3454 First Brothers Co., Ltd. - Financial Results

About Information Provided on This Site

The information provided on our website 'Kabutan.com' is not intended to constitute investment solicitation or investment advisory services.
All investment decisions should be made at your own discretion and judgment.
The data on our website is provided by Tokyo Stock Exchange, Osaka Exchange, Nagoya Securities Exchange, JPX Market Innovation & Research, Japannext, and other sources.
Copyright of the Nikkei Stock Average belongs to Nikkei Inc. Stock price charts displayed on Kabutan.com are provided solely for the purpose of reviewing historical price movements of the securities.
These charts neither suggest nor guarantee future price movements of the securities and do not constitute recommendations to buy or sell.
In our financial results coverage, the term 'Surprise Results' identifies securities that demonstrate a significant degree of surprise in their earnings announcements.
This significance is quantitatively assessed based on multiple factors, including: the nature of the announcement (full-year or quarterly results); types of revisions (earnings or dividend forecasts); and numerical analysis comparing the announced results with both the company's previous forecasts and historical performance.
The 'Surprise Ranking' presents these results in order of their calculated surprise factor. Please note that neither these results nor rankings are intended to suggest or guarantee future performance of the listed securities, nor should they be construed as recommendations to buy or sell.

3454

TSE Standard

First Brothers Co., Ltd.

1,175

JPY

-15

(-1.26%)

Dec 5, 2:45 pm JST

7.60

USD

Dec 5, 12:45 am EST

Result

PTS

outside of trading hours

1,173.1

Dec 5, 2:17 pm JST

Summary Chart Historical News Financial Result

Current Period Guidance

Annual

Result

Guidance History

Growth Rate

Profitability

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Nov, 2021	26,685	4,940	4,379	2,795	199.3	27	Jan 12, 2022	J-GAAP
Nov, 2022	14,284	1,816	1,356	1,180	84.2	30	Jan 13, 2023	J-GAAP
Nov, 2023	22,268	4,461	3,837	3,186	227.3	32	Jan 12, 2024	J-GAAP
Nov, 2024	16,865	2,838	2,193	1,416	101.0	67	Jan 10, 2025	J-GAAP
Nov, 2025 Guidance	18,870	5,250	4,370	1,490	106.2	35	Nov 11, 2025	J-GAAP
YoY	+11.9%	+85.0%	+99.3%	+5.2%	+5.1%

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Nov, 2020	Jan 10, 2020	22,820	4,580	3,930	2,500	24	J-GAAP
	Oct 7, 2020	14,100	2,150	1,430	2,040	24	J-GAAP
	Nov 26, 2020	15,620	2,400	1,650	2,150	24	J-GAAP
Results	Jan 8, 2021	15,642	2,541	1,816	2,313	24	J-GAAP
Nov, 2021	Jan 8, 2021	Available in future release
	Nov 26, 2021
Results	Jan 12, 2022
Nov, 2022	Jan 12, 2022
	Nov 18, 2022
Results	Jan 13, 2023
Nov, 2023	Jan 13, 2023
	Sep 1, 2023
	Dec 22, 2023
Results	Jan 12, 2024
Nov, 2024	Jan 12, 2024
	Dec 20, 2024
Results	Jan 10, 2025
Nov, 2025	Jan 10, 2025	17,950	3,520	2,180	1,370	35	J-GAAP
	Nov 11, 2025	18,870	5,250	4,370	1,490	35	J-GAAP

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Nov, 2009	1,731	－	Available in future release
Nov, 2010	1,424	-17.7
Nov, 2011	1,179	-17.2
Nov, 2012	2,746	+132.9
Nov, 2013	3,297	+20.1
Nov, 2014	10,723	+225.2
Nov, 2015	4,557	-57.5
Nov, 2016	14,606	+220.5
Nov, 2017	18,766	+28.5
Nov, 2018	21,864	+16.5
Nov, 2019	19,838	-9.3
Nov, 2020	15,642	-21.2
Nov, 2021	26,685	+70.6
Nov, 2022	14,284	-46.5
Nov, 2023	22,268	+55.9
Nov, 2024	16,865	-24.3
Nov, 2025 Guidance	18,870	+11.9	5,250	+85.0	4,370	+99.3	106.2	+5.1

Fiscal Year	Revenue	Operating Profit	Operating Profit Margin	ROE	ROA	Total Asset Turnover Ratio	Adj. EPS
Nov, 2023	22,268	4,461	20.0	13.89	3.59	0.25	227.3
Nov, 2024	16,865	2,838	16.8	5.77	1.58	0.19	101.0
Nov, 2025 Guidance	18,870	5,250	27.8	5.93	1.69	0.21	106.2

All-Time High

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	26,685	5,130	4,700	3,186	227.3
Fiscal Year	Nov, 2021	Nov, 2018	Nov, 2018	Nov, 2023	Nov, 2023

Second Half

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Jun - Nov, 2022	5,684	623	349	587	41.9	30	Jan 13, 2023	J-GAAP
Jun - Nov, 2023	10,281	1,395	1,111	972	69.3	32	Jan 12, 2024	J-GAAP
Jun - Nov, 2024	12,497	2,235	1,816	1,237	88.3	34	Jan 10, 2025	J-GAAP
Jun - Nov, 2025 Guidance	13,493	4,448	4,024	1,267	90.3	35	Nov 11, 2025	J-GAAP
YoY	+8.0%	+99.0%	+121.6%	+2.4%	+2.3%

Cash Flow

Annual

Fiscal Year	Operating Profit	Fee Cash Flow	Operating Cash Flow	Investing Cash Flow	Financial Cash Flow	Cash & Equivalents	Cash Ratio	Accounting Standards
Nov, 2022	1,816	-7,722	-4,573	-3,149	4,290	7,282	8.31	J-GAAP
Nov, 2023	4,461	1,627	3,211	-1,584	-1,206	7,506	8.35	J-GAAP
Nov, 2024	2,838	-743	3,500	-4,243	-1,192	4,792	5.38	J-GAAP

Actual Performance and Financial Trends

Accumulated Results 3rd Quarter

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Progress Rate vs. First Half	Announce	Accounting Standards
Dec - Aug, 2022	16,040	3,430	2,925	2,657	189.5	76.2	Oct 6, 2023	J-GAAP
Dec - Aug, 2023	7,909	1,149	735	502	35.8	33.5	Oct 8, 2024	J-GAAP
Dec - Aug, 2024	10,314	1,577	925	659	47.0	42.4	Oct 7, 2025	J-GAAP
YoY	+30.4%	+37.2%	+25.9%	+31.3%	+31.4%

Quarterly Results

Result

Growth Rate

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Operating Profit Margin	Announce	Accounting Standards
Sep - Nov, 2023	6,228	1,031	912	529	37.7	16.6	Jan 12, 2024	J-GAAP
Dec - Feb, 2023	1,955	240	129	63	4.5	12.3	Apr 9, 2024	J-GAAP
Mar - May, 2024	2,413	363	248	116	8.3	15.0	Jul 9, 2024	J-GAAP
Jun - Aug, 2024	3,541	546	358	323	23.0	15.4	Oct 8, 2024	J-GAAP
Sep - Nov, 2024	8,956	1,689	1,458	914	65.2	18.9	Jan 10, 2025	J-GAAP
Dec - Feb, 2024	2,344	309	85	68	4.9	13.2	Apr 8, 2025	J-GAAP
Mar - May, 2025	3,033	493	261	155	11.1	16.3	Jul 8, 2025	J-GAAP
Jun - Aug, 2025	4,937	775	579	436	31.1	15.7	Oct 7, 2025	J-GAAP
YoY	+39.4%	+41.9%	+61.7%	+35.0%	+35.1%

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Sep - Nov, 2020	5,622	-46.5	Available in future release
Dec - Feb, 2020	2,303	+150.9
Mar - May, 2021	11,873	+1,000.4
Jun - Aug, 2021	1,634	-79.6
Sep - Nov, 2021	10,875	+93.4
Dec - Feb, 2021	6,345	+175.5
Mar - May, 2022	2,255	-81.0
Jun - Aug, 2022	2,233	+36.7
Sep - Nov, 2022	3,451	-68.3
Dec - Feb, 2022	1,817	-71.4
Mar - May, 2023	10,170	+351.0
Jun - Aug, 2023	4,053	+81.5
Sep - Nov, 2023	6,228	+80.5
Dec - Feb, 2023	1,955	+7.6
Mar - May, 2024	2,413	-76.3
Jun - Aug, 2024	3,541	-12.6
Sep - Nov, 2024	8,956	+43.8
Dec - Feb, 2024	2,344	+19.9
Mar - May, 2025	3,033	+25.7
Jun - Aug, 2025	4,937	+39.4	775	+41.9	579	+61.7	31.1	+35.2

All-Time High Quarterly Results

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	12,700	3,054	2,826	2,130	151.9
Fiscal Year	May, 2018	May, 2023	May, 2023	Aug, 2020	Aug, 2020

Key Balance Sheet Figures

Fiscal Year	BPS	Equity Ratio	Total Asset	Equity	Retained Earnings	Interest-Bearing Debt Ratio	Announce	Accounting Standards
Nov, 2022	1,536.28	24.6	87,643	21,543	18,240	2.74	Jan 13, 2023	J-GAAP
Nov, 2023	1,734.48	27.0	89,940	24,323	21,006	2.40	Jan 12, 2024	J-GAAP
Nov, 2024	1,768.33	27.8	89,141	24,799	21,511	2.35	Jan 10, 2025	J-GAAP
Dec - Aug, 2024	ー	28.6	87,912	25,145	21,694	2.25	Oct 7, 2025	J-GAAP

First Brothers Co., Ltd.(3454) Financial Results