Kewpie Corporation (TYO:2809)
Japan · Delayed Price · Currency is JPY 4,711.00
-14.00 (-0.30%)
Sep 4, 2026, 3:30 PM JST
Kewpie Income Statement
Financials in millions JPY. Fiscal year is December - November.
Millions JPY. Fiscal year is Dec - Nov.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Nov '25 Nov 30, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 |
| 523,213 | 513,417 | 483,985 | 455,086 | 430,304 | 407,039 | |
Revenue Growth | 4.85% | 6.08% | 6.35% | 5.76% | 5.72% | -23.36% |
Cost of Revenue | 366,201 | 362,490 | 336,217 | 332,755 | 306,114 | 282,807 |
Gross Profit | 157,012 | 150,927 | 147,768 | 122,331 | 124,190 | 124,232 |
Selling, General & Admin | 110,748 | 108,518 | 105,816 | 95,672 | 92,324 | 90,013 |
Research & Development | 3,817 | 3,817 | 3,865 | 3,956 | 3,912 | 4,033 |
Operating Expenses | 118,661 | 116,431 | 113,644 | 102,839 | 98,755 | 96,260 |
Operating Income | 38,351 | 34,496 | 34,124 | 19,492 | 25,435 | 27,972 |
Interest Expense | -367 | -265 | -295 | -393 | -255 | -241 |
Interest & Investment Income | 1,431 | 1,348 | 1,250 | 1,008 | 711 | 532 |
Earnings From Equity Investments | 1,578 | 1,632 | 1,371 | -343 | 928 | 998 |
Other Non Operating Income (Expenses) | 463 | 177 | 423 | 725 | 428 | 435 |
EBT Excluding Unusual Items | 41,456 | 37,388 | 36,873 | 20,489 | 27,247 | 29,696 |
Gain (Loss) on Sale of Investments | 184 | -268 | -435 | 3,726 | 1,544 | 969 |
Gain (Loss) on Sale of Assets | 352 | 12,099 | 54 | 20 | 39 | 459 |
Asset Writedown | -1,669 | -1,803 | -2,449 | -2,217 | -2,037 | -2,184 |
Other Unusual Items | -314 | 100 | -406 | 56 | -164 | -81 |
Pretax Income | 40,009 | 47,516 | 33,637 | 22,074 | 26,629 | 28,859 |
Income Tax Expense | 11,545 | 13,627 | 9,228 | 6,550 | 8,264 | 8,590 |
Earnings From Continuing Operations | 28,464 | 33,889 | 24,409 | 15,524 | 18,365 | 20,269 |
Minority Interest in Earnings | -3,547 | -3,383 | -2,990 | -2,350 | -2,332 | -2,255 |
Net Income | 24,917 | 30,506 | 21,419 | 13,174 | 16,033 | 18,014 |
Net Income to Common | 24,917 | 30,506 | 21,419 | 13,174 | 16,033 | 18,014 |
Net Income Growth | -10.08% | 42.43% | 62.59% | -17.83% | -11.00% | 58.32% |
Shares Outstanding (Basic) | 138 | 138 | 139 | 139 | 139 | 141 |
Shares Outstanding (Diluted) | 138 | 138 | 139 | 139 | 139 | 141 |
Shares Change | -0.99% | -0.53% | -0.00% | -0.00% | -1.10% | -1.74% |
EPS (Basic) | 181.05 | 220.63 | 154.09 | 94.77 | 115.34 | 128.16 |
EPS (Diluted) | 181.05 | 220.63 | 154.09 | 94.77 | 115.34 | 128.16 |
EPS Growth | -9.18% | 43.18% | 62.59% | -17.83% | -10.01% | 61.12% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Nov '25 Nov 30, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 |
Free Cash Flow | 18,589 | 16,208 | 45,002 | 8,561 | 14,717 | 30,790 |
Free Cash Flow Per Share | 135.07 | 117.22 | 323.75 | 61.59 | 105.88 | 219.06 |
Dividend Per Share | 59.000 | 54.000 | 54.000 | 50.000 | 47.000 | 47.000 |
Dividend Growth | 1.72% | 0% | 8.00% | 6.38% | 0% | 17.50% |
Gross Margin | 30.01% | 29.40% | 30.53% | 26.88% | 28.86% | 30.52% |
Operating Margin | 7.33% | 6.72% | 7.05% | 4.28% | 5.91% | 6.87% |
Profit Margin | 4.76% | 5.94% | 4.43% | 2.90% | 3.73% | 4.43% |
Free Cash Flow Margin | 3.55% | 3.16% | 9.30% | 1.88% | 3.42% | 7.56% |
EBITDA | 57,190 | 52,795 | 51,842 | 36,609 | 41,684 | 43,506 |
EBITDA Margin | 10.93% | 10.28% | 10.71% | 8.04% | 9.69% | 10.69% |
D&A For EBITDA | 18,839 | 18,299 | 17,718 | 17,117 | 16,249 | 15,534 |
EBIT | 38,351 | 34,496 | 34,124 | 19,492 | 25,435 | 27,972 |
EBIT Margin | 7.33% | 6.72% | 7.05% | 4.28% | 5.91% | 6.87% |
Effective Tax Rate | 28.86% | 28.68% | 27.43% | 29.67% | 31.03% | 29.77% |
Advertising Expenses | - | 19,044 | 17,503 | 14,393 | 13,485 | 12,751 |