PRAP Japan, Inc. Annual Results: Standalone & Consolidated Reports

Annual Results

Results Snapshot

Figures in Million

Consolidate Annual Results

Aug'25

Aug'24

Aug'23

Aug'22

Aug'21

Aug'20

Aug'19

Net Sales

7,388.13

6,885.12

6,635.84

6,274.23

8,211.90

4,759.51

6,115.36

Other Operating Income

0.00

Total Operating income

7,388.13

6,885.12

6,635.84

6,274.23

8,211.90

4,759.51

6,115.36

Raw Material Cost

4,667.79

4,354.78

4,073.18

4,083.89

6,405.49

3,550.45

4,510.20

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

0.70

0.77

0.63

0.31

0.71

0.31

0.00

Selling and Distribution Expenses

1,980.01

1,952.93

1,832.62

1,750.56

1,489.90

947.29

916.03

Other Expenses

2.14

0.40

-0.06

-0.03

-0.07

2.00

0.00

Total Expenditure (Excl Depreciation)

6,669.85

6,312.51

5,905.80

5,834.44

7,895.40

4,518.04

5,426.24

Operating Profit (PBDIT) excl Other Income

718.3

572.6

730

439.79999999999995

316.5

241.5

689.0999999999999

Other Income

14.47

5.28

18.01

0.72

11.25

10.41

3.70

Operating Profit (PBDIT)

921.46

774.16

933.14

602.13

453.56

284.44

724.49

Interest

0.70

0.77

0.63

0.31

0.71

0.31

0.00

Exceptional Items

0.00

-133.73

0.00

-126.08

-1.75

-10.37

1.52

Gross Profit (PBDT)

2,720.35

2,530.34

2,562.66

2,190.34

1,806.40

1,209.06

1,605.16

Depreciation

188.70

195.91

185.09

161.62

125.81

32.56

31.66

Profit Before Tax

732.06

443.75

747.42

314.11

325.29

241.20

694.35

Tax

205.90

204.85

261.45

126.34

150.35

92.37

215.56

Provisions and contingencies

0.00

Profit After Tax

476.17

226.65

436.39

157.17

140.22

174.09

406.40

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

476.17

226.65

436.39

157.17

140.22

174.09

406.40

Share in Profit of Associates

0.00

Minority Interest

50.00

12.24

49.58

30.60

34.73

-25.26

72.39

Other related items

0.00

Consolidated Net Profit

526.16

238.90

485.98

187.78

174.94

148.83

478.79

Equity Capital

0.00

Face Value

0.0

Reserves

5,363.13

5,160.79

5,019.90

4,690.24

4,218.75

4,279.45

4,265.58

Earnings per share (EPS)

107.46

51.43

99.88

39.26

34.83

43.57

101.7

Diluted Earnings per share

107.46

51.43

99.88

39.26

34.83

43.57

101.7

Operating Profit Margin (Excl OI)

9.72%

8.32%

11.0%

7.01%

3.85%

5.07%

11.27%

Gross Profit Margin

12.46%

9.29%

14.05%

7.58%

5.49%

5.75%

11.87%

PAT Margin

6.45%

3.29%

6.58%

2.51%

1.71%

3.66%

6.65%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Annual Analysis Highlights

Net Sales

YoY Growth in year ended Aug 2025 is 7.31% vs 3.76% in Aug 2024

Consolidate Net Profit

YoY Growth in year ended Aug 2025 is 120.26% vs -50.84% in Aug 2024

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Aug 2025 is 17.96% vs -15.98% in Aug 2024

Interest

YoY Growth in year ended Aug 2025 is -12.50% vs 33.33% in Aug 2024

Operating Profit Margin (Excl OI)

YoY Growth in year ended Aug 2025 has improved from Aug 2024

Compare Annual Results Of PRAP Japan, Inc. With

Select Peers

Figures in Million

Consolidate Annual Results

Change(JPY)

Change(%)

Net Sales

7,388.13

7,323.62

64.51

0.88%

Other Operating Income

0.00

Total Operating income

7,388.13

7,323.62

64.51

0.88%

Raw Material Cost

4,667.79

4,009.58

658.21

16.42%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

0.70

6.01

-5.31

-88.35%

Selling and Distribution Expenses

1,980.01

2,224.92

-244.91

-11.01%

Other Expenses

2.14

-0.60

2.74

456.67%

Total Expenditure (Excl Depreciation)

6,669.85

6,234.50

435.35

6.98%

Operating Profit (PBDIT) excl Other Income

718.29

1,089.12

-370.83

-34.05%

Other Income

14.47

13.21

1.26

9.54%

Operating Profit (PBDIT)

921.46

1,292.14

-370.68

-28.69%

Interest

0.70

6.01

-5.31

-88.35%

Exceptional Items

0.00

-48.09

48.09

100.00%

Gross Profit (PBDT)

2,720.35

3,314.04

-593.69

-17.91%

Depreciation

188.70

204.19

-15.49

-7.59%

Profit Before Tax

732.06

1,033.86

-301.80

-29.19%

Tax

205.90

412.63

-206.73

-50.10%

Provisions and contingencies

0.00

Profit After Tax

476.17

526.17

-50.00

-9.50%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

476.17

526.17

-50.00

-9.50%

Share in Profit of Associates

0.00

Minority Interest

50.00

95.05

-45.05

-47.40%

Other related items

0.00

Consolidated Net Profit

526.16

621.22

-95.06

-15.30%

Equity Capital

0.00

Face Value

0.00

Reserves

5,363.13

3,553.40

1,809.73

50.93%

Earnings per share (EPS)

107.46

59.90

47.56

79.40%

Diluted Earnings per share

107.46

59.90

47.56

79.40%

Operating Profit Margin (Excl OI)

9.72%

14.67%

0.00

-4.95%

Gross Profit Margin

12.46%

16.90%

0.00

-4.44%

PAT Margin

6.45%

7.18%

0.00

-0.73%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Annual - Net Sales

Net Sales 738.81 Million

in Aug 2025

Figures in Million

YoY Growth in year ended Aug 2025 is 7.31% vs 3.76% in Aug 2024

Annual - Consolidate Net Profit

Consolidate Net Profit 52.62 Million

in Aug 2025

Figures in Million

YoY Growth in year ended Aug 2025 is 120.26% vs -50.84% in Aug 2024

Annual - Operating Profit (PBDIT)

Operating Profit (PBDIT) 90.70 Million

in Aug 2025

Figures in Million

YoY Growth in year ended Aug 2025 is 17.96% vs -15.98% in Aug 2024

Annual - Interest

Interest 0.07 Million

in Aug 2025

Figures in Million

YoY Growth in year ended Aug 2025 is -12.50% vs 33.33% in Aug 2024

Annual - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 9.72%

in Aug 2025

Figures in %

YoY Growth in year ended Aug 2025 has improved from Aug 2024