Kinden Corporation (FRA:109)

Kinden Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	739,740	705,058	654,516	609,132	566,794	556,273
Revenue Growth (YoY)	6.90%	7.72%	7.45%	7.47%	1.89%	-5.06%
Cost of Revenue	575,996	572,255	546,935	510,106	469,646	457,042
Gross Profit	163,744	132,803	107,581	99,026	97,148	99,231
Selling, General & Admin	81,514	71,823	64,903	61,414	58,771	57,013
Operating Expenses	81,514	71,823	64,903	61,595	60,059	56,283
Operating Income	82,230	60,980	42,678	37,431	37,089	42,948
Interest Expense	-246	-234	-135	-162	-158	-184
Interest & Investment Income	3,955	3,581	2,729	2,273	2,068	2,049
Currency Exchange Gain (Loss)	-	-	-	471	426	-
Other Non Operating Income (Expenses)	625	218	711	231	651	-18
EBT Excluding Unusual Items	86,564	64,545	45,983	40,244	40,076	44,795
Gain (Loss) on Sale of Investments	2,204	2,157	3,349	2,814	1,121	2,616
Gain (Loss) on Sale of Assets	496	496	136	-	-	-
Asset Writedown	-1,641	-649	-353	-396	-1,684	-67
Other Unusual Items	-82	22	-53	47	-69	83
Pretax Income	87,541	66,571	49,062	42,709	39,444	47,427
Income Tax Expense	24,646	19,446	15,631	14,108	13,379	15,156
Earnings From Continuing Operations	62,895	47,125	33,431	28,601	26,065	32,271
Minority Interest in Earnings	182	125	122	121	301	85
Net Income	63,077	47,250	33,553	28,722	26,366	32,356
Net Income to Common	63,077	47,250	33,553	28,722	26,366	32,356
Net Income Growth	56.14%	40.82%	16.82%	8.94%	-18.51%	-0.44%
Shares Outstanding (Basic)	198	200	203	205	205	207
Shares Outstanding (Diluted)	198	200	203	205	205	207
Shares Change (YoY)	-1.12%	-1.45%	-0.98%	-0.00%	-0.90%	-4.44%
EPS (Basic)	317.93	236.26	165.34	140.15	128.65	156.46
EPS (Diluted)	317.93	236.26	165.34	140.15	128.65	156.46
EPS Growth	57.91%	42.89%	17.98%	8.94%	-17.78%	4.18%
Free Cash Flow	-	11,062	10,998	1,443	27,527	38,649
Free Cash Flow Per Share	-	55.31	54.20	7.04	134.31	186.89
Dividend Per Share	105.000	80.000	63.000	40.000	37.000	35.000
Dividend Growth	34.62%	26.98%	57.50%	8.11%	5.71%	9.38%
Gross Margin	22.13%	18.84%	16.44%	16.26%	17.14%	17.84%
Operating Margin	11.12%	8.65%	6.52%	6.14%	6.54%	7.72%
Profit Margin	8.53%	6.70%	5.13%	4.71%	4.65%	5.82%
Free Cash Flow Margin	-	1.57%	1.68%	0.24%	4.86%	6.95%
EBITDA	89,622	68,089	49,410	44,235	43,773	49,109
EBITDA Margin	12.12%	9.66%	7.55%	7.26%	7.72%	8.83%
D&A For EBITDA	7,392	7,109	6,732	6,804	6,684	6,161
EBIT	82,230	60,980	42,678	37,431	37,089	42,948
EBIT Margin	11.12%	8.65%	6.52%	6.14%	6.54%	7.72%
Effective Tax Rate	28.15%	29.21%	31.86%	33.03%	33.92%	31.96%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.