4718

WASEDA ACADEMY CO.,LTD.

株式会社早稲田アカデミー
Consumer Defensive · Education & Training Services
Waseda Academy Co., Ltd. operates and manages preparatory schools for elementary, junior high, and high school students. The company operates schools; and franchise schools under the Kobetsu Shingakukan brand. Waseda Academy Co., Ltd. was incorporated in 1974 and is headquartered in Tokyo, Japan.
← Companies
Price
¥2,462
Market Cap
¥45.7B
Ent. Value
¥35.1B
Net Cash est
¥10.6B
Shares Out.
18.6M
P / E
18.3×
EV / EBIT
9.0×
P / Book
2.75×
P / NCAV
10.95×
Div. Yield
0.81%
Financials
Metric FY 2025
TDnet 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥35.9B ¥35.1B ¥32.9B ¥30.7B ¥28.6B
Cost of Sales ¥24.2B ¥24.2B ¥22.9B ¥21.9B ¥20.7B
Gross Profit ¥11.7B ¥10.9B ¥9.9B ¥8.8B ¥7.9B
SG&A ¥7.8B ¥7.4B ¥7.0B ¥6.4B ¥6.0B
Operating Income ¥3.9B ¥3.5B ¥2.9B ¥2.4B ¥1.8B
Non-Operating Income ¥257M ¥102M ¥85M ¥49M ¥50M
Dividend Income — ¥26M ¥22M ¥18M ¥21M
Interest Income — ¥9M ¥3M ¥1M ¥0M
Non-Operating Expenses — ¥50M ¥23M ¥17M ¥31M
Interest Expense — ¥9M ¥8M ¥8M ¥12M
Ordinary Income ¥4.1B ¥3.6B ¥3.0B ¥2.4B ¥1.8B
Pre-tax Income ¥3.5B ¥3.6B ¥3.0B ¥2.4B ¥1.8B
Income Taxes ¥992M ¥1.3B ¥819M ¥878M ¥733M
Current Tax — ¥1.4B ¥836M ¥978M ¥762M
Deferred Tax — ¥-88M ¥-17M ¥-100M ¥-29M
Net Income (owners) ¥2.5B ¥2.3B ¥2.1B ¥1.6B ¥1.1B
Comprehensive Income — ¥2.4B ¥2.2B ¥1.5B ¥959M
EBITDA ¥5.1B ¥4.9B ¥4.1B ¥3.6B ¥3.1B
Goodwill Amort. (J-GAAP) — ¥189M ¥188M ¥192M ¥146M
EPS ¥134.61 ¥127.05 ¥112.75 ¥82.35 ¥58.76
Shares Outstanding — 18.6M 19.0M 19.0M 19.0M
Shares Issued (total) — 19.0M 19.0M 19.0M 19.0M
Treasury Shares — 0.4M — — —