Ebara Jitsugyo Co.,Ltd. (TYO:6328)
Japan · Delayed Price · Currency is JPY 2,376.00
-39.00 (-1.61%)
Sep 8, 2026, 3:30 PM JST
Ebara Jitsugyo Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 41,223 | 41,211 | 37,503 | 36,280 | 30,228 | 32,485 |
Other Revenue | - | - | - | - | 1 | - |
| 41,223 | 41,211 | 37,503 | 36,280 | 30,229 | 32,485 | |
Revenue Growth | 4.06% | 9.89% | 3.37% | 20.02% | -6.94% | 7.39% |
Cost of Revenue | 26,911 | 27,283 | 25,776 | 25,138 | 20,947 | 21,995 |
Gross Profit | 14,312 | 13,928 | 11,727 | 11,142 | 9,282 | 10,490 |
Selling, General & Admin | 7,193 | 7,071 | 6,682 | 6,385 | 5,785 | 5,834 |
Research & Development | 735 | 735 | 793 | 732 | 740 | 673 |
Operating Expenses | 7,928 | 7,806 | 7,475 | 7,117 | 6,525 | 6,507 |
Operating Income | 6,384 | 6,122 | 4,252 | 4,025 | 2,757 | 3,983 |
Interest Expense | -11 | -10 | -7 | -5 | -5 | -6 |
Interest & Investment Income | 154 | 143 | 124 | 120 | 114 | 105 |
Currency Exchange Gain (Loss) | -9 | -12 | -6 | -16 | -14 | -6 |
Other Non Operating Income (Expenses) | 66 | 73 | 79 | 40 | 77 | 34 |
EBT Excluding Unusual Items | 6,584 | 6,316 | 4,442 | 4,164 | 2,929 | 4,110 |
Gain (Loss) on Sale of Investments | -97 | -96 | 104 | 201 | 140 | 312 |
Gain (Loss) on Sale of Assets | -23 | -58 | -7 | - | -20 | - |
Asset Writedown | - | - | - | - | - | -30 |
Other Unusual Items | -1 | -1 | -1 | - | -1 | -1 |
Pretax Income | 6,463 | 6,161 | 4,538 | 4,365 | 3,048 | 4,391 |
Income Tax Expense | 1,882 | 1,777 | 1,381 | 1,224 | 879 | 1,232 |
Net Income | 4,581 | 4,384 | 3,157 | 3,141 | 2,169 | 3,159 |
Net Income to Common | 4,581 | 4,384 | 3,157 | 3,141 | 2,169 | 3,159 |
Net Income Growth | 20.97% | 38.87% | 0.51% | 44.81% | -31.34% | 34.88% |
Shares Outstanding (Basic) | 24 | 24 | 24 | 24 | 24 | 25 |
Shares Outstanding (Diluted) | 24 | 24 | 24 | 24 | 24 | 25 |
Shares Change | -0.35% | -0.45% | 0.12% | -2.51% | -1.93% | -1.60% |
EPS (Basic) | 192.76 | 184.22 | 132.07 | 131.55 | 88.57 | 126.50 |
EPS (Diluted) | 192.76 | 184.22 | 132.07 | 131.55 | 88.57 | 126.50 |
EPS Growth | 21.40% | 39.49% | 0.39% | 48.54% | -29.98% | 37.08% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 2,139 | 1,036 | 1,805 | 4,593 | 1,373 | 2,701 |
Free Cash Flow Per Share | 90.01 | 43.53 | 75.51 | 192.37 | 56.06 | 108.16 |
Dividend Per Share | 62.500 | 50.000 | 47.500 | 42.500 | 42.500 | 42.500 |
Dividend Growth | 28.21% | 5.26% | 11.77% | 0% | 0% | 54.55% |
Gross Margin | 34.72% | 33.80% | 31.27% | 30.71% | 30.71% | 32.29% |
Operating Margin | 15.49% | 14.85% | 11.34% | 11.09% | 9.12% | 12.26% |
Profit Margin | 11.11% | 10.64% | 8.42% | 8.66% | 7.17% | 9.72% |
Free Cash Flow Margin | 5.19% | 2.51% | 4.81% | 12.66% | 4.54% | 8.31% |
EBITDA | 6,621 | 6,356 | 4,513 | 4,275 | 2,988 | 4,190 |
EBITDA Margin | 16.06% | 15.42% | 12.03% | 11.78% | 9.88% | 12.90% |
D&A For EBITDA | 237 | 234 | 261 | 250 | 231 | 207 |
EBIT | 6,384 | 6,122 | 4,252 | 4,025 | 2,757 | 3,983 |
EBIT Margin | 15.49% | 14.85% | 11.34% | 11.09% | 9.12% | 12.26% |
Effective Tax Rate | 29.12% | 28.84% | 30.43% | 28.04% | 28.84% | 28.06% |