MAURY Dividend: Marui Group Co Ltd Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

MAURY Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	03/31/2025	03/31/2024	03/31/2023	03/31/2022	03/31/2021
Revenue	262,078	254,392	235,227	217,854	209,323	206,156
Revenue Growth (YoY)	9%	8%	8%	4%	2%	-17%
Cost of Revenue	32,929	31,635	29,608	26,111	28,249	28,829
Gross Profit	229,149	222,757	205,619	191,743	181,074	177,327
Selling, General & Admin	180,859	165,374	153,556	142,955	134,605	153,690
Research & Development	--	--	--	--	--	--
Operating Expenses	180,860	178,242	164,594	152,972	144,290	162,104
Other Non Operating Income (Expenses)	-1,538	-1,591	-1,390	-1,407	-179	275
Pretax Income	42,403	39,355	37,495	32,482	26,326	5,014
Income Tax Expense	13,836	12,591	12,835	10,949	8,625	2,816
Net Income	28,303	26,588	24,667	21,473	17,791	2,267
Net Income Growth	7%	8%	15%	21%	685%	-91%
Shares Outstanding (Diluted)	179.49	185.61	188.73	196.34	207.33	214.41
Shares Change (YoY)	-4%	-2%	-4%	-5%	-3%	-1%
EPS (Diluted)	157.68	143.23	130.69	109.36	85.8	10.57
EPS Growth	12%	10%	20%	27%	712%	-91%
Free Cash Flow	-14,393	-17,585	23,495	7,134	2,988	11,818
Free Cash Flow Per Share	-80.18	-94.73	124.48	36.33	14.41	55.11
Gross Margin	87.43%	87.56%	87.41%	88.01%	86.5%	86.01%
Operating Margin	18.42%	17.49%	17.44%	17.79%	17.57%	7.38%
Profit Margin	10.79%	10.45%	10.48%	9.85%	8.49%	1.09%
Free Cash Flow Margin	-5.49%	-6.91%	9.98%	3.27%	1.42%	5.73%
EBITDA	63,179	57,382	52,062	48,787	46,467	23,636
EBITDA Margin	24.1%	22.55%	22.13%	22.39%	22.19%	11.46%
D&A For EBITDA	14,890	12,867	11,037	10,016	9,683	8,413
EBIT	48,289	44,515	41,025	38,771	36,784	15,223
EBIT Margin	18.42%	17.49%	17.44%	17.79%	17.57%	7.38%
Effective Tax Rate	32.62%	31.99%	34.23%	33.7%	32.76%	56.16%