Annual Results Results Snapshot
Figures in Million
Consolidate Annual Results
Sep'24
Sep'23
Sep'22
Sep'21
Sep'20
Sep'19
Sep'18
Net Sales
2,995.25
2,982.41
2,800.64
2,017.17
2,042.30
2,188.31
1,646.75
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
2,995.25
2,982.41
2,800.64
2,017.17
2,042.30
2,188.31
1,646.75
Raw Material Cost
2,252.85
2,204.62
2,099.39
1,417.36
1,403.03
1,488.36
1,060.54
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
1.16
0.00
0.00
0.00
0.00
0.00
0.00
Selling and Distribution Expenses
656.23
638.91
606.81
547.89
581.75
553.93
504.44
Other Expenses
-0.12
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure (Excl Depreciation)
2,909.07
2,843.54
2,706.20
1,965.25
1,984.78
2,042.29
1,564.98
Operating Profit (PBDIT) excl Other Income
86.19999999999999
138.9
94.39999999999999
51.900000000000006
57.5
146
81.8
Other Income
1.47
0.20
-1.96
7.67
-19.55
-3.06
-1.03
Operating Profit (PBDIT)
90.08
141.83
95.33
62.05
40.27
145.30
93.07
Interest
1.16
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Items
0.00
0.00
0.00
-14.90
-1.51
0.00
-17.51
Gross Profit (PBDT)
742.41
777.78
701.24
599.81
639.28
699.95
586.21
Depreciation
2.43
2.76
2.85
2.46
2.29
2.34
12.34
Profit Before Tax
86.49
139.06
92.48
44.70
36.47
142.97
63.23
Tax
26.59
38.03
26.51
20.29
16.51
46.54
21.62
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
57.20
100.88
70.59
29.75
20.05
96.42
41.61
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
57.20
100.88
70.59
29.75
20.05
96.42
41.61
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
2.69
0.15
-4.63
-5.35
-0.10
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
59.90
101.04
65.97
24.41
19.95
96.42
41.61
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Reserves
1,582.14
1,511.69
1,399.05
1,291.01
1,201.78
625.68
529.26
Earnings per share (EPS)
16.99
29.95
21.04
8.93
6.1
36.25
15.64
Diluted Earnings per share
16.99
29.95
21.04
8.93
6.1
36.25
15.64
Operating Profit Margin (Excl OI)
2.88%
4.66%
3.37%
2.57%
2.82%
6.67%
4.97%
Gross Profit Margin
2.97%
4.76%
3.4%
2.34%
1.9%
6.64%
4.59%
PAT Margin
1.91%
3.38%
2.52%
1.47%
0.98%
4.41%
2.53%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended Sep 2024 is 0.43% vs 6.49% in Sep 2023
Consolidate Net Profit
YoY Growth in year ended Sep 2024 is -40.69% vs 53.03% in Sep 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Sep 2024 is -37.43% vs 45.53% in Sep 2023
Interest
YoY Growth in year ended Sep 2024 is 0.00% vs 0.00% in Sep 2023
Operating Profit Margin (Excl OI)
YoY Growth in year ended Sep 2024 has fallen from Sep 2023
Compare Annual Results Of Intimate Merger, Inc. With
Figures in Million
Consolidate Annual Results
Change(JPY)
Change(%)
Net Sales
2,995.25
28,025.17
-25,029.92
-89.31%
Other Operating Income
0.00
0.00
0.00
Total Operating income
2,995.25
28,025.17
-25,029.92
-89.31%
Raw Material Cost
2,252.85
22,627.84
-20,374.99
-90.04%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
0.00
0.00
0.00
Power Cost
0
0
0.00
Manufacturing Expenses
1.16
23.86
-22.70
-95.14%
Selling and Distribution Expenses
656.23
3,670.25
-3,014.02
-82.12%
Other Expenses
-0.12
-2.39
2.27
94.98%
Total Expenditure (Excl Depreciation)
2,909.07
26,298.09
-23,389.02
-88.94%
Operating Profit (PBDIT) excl Other Income
86.18
1,727.08
-1,640.90
-95.01%
Other Income
1.47
32.54
-31.07
-95.48%
Operating Profit (PBDIT)
90.08
1,824.38
-1,734.30
-95.06%
Interest
1.16
23.86
-22.70
-95.14%
Exceptional Items
0.00
7.12
-7.12
-100.00%
Gross Profit (PBDT)
742.41
5,397.33
-4,654.92
-86.24%
Depreciation
2.43
64.76
-62.33
-96.25%
Profit Before Tax
86.49
1,742.88
-1,656.39
-95.04%
Tax
26.59
662.11
-635.52
-95.98%
Provisions and contingencies
0
0
0.00
Profit After Tax
57.20
1,080.77
-1,023.57
-94.71%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
57.20
1,080.77
-1,023.57
-94.71%
Share in Profit of Associates
0
0
0.00
Minority Interest
2.69
0.00
2.69
Other related items
0.00
0.00
0.00
Consolidated Net Profit
59.90
1,080.77
-1,020.87
-94.46%
Equity Capital
0
0
0.00
Face Value
0.00
0.00
0.00
Reserves
1,582.14
11,110.91
-9,528.77
-85.76%
Earnings per share (EPS)
16.99
1,250.81
-1,233.82
-98.64%
Diluted Earnings per share
16.99
1,250.81
-1,233.82
-98.64%
Operating Profit Margin (Excl OI)
2.88%
6.16%
0.00
-3.28%
Gross Profit Margin
2.97%
6.45%
0.00
-3.48%
PAT Margin
1.91%
3.86%
0.00
-1.95%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 299.53 Million
in Sep 2024Figures in Million
YoY Growth in year ended Sep 2024 is 0.43% vs 6.49% in Sep 2023
Annual - Consolidate Net Profit
Consolidate Net Profit 5.99 Million
in Sep 2024Figures in Million
YoY Growth in year ended Sep 2024 is -40.69% vs 53.03% in Sep 2023
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 8.86 Million
in Sep 2024Figures in Million
YoY Growth in year ended Sep 2024 is -37.43% vs 45.53% in Sep 2023
Annual - Interest
Interest 0.12 Million
in Sep 2024Figures in Million
YoY Growth in year ended Sep 2024 is 0.00% vs 0.00% in Sep 2023
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 2.88%
in Sep 2024Figures in %
YoY Growth in year ended Sep 2024 has fallen from Sep 2023
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."
