SEPTENI

  1. TOP
  2. Investor Relations
  3. Financial Position and Performance
  4. Consolidated Performance Highlights

Consolidated Performance Highlights

Download allXLS

Consolidated Performance Highlights

  FY2020 FY2021 FY2022 FY2023 FY2024
Revenue 17,938 21,384 27,589 34,267 28,284
Gross profit 14,596 17,285 22,565 27,467 22,203
Operating profit 2,274 3,650 6,166 4,949 3,129
Non-GAAP operating profit 2,452 3,796 6,565 5,091 3,197
Profit attributable to
owners of the parent		 1,464 2,604 5,734 4,319 5,526
【Reference】Net sales 76,489 97,606 130,205 169,719 145,996

*1 FY2023 is 15 months from October 1, 2022 to December 31, 2023 due to a change in the fiscal year-end.
*2 Revenue, gross profit, operating profit, Non-GAAP operating profit, and net sales for FY2022 and FY2023 are presented based on the amounts after the reclassification of the performance of COMISMA INC. (formerly COMICSMART INC.) and its subsidiaries, etc., as discontinued operations.

  FY2024/3Q FY2024/4Q FY2025/1Q FY2025/2Q FY2025/3Q
Revenue 6,898 7,397 8,206 7,001 7,081
Gross profit 5,231 5,685 6,364 5,186 5,421
Operating profit 450 937 1,557 467 785
Non-GAAP operating profit 485 944 1,571 494 797
Profit attributable to owners of parent 266 1,254 1,524 332 634
[Reference] Net sales 35,273 37,113 41,863 33,526 34,236

Financial Highlights

  FY2020 FY2021 FY2022 FY2023 FY2024
Total assets 34,425 42,011 88,731 93,606 97,637
Total equity 15,811 18,445 62,754 65,705 69,955
Total liabilities 18,613 23,566 25,977 27,901 27,683
  FY2024/3Q FY2024/4Q FY2025/1Q FY2025/2Q FY2025/3Q
Total assets 94,369 97,637 101,811 89,985 90,548
Total equity 68,776 69,955 64,906 65,006 65,626
Total liabilities 25,593 27,683 36,905 24,979 24,922

Cash Flows

  FY2020 FY2021 FY2022 FY2023 FY2024
Cash flows from operating activities 2,340 4,619 3,650 3,785 3,677
Cash flows from investing activities -804 91 -30,553 -2,020 336
Cash flows from financing activities -1,941 -1,914 31,229 -1,835 -1,632
  FY2024/3Q FY2024/4Q FY2025/1Q FY2025/2Q FY2025/3Q
Cash flows from operating activities 1,915 3,677 5,899 2,499 1,817
Cash flows from investing activities 894 336 -847 -884 -2,434
Cash flows from financing activities -1,495 -1,632 -5,653 -5,786 -5,916

* Describe the results during the cumulative period

Various Indicators

  FY2020 FY2021 FY2022 FY2023 FY2024
EPS 11.58 20.59 30.54 20.74 26.65
BPS 124.90 145.72 299.54 316.70 336.89
Annual dividend per share 2.0 3.4 4.6 5.2 31.35
Payout ratio(consolidated) 17.3% 16.5% 15.1% 25.1% 117.6%
Return on equity(ROE) 9.6% 15.2% 14.1% 6.7% 8.2%