Waseda Academy Co., Ltd. (TYO:4718)
Japan · Delayed Price · Currency is JPY 2,624.00
-130.00 (-4.72%)
Nov 6, 2026, 3:30 PM JST
Waseda Academy Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
| 39,452 | 37,658 | 35,069 | 32,867 | 30,728 | 28,551 | |
Revenue Growth | 8.48% | 7.38% | 6.70% | 6.96% | 7.63% | 12.17% |
Cost of Revenue | 26,257 | 25,466 | 24,153 | 22,939 | 21,906 | 20,684 |
Gross Profit | 13,195 | 12,192 | 10,916 | 9,928 | 8,822 | 7,867 |
Selling, General & Admin | 7,952 | 7,821 | 7,155 | 6,864 | 6,289 | 5,936 |
Amortization of Goodwill & Intangibles | 181 | 181 | - | - | - | - |
Other Operating Expenses | 230 | 230 | 208 | 175 | 133 | 109 |
Operating Expenses | 8,363 | 8,232 | 7,367 | 7,039 | 6,422 | 6,045 |
Operating Income | 4,832 | 3,960 | 3,549 | 2,889 | 2,400 | 1,822 |
Interest Expense | -12 | -10 | -8 | -7 | -7 | -12 |
Interest & Investment Income | 58 | 46 | 35 | 25 | 18 | 21 |
Other Non Operating Income (Expenses) | 14 | 17 | 46 | 55 | 28 | 26 |
EBT Excluding Unusual Items | 4,892 | 4,013 | 3,622 | 2,962 | 2,439 | 1,857 |
Gain (Loss) on Sale of Assets | 158 | 180 | -23 | -11 | -8 | -16 |
Asset Writedown | -594 | -594 | - | - | - | - |
Pretax Income | 4,456 | 3,599 | 3,599 | 2,951 | 2,431 | 1,841 |
Income Tax Expense | 1,458 | 1,112 | 1,261 | 819 | 878 | 733 |
Net Income | 2,998 | 2,487 | 2,338 | 2,132 | 1,553 | 1,108 |
Net Income to Common | 2,998 | 2,487 | 2,338 | 2,132 | 1,553 | 1,108 |
Net Income Growth | 20.74% | 6.37% | 9.66% | 37.28% | 40.16% | 109.45% |
Shares Outstanding (Basic) | 18 | 18 | 18 | 19 | 19 | 19 |
Shares Outstanding (Diluted) | 18 | 18 | 18 | 19 | 19 | 19 |
Shares Change | 0.17% | 0.36% | -2.64% | 0.25% | 0.03% | 18.07% |
EPS (Basic) | 162.93 | 134.60 | 127.00 | 112.75 | 82.33 | 58.76 |
EPS (Diluted) | 162.93 | 134.60 | 127.00 | 112.75 | 82.33 | 58.76 |
EPS Growth | 20.53% | 5.99% | 12.64% | 36.94% | 40.13% | 77.40% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | 4,553 | 3,603 | 3,250 | 2,703 | 2,371 | 2,040 |
Free Cash Flow Per Share | 247.44 | 195.01 | 176.53 | 142.95 | 125.70 | 108.18 |
Dividend Per Share | 35.000 | 55.000 | 45.000 | 40.000 | 24.000 | 22.000 |
Dividend Growth | -30.00% | 22.22% | 12.50% | 66.67% | 9.09% | 10.00% |
Gross Margin | 33.45% | 32.38% | 31.13% | 30.21% | 28.71% | 27.55% |
Operating Margin | 12.25% | 10.52% | 10.12% | 8.79% | 7.81% | 6.38% |
Profit Margin | 7.60% | 6.60% | 6.67% | 6.49% | 5.05% | 3.88% |
Free Cash Flow Margin | 11.54% | 9.57% | 9.27% | 8.22% | 7.72% | 7.14% |
EBITDA | 6,140 | 5,309 | 4,890 | 4,116 | 3,571 | 3,061 |
EBITDA Margin | 15.56% | 14.10% | 13.94% | 12.52% | 11.62% | 10.72% |
D&A For EBITDA | 1,308 | 1,349 | 1,341 | 1,227 | 1,171 | 1,239 |
EBIT | 4,832 | 3,960 | 3,549 | 2,889 | 2,400 | 1,822 |
EBIT Margin | 12.25% | 10.52% | 10.12% | 8.79% | 7.81% | 6.38% |
Effective Tax Rate | 32.72% | 30.90% | 35.04% | 27.75% | 36.12% | 39.81% |
Advertising Expenses | - | 2,104 | 2,041 | 1,958 | 1,744 | 1,697 |