Nidec 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	2,596,827	2,607,813	2,347,159	2,230,027	1,918,174	1,618,064	Upgrade
Revenue Growth (YoY)	6.82%	11.11%	5.25%	16.26%	18.55%	5.42%	Upgrade
Cost of Revenue	2,058,441	2,071,392	1,849,997	1,826,976	1,514,837	1,251,506	Upgrade
Gross Profit	538,386	536,421	497,162	403,051	403,337	366,558	Upgrade
Selling, General & Admin	215,349	226,222	218,230	231,791	153,835	137,542	Upgrade
Research & Development	81,449	80,599	81,055	81,337	78,015	67,280	Upgrade
Operating Expenses	296,798	306,821	299,285	313,128	231,850	204,822	Upgrade
Operating Income	241,588	229,600	197,877	89,923	171,487	161,736	Upgrade
Interest Expense	-23,659	-22,207	-20,525	-12,521	-5,228	-5,617	Upgrade
Interest & Investment Income	36,859	36,682	35,901	16,698	3,929	3,568	Upgrade
Earnings From Equity Investments	-3,179	-3,179	-7,164	-3,905	-1,461	-989	Upgrade
Currency Exchange Gain (Loss)	-12,999	-14,134	32,738	20,031	2,272	-4,255	Upgrade
Other Non Operating Income (Expenses)	-21,537	-1,969	-1,137	386	-67	260	Upgrade
EBT Excluding Unusual Items	217,073	224,793	237,690	110,612	170,932	154,703	Upgrade
Asset Writedown	-	-3,450	-36,021	-177	213	-1,725	Upgrade
Other Unusual Items	-	11,966	-	-	-	-	Upgrade
Pretax Income	217,073	233,309	201,669	110,435	171,145	152,978	Upgrade
Income Tax Expense	63,721	72,437	76,274	72,752	34,051	30,133	Upgrade
Earnings From Continuing Operations	153,352	160,872	125,395	37,683	137,094	122,845	Upgrade
Earnings From Discontinued Operations	-204	-204	-44	-1,983	-327	-228	Upgrade
Net Income to Company	153,148	160,668	125,351	35,700	136,767	122,617	Upgrade
Minority Interest in Earnings	4,068	3,697	-896	1,282	103	-640	Upgrade
Net Income	157,216	164,365	124,455	36,982	136,870	121,977	Upgrade
Net Income to Common	157,216	164,365	124,455	36,982	136,870	121,977	Upgrade
Net Income Growth	34.23%	32.07%	236.53%	-72.98%	12.21%	108.65%	Upgrade
Shares Outstanding (Basic)	1,148	1,149	1,149	1,151	1,168	1,171	Upgrade
Shares Outstanding (Diluted)	1,148	1,149	1,149	1,151	1,168	1,171	Upgrade
Shares Change (YoY)	-0.08%	-0.03%	-0.17%	-1.47%	-0.27%	-0.44%	Upgrade
EPS (Basic)	136.92	143.06	108.30	32.13	117.15	104.12	Upgrade
EPS (Diluted)	136.92	143.06	108.30	32.13	117.15	104.12	Upgrade
EPS Growth	34.34%	32.10%	237.09%	-72.58%	12.51%	109.57%	Upgrade
Free Cash Flow	-	163,717	208,717	5,671	-3,586	130,245	Upgrade
Free Cash Flow Per Share	-	142.50	181.62	4.93	-3.07	111.18	Upgrade
Dividend Per Share	40.000	40.000	37.500	35.000	32.500	30.000	Upgrade
Dividend Growth	6.67%	6.67%	7.14%	7.69%	8.33%	4.35%	Upgrade
Gross Margin	20.73%	20.57%	21.18%	18.07%	21.03%	22.65%	Upgrade
Operating Margin	9.30%	8.80%	8.43%	4.03%	8.94%	10.00%	Upgrade
Profit Margin	6.05%	6.30%	5.30%	1.66%	7.13%	7.54%	Upgrade
Free Cash Flow Margin	-	6.28%	8.89%	0.25%	-0.19%	8.05%	Upgrade
EBITDA	379,234	342,658	312,358	209,445	276,411	244,305	Upgrade
EBITDA Margin	14.60%	13.14%	13.31%	9.39%	14.41%	15.10%	Upgrade
D&A For EBITDA	137,646	113,058	114,481	119,522	104,924	82,569	Upgrade
EBIT	241,588	229,600	197,877	89,923	171,487	161,736	Upgrade
EBIT Margin	9.30%	8.80%	8.43%	4.03%	8.94%	10.00%	Upgrade
Effective Tax Rate	29.35%	31.05%	37.82%	65.88%	19.90%	19.70%	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.