With us Past Earnings Performance
Past criteria checks 4/6
With us has been growing earnings at an average annual rate of 10.4%, while the Consumer Services industry saw earnings growing at 19.5% annually. Revenues have been growing at an average rate of 5.1% per year. With us's return on equity is 14.2%, and it has net margins of 4%.
Key information
10.4%
Earnings growth rate
11.7%
EPS growth rate
| Consumer Services Industry Growth | 10.2% |
| Revenue growth rate | 5.1% |
| Return on equity | 14.2% |
| Net Margin | 4.0% |
| Next Earnings Update | 13 Feb 2025 |
Recent past performance updates
Recent updates
With us Corporation's (TSE:9696) P/E Is Still On The Mark Following 25% Share Price Bounce
Dec 18
Additional Considerations Required While Assessing With us' (TSE:9696) Strong Earnings
Nov 26After Leaping 26% With us Corporation (TSE:9696) Shares Are Not Flying Under The Radar
Oct 11Returns On Capital Are A Standout For With us (TSE:9696)
Sep 07Calculating The Intrinsic Value Of With us Corporation (TSE:9696)
Aug 07Will With us (TYO:9696) Multiply In Value Going Forward?
Mar 12With us Corporation's (TYO:9696) Stock's Been Going Strong: Could Weak Financials Mean The Market Will Correct Its Share Price?
Feb 11
With us (TYO:9696) Seems To Use Debt Quite Sensibly
Dec 31Here's What To Make Of With us' (TYO:9696) Returns On Capital
Nov 20Revenue & Expenses Breakdown
How With us makes and spends money. Based on latest reported earnings, on an LTM basis.
Earnings and Revenue History
| Date | Revenue | Earnings | G+A Expenses | R&D Expenses |
|---|---|---|---|---|
| 30 Sep 24 | 21,198 | 856 | 5,501 | 0 |
| 30 Jun 24 | 20,854 | 849 | 5,365 | 0 |
| 31 Mar 24 | 20,690 | 904 | 5,317 | 0 |
| 31 Dec 23 | 20,465 | 382 | 5,200 | 0 |
| 30 Sep 23 | 20,275 | 516 | 5,118 | 0 |
| 30 Jun 23 | 20,042 | 541 | 4,998 | 0 |
| 31 Mar 23 | 19,856 | 589 | 4,857 | 0 |
| 31 Dec 22 | 19,211 | 1,192 | 4,805 | 0 |
| 30 Sep 22 | 18,706 | 1,231 | 4,603 | 0 |
| 30 Jun 22 | 18,122 | 1,311 | 4,457 | 0 |
| 31 Mar 22 | 17,635 | 1,284 | 4,405 | 0 |
| 31 Dec 21 | 17,502 | 1,339 | 4,147 | 0 |
| 30 Sep 21 | 17,277 | 1,354 | 4,111 | 0 |
| 30 Jun 21 | 16,770 | 971 | 4,158 | 0 |
| 31 Mar 21 | 16,277 | 576 | 4,085 | 0 |
| 31 Dec 20 | 16,292 | 109 | 4,146 | 0 |
| 30 Sep 20 | 16,557 | -3 | 4,194 | 0 |
| 30 Jun 20 | 17,190 | 208 | 4,186 | 0 |
| 31 Mar 20 | 17,592 | 325 | 4,145 | 0 |
| 31 Dec 19 | 17,614 | 721 | 4,136 | 0 |
| 30 Sep 19 | 17,437 | 618 | 4,096 | 0 |
| 30 Jun 19 | 17,233 | 619 | 4,023 | 0 |
| 31 Mar 19 | 16,958 | 574 | 3,966 | 0 |
| 31 Dec 18 | 16,714 | 301 | 3,985 | 0 |
| 30 Sep 18 | 16,556 | 234 | 3,959 | 0 |
| 30 Jun 18 | 16,424 | 211 | 3,931 | 0 |
| 31 Mar 18 | 16,241 | 177 | 3,924 | 0 |
| 31 Dec 17 | 15,903 | 124 | 3,904 | 0 |
| 30 Sep 17 | 15,305 | 132 | 3,713 | 0 |
| 30 Jun 17 | 14,805 | 83 | 3,603 | 0 |
| 31 Mar 17 | 14,313 | 112 | 3,396 | 0 |
| 31 Dec 16 | 14,013 | 394 | 3,102 | 0 |
| 30 Sep 16 | 13,922 | 330 | 3,044 | 0 |
| 30 Jun 16 | 13,810 | 426 | 2,894 | 0 |
| 31 Mar 16 | 13,679 | 540 | 2,817 | 0 |
| 31 Dec 15 | 13,642 | 248 | 2,868 | 0 |
| 30 Sep 15 | 13,636 | 422 | 2,840 | 0 |
| 30 Jun 15 | 13,713 | 437 | 2,821 | 0 |
| 31 Mar 15 | 13,819 | 362 | 2,940 | 0 |
| 31 Dec 14 | 13,941 | 789 | 3,050 | 0 |
| 30 Sep 14 | 14,090 | 414 | 3,126 | 0 |
| 30 Jun 14 | 14,199 | 140 | 3,258 | 0 |
| 31 Mar 14 | 14,264 | -40 | 3,196 | 0 |
| 31 Dec 13 | 14,641 | -420 | 3,150 | 0 |
Quality Earnings: 9696 has a high level of non-cash earnings.
Growing Profit Margin: 9696's current net profit margins (4%) are higher than last year (2.5%).
Free Cash Flow vs Earnings Analysis
Past Earnings Growth Analysis
Earnings Trend: 9696's earnings have grown by 10.4% per year over the past 5 years.
Accelerating Growth: 9696's earnings growth over the past year (65.9%) exceeds its 5-year average (10.4% per year).
Earnings vs Industry: 9696 earnings growth over the past year (65.9%) exceeded the Consumer Services industry 9.5%.
Return on Equity
High ROE: 9696's Return on Equity (14.2%) is considered low.
Return on Assets
Return on Capital Employed
Discover strong past performing companies
Company Analysis and Financial Data Status
| Data | Last Updated (UTC time) |
|---|---|
| Company Analysis | 2024/12/22 02:23 |
| End of Day Share Price | 2024/12/20 00:00 |
| Earnings | 2024/09/30 |
| Annual Earnings | 2024/03/31 |
Data Sources
The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.
| Package | Data | Timeframe | Example US Source * |
|---|---|---|---|
| Company Financials | 10 years |
| |
| Analyst Consensus Estimates | +3 years |
|
|
| Market Prices | 30 years |
| |
| Ownership | 10 years |
| |
| Management | 10 years |
| |
| Key Developments | 10 years |
|
* example for US securities, for non-US equivalent regulatory forms and sources are used.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.
Analysis Model and Snowflake
Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.
Learn about the world class team who designed and built the Simply Wall St analysis model.
Industry and Sector Metrics
Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .
Analyst Sources
With us Corporation is covered by 1 analysts. 1 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.
| Analyst | Institution |
|---|---|
| Nobuo Kurahashi | Ichiyoshi Research Institute Inc. |