Otsuka Holdings Co., Ltd. (FRA:OS1)
Germany · Delayed Price · Currency is EUR 57.50
+0.50 (0.88%)
At close: Feb 20, 2026
Otsuka Holdings Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue | 2,468,892 | 2,329,861 | 2,018,568 | 1,737,998 | 1,498,276 |
Revenue Growth (YoY) | 5.97% | 15.42% | 16.14% | 16.00% | 5.30% |
Cost of Revenue | 699,115 | 660,432 | 611,219 | 569,501 | 495,030 |
Gross Profit | 1,769,777 | 1,669,429 | 1,407,349 | 1,168,497 | 1,003,246 |
Selling, General & Admin | 1,002,845 | 958,345 | 807,355 | 724,129 | 622,326 |
Research & Development | 352,838 | 314,233 | 307,804 | 275,230 | 232,299 |
Other Operating Expenses | -59,673 | -18,151 | 521 | -16,927 | 2,042 |
Operating Expenses | 1,296,010 | 1,254,427 | 1,115,680 | 982,432 | 856,667 |
Operating Income | 473,767 | 415,002 | 291,669 | 186,065 | 146,579 |
Interest Expense | -27,033 | -6,182 | -6,523 | -6,063 | -2,613 |
Interest & Investment Income | 15,695 | 9,880 | 9,566 | 28,693 | 2,761 |
Earnings From Equity Investments | 33,696 | 33,614 | 20,365 | 5,780 | 8,508 |
Currency Exchange Gain (Loss) | - | 8,679 | - | - | 10,686 |
Other Non Operating Income (Expenses) | -3 | 2,945 | -4 | -2 | -99 |
EBT Excluding Unusual Items | 496,122 | 463,938 | 315,073 | 214,473 | 165,822 |
Merger & Restructuring Charges | -1,660 | - | - | - | - |
Impairment of Goodwill | - | - | -12,707 | - | - |
Gain (Loss) on Sale of Investments | - | 44 | - | - | 4,774 |
Gain (Loss) on Sale of Assets | - | -429 | - | - | 93 |
Asset Writedown | -26,426 | -127,699 | -159,712 | -41,521 | -7,052 |
Pretax Income | 468,036 | 335,854 | 142,654 | 172,952 | 163,637 |
Income Tax Expense | 101,821 | -11,417 | 17,155 | 35,673 | 34,429 |
Earnings From Continuing Operations | 366,215 | 347,271 | 125,499 | 137,279 | 129,208 |
Minority Interest in Earnings | -3,065 | -4,151 | -3,883 | -3,373 | -3,745 |
Net Income | 363,150 | 343,120 | 121,616 | 133,906 | 125,463 |
Net Income to Common | 363,150 | 343,120 | 121,616 | 133,906 | 125,463 |
Net Income Growth | 5.84% | 182.13% | -9.18% | 6.73% | -15.31% |
Shares Outstanding (Basic) | 530 | 541 | 543 | 543 | 542 |
Shares Outstanding (Diluted) | 530 | 541 | 543 | 543 | 542 |
Shares Change (YoY) | -2.09% | -0.24% | 0.02% | 0.03% | 0.01% |
EPS (Basic) | 685.06 | 633.77 | 224.10 | 246.80 | 231.32 |
EPS (Diluted) | 685.06 | 633.77 | 224.10 | 246.80 | 231.15 |
EPS Growth | 8.09% | 182.81% | -9.20% | 6.77% | -15.37% |
Free Cash Flow | 315,738 | 259,080 | - | - | 176,411 |
Free Cash Flow Per Share | 595.62 | 478.54 | - | - | 325.25 |
Dividend Per Share | 140.000 | 120.000 | 110.000 | - | 100.000 |
Dividend Growth | 16.67% | 9.09% | - | - | - |
Gross Margin | 71.68% | 71.65% | 69.72% | 67.23% | 66.96% |
Operating Margin | 19.19% | 17.81% | 14.45% | 10.71% | 9.78% |
Profit Margin | 14.71% | 14.73% | 6.02% | 7.70% | 8.37% |
Free Cash Flow Margin | 12.79% | 11.12% | - | - | 11.77% |
EBITDA | 589,934 | 522,981 | 385,366 | 279,826 | 231,434 |
EBITDA Margin | 23.89% | 22.45% | 19.09% | 16.10% | 15.45% |
D&A For EBITDA | 116,167 | 107,979 | 93,697 | 93,761 | 84,855 |
EBIT | 473,767 | 415,002 | 291,669 | 186,065 | 146,579 |
EBIT Margin | 19.19% | 17.81% | 14.45% | 10.71% | 9.78% |
Effective Tax Rate | 21.75% | - | 12.03% | 20.63% | 21.04% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.