Estic Corporation (TYO:6161)
Japan · Delayed Price · Currency is JPY 1,023.00
-4.00 (-0.39%)
Jan 23, 2026, 10:06 AM 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 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 | 2016 - 2020 |
| 7,607 | 7,881 | 7,127 | 6,718 | 5,754 | 5,294 | Upgrade | |
Revenue Growth (YoY) | -0.61% | 10.58% | 6.09% | 16.75% | 8.69% | -21.84% | Upgrade |
Cost of Revenue | 3,974 | 4,218 | 3,837 | 3,551 | 3,174 | 2,962 | Upgrade |
Gross Profit | 3,633 | 3,663 | 3,290 | 3,167 | 2,580 | 2,332 | Upgrade |
Selling, General & Admin | 1,623 | 1,610 | 1,416 | 1,285 | 1,102 | 963 | Upgrade |
Research & Development | 415 | 415 | 384 | 398 | 357 | 313 | Upgrade |
Operating Expenses | 2,038 | 2,025 | 1,800 | 1,683 | 1,459 | 1,276 | Upgrade |
Operating Income | 1,595 | 1,638 | 1,490 | 1,484 | 1,121 | 1,056 | Upgrade |
Interest & Investment Income | 16 | 8 | 4 | 3 | 2 | 2 | Upgrade |
Earnings From Equity Investments | 48 | 66 | 56 | 36 | 27 | 5 | Upgrade |
Currency Exchange Gain (Loss) | -18 | - | -1 | 2 | 36 | -14 | Upgrade |
Other Non Operating Income (Expenses) | 23 | 10 | 1 | 8 | 10 | 22 | Upgrade |
EBT Excluding Unusual Items | 1,664 | 1,722 | 1,550 | 1,533 | 1,196 | 1,071 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | 4 | -2 | - | - | Upgrade |
Pretax Income | 1,664 | 1,722 | 1,554 | 1,531 | 1,196 | 1,071 | Upgrade |
Income Tax Expense | 476 | 501 | 402 | 428 | 363 | 330 | Upgrade |
Earnings From Continuing Operations | 1,188 | 1,221 | 1,152 | 1,103 | 833 | 741 | Upgrade |
Minority Interest in Earnings | -46 | -40 | -19 | -24 | -13 | -12 | Upgrade |
Net Income | 1,142 | 1,181 | 1,133 | 1,079 | 820 | 729 | Upgrade |
Net Income to Common | 1,142 | 1,181 | 1,133 | 1,079 | 820 | 729 | Upgrade |
Net Income Growth | 4.20% | 4.24% | 5.00% | 31.59% | 12.48% | -38.89% | Upgrade |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 | Upgrade |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 | Upgrade |
Shares Change (YoY) | 0.10% | 0.11% | 0.11% | 0.11% | 0.06% | -4.28% | Upgrade |
EPS (Basic) | 114.67 | 118.65 | 113.95 | 108.63 | 82.64 | 73.52 | Upgrade |
EPS (Diluted) | 114.67 | 118.65 | 113.95 | 108.63 | 82.64 | 73.52 | Upgrade |
EPS Growth | 4.09% | 4.12% | 4.89% | 31.45% | 12.41% | -36.16% | Upgrade |
Free Cash Flow | 332 | 1,987 | -319 | 371 | 957 | 956 | Upgrade |
Free Cash Flow Per Share | 33.34 | 199.62 | -32.08 | 37.35 | 96.45 | 96.41 | Upgrade |
Dividend Per Share | 28.000 | 28.000 | 25.000 | 23.000 | - | 15.250 | Upgrade |
Dividend Growth | 12.00% | 12.00% | 8.70% | - | - | -37.11% | Upgrade |
Gross Margin | 47.76% | 46.48% | 46.16% | 47.14% | 44.84% | 44.05% | Upgrade |
Operating Margin | 20.97% | 20.78% | 20.91% | 22.09% | 19.48% | 19.95% | Upgrade |
Profit Margin | 15.01% | 14.99% | 15.90% | 16.06% | 14.25% | 13.77% | Upgrade |
Free Cash Flow Margin | 4.36% | 25.21% | -4.48% | 5.52% | 16.63% | 18.06% | Upgrade |
EBITDA | 1,772 | 1,824 | 1,640 | 1,600 | 1,238 | 1,203 | Upgrade |
EBITDA Margin | 23.29% | 23.14% | 23.01% | 23.82% | 21.52% | 22.72% | Upgrade |
D&A For EBITDA | 177 | 186 | 150 | 116 | 117 | 147 | Upgrade |
EBIT | 1,595 | 1,638 | 1,490 | 1,484 | 1,121 | 1,056 | Upgrade |
EBIT Margin | 20.97% | 20.78% | 20.91% | 22.09% | 19.48% | 19.95% | Upgrade |
Effective Tax Rate | 28.61% | 29.09% | 25.87% | 27.96% | 30.35% | 30.81% | Upgrade |
Updated Sep 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.