BrangistaBrangista inc.6176東証スタンダードサービス業FY ending Sep 2025, consolidated, J-GAAP
Out of every ¥100 of sales, about ¥22 is left as operating profit. Revenue changed +7.8% from the prior year, operating profit +21.1%.
Net margin × asset turnover = ROA; ROA × financial leverage = ROE
Denominators: average assets and average equity. Derived from reported values; ROE is shown only for positive profit and equity.
| Period | Net margin | Asset turnover | ROA | Financial leverage | ROE |
|---|---|---|---|---|---|
| 2021 | 6.5% | 0.85× | 5.5% | 1.49× | 8.3% |
| 2022 | 5.3% | 1.05× | 5.6% | 1.53× | 8.5% |
| 2023 | 12.7% | 1.41× | 18.0% | 1.70× | 30.5% |
| 2024 | 12.6% | 1.09× | 13.7% | 1.88× | 25.8% |
| 2025 | 12.6% | 0.76× | 9.6% | 2.63× | 25.2% |
Financial leverage can raise ROE; a higher value alone does not describe a company's overall condition.
Annual trends in tangible-asset ratios and goodwill balance.
Ratios are derived from reported values. Goodwill is shown only when separately reported; it is not inferred from combined intangible assets. Definition
| Item | FY ending Sep 2021 | FY ending Sep 2022 | FY ending Sep 2023 | FY ending Sep 2024 | FY ending Sep 2025 |
|---|---|---|---|---|---|
| Revenue | 3,291 | 3,360 | 4,559 | 4,822 | 5,197 |
| Cost of revenue | 840 | 956 | 1,296 | 1,214 | 1,434 |
| Gross profit | 2,451 | 2,405 | 3,263 | 3,608 | 3,763 |
| SG&A | 2,101 | 2,149 | 2,659 | 2,657 | 2,611 |
| Operating income | 350 | 256 | 604 | 951 | 1,152 |
| Pretax income | 365 | 259 | 602 | 942 | 1,063 |
| Income tax | 152 | 81 | 18 | 316 | 351 |
| Net income attributable to owners | 214 | 179 | 580 | 607 | 657 |
| Operating margin | 10.6% | 7.6% | 13.3% | 19.7% | 22.2% |
Year-end figures from filings. Unreported items are omitted. Interest-bearing debt excludes lease liabilities.
Each bar totals 100% of assets; other is the residual.
| Item | FY ending Sep 2021 | FY ending Sep 2022 | FY ending Sep 2023 | FY ending Sep 2024 | FY ending Sep 2025 |
|---|---|---|---|---|---|
| Cash and equivalents | ¥1.43B | ¥956.7M | ¥1.86B | ¥1.39B | ¥1.77B |
| Total assets | ¥3.85B | ¥2.57B | ¥3.88B | ¥4.96B | ¥8.79B |
| Net assets | ¥2.59B | ¥1.62B | ¥2.25B | ¥3.64B | ¥6.1B |
| Share capital | ¥621.1M | ¥621.1M | ¥621.1M | ¥621.1M | ¥621.1M |
| Property, plant and equipment | ¥26.7M | ¥23.5M | ¥23.8M | ¥33.4M | ¥33.1M |
| Intangible assets excluding goodwill | ¥32.1M | ¥47.3M | ¥60.8M | ¥70.8M | ¥88.7M |
| Investment securities | — | — | ¥2.8M | ¥1.6B | ¥4.76B |
| Current assets | ¥3.4B | ¥1.81B | ¥3.05B | ¥3.06B | ¥3.76B |
| Current liabilities | ¥898.3M | ¥820.8M | ¥1.29B | ¥1.17B | ¥1.17B |
| Short-term borrowings | ¥386.7M | ¥331.1M | ¥408.8M | ¥100M | ¥100M |
| Long-term borrowings | ¥366.1M | ¥135M | ¥340.2M | ¥100.3M | ¥425.6M |
| Total liabilities | ¥1.26B | ¥955.8M | ¥1.63B | ¥1.32B | ¥2.69B |
| Non-controlling interests | — | — | ¥54.2M | ¥73.8M | ¥128.7M |
| Equity attributable to owners of parent | ¥2.58B | ¥1.61B | ¥2.19B | ¥2.52B | ¥2.7B |
| Retained earnings | ¥1.43B | ¥462.9M | ¥1.04B | ¥1.65B | ¥2.31B |
| Treasury stock | -¥493.8M | -¥493.4M | -¥493.4M | -¥771.1M | -¥1.25B |
EDINET (FSA Japan)
有価証券報告書－第25期(2024/10/01－2025/09/30)
EDINET (FSA Japan)
有価証券報告書－第24期(2023/10/01－2024/09/30)
EDINET (FSA Japan)
有価証券報告書－第23期(2022/10/01－2023/09/30)
EDINET (FSA Japan)
有価証券報告書－第22期(令和3年10月1日－令和4年9月30日)
EDINET (FSA Japan)
有価証券報告書－第21期(令和2年10月1日－令和3年9月30日)
EDINET (FSA Japan)
有価証券報告書－第20期(令和1年10月1日－令和2年9月30日)
Extracted from XBRL: 49 / Derived from other figures: 1
Spotted an error? Report it (corrections keep the original record)
Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.