TemairazuTemairazu, Inc.2477東証スタンダードサービス業FY ending Jun 2026, non-consolidated, J-GAAP
Out of every ¥100 of sales, about ¥72 is left as operating profit. Revenue changed +10.5% from the prior year, operating profit +8.6%.
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 |
|---|---|---|---|---|---|
| 2022 | 48.0% | 0.30× | 14.6% | 1.06× | 15.4% |
| 2023 | 48.3% | 0.31× | 15.1% | 1.06× | 16.1% |
| 2024 | 48.2% | 0.31× | 14.8% | 1.07× | 15.8% |
| 2025 | 48.8% | 0.31× | 15.0% | 1.07× | 16.0% |
| 2026 | 48.6% | 0.34× | 16.3% | 1.07× | 17.5% |
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 Jun 2022 | FY ending Jun 2023 | FY ending Jun 2024 | FY ending Jun 2025 | FY ending Jun 2026 |
|---|---|---|---|---|---|
| Revenue | 1,631 | 1,809 | 2,024 | 2,185 | 2,414 |
| Cost of revenue | 131 | 145 | 204 | 245 | 284 |
| Gross profit | 1,500 | 1,664 | 1,820 | 1,941 | 2,130 |
| SG&A | 332 | 332 | 343 | 332 | 383 |
| Operating income | 1,168 | 1,332 | 1,477 | 1,609 | 1,747 |
| Pretax income | 1,179 | 1,334 | 1,479 | 1,621 | 1,774 |
| Income tax | 397 | 460 | 503 | 554 | 602 |
| Net income attributable to owners | 783 | 874 | 976 | 1,067 | 1,172 |
| Operating margin | 71.6% | 73.6% | 73.0% | 73.6% | 72.4% |
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 Jun 2022 | FY ending Jun 2023 | FY ending Jun 2024 | FY ending Jun 2025 | FY ending Jun 2026 |
|---|---|---|---|---|---|
| Cash and equivalents | ¥5.05B | ¥5.83B | ¥6.57B | ¥6.59B | ¥6.41B |
| Total assets | ¥5.38B | ¥6.18B | ¥6.98B | ¥7.22B | ¥7.15B |
| Net assets | ¥5.09B | ¥5.78B | ¥6.56B | ¥6.77B | ¥6.66B |
| Share capital | ¥717M | ¥717M | ¥717.6M | ¥718.6M | ¥718.6M |
| Property, plant and equipment | ¥1.1M | ¥1.8M | ¥3.9M | ¥2.3M | ¥3.4M |
| Intangible assets excluding goodwill | ¥1.5M | ¥4M | ¥6.1M | ¥4.5M | ¥3.2M |
| Current assets | ¥5.32B | ¥6.12B | ¥6.9B | ¥7.14B | ¥7.06B |
| Current liabilities | ¥289.1M | ¥397.1M | ¥419.8M | ¥449.7M | ¥486.6M |
| Total liabilities | ¥289.1M | ¥397.1M | ¥419.8M | ¥449.7M | ¥486.6M |
| Equity attributable to owners of parent | ¥5.09B | ¥5.78B | ¥6.56B | ¥6.77B | ¥6.66B |
| Retained earnings | ¥3.37B | ¥4.06B | ¥4.83B | ¥5.67B | ¥6.6B |
| Treasury stock | -¥1.2M | -¥854K | -¥1.1M | -¥632.9M | -¥1.67B |
EDINET (FSA Japan)
有価証券報告書－第23期(2025/07/01－2026/06/30)
EDINET (FSA Japan)
有価証券報告書－第22期(2024/07/01－2025/06/30)
EDINET (FSA Japan)
有価証券報告書－第21期(2023/07/01－2024/06/30)
EDINET (FSA Japan)
有価証券報告書－第20期(2022/07/01－2023/06/30)
EDINET (FSA Japan)
有価証券報告書－第19期(令和3年7月1日－令和4年6月30日)
EDINET (FSA Japan)
有価証券報告書－第18期(令和2年7月1日－令和3年6月30日)
Extracted from XBRL: 43 / 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.