KEIWA Incorporated (TYO:4251)
Japan · Delayed Price · Currency is JPY 1,182.00
+2.00 (0.17%)
Aug 21, 2026, 3:30 PM JST
KEIWA Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 21,097 | 20,473 | 21,130 | 17,570 | 21,102 | 18,130 | |
Revenue Growth | -1.39% | -3.11% | 20.26% | -16.74% | 16.39% | 23.04% |
Cost of Revenue | 12,297 | 11,692 | 11,246 | 10,332 | 10,911 | 10,924 |
Gross Profit | 8,800 | 8,781 | 9,884 | 7,238 | 10,191 | 7,206 |
Selling, General & Admin | 3,438 | 3,071 | 3,319 | 3,136 | 3,138 | 2,799 |
Research & Development | 1,423 | 1,423 | 1,814 | 1,560 | 1,485 | 1,163 |
Other Operating Expenses | - | - | 11 | 87 | - | 110 |
Operating Expenses | 4,861 | 4,494 | 5,144 | 4,782 | 4,622 | 4,071 |
Operating Income | 3,939 | 4,287 | 4,740 | 2,456 | 5,569 | 3,135 |
Interest Expense | -18 | -22 | -27 | -33 | -44 | -49 |
Interest & Investment Income | 32 | 27 | 3 | 12 | 2 | 11 |
Currency Exchange Gain (Loss) | 309 | -85 | 402 | 255 | 631 | 321 |
Other Non Operating Income (Expenses) | 38 | 32 | 91 | 67 | 43 | 48 |
EBT Excluding Unusual Items | 4,300 | 4,239 | 5,209 | 2,757 | 6,201 | 3,466 |
Gain (Loss) on Sale of Investments | - | - | - | 6 | 6 | 96 |
Gain (Loss) on Sale of Assets | 1 | -1 | 4 | 8 | 610 | - |
Asset Writedown | -166 | -163 | -108 | -11 | -28 | -123 |
Other Unusual Items | -19 | -852 | -1,179 | - | -91 | -169 |
Pretax Income | 4,116 | 3,223 | 3,926 | 2,760 | 6,698 | 3,270 |
Income Tax Expense | 1,131 | 955 | 1,136 | 777 | 1,838 | 701 |
Net Income to Company | - | 2,268 | 2,790 | 1,983 | 4,860 | 2,569 |
Net Income | 2,985 | 2,268 | 2,790 | 1,983 | 4,860 | 2,569 |
Net Income to Common | 2,985 | 2,268 | 2,790 | 1,983 | 4,860 | 2,569 |
Net Income Growth | 56.61% | -18.71% | 40.70% | -59.20% | 89.18% | 247.16% |
Shares Outstanding (Basic) | 18 | 19 | 19 | 19 | 19 | 18 |
Shares Outstanding (Diluted) | 18 | 19 | 19 | 19 | 19 | 18 |
Shares Change | -2.53% | -3.60% | 0.07% | 0.07% | 8.37% | 9.58% |
EPS (Basic) | 161.36 | 122.03 | 144.71 | 102.92 | 252.42 | 144.76 |
EPS (Diluted) | 161.36 | 122.03 | 144.71 | 102.92 | 252.42 | 144.63 |
EPS Growth | 60.68% | -15.67% | 40.60% | -59.23% | 74.52% | 216.56% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 2,307 | 617 | 3,735 | -470 | 2,651 | -413 |
Free Cash Flow Per Share | 124.71 | 33.20 | 193.73 | -24.39 | 137.69 | -23.25 |
Dividend Per Share | 40.000 | 40.000 | 25.000 | 25.000 | 12.500 | 5.000 |
Dividend Growth | 60.00% | 60.00% | 0% | 100.00% | 150.00% | 0% |
Gross Margin | 41.71% | 42.89% | 46.78% | 41.20% | 48.29% | 39.75% |
Operating Margin | 18.67% | 20.94% | 22.43% | 13.98% | 26.39% | 17.29% |
Profit Margin | 14.15% | 11.08% | 13.20% | 11.29% | 23.03% | 14.17% |
Free Cash Flow Margin | 10.94% | 3.01% | 17.68% | -2.67% | 12.56% | -2.28% |
EBITDA | 6,102 | 6,389 | 6,471 | 4,046 | 7,084 | 4,483 |
EBITDA Margin | 28.92% | 31.21% | 30.63% | 23.03% | 33.57% | 24.73% |
D&A For EBITDA | 2,163 | 2,102 | 1,731 | 1,590 | 1,515 | 1,348 |
EBIT | 3,939 | 4,287 | 4,740 | 2,456 | 5,569 | 3,135 |
EBIT Margin | 18.67% | 20.94% | 22.43% | 13.98% | 26.39% | 17.29% |
Effective Tax Rate | 27.48% | 29.63% | 28.93% | 28.15% | 27.44% | 21.44% |