3245.T JPX
Dear Life Co.,Ltd.
1W: -0.8%
1M: -18.1%
3M: -6.9%
YTD: -14.1%
1Y: -26.8%
3Y: +32.4%
5Y: +176.2%
¥946.00 ($5.99)
-4.00 (-0.42%)
Weekly Expected Move ±3.9%
¥876
¥913
¥950
¥987
¥1024
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$78.5B
+67.5% ▲
5Y CAGR: +23.2%
Gross Profit
$10.8B
+51.9% ▲
5Y CAGR: +22.1%
Operating Income
$7.7B
+67.1% ▲
5Y CAGR: +24.3%
Net Income
$5.3B
+67.8% ▲
5Y CAGR: +23.5%
EPS (Diluted)
$122.30
+68.9% ▲
5Y CAGR: +20.8%
EBITDA
$8.6B
+69.6% ▲
5Y CAGR: +26.5%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $26.4B | $51.9B | $43.5B | $46.9B | $78.5B |
| YoY Growth | -4.6% | +96.9% | -16.2% | +7.8% | +67.5% |
| Cost of Revenue | $21.0B | $43.2B | $34.9B | $39.8B | $67.7B |
| Gross Profit | $5.4B | $8.7B | $8.6B | $7.1B | $10.8B |
| Gross Margin | 20.3% | 16.8% | 19.7% | 15.1% | 13.7% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $951M | $2.6B | $2.0B | $2.0B | $0 |
| Operating Expenses | $1.3B | $3.0B | $2.5B | $2.5B | $3.1B |
| Operating Income | $4.0B | $5.7B | $6.1B | $4.6B | $7.7B |
| Operating Margin | 15.2% | 11.1% | 14.0% | 9.9% | 9.8% |
| Interest Expense | $104M | $200M | $156M | $201M | $356M |
| Income Before Tax | $4.0B | $6.0B | $6.2B | $4.7B | $7.8B |
| Tax Expense | $1.3B | $1.8B | $1.9B | $1.5B | $2.4B |
| Net Income | $2.7B | $4.2B | $4.3B | $3.2B | $5.3B |
| Net Margin | 10.2% | 8.1% | 9.9% | 6.8% | 6.8% |
| EPS (Diluted) | $70.33 | $103.06 | $97.92 | $72.43 | $122.30 |
| EBITDA | $4.1B | $6.0B | $6.4B | $5.1B | $8.6B |
| Shares Outstanding | 38M | 41M | 44M | 44M | 43M |