Duskin Co., Ltd. (TYO:4665)
Japan · Delayed Price · Currency is JPY 4,287.00
-20.00 (-0.46%)
Feb 16, 2026, 3:30 PM JST
Duskin 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 |
| 193,385 | 188,791 | 178,782 | 170,494 | 163,210 | 153,770 | |
Revenue Growth (YoY) | 3.82% | 5.60% | 4.86% | 4.46% | 6.14% | -3.35% |
Cost of Revenue | 108,180 | 105,241 | 102,228 | 94,475 | 88,302 | 84,335 |
Gross Profit | 85,205 | 83,550 | 76,554 | 76,019 | 74,908 | 69,435 |
Selling, General & Admin | 72,170 | 71,150 | 66,200 | 62,364 | 60,099 | 60,245 |
Amortization of Goodwill & Intangibles | 136 | 136 | 136 | 119 | 163 | 206 |
Operating Expenses | 77,300 | 76,280 | 71,470 | 67,381 | 65,009 | 64,783 |
Operating Income | 7,905 | 7,270 | 5,084 | 8,638 | 9,899 | 4,652 |
Interest Expense | -1 | -1 | - | - | - | - |
Interest & Investment Income | 826 | 815 | 651 | 548 | 481 | 448 |
Earnings From Equity Investments | 1,844 | 1,775 | 1,200 | 990 | 703 | 687 |
Other Non Operating Income (Expenses) | 1,141 | 966 | 930 | 1,226 | 1,130 | 846 |
EBT Excluding Unusual Items | 11,715 | 10,825 | 7,865 | 11,402 | 12,213 | 6,633 |
Gain (Loss) on Sale of Investments | 2,072 | 3,047 | -235 | 69 | -156 | 8 |
Gain (Loss) on Sale of Assets | -82 | -127 | 1 | -25 | -8 | 15 |
Asset Writedown | -221 | -256 | -356 | -713 | -300 | -552 |
Other Unusual Items | -377 | -477 | -358 | -22 | -124 | -1,790 |
Pretax Income | 13,107 | 13,012 | 6,917 | 10,711 | 11,625 | 4,314 |
Income Tax Expense | 4,132 | 4,158 | 2,293 | 3,445 | 3,448 | 1,465 |
Earnings From Continuing Operations | 8,975 | 8,854 | 4,624 | 7,266 | 8,177 | 2,849 |
Minority Interest in Earnings | -45 | -46 | -50 | -70 | -45 | -28 |
Net Income | 8,930 | 8,808 | 4,574 | 7,196 | 8,132 | 2,821 |
Net Income to Common | 8,930 | 8,808 | 4,574 | 7,196 | 8,132 | 2,821 |
Net Income Growth | 12.02% | 92.57% | -36.44% | -11.51% | 188.27% | -49.54% |
Shares Outstanding (Basic) | 47 | 47 | 48 | 49 | 49 | 49 |
Shares Outstanding (Diluted) | 47 | 47 | 48 | 49 | 49 | 49 |
Shares Change (YoY) | -1.38% | -1.50% | -2.25% | -0.25% | 0.06% | -2.96% |
EPS (Basic) | 190.06 | 185.72 | 95.01 | 146.11 | 164.69 | 57.17 |
EPS (Diluted) | 190.03 | 185.68 | 94.97 | 146.07 | 164.63 | 57.16 |
EPS Growth | 13.76% | 95.51% | -34.98% | -11.27% | 188.02% | -47.99% |
Free Cash Flow | - | 10,826 | 4,730 | 7,667 | 15,260 | 5,072 |
Free Cash Flow Per Share | - | 228.22 | 98.21 | 155.61 | 308.93 | 102.75 |
Dividend Per Share | 112.000 | 112.000 | 80.000 | 88.000 | 83.000 | 40.000 |
Dividend Growth | 17.89% | 40.00% | -9.09% | 6.02% | 107.50% | -28.57% |
Gross Margin | - | 44.26% | 42.82% | 44.59% | 45.90% | 45.16% |
Operating Margin | 4.09% | 3.85% | 2.84% | 5.07% | 6.07% | 3.02% |
Profit Margin | 4.62% | 4.67% | 2.56% | 4.22% | 4.98% | 1.84% |
Free Cash Flow Margin | - | 5.73% | 2.65% | 4.50% | 9.35% | 3.30% |
EBITDA | 15,595 | 15,083 | 13,061 | 16,253 | 17,622 | 12,344 |
EBITDA Margin | - | 7.99% | 7.31% | 9.53% | 10.80% | 8.03% |
D&A For EBITDA | 7,690 | 7,813 | 7,977 | 7,615 | 7,723 | 7,692 |
EBIT | 7,905 | 7,270 | 5,084 | 8,638 | 9,899 | 4,652 |
EBIT Margin | - | 3.85% | 2.84% | 5.07% | 6.07% | 3.02% |
Effective Tax Rate | - | 31.95% | 33.15% | 32.16% | 29.66% | 33.96% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.