Just Planning Inc. (4287.T)
JPY 360.0
(-0.28%)
JPY 360.0
(-0.28%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Revenue | 2.07 Billion | 2 Billion | 2.1 Billion | 2.1 Billion | 2.42 Billion |
| Cost of Revenue | 980.75 Million | 1.03 Billion | 1.28 Billion | 1.33 Billion | 1.56 Billion |
| Gross Profit | 1.09 Billion | 970.39 Million | 825.12 Million | 768.68 Million | 864.75 Million |
| Operating Expenses | 590.64 Million | 577.76 Million | 542.27 Million | 583.59 Million | 674.04 Million |
| Selling, General and Administrative Expenses | 529.03 Million | 568 Million | 533 Million | 571 Million | 641.4 Million |
| Research and Development Expenses | 61.61 Million | 62 Million | 34 Million | 31 Million | 32.64 Million |
| Other Expenses | - | 10.02 Million | 63.23 Million | 12.73 Million | - |
| Cost and Expenses | 1.57 Billion | 1.61 Billion | 1.82 Billion | 1.91 Billion | 2.23 Billion |
| Operating Income | 493.42 Million | 392.62 Million | 282.84 Million | 185.08 Million | 190.71 Million |
| Interest Expense | - | 33 Thousand | 72 Thousand | 72 Thousand | 65 Thousand |
| Income Tax Expense | 142.36 Million | 96.39 Million | 98.11 Million | 47.29 Million | 81.19 Million |
| Earnings before Tax | 496.91 Million | 302.51 Million | 349.77 Million | 123.48 Million | 189.47 Million |
| Net Income | 354.54 Million | 206.07 Million | 248.69 Million | 76.19 Million | 108.28 Million |
| Earnings Per Share Basic | 27.90 | 16.18 | 19.53 | 5.98 | 8.52 |
| Earnings Per Share Diluted | 27.90 | 16.18 | 19.44 | 5.95 | 8.46 |
| Weighted Average Shares Outstanding | 12.7 Million | 12.73 Million | 12.73 Million | 12.73 Million | 12.71 Million |
| Weighted Average Shares Outstanding (Diluted) | 12.7 Million | 12.73 Million | 12.79 Million | 12.8 Million | 12.8 Million |
| Gross Margin | 0.53 | 0.48 | 0.39 | 0.37 | 0.36 |
| EBIT Margin | 0.27 | 0.25 | 0.22 | 0.15 | 0.13 |
| Profit Margin | 0.17 | 0.10 | 0.12 | 0.04 | 0.04 |
| EBITDA | 555.43 Million | 394.63 Million | 467.59 Million | 244.62 Million | 308.65 Million |
| Earnings Before Tax Margin | 0.24 | 0.20 | 0.13 | 0.09 | 0.08 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 519.82 Million | 510.43 Million | 2.07 Billion | 521.66 Million | 522.79 Million | 511.74 Million |
| Cost of Revenue | 247.44 Million | 237.15 Million | 980.75 Million | 253.97 Million | 236.57 Million | 240.51 Million |
| Gross Profit | 272.37 Million | 273.28 Million | 1.09 Billion | 267.69 Million | 286.22 Million | 271.23 Million |
| Operating Expenses | 159.88 Million | 158.02 Million | 597.55 Million | 151.71 Million | 154.92 Million | 144.82 Million |
| Selling, General and Administrative Expenses | 159 Million | 158 Million | - | 146 Million | 155 Million | 144 Million |
| Research and Development Expenses | 17.24 Million | 18.62 Million | - | 61 Million | 19.86 Million | 13.21 Million |
| Other Expenses | 2.06 Million | 664 Thousand | 3.38 Million | 415 Thousand | 305 Thousand | 740 Thousand |
| Cost and Expenses | 407.33 Million | 395.18 Million | 1.57 Billion | 405.68 Million | 391.49 Million | 385.33 Million |
| Operating Income | 112.49 Million | 115.25 Million | 493.42 Million | 115.98 Million | 131.29 Million | 126.4 Million |
| Interest Expense | - | - | - | - | - | - |
| Income Tax Expense | 35.97 Million | 36.38 Million | 142.36 Million | 22.34 Million | 41.33 Million | 39.62 Million |
| Earnings before Tax | 114.74 Million | 116.1 Million | 496.91 Million | 116.31 Million | 131.66 Million | 127.24 Million |
| Net Income | 78.76 Million | 79.72 Million | 354.54 Million | 93.96 Million | 90.33 Million | 87.62 Million |
| Earnings Per Share Basic | 6.29 | 6.37 | - | 7.45 | 7.07 | 6.91 |
| Earnings Per Share Diluted | 6.29 | 6.37 | - | 7.45 | 7.07 | 6.91 |
| Weighted Average Shares Outstanding | 12.52 Million | 12.52 Million | 12.7 Million | 12.61 Million | 12.73 Million | 12.73 Million |
| Weighted Average Shares Outstanding (Diluted) | 12.52 Million | 12.52 Million | 12.7 Million | 12.61 Million | 12.73 Million | 12.73 Million |
| Gross Margin | 0.52 | 0.54 | 0.53 | 0.51 | 0.55 | 0.53 |
| EBIT Margin | 0.22 | 0.23 | - | 0.22 | 0.25 | 0.25 |
| Profit Margin | 0.15 | 0.16 | 0.17 | 0.18 | 0.17 | 0.17 |
| EBITDA | 112.49 Million | 115.25 Million | - | 116.31 Million | 131.66 Million | 127.24 Million |
| Earnings Before Tax Margin | 0.22 | 0.23 | 0.24 | 0.22 | 0.25 | 0.25 |
ADMG
CASS
4348
OR
1887
300093