SBI Global Asset Management Co., Ltd. (FRA:MJP)

FRA:MJP 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	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	13,103	11,568	10,137	8,747	8,123	7,485
Revenue Growth (YoY)	20.37%	14.12%	15.89%	7.68%	8.52%	9.85%
Cost of Revenue	6,926	5,871	4,917	4,221	3,654	3,557
Gross Profit	6,177	5,697	5,220	4,526	4,469	3,928
Selling, General & Admin	3,710	3,428	3,109	2,694	2,339	2,163
Operating Expenses	3,710	3,428	3,109	2,694	2,339	2,163
Operating Income	2,467	2,269	2,111	1,832	2,130	1,765
Interest Expense	-	-	-	-	-	-16
Interest & Investment Income	203	244	259	605	259	365
Earnings From Equity Investments	-	-	-	-	-	5
Currency Exchange Gain (Loss)	1	-	-	-	-7	10
Other Non Operating Income (Expenses)	-	1	8	2	-5	-1
EBT Excluding Unusual Items	2,671	2,514	2,378	2,439	2,377	2,128
Gain (Loss) on Sale of Investments	12	49	131	-1,549	290	26
Gain (Loss) on Sale of Assets	225	-	-	-	-	-
Asset Writedown	-	-	-	-536	-189	-
Other Unusual Items	-	-	-	7,764	-1	-
Pretax Income	2,908	2,563	2,509	8,118	2,477	2,154
Income Tax Expense	1,024	894	888	2,552	762	673
Earnings From Continuing Operations	1,884	1,669	1,621	5,566	1,715	1,481
Minority Interest in Earnings	-86	-23	-32	-123	-261	-163
Net Income	1,798	1,646	1,589	5,443	1,454	1,318
Net Income to Common	1,798	1,646	1,589	5,443	1,454	1,318
Net Income Growth	10.24%	3.59%	-70.81%	274.35%	10.32%	7.15%
Shares Outstanding (Basic)	90	90	90	90	90	86
Shares Outstanding (Diluted)	90	90	90	90	90	86
Shares Change (YoY)	0.80%	-	-	-	4.30%	3.72%
EPS (Basic)	19.89	18.36	17.72	60.70	16.21	15.33
EPS (Diluted)	19.89	18.36	17.72	60.70	16.21	15.33
EPS Growth	9.36%	3.59%	-70.81%	274.35%	5.77%	3.31%
Free Cash Flow	2,401	2,004	8,751	2,589	1,116	2,079
Free Cash Flow Per Share	26.56	22.35	97.59	28.87	12.45	24.18
Dividend Per Share	22.250	22.000	21.500	18.000	17.000	16.000
Dividend Growth	-26.45%	2.33%	19.44%	5.88%	6.25%	6.67%
Gross Margin	47.14%	49.25%	51.50%	51.74%	55.02%	52.48%
Operating Margin	18.83%	19.61%	20.82%	20.94%	26.22%	23.58%
Profit Margin	13.72%	14.23%	15.68%	62.23%	17.90%	17.61%
Free Cash Flow Margin	18.32%	17.32%	86.33%	29.60%	13.74%	27.78%
EBITDA	2,996	2,813	2,623	2,397	2,704	2,288
EBITDA Margin	22.86%	24.32%	25.88%	27.40%	33.29%	30.57%
D&A For EBITDA	529	544	512	565	574	523
EBIT	2,467	2,269	2,111	1,832	2,130	1,765
EBIT Margin	18.83%	19.61%	20.82%	20.94%	26.22%	23.58%
Effective Tax Rate	35.21%	34.88%	35.39%	31.44%	30.76%	31.24%

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