9636.T JPX
Kin-Ei Corp.
1W: +0.5%
1M: +0.7%
3M: -1.3%
YTD: +3.2%
1Y: +4.8%
3Y: +20.1%
5Y: +37.4%
¥4,225.00 ($26.75)
+0.00 (+0.00%)
Weekly Expected Move ±1.0%
¥4141
¥4183
¥4225
¥4267
¥4309
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$3.8B
+5.6% ▲
5Y CAGR: +5.7%
Gross Profit
$671M
+14.8% ▲
5Y CAGR: +11.5%
Operating Income
$302M
+6.7% ▲
5Y CAGR: +26.3%
Net Income
$200M
+29.6% ▲
5Y CAGR: +29.5%
EPS (Diluted)
$71.84
+29.6% ▲
5Y CAGR: +29.5%
EBITDA
$596M
+3.2% ▲
5Y CAGR: +7.9%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $3.0B | $3.3B | $3.6B | $3.6B | $3.8B |
| YoY Growth | +5.0% | +11.4% | +6.8% | +0.0% | +5.6% |
| Cost of Revenue | $2.6B | $2.9B | $3.0B | $3.0B | $3.1B |
| Gross Profit | $424M | $465M | $545M | $596M | $671M |
| Gross Margin | 14.1% | 13.9% | 15.3% | 16.7% | 17.8% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $289M | $290M | $301M | $313M | $369M |
| Operating Expenses | $289M | $290M | $289M | $313M | $369M |
| Operating Income | $135M | $175M | $256M | $283M | $302M |
| Operating Margin | 4.5% | 5.2% | 7.2% | 7.9% | 8.0% |
| Interest Expense | $8M | $7M | $6M | $5M | $5M |
| Income Before Tax | $157M | $181M | $226M | $263M | $278M |
| Tax Expense | $49M | $56M | $71M | $108M | $77M |
| Net Income | $108M | $125M | $155M | $155M | $200M |
| Net Margin | 3.6% | 3.7% | 4.3% | 4.3% | 5.3% |
| EPS (Diluted) | $38.74 | $44.69 | $55.57 | $55.44 | $71.84 |
| EBITDA | $470M | $506M | $539M | $563M | $596M |
| Shares Outstanding | 3M | 3M | 3M | 3M | 3M |