Cypress HoldingsCypress Holdings Co., Ltd.428A東証スタンダード小売業FY ending Aug 2025, consolidated, IFRS

Cypress Holdings revenue and profit

Out of every ¥100 of sales, about ¥7 is left as operating profit. Revenue changed +10.1% from the prior year, operating profit +72.2%.

Five-year trend

Revenue¥11.3B
FY ending Aug 2024: ¥10.3B¥10.3BFY ending Aug 2025: ¥11.3B¥11.3BFY24FY25
Operating income¥765M
FY ending Aug 2024: ¥444.3M¥444.3MFY ending Aug 2025: ¥765M¥765MFY24FY25
Operating margin6.8%
FY ending Aug 2024: 4.3%4.3%FY ending Aug 2025: 6.8%6.8%FY24FY25

What drives ROE

Net margin × asset turnover = ROA; ROA × financial leverage = ROE

Net margin3.9%
Asset turnover1.01×
ROA3.9%
ROA3.9%
Financial leverage5.27×
ROE20.6%

Denominators: average assets and average equity. Derived from reported values; ROE is shown only for positive profit and equity.

Net margin3.9%
2024: 1.7%1.7%2025: 3.9%3.9%2425
Asset turnover1.01×
2024: 0.95×0.95×2025: 1.01×1.01×2425
ROA3.9%
2024: 1.6%1.6%2025: 3.9%3.9%2425
Financial leverage5.27×
2024: 5.69×5.69×2025: 5.27×5.27×2425
ROE20.6%
2024: 8.9%8.9%2025: 20.6%20.6%2425
PeriodNet marginAsset turnoverROAFinancial leverageROE
20241.7%0.95×1.6%5.69×8.9%
20253.9%1.01×3.9%5.27×20.6%

Financial leverage can raise ROE; a higher value alone does not describe a company's overall condition.

Asset intensity and goodwill

Annual trends in tangible-asset ratios and goodwill balance.

PPE ÷ revenue28.5%
2024: 29.4%29.4%2025: 28.5%28.5%2425
PPE ÷ total assets27.9%
2024: 27.9%27.9%2025: 27.9%27.9%2425
Goodwill ÷ parent equity229.7%
2024: 283.1%283.1%2025: 229.7%229.7%2425
Goodwill balance¥5.37B
2024: ¥5.37B¥5.37B2025: ¥5.37B¥5.37B2425

Ratios are derived from reported values. Goodwill is shown only when separately reported; it is not inferred from combined intangible assets. Definition

Income statement (JPY millions)

ItemFY ending Aug 2024FY ending Aug 2025
Revenue10,25711,288
Cost of revenue3,4133,893
Gross profit6,8447,395
SG&A6,1566,584
Operating income444765
Pretax income299648
Income tax129211
Net income attributable to owners170437
Operating margin4.3%6.8%

Balance sheet (reported items)

Year-end figures from filings. Unreported items are omitted. Interest-bearing debt excludes lease liabilities.

Assets

8%
Property, plant and equipment 28%
Intangibles and goodwill 46%
Other assets 18%

Funding

Other liabilities 80%
Equity 20%

Each bar totals 100% of assets; other is the residual.

ItemFY ending Aug 2024FY ending Aug 2025
Cash and equivalents¥559.5M¥893.8M
Total assets¥10.8B¥11.5B
Net assets¥1.9B¥2.34B
Share capital¥45M¥45M
Property, plant and equipment¥3.01B¥3.21B
Goodwill¥5.37B¥5.37B
Current assets¥1.5B¥2B
Total liabilities¥8.88B¥9.18B
Equity attributable to owners of parent¥1.9B¥2.34B
Retained earnings-¥7.39B-¥6.2B

Sources

Show source documents (1)
  • EDINET (FSA Japan)

    有価証券報告書-第7期(2024/09/01-2025/08/31)

    ID S100X7KP2025-11-28Open

Extracted from XBRL: 37 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.