YACPF Dividend: Yamatane Corp Yield Insights

Breakdown	TTM	03/31/2025	03/31/2024	03/31/2023	03/31/2022	03/31/2021
營收	84,393	80,922	64,512	51,090	46,765	48,690
營收年增率 (YoY)	22%	25%	26%	9%	-4%	-11%
營收成本	72,692	70,815	55,874	43,829	40,727	42,067
毛利	11,701	10,107	8,638	7,261	6,038	6,623
銷售、一般及管理費用	6,407	6,327	5,148	3,672	3,034	3,320
研發	--	--	--	--	--	--
營業費用	6,406	6,327	5,149	3,673	3,036	3,321
其他非營業收入 (費用)	25	15	-222	3	-53	101
稅前淨利	5,817	4,712	4,439	3,594	2,856	3,198
所得稅費用	1,619	1,336	1,336	1,121	820	1,004
淨利	3,991	3,091	2,442	2,150	1,832	2,042
淨利成長	128%	27%	14%	17%	-10%	12%
稀釋後流通股數	21.9	20.64	20.56	20.64	20.64	20.64
股數年變動 (YoY)	7%	0%	0%	0%	0%	-1%
每股盈餘 (稀釋)	182.21	149.7	118.71	104.13	88.72	98.89
每股盈餘成長率	112.99%	26%	14%	17%	-10%	13%
自由現金流	--	-4,899	-8,677	5,071	-5,750	-2,720
每股自由現金流	--	-237.27	-421.83	245.6	-278.48	-131.73
毛利率	13.86%	12.48%	13.38%	14.21%	12.91%	13.6%
營業利益率	6.27%	4.67%	5.4%	7.02%	6.41%	6.78%
淨利率	4.72%	3.81%	3.78%	4.2%	3.91%	4.19%
自由現金流利潤率	--	-6.05%	-13.45%	9.92%	-12.29%	-5.58%
EBITDA	--	7,374	6,599	6,391	4,980	4,777
EBITDA 利潤率	--	9.11%	10.22%	12.5%	10.64%	9.81%
EBITDA 中的折舊與攤銷	--	3,594	3,110	2,803	1,978	1,475
EBIT	5,295	3,780	3,489	3,588	3,002	3,302
EBIT 利潤率	6.27%	4.67%	5.4%	7.02%	6.41%	6.78%
有效稅率	27.83%	28.35%	30.09%	31.19%	28.71%	31.39%

Follow-Up Questions











