Daido Metal Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	140,256	136,303	128,738	115,480	104,024	84,720
Revenue Growth (YoY)	6.92%	5.88%	11.48%	11.01%	22.79%	-15.41%
Cost of Revenue	105,359	102,540	97,433	89,312	77,266	65,200
Gross Profit	34,897	33,763	31,305	26,168	26,758	19,520
Selling, General & Admin	22,375	22,305	21,264	19,632	18,367	16,107
Research & Development	2,525	2,525	2,262	2,139	1,879	1,916
Other Operating Expenses	-	215	113	76	74	-495
Operating Expenses	26,526	26,671	25,219	23,342	21,715	18,205
Operating Income	8,371	7,092	6,086	2,826	5,043	1,315
Interest Expense	-1,485	-1,653	-1,632	-980	-620	-710
Interest & Investment Income	644	648	475	204	154	146
Earnings From Equity Investments	107	240	235	174	108	26
Currency Exchange Gain (Loss)	-308	92	322	388	227	-111
Other Non Operating Income (Expenses)	425	627	415	350	144	208
EBT Excluding Unusual Items	7,754	7,046	5,901	2,962	5,056	874
Gain (Loss) on Sale of Investments	303	-	210	-	-	-
Gain (Loss) on Sale of Assets	-	-227	-75	-54	-222	571
Asset Writedown	-227	-	-	-2,014	-456	-
Pretax Income	7,830	6,819	6,036	894	4,378	1,445
Income Tax Expense	3,066	3,188	2,589	2,434	1,884	848
Earnings From Continuing Operations	4,764	3,631	3,447	-1,540	2,494	597
Minority Interest in Earnings	-1,056	-911	-878	-668	-597	-493
Net Income	3,708	2,720	2,569	-2,208	1,897	104
Net Income to Common	3,708	2,720	2,569	-2,208	1,897	104
Net Income Growth	19.30%	5.88%	-	-	1724.04%	-96.20%
Shares Outstanding (Basic)	47	47	47	47	47	46
Shares Outstanding (Diluted)	47	47	47	47	47	46
Shares Change (YoY)	-0.35%	0.01%	0.42%	0.66%	0.66%	-1.58%
EPS (Basic)	78.94	57.70	54.51	-47.04	40.68	2.25
EPS (Diluted)	78.94	57.70	54.51	-47.04	40.68	2.25
EPS Growth	19.72%	5.86%	-	-	1712.07%	-96.14%
Free Cash Flow	3,325	342	9,049	239	6,754	3,453
Free Cash Flow Per Share	70.78	7.25	191.99	5.09	144.85	74.54
Dividend Per Share	23.000	18.000	15.000	12.000	25.000	20.000
Dividend Growth	15.00%	20.00%	25.00%	-52.00%	25.00%	-33.33%
Gross Margin	24.88%	24.77%	24.32%	22.66%	25.72%	23.04%
Operating Margin	5.97%	5.20%	4.73%	2.45%	4.85%	1.55%
Profit Margin	2.64%	2.00%	2.00%	-1.91%	1.82%	0.12%
Free Cash Flow Margin	2.37%	0.25%	7.03%	0.21%	6.49%	4.08%
EBITDA	19,192	17,408	16,458	12,765	15,007	10,814
EBITDA Margin	13.68%	12.77%	12.78%	11.05%	14.43%	12.76%
D&A For EBITDA	10,821	10,316	10,372	9,939	9,964	9,499
EBIT	8,371	7,092	6,086	2,826	5,043	1,315
EBIT Margin	5.97%	5.20%	4.73%	2.45%	4.85%	1.55%
Effective Tax Rate	39.16%	46.75%	42.89%	272.26%	43.03%	58.68%

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