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	2016 - 2020
Period Ending	Jun '25 Jun 30, 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	2016 - 2020
Revenue	136,604	136,303	128,738	115,480	104,024	84,720	Upgrade
Revenue Growth (YoY)	3.51%	5.88%	11.48%	11.01%	22.79%	-15.41%	Upgrade
Cost of Revenue	102,362	102,540	97,433	89,312	77,266	65,200	Upgrade
Gross Profit	34,242	33,763	31,305	26,168	26,758	19,520	Upgrade
Selling, General & Admin	22,550	22,305	21,264	19,632	18,367	16,107	Upgrade
Research & Development	2,525	2,525	2,262	2,139	1,879	1,916	Upgrade
Other Operating Expenses	-	215	113	76	74	-495	Upgrade
Operating Expenses	26,701	26,671	25,219	23,342	21,715	18,205	Upgrade
Operating Income	7,541	7,092	6,086	2,826	5,043	1,315	Upgrade
Interest Expense	-1,577	-1,653	-1,632	-980	-620	-710	Upgrade
Interest & Investment Income	678	648	475	204	154	146	Upgrade
Earnings From Equity Investments	217	240	235	174	108	26	Upgrade
Currency Exchange Gain (Loss)	-318	92	322	388	227	-111	Upgrade
Other Non Operating Income (Expenses)	619	627	415	350	144	208	Upgrade
EBT Excluding Unusual Items	7,160	7,046	5,901	2,962	5,056	874	Upgrade
Gain (Loss) on Sale of Investments	-	-	210	-	-	-	Upgrade
Gain (Loss) on Sale of Assets	-	-227	-75	-54	-222	571	Upgrade
Asset Writedown	-227	-	-	-2,014	-456	-	Upgrade
Pretax Income	6,933	6,819	6,036	894	4,378	1,445	Upgrade
Income Tax Expense	3,175	3,188	2,589	2,434	1,884	848	Upgrade
Earnings From Continuing Operations	3,758	3,631	3,447	-1,540	2,494	597	Upgrade
Minority Interest in Earnings	-913	-911	-878	-668	-597	-493	Upgrade
Net Income	2,845	2,720	2,569	-2,208	1,897	104	Upgrade
Net Income to Common	2,845	2,720	2,569	-2,208	1,897	104	Upgrade
Net Income Growth	-0.77%	5.88%	-	-	1724.04%	-96.20%	Upgrade
Shares Outstanding (Basic)	47	47	47	47	47	46	Upgrade
Shares Outstanding (Diluted)	47	47	47	47	47	46	Upgrade
Shares Change (YoY)	-0.04%	0.01%	0.42%	0.66%	0.66%	-1.58%	Upgrade
EPS (Basic)	60.39	57.70	54.51	-47.04	40.68	2.25	Upgrade
EPS (Diluted)	60.39	57.70	54.51	-47.04	40.68	2.25	Upgrade
EPS Growth	-0.72%	5.86%	-	-	1712.07%	-96.14%	Upgrade
Free Cash Flow	1,261	342	9,049	239	6,754	3,453	Upgrade
Free Cash Flow Per Share	26.77	7.25	191.99	5.09	144.85	74.54	Upgrade
Dividend Per Share	18.000	18.000	15.000	12.000	25.000	20.000	Upgrade
Dividend Growth	20.00%	20.00%	25.00%	-52.00%	25.00%	-33.33%	Upgrade
Gross Margin	25.07%	24.77%	24.32%	22.66%	25.72%	23.04%	Upgrade
Operating Margin	5.52%	5.20%	4.73%	2.45%	4.85%	1.55%	Upgrade
Profit Margin	2.08%	2.00%	2.00%	-1.91%	1.82%	0.12%	Upgrade
Free Cash Flow Margin	0.92%	0.25%	7.03%	0.21%	6.49%	4.08%	Upgrade
EBITDA	17,909	17,408	16,458	12,765	15,007	10,814	Upgrade
EBITDA Margin	13.11%	12.77%	12.78%	11.05%	14.43%	12.76%	Upgrade
D&A For EBITDA	10,368	10,316	10,372	9,939	9,964	9,499	Upgrade
EBIT	7,541	7,092	6,086	2,826	5,043	1,315	Upgrade
EBIT Margin	5.52%	5.20%	4.73%	2.45%	4.85%	1.55%	Upgrade
Effective Tax Rate	45.80%	46.75%	42.89%	272.26%	43.03%	58.68%	Upgrade

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