Estic Corporation (TYO:6161)
Japan · Delayed Price · Currency is JPY 1,045.00
-22.00 (-2.06%)
Feb 13, 2026, 3:30 PM JST
Estic 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 20, 2025 | Mar '25 Mar 20, 2025 | Mar '24 Mar 20, 2024 | Mar '23 Mar 20, 2023 | Mar '22 Mar 20, 2022 | Mar '21 Mar 20, 2021 |
| 7,379 | 7,881 | 7,127 | 6,718 | 5,754 | 5,294 | |
Revenue Growth (YoY) | -8.94% | 10.58% | 6.09% | 16.75% | 8.69% | -21.84% |
Cost of Revenue | 3,917 | 4,218 | 3,837 | 3,551 | 3,174 | 2,962 |
Gross Profit | 3,462 | 3,663 | 3,290 | 3,167 | 2,580 | 2,332 |
Selling, General & Admin | 1,656 | 1,610 | 1,416 | 1,285 | 1,102 | 963 |
Research & Development | 415 | 415 | 384 | 398 | 357 | 313 |
Operating Expenses | 2,071 | 2,025 | 1,800 | 1,683 | 1,459 | 1,276 |
Operating Income | 1,391 | 1,638 | 1,490 | 1,484 | 1,121 | 1,056 |
Interest & Investment Income | 20 | 8 | 4 | 3 | 2 | 2 |
Earnings From Equity Investments | 56 | 66 | 56 | 36 | 27 | 5 |
Currency Exchange Gain (Loss) | 12 | - | -1 | 2 | 36 | -14 |
Other Non Operating Income (Expenses) | 24 | 10 | 1 | 8 | 10 | 22 |
EBT Excluding Unusual Items | 1,503 | 1,722 | 1,550 | 1,533 | 1,196 | 1,071 |
Gain (Loss) on Sale of Assets | - | - | 4 | -2 | - | - |
Pretax Income | 1,503 | 1,722 | 1,554 | 1,531 | 1,196 | 1,071 |
Income Tax Expense | 434 | 501 | 402 | 428 | 363 | 330 |
Earnings From Continuing Operations | 1,069 | 1,221 | 1,152 | 1,103 | 833 | 741 |
Minority Interest in Earnings | -41 | -40 | -19 | -24 | -13 | -12 |
Net Income | 1,028 | 1,181 | 1,133 | 1,079 | 820 | 729 |
Net Income to Common | 1,028 | 1,181 | 1,133 | 1,079 | 820 | 729 |
Net Income Growth | -10.84% | 4.24% | 5.00% | 31.59% | 12.48% | -38.89% |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Change (YoY) | 0.10% | 0.11% | 0.11% | 0.11% | 0.06% | -4.28% |
EPS (Basic) | 103.20 | 118.65 | 113.95 | 108.63 | 82.64 | 73.52 |
EPS (Diluted) | 103.20 | 118.65 | 113.95 | 108.63 | 82.64 | 73.52 |
EPS Growth | -10.93% | 4.12% | 4.89% | 31.45% | 12.41% | -36.16% |
Free Cash Flow | - | 1,987 | -319 | 371 | 957 | 956 |
Free Cash Flow Per Share | - | 199.62 | -32.08 | 37.35 | 96.45 | 96.41 |
Dividend Per Share | 28.000 | 28.000 | 25.000 | 23.000 | - | 15.250 |
Dividend Growth | 12.00% | 12.00% | 8.70% | - | - | -37.11% |
Gross Margin | 46.92% | 46.48% | 46.16% | 47.14% | 44.84% | 44.05% |
Operating Margin | 18.85% | 20.78% | 20.91% | 22.09% | 19.48% | 19.95% |
Profit Margin | 13.93% | 14.99% | 15.90% | 16.06% | 14.25% | 13.77% |
Free Cash Flow Margin | - | 25.21% | -4.48% | 5.52% | 16.63% | 18.06% |
EBITDA | 1,604 | 1,824 | 1,640 | 1,600 | 1,238 | 1,203 |
EBITDA Margin | 21.74% | 23.14% | 23.01% | 23.82% | 21.52% | 22.72% |
D&A For EBITDA | 213 | 186 | 150 | 116 | 117 | 147 |
EBIT | 1,391 | 1,638 | 1,490 | 1,484 | 1,121 | 1,056 |
EBIT Margin | 18.85% | 20.78% | 20.91% | 22.09% | 19.48% | 19.95% |
Effective Tax Rate | 28.88% | 29.09% | 25.87% | 27.96% | 30.35% | 30.81% |
Updated Dec 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.