Tokyu Fudosan Holdings Corporation (TYO:3289)

Tokyu Fudosan Holdings Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	1,150,301	1,103,047	1,005,836	989,049	907,735
Revenue Growth (YoY)	4.28%	9.66%	1.70%	8.96%	-5.76%
Cost of Revenue	904,983	887,013	808,685	795,146	742,940
Gross Profit	245,318	216,034	197,151	193,903	164,795
Selling, General & Admin	104,553	95,795	86,740	110,085	108,277
Operating Expenses	104,553	95,795	86,740	110,085	108,277
Operating Income	140,765	120,239	110,411	83,818	56,518
Interest Expense	-14,002	-12,017	-10,748	-11,087	-11,896
Interest & Investment Income	930	1,078	526	561	1,000
Earnings From Equity Investments	25	25	-560	144	87
Currency Exchange Gain (Loss)	-83	222	191	108	349
Other Non Operating Income (Expenses)	1,237	710	-701	-1,003	19
EBT Excluding Unusual Items	128,872	110,257	99,119	72,541	46,077
Gain (Loss) on Sale of Investments	3,664	-348	495	159	4,586
Gain (Loss) on Sale of Assets	-	-	1,806	5,944	-2,399
Asset Writedown	-1,403	-6,555	-31,107	-22,273	-2,531
Other Unusual Items	-8,804	-368	-163	-634	-4,370
Pretax Income	122,329	102,986	70,150	55,873	41,840
Income Tax Expense	43,938	33,480	21,835	19,892	20,206
Earnings From Continuing Operations	78,391	69,506	48,315	35,981	21,634
Minority Interest in Earnings	-829	-961	-88	-848	34
Net Income	77,562	68,545	48,227	35,133	21,668
Net Income to Common	77,562	68,545	48,227	35,133	21,668
Net Income Growth	13.15%	42.13%	37.27%	62.14%	-43.88%
Shares Outstanding (Basic)	714	711	718	719	719
Shares Outstanding (Diluted)	714	711	718	719	719
Shares Change (YoY)	0.37%	-0.90%	-0.25%	0.02%	0.02%
EPS (Basic)	108.69	96.40	67.21	48.84	30.13
EPS (Diluted)	108.69	96.40	67.21	48.84	30.13
EPS Growth	12.74%	43.43%	37.61%	62.12%	-43.89%
Free Cash Flow	-23,103	-88,850	10,114	30,190	143
Free Cash Flow Per Share	-32.37	-124.96	14.10	41.97	0.20
Dividend Per Share	-	31.000	23.500	17.000	16.000
Dividend Growth	-	31.91%	38.23%	6.25%	-
Gross Margin	21.33%	19.59%	19.60%	19.61%	18.15%
Operating Margin	12.24%	10.90%	10.98%	8.48%	6.23%
Profit Margin	6.74%	6.21%	4.79%	3.55%	2.39%
Free Cash Flow Margin	-2.01%	-8.05%	1.01%	3.05%	0.02%
EBITDA	196,554	169,916	160,160	132,537	101,657
EBITDA Margin	17.09%	15.40%	15.92%	13.40%	11.20%
D&A For EBITDA	55,789	49,677	49,749	48,719	45,139
EBIT	140,765	120,239	110,411	83,818	56,518
EBIT Margin	12.24%	10.90%	10.98%	8.48%	6.23%
Effective Tax Rate	35.92%	32.51%	31.13%	35.60%	48.29%
Advertising Expenses	13,034	11,775	-	-	-

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