MEISEI INDUSTRIAL Income Statement

Financials in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	60,299	66,283	60,377	55,890	48,389
Revenue Growth (YoY)	-9.03%	9.78%	8.03%	15.50%	-4.24%
Cost of Revenue	47,090	50,543	47,551	44,309	38,464
Gross Profit	13,209	15,740	12,826	11,581	9,925
Selling, General & Admin	5,532	5,028	4,660	4,648	4,471
Operating Expenses	5,532	5,097	4,764	4,746	4,581
Operating Income	7,677	10,643	8,062	6,835	5,344
Interest Expense	-7	-5	-4	-4	-4
Interest & Investment Income	428	453	305	201	176
Currency Exchange Gain (Loss)	88	24	61	73	32
Other Non Operating Income (Expenses)	119	119	123	152	92
EBT Excluding Unusual Items	8,305	11,234	8,547	7,257	5,640
Gain (Loss) on Sale of Investments	1,818	29	-	-	-
Gain (Loss) on Sale of Assets	68	66	-	-	-
Asset Writedown	-2,880	-	-	-356	-
Other Unusual Items	48	525	-	-	-
Pretax Income	7,359	11,854	8,547	6,901	5,640
Income Tax Expense	1,893	3,195	2,212	2,205	1,846
Earnings From Continuing Operations	5,466	8,659	6,335	4,696	3,794
Minority Interest in Earnings	28	-205	-92	-16	-1
Net Income	5,494	8,454	6,243	4,680	3,793
Net Income to Common	5,494	8,454	6,243	4,680	3,793
Net Income Growth	-35.01%	35.42%	33.40%	23.39%	-17.54%
Shares Outstanding (Basic)	47	48	50	50	51
Shares Outstanding (Diluted)	47	48	50	50	51
Shares Change (YoY)	-2.92%	-2.28%	-0.52%	-2.06%	-0.84%
EPS (Basic)	116.92	174.67	126.05	94.00	74.61
EPS (Diluted)	116.92	174.67	126.05	94.00	74.61
EPS Growth	-33.06%	38.57%	34.10%	25.99%	-16.84%
Free Cash Flow	6,034	4,937	5,219	3,133	6,920
Free Cash Flow Per Share	128.41	102.00	105.37	62.93	136.12
Dividend Per Share	-	60.000	48.000	36.000	30.000
Dividend Growth	-	25.00%	33.33%	20.00%	-
Gross Margin	21.91%	23.75%	21.24%	20.72%	20.51%
Operating Margin	12.73%	16.06%	13.35%	12.23%	11.04%
Profit Margin	9.11%	12.75%	10.34%	8.37%	7.84%
Free Cash Flow Margin	10.01%	7.45%	8.64%	5.61%	14.30%
EBITDA	8,665	11,400	8,680	7,403	6,105
EBITDA Margin	14.37%	17.20%	14.38%	13.25%	12.62%
D&A For EBITDA	988	757	618	568	761
EBIT	7,677	10,643	8,062	6,835	5,344
EBIT Margin	12.73%	16.06%	13.35%	12.23%	11.04%
Effective Tax Rate	25.72%	26.95%	25.88%	31.95%	32.73%

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