NS Solutions Corporation (TYO:2327)
Japan · Delayed Price · Currency is JPY 3,819.00
-177.00 (-4.43%)
Nov 6, 2026, 3:30 PM JST
NS Solutions Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
| 401,943 | 381,340 | 338,301 | 310,632 | 291,688 | 270,332 | |
Revenue Growth | 11.63% | 12.72% | 8.91% | 6.49% | 7.90% | 7.28% |
Cost of Revenue | 292,399 | 279,537 | 256,594 | 238,790 | 225,752 | 210,011 |
Gross Profit | 109,544 | 101,803 | 81,707 | 71,842 | 65,936 | 60,321 |
Selling, General & Admin | 60,834 | 51,873 | 37,793 | 33,983 | 30,556 | 29,932 |
Research & Development | - | 3,769 | 2,833 | 2,405 | 2,320 | - |
Amortization of Goodwill & Intangibles | - | - | - | - | - | 465 |
Other Operating Expenses | -437 | -189 | -56 | -104 | -208 | - |
Operating Expenses | 60,397 | 57,868 | 41,015 | 36,530 | 32,799 | 30,623 |
Operating Income | 49,147 | 43,935 | 40,692 | 35,312 | 33,137 | 29,698 |
Interest Expense | -428 | -192 | -216 | -92 | -101 | -42 |
Interest & Investment Income | 1,416 | 1,109 | 1,022 | 545 | 529 | 1,002 |
Earnings From Equity Investments | 32 | 31 | -21 | 31 | 18 | 39 |
Currency Exchange Gain (Loss) | - | -56 | -83 | -31 | -118 | -120 |
Other Non Operating Income (Expenses) | -2 | 291 | 170 | 87 | 26 | 262 |
EBT Excluding Unusual Items | 50,165 | 45,118 | 41,564 | 35,852 | 33,491 | 30,839 |
Merger & Restructuring Charges | - | - | - | -142 | -115 | - |
Gain (Loss) on Sale of Investments | - | 340 | - | 144 | - | - |
Gain (Loss) on Sale of Assets | - | -173 | -219 | -241 | -125 | -29 |
Asset Writedown | - | - | -11 | -177 | -1,151 | - |
Legal Settlements | - | - | -2,260 | - | - | -702 |
Pretax Income | 50,165 | 45,285 | 39,074 | 35,436 | 32,100 | 30,108 |
Income Tax Expense | 15,023 | 13,117 | 10,998 | 10,280 | 9,385 | 9,495 |
Earnings From Continuing Operations | 35,142 | 32,168 | 28,076 | 25,156 | 22,715 | 20,613 |
Minority Interest in Earnings | -1,460 | -1,336 | -1,027 | -915 | -715 | -636 |
Net Income | 33,682 | 30,832 | 27,049 | 24,241 | 22,000 | 19,977 |
Net Income to Common | 33,682 | 30,832 | 27,049 | 24,241 | 22,000 | 19,977 |
Net Income Growth | 25.35% | 13.99% | 11.58% | 10.19% | 10.13% | 17.64% |
Shares Outstanding (Basic) | 183 | 183 | 183 | 183 | 183 | 183 |
Shares Outstanding (Diluted) | 183 | 183 | 183 | 183 | 183 | 183 |
Shares Change | 0.00% | 0.00% | -0.01% | -0.00% | -0.01% | - |
EPS (Basic) | 184.07 | 168.50 | 147.83 | 132.48 | 120.23 | 109.16 |
EPS (Diluted) | 184.07 | 168.50 | 147.83 | 132.48 | 120.23 | 109.16 |
EPS Growth | 25.35% | 13.98% | 11.59% | 10.19% | 10.13% | 17.64% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Free Cash Flow | 32,060 | -8,774 | 33,694 | 23,032 | 21,632 | 26,976 |
Free Cash Flow Per Share | 175.21 | -47.95 | 184.15 | 125.87 | 118.22 | 147.41 |
Dividend Per Share | 89.500 | 85.000 | 74.000 | 42.500 | 37.500 | 33.000 |
Dividend Growth | 15.48% | 14.87% | 74.12% | 13.33% | 13.64% | 25.71% |
Gross Margin | 27.25% | 26.70% | 24.15% | 23.13% | 22.61% | 22.31% |
Operating Margin | 12.23% | 11.52% | 12.03% | 11.37% | 11.36% | 10.99% |
Profit Margin | 8.38% | 8.09% | 8.00% | 7.80% | 7.54% | 7.39% |
Free Cash Flow Margin | 7.98% | -2.30% | 9.96% | 7.41% | 7.42% | 9.98% |
EBITDA | 63,744 | 57,824 | 52,826 | 47,362 | 45,757 | 35,686 |
EBITDA Margin | 15.86% | 15.16% | 15.62% | 15.25% | 15.69% | 13.20% |
D&A For EBITDA | 14,597 | 13,889 | 12,134 | 12,050 | 12,620 | 5,988 |
EBIT | 49,147 | 43,935 | 40,692 | 35,312 | 33,137 | 29,698 |
EBIT Margin | 12.23% | 11.52% | 12.03% | 11.37% | 11.36% | 10.99% |
Effective Tax Rate | 29.95% | 28.97% | 28.15% | 29.01% | 29.24% | 31.54% |
Advertising Expenses | - | 4,070 | 3,929 | 4,178 | 3,834 | 4,081 |