Mory Industries Inc. (TYO:5464)
Japan · Delayed Price · Currency is JPY 842.00
-8.00 (-0.94%)
Nov 4, 2026, 3:30 PM JST
Mory Industries 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 |
| 43,576 | 43,288 | 46,141 | 47,898 | 48,712 | 43,076 | |
Revenue Growth | -3.00% | -6.18% | -3.67% | -1.67% | 13.08% | 22.68% |
Cost of Revenue | 32,707 | 32,887 | 34,828 | 36,493 | 36,639 | 31,969 |
Gross Profit | 10,869 | 10,401 | 11,313 | 11,405 | 12,073 | 11,107 |
Selling, General & Admin | 6,008 | 6,022 | 5,916 | 5,508 | 5,338 | 5,423 |
Operating Expenses | 6,008 | 6,022 | 5,916 | 5,508 | 5,338 | 5,423 |
Operating Income | 4,861 | 4,379 | 5,397 | 5,897 | 6,735 | 5,684 |
Interest Expense | -29 | -27 | -14 | -13 | -12 | -9 |
Interest & Investment Income | 232 | 221 | 134 | 164 | 108 | 77 |
Earnings From Equity Investments | 221 | 211 | 194 | 167 | 183 | 147 |
Currency Exchange Gain (Loss) | 7 | 38 | -37 | 106 | 107 | 154 |
Other Non Operating Income (Expenses) | 56 | 58 | 47 | 71 | 55 | 95 |
EBT Excluding Unusual Items | 5,348 | 4,880 | 5,721 | 6,392 | 7,176 | 6,148 |
Gain (Loss) on Sale of Investments | - | - | 67 | 109 | - | 159 |
Gain (Loss) on Sale of Assets | - | - | - | - | 238 | - |
Asset Writedown | -22 | -7 | -4 | -12 | -16 | -115 |
Other Unusual Items | -1 | -1 | - | - | - | -70 |
Pretax Income | 5,325 | 4,872 | 5,784 | 6,489 | 7,398 | 6,122 |
Income Tax Expense | 1,703 | 1,514 | 1,656 | 1,967 | 2,099 | 1,796 |
Earnings From Continuing Operations | 3,622 | 3,358 | 4,128 | 4,522 | 5,299 | 4,326 |
Minority Interest in Earnings | - | - | - | -3 | -9 | -6 |
Net Income | 3,622 | 3,358 | 4,128 | 4,519 | 5,290 | 4,320 |
Net Income to Common | 3,622 | 3,358 | 4,128 | 4,519 | 5,290 | 4,320 |
Net Income Growth | -0.47% | -18.65% | -8.65% | -14.57% | 22.45% | 74.41% |
Shares Outstanding (Basic) | 38 | 38 | 39 | 39 | 39 | 39 |
Shares Outstanding (Diluted) | 38 | 38 | 39 | 39 | 39 | 39 |
Shares Change | -0.63% | -1.53% | -0.58% | -0.01% | -0.87% | -0.17% |
EPS (Basic) | 95.36 | 88.35 | 106.95 | 116.40 | 136.24 | 110.29 |
EPS (Diluted) | 95.36 | 88.35 | 106.95 | 116.40 | 136.24 | 110.29 |
EPS Growth | 0.16% | -17.39% | -8.12% | -14.56% | 23.53% | 74.69% |
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 | 2,425 | 3,222 | 2,993 | 5,480 | 1,534 | 3,470 |
Free Cash Flow Per Share | 63.84 | 84.78 | 77.54 | 141.16 | 39.51 | 88.59 |
Dividend Per Share | 36.000 | 36.000 | 42.000 | 46.000 | 36.000 | 26.000 |
Dividend Growth | -14.29% | -14.29% | -8.70% | 27.78% | 38.46% | 44.44% |
Gross Margin | 24.94% | 24.03% | 24.52% | 23.81% | 24.78% | 25.79% |
Operating Margin | 11.15% | 10.12% | 11.70% | 12.31% | 13.83% | 13.20% |
Profit Margin | 8.31% | 7.76% | 8.95% | 9.44% | 10.86% | 10.03% |
Free Cash Flow Margin | 5.56% | 7.44% | 6.49% | 11.44% | 3.15% | 8.06% |
EBITDA | 6,139 | 5,555 | 6,482 | 6,962 | 7,803 | 6,762 |
EBITDA Margin | 14.09% | 12.83% | 14.05% | 14.54% | 16.02% | 15.70% |
D&A For EBITDA | 1,278 | 1,176 | 1,085 | 1,065 | 1,068 | 1,078 |
EBIT | 4,861 | 4,379 | 5,397 | 5,897 | 6,735 | 5,684 |
EBIT Margin | 11.15% | 10.12% | 11.70% | 12.31% | 13.83% | 13.20% |
Effective Tax Rate | 31.98% | 31.08% | 28.63% | 30.31% | 28.37% | 29.34% |