F&M Co.,Ltd. (TYO:4771)
Japan · Delayed Price · Currency is JPY 2,061.00
-21.00 (-1.01%)
May 1, 2026, 3:30 PM JST
F&M Co.,Ltd. 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 |
| 19,760 | 17,066 | 14,861 | 12,699 | 10,875 | 8,164 | |
Revenue Growth (YoY) | 20.72% | 14.84% | 17.03% | 16.77% | 33.21% | 7.95% |
Cost of Revenue | 6,353 | 5,474 | 5,071 | 4,006 | 3,526 | 2,562 |
Gross Profit | 13,407 | 11,592 | 9,790 | 8,693 | 7,349 | 5,602 |
Selling, General & Admin | 9,928 | 8,852 | 7,616 | 6,095 | 5,094 | 4,381 |
Operating Expenses | 9,951 | 8,875 | 7,662 | 6,091 | 5,105 | 4,383 |
Operating Income | 3,456 | 2,717 | 2,128 | 2,602 | 2,244 | 1,219 |
Interest & Investment Income | 27 | 18 | 9 | 7 | 8 | 9 |
Other Non Operating Income (Expenses) | 7 | 6 | 7 | 11 | 5 | 8 |
EBT Excluding Unusual Items | 3,490 | 2,741 | 2,144 | 2,620 | 2,257 | 1,236 |
Gain (Loss) on Sale of Investments | - | - | 89 | - | - | - |
Asset Writedown | - | - | - | - | - | -3 |
Other Unusual Items | - | 1 | - | - | 1 | - |
Pretax Income | 3,490 | 2,742 | 2,233 | 2,620 | 2,258 | 1,233 |
Income Tax Expense | 1,146 | 928 | 624 | 739 | 710 | 390 |
Earnings From Continuing Operations | 2,344 | 1,814 | 1,609 | 1,881 | 1,548 | 843 |
Net Income | 2,344 | 1,814 | 1,609 | 1,881 | 1,548 | 843 |
Net Income to Common | 2,344 | 1,814 | 1,609 | 1,881 | 1,548 | 843 |
Net Income Growth | 39.03% | 12.74% | -14.46% | 21.51% | 83.63% | 26.96% |
Shares Outstanding (Basic) | 15 | 15 | 15 | 15 | 15 | 14 |
Shares Outstanding (Diluted) | 15 | 15 | 15 | 15 | 15 | 15 |
Shares Change (YoY) | 0.95% | 0.76% | - | 0.03% | 0.28% | 0.13% |
EPS (Basic) | 158.46 | 123.37 | 110.26 | 128.90 | 106.22 | 58.30 |
EPS (Diluted) | 158.46 | 123.37 | 110.26 | 128.90 | 106.13 | 57.98 |
EPS Growth | 37.73% | 11.89% | -14.46% | 21.45% | 83.05% | 26.82% |
Free Cash Flow | - | 3,546 | 2,898 | 2,806 | 2,703 | 1,572 |
Free Cash Flow Per Share | - | 241.17 | 198.59 | 192.29 | 185.29 | 108.06 |
Dividend Per Share | 20.000 | 40.000 | 38.000 | 34.000 | 30.000 | 28.000 |
Dividend Growth | -48.72% | 5.26% | 11.77% | 13.33% | 7.14% | 3.70% |
Gross Margin | 67.85% | 67.92% | 65.88% | 68.45% | 67.58% | 68.62% |
Operating Margin | 17.49% | 15.92% | 14.32% | 20.49% | 20.63% | 14.93% |
Profit Margin | 11.86% | 10.63% | 10.83% | 14.81% | 14.23% | 10.33% |
Free Cash Flow Margin | - | 20.78% | 19.50% | 22.10% | 24.86% | 19.25% |
EBITDA | 5,338 | 4,348 | 3,424 | 3,566 | 2,997 | 1,745 |
EBITDA Margin | 27.02% | 25.48% | 23.04% | 28.08% | 27.56% | 21.37% |
D&A For EBITDA | 1,882 | 1,631 | 1,296 | 964 | 753 | 526 |
EBIT | 3,456 | 2,717 | 2,128 | 2,602 | 2,244 | 1,219 |
EBIT Margin | 17.49% | 15.92% | 14.32% | 20.49% | 20.63% | 14.93% |
Effective Tax Rate | 32.84% | 33.84% | 27.94% | 28.21% | 31.44% | 31.63% |
Advertising Expenses | - | - | - | - | - | 478 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.