Nippon Paint Holdings 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
Revenue	1,945,486	1,774,231	1,638,720	1,442,574	1,309,021	998,276
Revenue Growth	16.22%	8.27%	13.60%	10.20%	31.13%	27.80%
Cost of Revenue	1,111,633	1,023,995	981,275	866,449	821,487	619,953
Gross Profit	833,853	750,236	657,445	576,125	487,534	378,323
Selling, General & Admin	549,075	502,558	481,358	420,247	383,367	294,322
Other Operating Expenses	3,108	-2,852	-3,749	-5,182	-2,873	-372
Operating Expenses	552,183	499,706	477,609	415,065	380,494	293,950
Operating Income	281,670	250,530	179,836	161,060	107,040	84,373
Interest Expense	-25,410	-21,718	-13,398	-8,838	-8,363	-5,594
Interest & Investment Income	14,907	14,581	9,953	6,141	4,233	3,912
Earnings From Equity Investments	2,542	2,108	2,569	201	-577	2,186
Currency Exchange Gain (Loss)	-1,162	-1,162	-406	42	289	-177
Other Non Operating Income (Expenses)	3,376	3,375	1,185	2,007	2,289	3,131
EBT Excluding Unusual Items	275,923	247,714	179,739	160,613	104,911	87,831
Merger & Restructuring Charges	-	-	-	-	-2,206	-
Impairment of Goodwill	-	-	1,469	-	21	1,528
Gain (Loss) on Sale of Investments	1,697	1,697	994	568	281	-1,498
Gain (Loss) on Sale of Assets	6,559	6,559	-69	1,305	1,486	-1,395
Asset Writedown	-5,407	-5,407	-611	-987	-	-
Pretax Income	278,772	250,563	181,522	161,499	104,493	86,466
Income Tax Expense	80,497	69,390	52,848	42,502	25,042	19,245
Earnings From Continuing Operations	198,275	181,173	128,674	118,997	79,451	67,221
Earnings From Discontinued Operations	-	-	-	-	-	890
Net Income to Company	198,275	181,173	128,674	118,997	79,451	68,111
Minority Interest in Earnings	-779	-1,373	-1,337	-521	-33	-542
Net Income	197,496	179,800	127,337	118,476	79,418	67,569
Net Income to Common	197,496	179,800	127,337	118,476	79,418	67,569
Net Income Growth	33.04%	41.20%	7.48%	49.18%	17.54%	51.34%
Shares Outstanding (Basic)	2,332	2,345	2,349	2,349	2,348	2,297
Shares Outstanding (Diluted)	2,332	2,345	2,349	2,349	2,349	2,297
Shares Change	-0.73%	-0.14%	0.01%	0.01%	2.22%	43.20%
EPS (Basic)	84.71	76.66	54.22	50.45	33.82	29.41
EPS (Diluted)	84.71	76.66	54.21	50.44	33.82	29.41
EPS Growth	34.03%	41.41%	7.47%	49.15%	14.98%	5.70%

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	228,841	145,013	118,404	154,103	74,909	32,500
Free Cash Flow Per Share	98.15	61.83	50.41	65.61	31.90	14.15
Dividend Per Share	16.000	16.000	15.000	14.000	11.000	9.000
Dividend Growth	0%	6.67%	7.14%	27.27%	22.22%	0%
Gross Margin	42.86%	42.29%	40.12%	39.94%	37.24%	37.90%
Operating Margin	14.48%	14.12%	10.97%	11.16%	8.18%	8.45%
Profit Margin	10.15%	10.13%	7.77%	8.21%	6.07%	6.77%
Free Cash Flow Margin	11.76%	8.17%	7.22%	10.68%	5.72%	3.26%
EBITDA	361,080	320,593	243,529	213,335	154,156	118,262
EBITDA Margin	18.56%	18.07%	14.86%	14.79%	11.78%	11.85%
D&A For EBITDA	79,410	70,063	63,693	52,275	47,116	33,889
EBIT	281,670	250,530	179,836	161,060	107,040	84,373
EBIT Margin	14.48%	14.12%	10.97%	11.16%	8.18%	8.45%
Effective Tax Rate	28.88%	27.69%	29.11%	26.32%	23.96%	22.26%