Vizora日本語

MasaruMASARU CORPORATION1795東証スタンダード建設業FY ending Sep 2025, consolidated, J-GAAP

Masaru FY ending Sep 2025 results

About 86% of Masaru's sales come from construction work, with plumbing work making up much of the rest.

Out of every ¥100 of sales, about ¥6 is left as operating profit.

Revenue changed +19.0% from the prior year, operating profit +56.6%.

Revenue and profit pattern

Revenue and profit upProfit grew faster

Revenue +19.0% · profit +56.6%, calculated from disclosed figures.

Operating leverage: 2.98× (profit growth ÷ revenue growth)

What changed from last year

FY ending Sep 2024 → FY ending Sep 2025

Revenue
+19.0%¥8.95B → ¥10.6B
Gross profit
+24.7%¥1.79B → ¥2.23B
Operating income
+56.6%¥407.5M → ¥638.2M
Net income attributable to owners
+46.1%¥277.4M → ¥405.2M
Operating cash flow
+193.6%¥422M → ¥1.24B
Free cash flow
+195.9%¥410.9M → ¥1.22B

Where the money goes

FY ending Sep 2024 → FY ending Sep 2025

Where ¥100 of sales goes

For every ¥100 Masaru sells, how much goes where, and how much is kept.

FY ending Sep 2025
Cost of sales
¥79
SG&A
¥15
Operating profit
¥6
Net profit kept
¥4

Annual margin trends

Gross margin20.9%
FY ending Sep 2020: 16.7%16.7%FY ending Sep 2021: 18.5%18.5%FY ending Sep 2022: 17.6%17.6%FY ending Sep 2023: 20.1%20.1%FY ending Sep 2024: 20.0%20.0%FY ending Sep 2025: 20.9%20.9%FY20FY21FY22FY23FY24FY25
Operating margin6.0%
FY ending Sep 2020: 6.4%6.4%FY ending Sep 2021: 5.2%5.2%FY ending Sep 2022: 2.9%2.9%FY ending Sep 2023: 5.8%5.8%FY ending Sep 2024: 4.6%4.6%FY ending Sep 2025: 6.0%6.0%FY20FY21FY22FY23FY24FY25
Net margin3.8%
FY ending Sep 2020: 3.7%3.7%FY ending Sep 2021: 4.1%4.1%FY ending Sep 2022: 2.8%2.8%FY ending Sep 2023: 4.0%4.0%FY ending Sep 2024: 3.1%3.1%FY ending Sep 2025: 3.8%3.8%FY20FY21FY22FY23FY24FY25

Aligned fiscal years compare the shares of revenue remaining as gross, core, and net profit. Missing years are left unconnected.

Which businesses earn the money

Revenue by business segment, and the profit each one keeps.

FY ending Sep 2025

Profit by segment

※ Segment figures include inter-segment sales and do not sum to the company total

Sources

Show source documents (6)

  • EDINET (FSA Japan)

    有価証券報告書－第70期(2024/10/01－2025/09/30)

    ID S100XCIB2025-12-24Open

  • EDINET (FSA Japan)

    有価証券報告書－第69期(2023/10/01－2024/09/30)

    ID S100V04X2024-12-25Open

  • EDINET (FSA Japan)

    有価証券報告書－第68期(2022/10/01－2023/09/30)

    ID S100SJCS2023-12-26Open

  • EDINET (FSA Japan)

    有価証券報告書－第67期(令和3年10月1日－令和4年9月30日)

    ID S100PUSV2022-12-23Open

  • EDINET (FSA Japan)

    有価証券報告書－第66期(令和2年10月1日－令和3年9月30日)

    ID S100N4E12021-12-24Open

  • EDINET (FSA Japan)

    有価証券報告書－第65期(令和1年10月1日－令和2年9月30日)

    ID S100KF9F2020-12-22Open

Extracted from XBRL: 49 / Derived from other figures: 1

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

Other periods

Analyze this page with AI

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

Open MarkdownShare on XSave image