The Yokohama RubberThe Yokohama Rubber Company,Limited5101東証プライムゴム製品FY ending Dec 2025, consolidated, IFRS

The Yokohama Rubber revenue and profit

Out of every ¥100 of sales, about ¥12 is left as operating profit. Revenue changed +12.8% from the prior year, operating profit +28.3%.

Five-year trend

Revenue¥1.23T
FY ending Dec 2021: ¥670.8B¥670.8BFY ending Dec 2022: ¥860.5B¥860.5BFY ending Dec 2023: ¥985.3B¥985.3BFY ending Dec 2024: ¥1.09T¥1.09TFY ending Dec 2025: ¥1.23T¥1.23TFY21FY22FY23FY24FY25
Operating income¥152.9B
FY ending Dec 2021: ¥83.6B¥83.6BFY ending Dec 2022: ¥68.9B¥68.9BFY ending Dec 2023: ¥100.4B¥100.4BFY ending Dec 2024: ¥119.2B¥119.2BFY ending Dec 2025: ¥152.9B¥152.9BFY21FY22FY23FY24FY25
Operating margin12.4%
FY ending Dec 2021: 12.5%12.5%FY ending Dec 2022: 8.0%8.0%FY ending Dec 2023: 10.2%10.2%FY ending Dec 2024: 10.9%10.9%FY ending Dec 2025: 12.4%12.4%FY21FY22FY23FY24FY25

What drives ROE

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

Net margin8.5%
Asset turnover0.66×
ROA5.6%
ROA5.6%
Financial leverage1.94×
ROE11.0%

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

Net margin8.5%
2021: 9.8%9.8%2022: 5.3%5.3%2023: 6.8%6.8%2024: 6.8%6.8%2025: 8.5%8.5%2122232425
Asset turnover0.66×
2021: 0.68×0.68×2022: 0.81×0.81×2023: 0.72×0.72×2024: 0.66×0.66×2025: 0.66×0.66×2122232425
ROA5.6%
2021: 6.6%6.6%2022: 4.3%4.3%2023: 4.9%4.9%2024: 4.5%4.5%2025: 5.6%5.6%2122232425
Financial leverage1.94×
2021: 1.88×1.88×2022: 1.87×1.87×2023: 2.03×2.03×2024: 2.04×2.04×2025: 1.94×1.94×2122232425
ROE11.0%
2021: 12.5%12.5%2022: 8.1%8.1%2023: 9.9%9.9%2024: 9.2%9.2%2025: 11.0%11.0%2122232425
PeriodNet marginAsset turnoverROAFinancial leverageROE
20219.8%0.68×6.6%1.88×12.5%
20225.3%0.81×4.3%1.87×8.1%
20236.8%0.72×4.9%2.03×9.9%
20246.8%0.66×4.5%2.04×9.2%
20258.5%0.66×5.6%1.94×11.0%

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 ÷ revenue51.4%
2020: 56.5%56.5%2021: 50.1%50.1%2022: 43.3%43.3%2023: 50.0%50.0%2024: 47.3%47.3%2025: 51.4%51.4%202122232425
PPE ÷ total assets31.7%
2020: 36.2%36.2%2021: 34.1%34.1%2022: 32.4%32.4%2023: 30.8%30.8%2024: 29.8%29.8%2025: 31.7%31.7%202122232425
Goodwill ÷ parent equity32.3%
2020: 19.4%19.4%2021: 17.2%17.2%2022: 17.0%17.0%2023: 37.3%37.3%2024: 33.2%33.2%2025: 32.3%32.3%202122232425
Goodwill balance¥332.9B
2020: ¥80.7B¥80.7B2021: ¥90.1B¥90.1B2022: ¥104.2B¥104.2B2023: ¥275.8B¥275.8B2024: ¥296.8B¥296.8B2025: ¥332.9B¥332.9B202122232425

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¥21.4B
2020: ¥14.1B¥14.1B2021: ¥15.3B¥15.3B2022: ¥16B¥16B2023: ¥18B¥18B2024: ¥19.8B¥19.8B2025: ¥21.4B¥21.4B202122232425
R&D / revenue1.7%
2020: 2.6%2.6%2021: 2.3%2.3%2022: 1.9%1.9%2023: 1.8%1.8%2024: 1.8%1.8%2025: 1.7%1.7%202122232425

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 Dec 2021FY ending Dec 2022FY ending Dec 2023FY ending Dec 2024FY ending Dec 2025
Revenue670,809860,477985,3331,094,7461,234,959
Cost of revenue447,178572,803659,442704,995788,154
Gross profit223,631287,674325,891389,750446,805
SG&A161,469217,585226,764255,371280,228
Operating income83,63668,851100,351119,157152,901
Pretax income85,19971,622105,975115,359157,186
Income tax25,64524,47337,54539,22850,401
Net income attributable to owners65,50045,91867,23474,919105,398
Operating margin12.5%8.0%10.2%10.9%12.4%

Balance sheet (reported items)

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

Assets

5%
Property, plant and equipment 32%
Intangibles and goodwill 17%
Other assets 46%

Funding

Other liabilities 48%
Equity 52%

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

ItemFY ending Dec 2021FY ending Dec 2022FY ending Dec 2023FY ending Dec 2024FY ending Dec 2025
Cash and equivalents¥42.5B¥75.6B¥97.6B¥136.2B¥107.4B
Total assets¥985B¥1.15T¥1.6T¥1.74T¥2T
Net assets¥533B¥623.1B¥748.8B¥904B¥1.04T
Share capital¥38.9B¥38.9B¥38.9B¥38.9B¥38.9B
Property, plant and equipment¥336.3B¥372.9B¥492.8B¥517.5B¥634.3B
Goodwill¥90.1B¥104.2B¥275.8B¥296.8B¥332.9B
Current assets¥383.6B¥504B¥618.1B¥749.7B¥826.2B
Total liabilities¥452B¥528B¥851.7B¥831.5B¥958.1B
Equity attributable to owners of parent¥525.3B¥614.4B¥739.6B¥894B¥1.03T
Retained earnings¥391.9B¥432.2B¥510B¥619.7B¥709.4B
Treasury stock-¥11.8B-¥11.7B-¥11.6B-¥15.4B-¥15.7B

Sources

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

    訂正有価証券報告書-第150期(2025/01/01-2025/12/31)

    ID S100XV3S2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第149期(2024/01/01-2024/12/31)

    ID S100VGWO2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第148期(2023/01/01-2023/12/31)

    ID S100T56Z2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第147期(2022/01/01-2022/12/31)

    ID S100QG3Z2023-03-30Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第146期(令和3年1月1日-令和3年12月31日)

    ID S100NUZL2022-04-08Open
  • EDINET (FSA Japan)

    有価証券報告書-第145期(令和2年1月1日-令和2年12月31日)

    ID S100L1QK2021-03-30Open

Extracted from XBRL: 45 / 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.