Results Snapshot
Figures in Million
Consolidate Annual Results
Aug'25
Aug'24
Aug'23
Net Sales
2,929.21
2,376.32
1,928.59
Other Operating Income
0.00
0.00
0.00
Total Operating income
2,929.21
2,376.32
1,928.59
Raw Material Cost
953.34
766.25
630.54
Purchase of Finished goods
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
Employee Cost
628.23
548.96
381.10
Power Cost
0.00
0.00
0.00
Manufacturing Expenses
0.08
0.13
0.18
Selling and Distribution Expenses
1,262.62
1,103.93
890.86
Other Expenses
-62.83
-54.91
-38.13
Total Expenditure (Excl Depreciation)
2,215.96
1,870.17
1,521.40
Operating Profit (PBDIT) excl Other Income
713.3
506.1
407.2
Other Income
-2.65
1.50
-0.11
Operating Profit (PBDIT)
1,038.11
756.13
592.91
Interest
0.08
0.13
0.18
Exceptional Items
-66.54
-61.91
0.38
Gross Profit (PBDT)
1,975.87
1,610.07
1,298.05
Depreciation
327.50
248.49
185.84
Profit Before Tax
643.99
445.61
407.28
Tax
186.63
148.24
131.41
Provisions and contingencies
0.00
0.00
0.00
Profit After Tax
457.36
297.37
275.87
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
Net Profit
457.36
297.37
275.87
Share in Profit of Associates
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
457.36
297.37
275.87
Equity Capital
0.00
0.00
0.00
Face Value
0.0
0.0
0.0
Reserves
3,162.05
2,536.51
2,239.14
Earnings per share (EPS)
108.1
70.73
65.62
Diluted Earnings per share
108.1
70.73
65.62
Operating Profit Margin (Excl OI)
24.35%
21.3%
21.11%
Gross Profit Margin
33.17%
29.21%
30.75%
PAT Margin
15.61%
12.51%
14.3%
Public Share Holdings (%)
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended Aug 2025 is 23.27% vs 23.21% in Aug 2024
Consolidate Net Profit
YoY Growth in year ended Aug 2025 is 53.80% vs 7.79% in Aug 2024
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Aug 2025 is 37.93% vs 27.25% in Aug 2024
Interest
YoY Growth in year ended Aug 2025 is 0.00% vs -50.00% in Aug 2024
Operating Profit Margin (Excl OI)
YoY Growth in year ended Aug 2025 has improved from Aug 2024
Compare Annual Results Of A-tie Co., Ltd. With
Figures in Million
Consolidate Annual Results
Change(JPY)
Change(%)
Net Sales
2,929.21
0
2,929.21
Other Operating Income
0.00
0.00
0.00
Total Operating income
2,929.21
0
2,929.21
Raw Material Cost
953.34
0
953.34
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
628.23
0
628.23
Power Cost
0
0
0.00
Manufacturing Expenses
0.08
0
0.08
Selling and Distribution Expenses
1,262.62
0
1,262.62
Other Expenses
-62.83
0.00
-62.83
Total Expenditure (Excl Depreciation)
2,215.96
0
2,215.96
Operating Profit (PBDIT) excl Other Income
713.25
0.00
713.25
Other Income
-2.65
0
-2.65
Operating Profit (PBDIT)
1,038.11
0
1,038.11
Interest
0.08
0
0.08
Exceptional Items
-66.54
0
-66.54
Gross Profit (PBDT)
1,975.87
0
1,975.87
Depreciation
327.50
0
327.50
Profit Before Tax
643.99
0
643.99
Tax
186.63
0
186.63
Provisions and contingencies
0
0
0.00
Profit After Tax
457.36
0
457.36
Extraordinary Items
0.00
0
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
457.36
0
457.36
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
0
0.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
457.36
0
457.36
Equity Capital
0
0
0.00
Face Value
0.00
0
0.00
Reserves
3,162.05
0
3,162.05
Earnings per share (EPS)
108.10
0
108.10
Diluted Earnings per share
108.10
0
108.10
Operating Profit Margin (Excl OI)
24.35%
0%
0.00
24.35%
Gross Profit Margin
33.17%
0%
0.00
33.17%
PAT Margin
15.61%
0%
0.00
15.61%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 292.92 Million
in Aug 2025Figures in Million
YoY Growth in year ended Aug 2025 is 23.27% vs 23.21% in Aug 2024
Annual - Consolidate Net Profit
Consolidate Net Profit 45.74 Million
in Aug 2025Figures in Million
YoY Growth in year ended Aug 2025 is 53.80% vs 7.79% in Aug 2024
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 104.08 Million
in Aug 2025Figures in Million
YoY Growth in year ended Aug 2025 is 37.93% vs 27.25% in Aug 2024
Annual - Interest
Interest 0.01 Million
in Aug 2025Figures in Million
YoY Growth in year ended Aug 2025 is 0.00% vs -50.00% in Aug 2024
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 24.35%
in Aug 2025Figures in %
YoY Growth in year ended Aug 2025 has improved from Aug 2024






