Subaru EnterpriseSubaru Enterprise Co., Ltd.9632東証スタンダードサービス業FY ending Jan 2026, consolidated, J-GAAP

Subaru Enterprise revenue and profit

Out of every ¥100 of sales, about ¥17 is left as operating profit. Revenue changed -2.2% from the prior year, operating profit +1.1%.

Five-year trend

Revenue¥29.6B
FY ending Jan 2022: ¥29B¥29BFY ending Jan 2023: ¥28.9B¥28.9BFY ending Jan 2024: ¥29.2B¥29.2BFY ending Jan 2025: ¥30.3B¥30.3BFY ending Jan 2026: ¥29.6B¥29.6BFY22FY23FY24FY25FY26
Operating income¥4.86B
FY ending Jan 2022: ¥4.21B¥4.21BFY ending Jan 2023: ¥5.09B¥5.09BFY ending Jan 2024: ¥4.9B¥4.9BFY ending Jan 2025: ¥4.81B¥4.81BFY ending Jan 2026: ¥4.86B¥4.86BFY22FY23FY24FY25FY26
Operating margin16.4%
FY ending Jan 2022: 14.5%14.5%FY ending Jan 2023: 17.6%17.6%FY ending Jan 2024: 16.8%16.8%FY ending Jan 2025: 15.9%15.9%FY ending Jan 2026: 16.4%16.4%FY22FY23FY24FY25FY26

What drives ROE

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

Net margin8.2%
Asset turnover0.70×
ROA5.7%
ROA5.7%
Financial leverage1.17×
ROE6.7%

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

Net margin8.2%
2022: 10.4%10.4%2023: 12.2%12.2%2024: 11.2%11.2%2025: 10.7%10.7%2026: 8.2%8.2%2223242526
Asset turnover0.70×
2022: 0.85×0.85×2023: 0.82×0.82×2024: 0.78×0.78×2025: 0.76×0.76×2026: 0.70×0.70×2223242526
ROA5.7%
2022: 8.8%8.8%2023: 10.0%10.0%2024: 8.8%8.8%2025: 8.1%8.1%2026: 5.7%5.7%2223242526
Financial leverage1.17×
2022: 1.19×1.19×2023: 1.18×1.18×2024: 1.16×1.16×2025: 1.15×1.15×2026: 1.17×1.17×2223242526
ROE6.7%
2022: 10.5%10.5%2023: 11.8%11.8%2024: 10.2%10.2%2025: 9.4%9.4%2026: 6.7%6.7%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
202210.4%0.85×8.8%1.19×10.5%
202312.2%0.82×10.0%1.18×11.8%
202411.2%0.78×8.8%1.16×10.2%
202510.7%0.76×8.1%1.15×9.4%
20268.2%0.70×5.7%1.17×6.7%

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 ÷ revenue62.3%
2021: 41.9%41.9%2022: 40.0%40.0%2023: 42.5%42.5%2024: 55.0%55.0%2025: 58.7%58.7%2026: 62.3%62.3%212223242526
PPE ÷ total assets42.1%
2021: 36.2%36.2%2022: 33.9%33.9%2023: 33.9%33.9%2024: 41.5%41.5%2025: 43.5%43.5%2026: 42.1%42.1%212223242526
Goodwill ÷ parent equity0.5%
2021: 1.8%1.8%2022: 1.4%1.4%2023: 1.1%1.1%2024: 1.1%1.1%2025: 0.8%0.8%2026: 0.5%0.5%212223242526
Goodwill balance¥187.6M
2021: ¥480.1M¥480.1M2022: ¥406.2M¥406.2M2023: ¥332.3M¥332.3M2024: ¥366M¥366M2025: ¥276.8M¥276.8M2026: ¥187.6M¥187.6M212223242526

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

Investment and working-capital efficiency

Track R&D investment and how long operating capital remains tied up before sales turn into cash.

Receivable days—
2021: 81d81d2022: 87d87d212223242526
Payable days31d
2021: 28d28d2022: 31d31d2023: 29d29d2024: 30d30d2025: 28d28d2026: 31d31d212223242526

R&D is shown only for years with machine-readable disclosure. Days are estimates using year-end receivables, inventory and payables divided by annual revenue or cost of sales; financial companies are excluded.

Income statement (JPY millions)

ItemFY ending Jan 2022FY ending Jan 2023FY ending Jan 2024FY ending Jan 2025FY ending Jan 2026
Revenue28,97728,90829,24630,27429,611
Cost of revenue22,93921,86522,21423,29922,559
Gross profit6,0387,0427,0316,9757,052
SG&A1,8311,9502,1312,1662,188
Operating income4,2075,0924,9004,8094,864
Pretax income4,4085,2124,9504,9183,821
Income tax1,4061,6871,6631,6751,394
Net income attributable to owners2,9993,5173,2843,2392,424
Operating margin14.5%17.6%16.8%15.9%16.4%

Balance sheet (reported items)

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

Assets

Cash 31%
Property, plant and equipment 42%
1%
1%
Other assets 25%

Funding

4%
Other liabilities 11%
Equity 85%
0%

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

ItemFY ending Jan 2022FY ending Jan 2023FY ending Jan 2024FY ending Jan 2025FY ending Jan 2026
Cash and equivalents¥12.3B¥13.6B¥12.3B¥12.1B¥13.5B
Total assets¥34.1B¥36.2B¥38.7B¥40.8B¥43.8B
Net assets¥28.7B¥31.2B¥33.6B¥35.6B¥37B
Share capital¥1.33B¥1.33B¥1.33B¥1.33B¥1.33B
Trade receivables¥6.92B————
Property, plant and equipment¥11.6B¥12.3B¥16.1B¥17.8B¥18.4B
Intangible assets excluding goodwill¥454.8M¥368.8M¥554.7M¥448.9M¥339.3M
Goodwill¥406.2M¥332.3M¥366M¥276.8M¥187.6M
Investment securities¥272.5M¥272.5M¥262.5M¥262.5M¥262.5M
Current assets¥20.1B¥21.8B¥20.1B¥20.5B¥22.6B
Current liabilities¥4.48B¥4.07B¥3.96B¥3.83B¥4.19B
Trade payables¥1.93B¥1.75B¥1.83B¥1.78B¥1.89B
Total liabilities¥5.42B¥5.01B¥5.16B¥5.2B¥6.78B
Non-controlling interests¥91.5M¥99M¥102.6M¥106.2M¥109.5M
Equity attributable to owners of parent¥28.6B¥31.1B¥33.5B¥35.5B¥36.9B
Retained earnings¥26.3B¥28.8B¥31.1B¥33.2B¥34.6B
Treasury stock-¥346.2M-¥338.5M-¥335.9M-¥328.7M-¥323.1M

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第112期(2025/02/01-2026/01/31)

    ID S100Y0Y32026-04-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第111期(2024/02/01-2025/01/31)

    ID S100VOAO2025-04-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第110期(2023/02/01-2024/01/31)

    ID S100TBR32024-04-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第109期(2022/02/01-2023/01/31)

    ID S100QNY12023-04-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第108期(令和3年2月1日-令和4年1月31日)

    ID S100NYAH2022-04-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第107期(令和2年2月1日-令和3年1月31日)

    ID S100L8S42021-04-28Open

Extracted from XBRL: 51 / 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.