Shinto Company Limited (TYO:5380)

Shinto Company Income Statement

Financials in millions JPY. Fiscal year is July - June.

Fiscal Year	FY 2014	FY 2013	FY 2012	FY 2011	FY 2010
Period Ending	Jun 30, 2014	Jun 30, 2013	Jun 30, 2012	Jun 30, 2011	Jun 30, 2010
Revenue	8,927	8,504	8,821	8,612	7,873
Revenue Growth (YoY)	4.97%	-3.59%	2.43%	9.38%	-4.44%
Cost of Revenue	7,629	7,303	7,436	7,280	6,663
Gross Profit	1,298	1,201	1,385	1,332	1,210
Selling, General & Admin	1,149	1,100	1,184	1,086	1,070
Operating Expenses	1,149	1,100	1,184	1,090	1,074
Operating Income	149	101	201	242	135.53
Interest Expense	-34	-36	-40	-47	-53.51
Interest & Investment Income	1	-	-	-	0.72
Other Non Operating Income (Expenses)	67	52	46	60	46.81
EBT Excluding Unusual Items	183	117	207	255	129.55
Gain (Loss) on Sale of Assets	-3	-3	-14	-	-0.16
Asset Writedown	-	-16	-24	-1	-1.4
Other Unusual Items	-	-1	-	-22	-
Pretax Income	180	97	169	232	127.99
Income Tax Expense	52	46	90	97	79.5
Net Income	128	51	79	135	48.49
Net Income to Common	128	51	79	135	48.49
Net Income Growth	150.98%	-35.44%	-41.48%	178.43%	120.72%
Shares Outstanding (Basic)	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1
Shares Change (YoY)	-6.83%	-0.01%	-0.03%	-0.13%	-2.64%
EPS (Basic)	172.52	64.04	99.20	169.47	60.78
EPS (Diluted)	172.52	64.04	99.20	169.47	60.78
EPS Growth	169.37%	-35.44%	-41.47%	178.80%	126.71%
Free Cash Flow	270	137	359	531	644.55
Free Cash Flow Per Share	363.90	172.04	450.78	666.58	808.04
Dividend Per Share	37.500	37.500	37.500	37.500	37.500
Gross Margin	14.54%	14.12%	15.70%	15.47%	15.37%
Operating Margin	1.67%	1.19%	2.28%	2.81%	1.72%
Profit Margin	1.43%	0.60%	0.90%	1.57%	0.62%
Free Cash Flow Margin	3.02%	1.61%	4.07%	6.17%	8.19%
EBITDA	343	343	458	501	424.66
EBITDA Margin	3.84%	4.03%	5.19%	5.82%	5.39%
D&A For EBITDA	194	242	257	259	289.14
EBIT	149	101	201	242	135.53
EBIT Margin	1.67%	1.19%	2.28%	2.81%	1.72%
Effective Tax Rate	28.89%	47.42%	53.25%	41.81%	62.12%

Updated Sep 26, 2014. Source: S&P Global Market Intelligence. Standard template. Financial Sources.