Shizuoka Gas Co., Ltd. (FRA:1KS)
Germany · Delayed Price · Currency is EUR 6.45
0.00 (0.00%)
At close: Jan 30, 2026
Shizuoka Gas Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 200,571 | 202,237 | 214,004 | 207,325 | 132,988 | 121,320 | |
Revenue Growth (YoY) | 1.08% | -5.50% | 3.22% | 55.90% | 9.62% | -14.29% |
Cost of Revenue | 157,639 | 162,503 | 166,436 | 169,654 | 100,332 | 87,120 |
Gross Profit | 42,932 | 39,734 | 47,568 | 37,671 | 32,656 | 34,200 |
Selling, General & Admin | 30,141 | 29,431 | 29,227 | 29,040 | 27,665 | 27,371 |
Operating Expenses | 30,141 | 29,431 | 29,227 | 29,040 | 27,665 | 27,371 |
Operating Income | 12,791 | 10,303 | 18,341 | 8,631 | 4,991 | 6,829 |
Interest Expense | -156 | -146 | -154 | -90 | -73 | -90 |
Interest & Investment Income | 2,409 | 2,494 | 1,662 | 524 | 747 | 314 |
Earnings From Equity Investments | 51 | 128 | -172 | 660 | 604 | 172 |
Currency Exchange Gain (Loss) | -485 | 16 | 147 | -112 | -83 | -121 |
Other Non Operating Income (Expenses) | 317 | 286 | 239 | -124 | 287 | 286 |
EBT Excluding Unusual Items | 14,927 | 13,081 | 20,063 | 9,489 | 6,473 | 7,390 |
Gain (Loss) on Sale of Investments | -880 | - | - | - | 32 | -113 |
Asset Writedown | -188 | -45 | - | - | - | - |
Other Unusual Items | 359 | 359 | - | - | - | - |
Pretax Income | 14,218 | 13,395 | 20,063 | 9,489 | 6,505 | 7,277 |
Income Tax Expense | 3,445 | 3,885 | 5,274 | 2,669 | 1,527 | 2,819 |
Earnings From Continuing Operations | 10,773 | 9,510 | 14,789 | 6,820 | 4,978 | 4,458 |
Minority Interest in Earnings | -809 | -734 | -682 | -845 | -863 | -749 |
Net Income | 9,964 | 8,776 | 14,107 | 5,975 | 4,115 | 3,709 |
Net Income to Common | 9,964 | 8,776 | 14,107 | 5,975 | 4,115 | 3,709 |
Net Income Growth | 37.57% | -37.79% | 136.10% | 45.20% | 10.95% | -32.80% |
Shares Outstanding (Basic) | 75 | 75 | 74 | 74 | 74 | 74 |
Shares Outstanding (Diluted) | 75 | 75 | 74 | 74 | 74 | 74 |
Shares Change (YoY) | 0.64% | 1.11% | 0.04% | 0.05% | 0.04% | 0.09% |
EPS (Basic) | 132.34 | 116.97 | 190.20 | 80.59 | 55.54 | 50.10 |
EPS (Diluted) | 132.25 | 116.85 | 189.91 | 80.48 | 55.46 | 50.00 |
EPS Growth | 36.66% | -38.47% | 135.97% | 45.11% | 10.92% | -32.86% |
Free Cash Flow | - | 3,612 | 23,717 | -8,305 | -16,117 | 11,168 |
Free Cash Flow Per Share | - | 48.09 | 319.29 | -111.85 | -217.18 | 150.55 |
Dividend Per Share | 47.500 | 40.000 | 25.000 | 19.000 | 18.000 | 17.000 |
Dividend Growth | 69.64% | 60.00% | 31.58% | 5.56% | 5.88% | 6.25% |
Gross Margin | - | 19.65% | 22.23% | 18.17% | 24.56% | 28.19% |
Operating Margin | 6.38% | 5.10% | 8.57% | 4.16% | 3.75% | 5.63% |
Profit Margin | 4.97% | 4.34% | 6.59% | 2.88% | 3.09% | 3.06% |
Free Cash Flow Margin | - | 1.79% | 11.08% | -4.01% | -12.12% | 9.21% |
EBITDA | 22,781 | 20,027 | 27,710 | 17,372 | 13,453 | 15,390 |
EBITDA Margin | - | 9.90% | 12.95% | 8.38% | 10.12% | 12.68% |
D&A For EBITDA | 9,990 | 9,724 | 9,369 | 8,741 | 8,462 | 8,561 |
EBIT | 12,791 | 10,303 | 18,341 | 8,631 | 4,991 | 6,829 |
EBIT Margin | - | 5.10% | 8.57% | 4.16% | 3.75% | 5.63% |
Effective Tax Rate | - | 29.00% | 26.29% | 28.13% | 23.47% | 38.74% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.