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	2017 - 2021
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	2017 - 2021
Revenue	2,596,827	2,607,094	2,347,159	2,230,027	1,918,174	1,618,064	Upgrade
Revenue Growth (YoY)	6.82%	11.07%	5.25%	16.26%	18.55%	5.42%	Upgrade
Cost of Revenue	2,058,441	2,070,096	1,849,854	1,826,976	1,514,837	1,251,506	Upgrade
Gross Profit	538,386	536,998	497,305	403,051	403,337	366,558	Upgrade
Selling, General & Admin	215,349	215,349	253,451	231,791	153,835	137,542	Upgrade
Research & Development	81,449	81,449	81,055	81,337	78,015	67,280	Upgrade
Operating Expenses	296,798	296,798	334,506	313,128	231,850	204,822	Upgrade
Operating Income	241,588	240,200	162,799	89,923	171,487	161,736	Upgrade
Interest Expense	-23,659	-23,659	-20,337	-12,521	-5,228	-5,617	Upgrade
Interest & Investment Income	36,859	36,859	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	-12,999	32,738	20,031	2,272	-4,255	Upgrade
Other Non Operating Income (Expenses)	-21,537	-694	-1,137	386	-67	260	Upgrade
EBT Excluding Unusual Items	217,073	236,528	202,800	110,612	170,932	154,703	Upgrade
Asset Writedown	-	-	-188	-177	213	-1,725	Upgrade
Pretax Income	217,073	236,528	202,612	110,435	171,145	152,978	Upgrade
Income Tax Expense	63,721	72,704	76,268	72,752	34,051	30,133	Upgrade
Earnings From Continuing Operations	153,352	163,824	126,344	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	163,620	126,300	35,700	136,767	122,617	Upgrade
Minority Interest in Earnings	4,068	4,068	-1,156	1,282	103	-640	Upgrade
Net Income	157,216	167,688	125,144	36,982	136,870	121,977	Upgrade
Net Income to Common	157,216	167,688	125,144	36,982	136,870	121,977	Upgrade
Net Income Growth	34.23%	34.00%	238.39%	-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	145.95	108.90	32.13	117.15	104.12	Upgrade
EPS (Diluted)	136.92	145.95	108.90	32.13	117.15	104.12	Upgrade
EPS Growth	34.34%	34.03%	238.95%	-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%	20.60%	21.19%	18.07%	21.03%	22.65%	Upgrade
Operating Margin	9.30%	9.21%	6.94%	4.03%	8.94%	10.00%	Upgrade
Profit Margin	6.05%	6.43%	5.33%	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	378,268	294,389	209,445	276,411	244,305	Upgrade
EBITDA Margin	14.60%	14.51%	12.54%	9.39%	14.41%	15.10%	Upgrade
D&A For EBITDA	137,646	138,068	131,590	119,522	104,924	82,569	Upgrade
EBIT	241,588	240,200	162,799	89,923	171,487	161,736	Upgrade
EBIT Margin	9.30%	9.21%	6.94%	4.03%	8.94%	10.00%	Upgrade
Effective Tax Rate	29.35%	30.74%	37.64%	65.88%	19.90%	19.70%	Upgrade

Updated Jan 23, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.