TENDA Co.,LTD. (TYO:4198)
Japan · Delayed Price · Currency is JPY 457.00
-2.00 (-0.44%)
Oct 19, 2026, 3:30 PM JST
TENDA Co.,LTD. Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
| 5,098 | 5,131 | 5,574 | 5,175 | 4,235 | 3,509 | |
Revenue Growth | -3.90% | -7.95% | 7.71% | 22.20% | 20.69% | 17.55% |
Cost of Revenue | 3,230 | 3,255 | 3,449 | 3,142 | 2,632 | 2,061 |
Gross Profit | 1,868 | 1,876 | 2,125 | 2,033 | 1,603 | 1,448 |
Selling, General & Admin | 1,493 | 1,495 | 1,687 | 1,471 | 1,133 | 1,041 |
Research & Development | - | - | 3 | 7 | - | 10 |
Amortization of Goodwill & Intangibles | 207 | 207 | - | - | - | - |
Operating Expenses | 1,718 | 1,720 | 1,697 | 1,487 | 1,147 | 1,074 |
Operating Income | 150 | 156 | 428 | 546 | 456 | 374 |
Interest Expense | -1 | -1 | -1 | -2 | -2 | -2 |
Interest & Investment Income | 1 | 1 | - | - | - | - |
Currency Exchange Gain (Loss) | -7 | -8 | 3 | -5 | -5 | -6 |
Other Non Operating Income (Expenses) | 34 | 35 | 11 | 8 | -15 | -7 |
EBT Excluding Unusual Items | 177 | 183 | 441 | 547 | 434 | 359 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 1 |
Gain (Loss) on Sale of Assets | - | - | 7 | - | 1 | - |
Legal Settlements | - | - | - | - | -6 | - |
Other Unusual Items | - | - | 16 | - | - | - |
Pretax Income | 177 | 183 | 464 | 547 | 429 | 360 |
Income Tax Expense | 126 | 129 | 190 | 206 | 163 | 120 |
Earnings From Continuing Operations | 51 | 54 | 274 | 341 | 266 | 240 |
Net Income to Company | - | 54 | 274 | 341 | 266 | 240 |
Minority Interest in Earnings | -37 | -35 | -17 | - | - | - |
Net Income | 14 | 19 | 257 | 341 | 266 | 240 |
Net Income to Common | 14 | 19 | 257 | 341 | 266 | 240 |
Net Income Growth | -84.61% | -92.61% | -24.63% | 28.19% | 10.83% | 7.62% |
Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 7 | 6 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 7 | 7 |
Shares Change | -0.14% | -0.24% | 0.60% | 0.80% | 0.84% | 18.73% |
EPS (Basic) | 2.11 | 2.86 | 38.90 | 52.04 | 40.87 | 37.92 |
EPS (Diluted) | 2.09 | 2.84 | 38.37 | 51.11 | 40.29 | 36.58 |
EPS Growth | -84.67% | -92.60% | -24.93% | 26.85% | 10.14% | -9.30% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Free Cash Flow | - | 289 | 709 | 472 | 332 | 210 |
Free Cash Flow Per Share | - | 43.15 | 105.62 | 70.73 | 50.15 | 31.99 |
Dividend Per Share | 22.000 | 22.000 | 22.000 | 50.000 | 13.333 | 9.000 |
Dividend Growth | 0% | 0% | -56.00% | 275.00% | 48.15% | 12.50% |
Gross Margin | 36.64% | 36.56% | 38.12% | 39.28% | 37.85% | 41.27% |
Operating Margin | 2.94% | 3.04% | 7.68% | 10.55% | 10.77% | 10.66% |
Profit Margin | 0.27% | 0.37% | 4.61% | 6.59% | 6.28% | 6.84% |
Free Cash Flow Margin | - | 5.63% | 12.72% | 9.12% | 7.84% | 5.99% |
EBITDA | 439.25 | 435 | 666 | 681 | 531 | 432 |
EBITDA Margin | 8.62% | 8.48% | 11.95% | 13.16% | 12.54% | 12.31% |
D&A For EBITDA | 289.25 | 279 | 238 | 135 | 75 | 58 |
EBIT | 150 | 156 | 428 | 546 | 456 | 374 |
EBIT Margin | 2.94% | 3.04% | 7.68% | 10.55% | 10.77% | 10.66% |
Effective Tax Rate | 71.19% | 70.49% | 40.95% | 37.66% | 38.00% | 33.33% |
Advertising Expenses | - | 36 | 41 | 43 | 57 | 79 |