4718.T JPX
Waseda Academy Co., Ltd.
1W: +0.2%
1M: -5.5%
3M: +5.3%
YTD: +18.9%
1Y: -9.7%
3Y: +89.5%
5Y: +189.8%
¥2,413.00 ($15.28)
-33.00 (-1.35%)
Weekly Expected Move ±4.0%
¥2249
¥2347
¥2446
¥2545
¥2643
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$35.1B
+6.7% ▲
5Y CAGR: +7.3%
Gross Profit
$10.9B
+10.0% ▲
5Y CAGR: +9.7%
Operating Income
$3.5B
+22.8% ▲
5Y CAGR: +24.9%
Net Income
$2.3B
+9.7% ▲
5Y CAGR: +24.8%
EPS (Diluted)
$127.05
+12.7% ▲
5Y CAGR: +21.1%
EBITDA
$5.0B
+18.2% ▲
5Y CAGR: +16.7%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 |
|---|---|---|---|---|---|
| Revenue | $25.5B | $28.6B | $30.7B | $32.9B | $35.1B |
| YoY Growth | +3.4% | +12.2% | +7.6% | +7.0% | +6.7% |
| Cost of Revenue | $18.8B | $20.7B | $21.9B | $22.9B | $24.2B |
| Gross Profit | $6.7B | $7.9B | $8.8B | $9.9B | $10.9B |
| Gross Margin | 26.3% | 27.6% | 28.7% | 30.2% | 31.1% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $5.6B | $5.9B | $6.3B | $6.9B | $7.4B |
| Operating Expenses | $5.6B | $6.0B | $6.4B | $7.0B | $7.4B |
| Operating Income | $1.1B | $1.8B | $2.4B | $2.9B | $3.5B |
| Operating Margin | 4.2% | 6.4% | 7.8% | 8.8% | 10.1% |
| Interest Expense | $20M | $12M | $8M | $8M | $9M |
| Income Before Tax | $952M | $1.8B | $2.4B | $3.0B | $3.6B |
| Tax Expense | $423M | $733M | $878M | $819M | $1.3B |
| Net Income | $529M | $1.1B | $1.6B | $2.1B | $2.3B |
| Net Margin | 2.1% | 3.9% | 5.1% | 6.5% | 6.7% |
| EPS (Diluted) | $33.13 | $58.76 | $82.35 | $112.75 | $127.05 |
| EBITDA | $2.0B | $3.1B | $3.6B | $4.2B | $5.0B |
| Shares Outstanding | 16M | 19M | 19M | 19M | 18M |