E J Holdings Inc. (TYO:2153)
Japan · Delayed Price · Currency is JPY 1,846.00
-41.00 (-2.17%)
Feb 13, 2026, 11:30 AM JST
E J Holdings Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 |
| 45,350 | 42,705 | 37,207 | 37,509 | 36,668 | 34,334 | |
Revenue Growth (YoY) | 22.83% | 14.78% | -0.80% | 2.29% | 6.80% | 12.96% |
Cost of Revenue | 30,096 | 28,453 | 24,732 | 25,204 | 24,465 | 22,933 |
Gross Profit | 15,254 | 14,252 | 12,475 | 12,305 | 12,203 | 11,401 |
Selling, General & Admin | 10,500 | 9,189 | 7,750 | 7,546 | 7,455 | 7,239 |
Amortization of Goodwill & Intangibles | 300 | 300 | 120 | 121 | 125 | 125 |
Operating Expenses | 11,090 | 9,779 | 8,125 | 7,841 | 7,711 | 7,543 |
Operating Income | 4,164 | 4,473 | 4,350 | 4,464 | 4,492 | 3,858 |
Interest Expense | -79 | -58 | -13 | -12 | -11 | -11 |
Interest & Investment Income | 70 | 66 | 116 | 56 | 53 | 42 |
Earnings From Equity Investments | 49 | 74 | 108 | 94 | 122 | 160 |
Currency Exchange Gain (Loss) | - | - | - | - | - | -14 |
Other Non Operating Income (Expenses) | 148 | 79 | 36 | 33 | 49 | 19 |
EBT Excluding Unusual Items | 4,352 | 4,634 | 4,597 | 4,635 | 4,705 | 4,054 |
Gain (Loss) on Sale of Investments | 554 | 553 | - | - | -9 | -4 |
Gain (Loss) on Sale of Assets | 3 | 3 | - | 2 | - | - |
Asset Writedown | -43 | -86 | -5 | -64 | -3 | -16 |
Other Unusual Items | -41 | -181 | -5 | -6 | - | -1 |
Pretax Income | 4,825 | 4,923 | 4,587 | 4,567 | 4,693 | 4,033 |
Income Tax Expense | 1,781 | 1,720 | 1,555 | 1,508 | 1,572 | 1,249 |
Earnings From Continuing Operations | 3,044 | 3,203 | 3,032 | 3,059 | 3,121 | 2,784 |
Net Income | 3,044 | 3,203 | 3,032 | 3,059 | 3,121 | 2,784 |
Net Income to Common | 3,044 | 3,203 | 3,032 | 3,059 | 3,121 | 2,784 |
Net Income Growth | 18.77% | 5.64% | -0.88% | -1.99% | 12.11% | 37.21% |
Shares Outstanding (Basic) | 17 | 16 | 16 | 16 | 16 | 15 |
Shares Outstanding (Diluted) | 17 | 16 | 16 | 16 | 16 | 15 |
Shares Change (YoY) | 6.34% | 0.22% | 0.24% | -1.16% | 6.42% | 9.19% |
EPS (Basic) | 182.53 | 204.06 | 193.59 | 195.78 | 197.43 | 187.42 |
EPS (Diluted) | 182.53 | 204.06 | 193.59 | 195.78 | 197.43 | 187.42 |
EPS Growth | 11.69% | 5.41% | -1.12% | -0.83% | 5.34% | 25.66% |
Free Cash Flow | 2,804 | 3,140 | 3,430 | 765 | 572 | 2,904 |
Free Cash Flow Per Share | 168.13 | 200.04 | 219.00 | 48.96 | 36.18 | 195.50 |
Dividend Per Share | 67.000 | 67.000 | 55.000 | 50.000 | 43.000 | 35.000 |
Dividend Growth | -16.25% | 21.82% | 10.00% | 16.28% | 22.86% | 40.00% |
Gross Margin | 33.64% | 33.37% | 33.53% | 32.80% | 33.28% | 33.21% |
Operating Margin | 9.18% | 10.47% | 11.69% | 11.90% | 12.25% | 11.24% |
Profit Margin | 6.71% | 7.50% | 8.15% | 8.15% | 8.51% | 8.11% |
Free Cash Flow Margin | 6.18% | 7.35% | 9.22% | 2.04% | 1.56% | 8.46% |
EBITDA | 5,525 | 5,632 | 5,089 | 5,124 | 5,085 | 4,474 |
EBITDA Margin | 12.18% | 13.19% | 13.68% | 13.66% | 13.87% | 13.03% |
D&A For EBITDA | 1,361 | 1,159 | 739 | 660 | 593 | 616 |
EBIT | 4,164 | 4,473 | 4,350 | 4,464 | 4,492 | 3,858 |
EBIT Margin | 9.18% | 10.47% | 11.69% | 11.90% | 12.25% | 11.24% |
Effective Tax Rate | 36.91% | 34.94% | 33.90% | 33.02% | 33.50% | 30.97% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.