5
0.5
0.7
0.7
0.8
0.8
0.8
1.0
1.2
EPS % Chg.
15.1%
14.9%
9.0%
34.6%
-1.5%
8.9%
9.5%
-6.1%
21.4%
28.0%
Weighted Avg. Shares Out Dil
49.4
49.3
49.3
49.3
49.3
49.2
48.9
48.7
47.4
47.4
EPS Diluted
0.4
0.5
0.5
0.7
0.7
0.8
0.8
0.8
1.0
1.2
Interest Income
0.7
0.7
0.7
0.6
0.5
0.5
0.6
0.6
0.5
0.6
Interest Expense
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.4
0.3
EBIT
34.2
40.5
43.0
47.6
45.5
53.3
55.7
52.7
61.6
78.6
EBIT Margin
7.1%
8.4%
8.7%
9.5%
9.0%
10.2%
10.7%
11.0%
11.2%
12.6%
Depreciation & Amortization
14.6
15.6
16.1
16.2
17.2
17.9
17.3
20.2
27.2
24.3
EBITDA
48.7
56.1
59.0
63.8
62.7
71.2
73.0
72.8
88.8
102.9
EBITDA Margin
10.1%
11.6%
11.9%
12.8%
12.3%
13.6%
14.1%
15.3%
16.1%
16.6%