International Conglomerate of Distribution for Automobile Holdings Co., Ltd. (TYO:3184)

Japan · Delayed Price · Currency is JPY

4,435.00

0.00 (0.00%)

At close: Feb 12, 2026

TYO:3184 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
Period Ending	Dec '25 Dec 31, 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
Revenue	39,176	38,181	33,101	30,496	28,453	26,717
Revenue Growth (YoY)	5.01%	15.35%	8.54%	7.18%	6.50%	-1.29%
Cost of Revenue	32,213	31,223	26,629	24,631	22,724	21,256
Gross Profit	6,963	6,958	6,472	5,865	5,729	5,461
Selling, General & Admin	4,145	4,194	3,885	3,727	3,490	3,337
Operating Expenses	5,096	5,145	4,675	4,492	4,187	4,000
Operating Income	1,867	1,813	1,797	1,373	1,542	1,461
Interest Expense	-29	-28	-17	-13	-18	-22
Interest & Investment Income	20	16	12	10	8	7
Other Non Operating Income (Expenses)	47	33	36	36	30	17
EBT Excluding Unusual Items	1,905	1,834	1,828	1,406	1,562	1,463
Gain (Loss) on Sale of Investments	-	-	-	-	-	-28
Gain (Loss) on Sale of Assets	107	112	-	-3	-3	-9
Asset Writedown	-10	-10	-	-9	-	-130
Other Unusual Items	-	-	-282	-	-	-
Pretax Income	2,002	1,936	1,546	1,394	1,559	1,296
Income Tax Expense	654	632	582	478	535	475
Earnings From Continuing Operations	1,348	1,304	964	916	1,024	821
Minority Interest in Earnings	-23	-30	-34	-33	-49	-33
Net Income	1,325	1,274	930	883	975	788
Net Income to Common	1,325	1,274	930	883	975	788
Net Income Growth	3.76%	36.99%	5.32%	-9.44%	23.73%	16.05%
Shares Outstanding (Basic)	2	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2	2
Shares Change (YoY)	-0.00%	-	-	-	-0.00%	-0.00%
EPS (Basic)	631.02	606.73	442.90	420.52	464.33	375.27
EPS (Diluted)	631.02	606.73	442.90	420.52	464.33	375.27
EPS Growth	3.76%	36.99%	5.32%	-9.44%	23.73%	16.06%
Free Cash Flow	-	2,211	-1,589	876	322	1,253
Free Cash Flow Per Share	-	1052.96	-756.74	417.18	153.35	596.71
Dividend Per Share	70.000	70.000	50.000	50.000	50.000	50.000
Dividend Growth	40.00%	40.00%	-	-	-	-
Gross Margin	17.77%	18.22%	19.55%	19.23%	20.14%	20.44%
Operating Margin	4.77%	4.75%	5.43%	4.50%	5.42%	5.47%
Profit Margin	3.38%	3.34%	2.81%	2.90%	3.43%	2.95%
Free Cash Flow Margin	-	5.79%	-4.80%	2.87%	1.13%	4.69%
EBITDA	3,000	2,815	2,625	2,181	2,287	2,172
EBITDA Margin	7.66%	7.37%	7.93%	7.15%	8.04%	8.13%
D&A For EBITDA	1,133	1,002	828	808	745	711
EBIT	1,867	1,813	1,797	1,373	1,542	1,461
EBIT Margin	4.77%	4.75%	5.43%	4.50%	5.42%	5.47%
Effective Tax Rate	32.67%	32.65%	37.65%	34.29%	34.32%	36.65%
Advertising Expenses	-	552	533	500	426	365

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