YamakiYAMAKI CO.,LTD.3598東証スタンダード繊維製品FY ending Mar 2026, consolidated, J-GAAP

Yamaki revenue and profit

It lost about ¥3 for every ¥100 of sales at the operating level. Revenue changed -8.1% from the prior year, operating profit -739.4%.

Five-year trend

Revenue¥9.91B
FY ending Mar 2022: ¥9.66B¥9.66BFY ending Mar 2023: ¥11.4B¥11.4BFY ending Mar 2024: ¥11.4B¥11.4BFY ending Mar 2025: ¥10.8B¥10.8BFY ending Mar 2026: ¥9.91B¥9.91BFY22FY23FY24FY25FY26
Operating income-¥310.5M
FY ending Mar 2022: -¥1.03B-¥1.03BFY ending Mar 2023: -¥101.4M-¥101.4MFY ending Mar 2024: ¥221M¥221MFY ending Mar 2025: ¥48.6M¥48.6MFY ending Mar 2026: -¥310.5M-¥310.5MFY22FY23FY24FY25FY26
Operating margin-3.1%
FY ending Mar 2022: -10.6%-10.6%FY ending Mar 2023: -0.9%-0.9%FY ending Mar 2024: 1.9%1.9%FY ending Mar 2025: 0.5%0.5%FY ending Mar 2026: -3.1%-3.1%FY22FY23FY24FY25FY26

What drives ROE

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

Net margin—
2023: 4.1%4.1%2024: 1.9%1.9%2025: 0.8%0.8%2223242526
Asset turnover—
2023: 0.95×0.95×2024: 0.98×0.98×2025: 0.96×0.96×2223242526
ROA-9.6%
2022: -11.5%-11.5%2023: 3.9%3.9%2024: 1.8%1.8%2025: 0.8%0.8%2026: -9.6%-9.6%2223242526
Financial leverage—
2023: 3.30×3.30×2024: 2.93×2.93×2025: 2.68×2.68×2223242526
ROE—
2023: 12.9%12.9%2024: 5.3%5.3%2025: 2.1%2.1%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
2022——×-11.5%—×—
20234.1%0.95×3.9%3.30×12.9%
20241.9%0.98×1.8%2.93×5.3%
20250.8%0.96×0.8%2.68×2.1%
2026——×-9.6%—×—

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 ÷ revenue24.0%
2020: 22.2%22.2%2022: 32.7%32.7%2023: 24.5%24.5%2024: 24.4%24.4%2025: 21.9%21.9%2026: 24.0%24.0%202223242526
PPE ÷ total assets23.8%
2020: 22.8%22.8%2022: 27.2%27.2%2023: 22.7%22.7%2024: 24.9%24.9%2025: 20.8%20.8%2026: 23.8%23.8%202223242526

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.

R&D spending¥28M
2024: ¥27.4M¥27.4M2025: ¥25.9M¥25.9M2026: ¥28M¥28M202223242526
R&D / revenue0.3%
2024: 0.2%0.2%2025: 0.2%0.2%2026: 0.3%0.3%202223242526
Receivable days—
2020: 66d66d202223242526
Payable days—
2020: 47d47d2022: 60d60d2023: 74d74d2024: 63d63d2025: 72d72d202223242526

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 Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Revenue9,66311,39711,44810,7749,906
Cost of revenue7,6368,5938,2387,6367,190
Gross profit2,0272,8053,2103,1382,716
SG&A3,0542,9062,9893,0903,027
Operating income-1,027-10122149-310
Pretax income-1,269466153114-957
Income tax67-1-602461
Net income attributable to owners-1,33646921490-1,018
Operating margin-10.6%-0.9%1.9%0.5%-3.1%

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 24%
5%
1%
Other assets 62%

Funding

Other liabilities 67%
Equity 33%
0%

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

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Cash and equivalents¥976.5M¥1.14B¥917.9M¥1.4B¥831M
Total assets¥11.6B¥12.3B¥11.2B¥11.3B¥9.97B
Net assets¥3.6B¥3.89B¥4.21B¥4.26B¥3.25B
Share capital¥3.36B¥3.36B¥3.36B¥3.36B¥3.36B
Property, plant and equipment¥3.16B¥2.79B¥2.79B¥2.36B¥2.37B
Intangible assets excluding goodwill¥468.2M¥417.3M¥385.4M¥455.7M¥476.8M
Investment securities¥66.9M¥78.3M¥113.3M¥104M¥143.2M
Current assets¥7.89B¥8.95B¥7.73B¥8.23B¥6.82B
Current liabilities¥6.25B¥7.01B¥5.94B¥6.09B¥5.76B
Trade payables¥1.26B¥1.74B¥1.42B¥1.5B—
Short-term borrowings¥3.42B¥3.75B¥3B¥3.5B¥3.28B
Long-term borrowings¥1.53B¥1.17B¥831.3M¥778.3M¥792.4M
Total liabilities¥8.02B¥8.39B¥6.97B¥7.05B¥6.73B
Non-controlling interests¥3.9M¥2.7M———
Equity attributable to owners of parent¥3.35B¥3.9B¥4.11B¥4.27B¥3.21B
Retained earnings-¥2.04B-¥1.49B-¥1.28B-¥391.5M-¥1.45B
Treasury stock-¥158.1M-¥158.1M-¥156.3M-¥156.3M-¥156.3M

Sources

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

    有価証券報告書-第74期(2025/04/01-2026/03/31)

    ID S100YI4G2026-06-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第73期(2024/04/01-2025/03/31)

    ID S100W6NM2025-06-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第72期(2023/04/01-2024/03/31)

    ID S100TRWE2024-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第71期(2022/04/01-2023/03/31)

    ID S100R7ZI2023-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第70期(令和3年4月1日-令和4年3月31日)

    ID S100OHHU2022-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第69期(令和2年4月1日-令和3年3月31日)

    ID S100LTOW2021-06-29Open

Extracted from XBRL: 46 / 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.