Golf Do Co., Ltd. Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Jun'25

Mar'25

Dec'24

Sep'24

Jun'24

Mar'24

Dec'23

Net Sales

1,584.08

1,546.92

1,464.68

1,386.19

1,519.24

1,482.92

1,435.42

Other Operating Income

0.00

Total Operating income

1,584.08

1,546.92

1,464.68

1,386.19

1,519.24

1,482.92

1,435.42

Raw Material Cost

970.38

969.66

902.29

849.91

943.15

933.61

889.88

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

5.56

4.68

4.21

3.58

2.91

3.10

2.58

Selling and Distribution Expenses

542.63

550.60

561.88

551.46

559.57

528.80

533.38

Other Expenses

-0.56

-0.47

-0.42

-0.36

-0.29

-0.31

-0.26

Total Expenditure (Excl Depreciation)

1,513.01

1,520.26

1,464.17

1,401.37

1,502.71

1,462.41

1,423.26

Operating Profit (PBDIT) excl Other Income

71.10000000000001

26.7

0.5

-15.2

16.5

20.5

12.2

Other Income

7.29

9.56

6.89

3.63

4.10

2.71

1.90

Operating Profit (PBDIT)

110.45

72.63

39.26

18.97

44.81

49.17

36.86

Interest

5.56

4.68

4.21

3.58

2.91

3.10

2.58

Exceptional Items

0.00

25.21

0.00

Gross Profit (PBDT)

613.69

577.26

562.39

536.28

576.09

549.32

545.53

Depreciation

32.10

36.41

31.86

30.52

24.18

25.95

22.81

Profit Before Tax

72.79

56.76

3.19

-15.13

17.72

20.13

11.47

Tax

25.00

14.49

-0.39

18.23

12.67

-12.93

6.71

Provisions and contingencies

0.00

Profit After Tax

47.79

42.27

3.58

-33.36

5.05

33.06

4.76

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

47.79

42.27

3.58

-33.36

5.05

33.06

4.76

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

47.79

42.27

3.58

-33.36

5.05

33.06

4.76

Equity Capital

0.00

Face Value

0.0

Reserves

855.53

822.90

790.53

768.23

812.28

801.67

747.85

Earnings per share (EPS)

18.31

16.67

1.43

-13.31

1.96

13.19

1.9

Diluted Earnings per share

18.31

16.67

1.43

-13.31

1.96

13.19

1.9

Operating Profit Margin (Excl OI)

4.49%

1.72%

0.03%

-1.09%

1.09%

1.38%

0.85%

Gross Profit Margin

6.62%

6.02%

2.39%

1.11%

2.76%

3.11%

2.39%

PAT Margin

3.02%

2.73%

0.24%

-2.41%

0.33%

2.23%

0.33%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - QoQ

Net Sales

QoQ Growth in quarter ended Jun 2025 is 2.40% vs 5.61% in Mar 2025

Consolidate Net Profit

QoQ Growth in quarter ended Jun 2025 is 13.00% vs 1,075.00% in Mar 2025

Operating Profit (PBDIT) excl Other Income

QoQ Growth in quarter ended Jun 2025 is 63.55% vs 94.75% in Mar 2025

Interest

QoQ Growth in quarter ended Jun 2025 is 19.15% vs 11.90% in Mar 2025

Operating Profit Margin (Excl OI)

QoQ Growth in quarter ended Jun 2025 has improved from Mar 2025

Compare Quarterly Results Of Golf Do Co., Ltd. With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(JPY)

Change(%)

Net Sales

1,584.08

1,194.21

389.87

32.65%

Other Operating Income

0.00

Total Operating income

1,584.08

1,194.21

389.87

32.65%

Raw Material Cost

970.38

724.72

245.66

33.90%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

5.56

3.77

1.79

47.48%

Selling and Distribution Expenses

542.63

522.58

20.05

3.84%

Other Expenses

-0.56

-0.38

-0.18

-47.37%

Total Expenditure (Excl Depreciation)

1,513.01

1,247.30

265.71

21.30%

Operating Profit (PBDIT) excl Other Income

71.07

-53.10

124.17

233.84%

Other Income

7.29

0.31

6.98

2,251.61%

Operating Profit (PBDIT)

110.45

-38.75

149.20

385.03%

Interest

5.56

3.77

1.79

47.48%

Exceptional Items

0.00

2.47

-2.47

-100.00%

Gross Profit (PBDT)

613.69

469.48

144.21

30.72%

Depreciation

32.10

14.04

18.06

128.63%

Profit Before Tax

72.79

-54.08

126.87

234.60%

Tax

25.00

-10.08

35.08

348.02%

Provisions and contingencies

0.00

Profit After Tax

47.79

-44.00

91.79

208.61%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

47.79

-44.00

91.79

208.61%

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

47.79

-44.00

91.79

208.61%

Equity Capital

0.00

Face Value

0.00

Reserves

855.53

1,270.59

-415.06

-32.67%

Earnings per share (EPS)

18.31

-25.18

43.49

172.72%

Diluted Earnings per share

18.31

-25.18

43.49

172.72%

Operating Profit Margin (Excl OI)

4.49%

-4.45%

0.00

8.94%

Gross Profit Margin

6.62%

-3.35%

0.00

9.97%

PAT Margin

3.02%

-3.68%

0.00

6.70%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 158.41 Million

in Jun 2025

Figures in Million

QoQ Growth in quarter ended Jun 2025 is 2.40% vs 5.61% in Mar 2025

YoY Growth in quarter ended Jun 2025 is 4.27% vs 1.23% in Jun 2024

Quarterly - Consolidate Net Profit

Consolidate Net Profit 4.78 Million

in Jun 2025

Figures in Million

QoQ Growth in quarter ended Jun 2025 is 13.00% vs 1,075.00% in Mar 2025

YoY Growth in quarter ended Jun 2025 is 837.25% vs 107.24% in Jun 2024

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 10.32 Million

in Jun 2025

Figures in Million

QoQ Growth in quarter ended Jun 2025 is 63.55% vs 94.75% in Mar 2025

YoY Growth in quarter ended Jun 2025 is 153.56% vs 714.00% in Jun 2024

Quarterly - Interest

Interest 0.56 Million

in Jun 2025

Figures in Million

QoQ Growth in quarter ended Jun 2025 is 19.15% vs 11.90% in Mar 2025

YoY Growth in quarter ended Jun 2025 is 93.10% vs 3.57% in Jun 2024

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 4.49%

in Jun 2025

Figures in %

QoQ Growth in quarter ended Jun 2025 has improved from Mar 2025

YoY Growth in quarter ended Jun 2025 has improved from Jun 2024