MAURY OTC
Marui Group Co., Ltd.
1W: +0.5%
1M: -3.8%
3M: +2.3%
YTD: -14.0%
1Y: -12.7%
3Y: +6.7%
5Y: +5.4%
$34.99
-0.61 (-1.71%)
Weekly Expected Move ±2.8%
$33
$34
$35
$36
$37
Overview
Chart
Smart Money
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ESG
Institutions
Dark Pool
Short Interest
Income Trends
Revenue
$293.6B
+15.4% ▲
5Y CAGR: +7.3%
Gross Profit
$241.5B
+8.4% ▲
5Y CAGR: +6.4%
Operating Income
$53.2B
+19.6% ▲
5Y CAGR: +28.5%
Net Income
$30.2B
+13.6% ▲
5Y CAGR: +67.8%
EPS (Diluted)
$335.54
+17.1% ▲
5Y CAGR: +72.9%
EBITDA
$70.0B
+22.4% ▲
5Y CAGR: +33.1%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Revenue | $209.3B | $217.9B | $235.2B | $254.4B | $293.6B |
| YoY Growth | +1.5% | +4.1% | +8.0% | +8.1% | +15.4% |
| Cost of Revenue | $28.2B | $26.1B | $29.6B | $31.6B | $52.0B |
| Gross Profit | $181.1B | $191.7B | $205.6B | $222.8B | $241.5B |
| Gross Margin | 86.5% | 88.0% | 87.4% | 87.6% | 82.3% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $19.6B | $21.0B | $118.2B | $27.4B | $141.2B |
| Operating Expenses | $144.3B | $153.0B | $164.6B | $178.2B | $188.3B |
| Operating Income | $36.8B | $38.8B | $41.0B | $44.5B | $53.2B |
| Operating Margin | 17.6% | 17.8% | 17.4% | 17.5% | 18.1% |
| Interest Expense | $1.3B | $1.5B | $1.9B | $3.4B | $6.2B |
| Income Before Tax | $26.3B | $32.5B | $37.5B | $39.4B | $44.1B |
| Tax Expense | $8.6B | $10.9B | $12.8B | $12.6B | $13.6B |
| Net Income | $17.8B | $21.5B | $24.7B | $26.6B | $30.2B |
| Net Margin | 8.5% | 9.9% | 10.5% | 10.5% | 10.3% |
| EPS (Diluted) | $171.62 | $218.74 | $261.40 | $286.48 | $335.54 |
| EBITDA | $38.8B | $45.4B | $51.9B | $57.2B | $70.0B |
| Shares Outstanding | 104M | 98M | 94M | 93M | 90M |