Maezawa Industries, Inc. (TYO:6489)
Japan · Delayed Price · Currency is JPY 2,155.00
-6.00 (-0.28%)
Feb 10, 2026, 3:30 PM JST
Maezawa Industries Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 |
| 38,422 | 37,499 | 36,511 | 32,369 | 30,903 | 31,810 | |
Revenue Growth (YoY) | 0.99% | 2.71% | 12.80% | 4.74% | -2.85% | 6.23% |
Cost of Revenue | 26,449 | 26,234 | 25,434 | 22,926 | 21,953 | 22,950 |
Gross Profit | 11,973 | 11,265 | 11,077 | 9,443 | 8,950 | 8,860 |
Selling, General & Admin | 6,416 | 6,188 | 5,765 | 5,693 | 5,415 | 5,165 |
Research & Development | 423 | 423 | 436 | 523 | 496 | 473 |
Operating Expenses | 6,839 | 6,611 | 6,201 | 6,216 | 5,911 | 5,638 |
Operating Income | 5,134 | 4,654 | 4,876 | 3,227 | 3,039 | 3,222 |
Interest Expense | -29 | -27 | -17 | -16 | -18 | -19 |
Interest & Investment Income | 171 | 129 | 110 | 106 | 83 | 74 |
Other Non Operating Income (Expenses) | 8 | 11 | 23 | 27 | 59 | 100 |
EBT Excluding Unusual Items | 5,284 | 4,767 | 4,992 | 3,344 | 3,163 | 3,377 |
Gain (Loss) on Sale of Assets | -4 | -4 | 10 | - | 4 | - |
Asset Writedown | -151 | -182 | -43 | -22 | -29 | -38 |
Legal Settlements | - | - | - | - | -44 | - |
Other Unusual Items | -149 | - | - | -1 | - | -1 |
Pretax Income | 4,980 | 4,581 | 4,959 | 3,321 | 3,094 | 3,338 |
Income Tax Expense | 1,637 | 1,504 | 1,428 | 691 | 952 | 849 |
Net Income | 3,343 | 3,077 | 3,531 | 2,630 | 2,142 | 2,489 |
Net Income to Common | 3,343 | 3,077 | 3,531 | 2,630 | 2,142 | 2,489 |
Net Income Growth | -6.67% | -12.86% | 34.26% | 22.78% | -13.94% | 131.53% |
Shares Outstanding (Basic) | 18 | 18 | 18 | 18 | 18 | 19 |
Shares Outstanding (Diluted) | 18 | 18 | 18 | 18 | 18 | 19 |
Shares Change (YoY) | -0.92% | -1.74% | -1.00% | -0.47% | -2.54% | -1.39% |
EPS (Basic) | 189.93 | 174.37 | 196.63 | 144.98 | 117.53 | 133.10 |
EPS (Diluted) | 189.93 | 174.37 | 196.63 | 144.98 | 117.53 | 133.10 |
EPS Growth | -5.80% | -11.32% | 35.62% | 23.36% | -11.70% | 134.79% |
Free Cash Flow | 1,184 | 4,382 | 66 | 1,998 | 1,888 | 2,834 |
Free Cash Flow Per Share | 67.27 | 248.33 | 3.67 | 110.14 | 103.59 | 151.55 |
Dividend Per Share | 54.000 | 48.000 | 36.000 | 28.000 | 24.000 | 20.000 |
Dividend Growth | 35.00% | 33.33% | 28.57% | 16.67% | 20.00% | 42.86% |
Gross Margin | 31.16% | 30.04% | 30.34% | 29.17% | 28.96% | 27.85% |
Operating Margin | 13.36% | 12.41% | 13.36% | 9.97% | 9.83% | 10.13% |
Profit Margin | 8.70% | 8.21% | 9.67% | 8.13% | 6.93% | 7.83% |
Free Cash Flow Margin | 3.08% | 11.69% | 0.18% | 6.17% | 6.11% | 8.91% |
EBITDA | 5,899 | 5,333 | 5,482 | 3,789 | 3,587 | 3,763 |
EBITDA Margin | 15.35% | 14.22% | 15.02% | 11.71% | 11.61% | 11.83% |
D&A For EBITDA | 765 | 679 | 606 | 562 | 548 | 541 |
EBIT | 5,134 | 4,654 | 4,876 | 3,227 | 3,039 | 3,222 |
EBIT Margin | 13.36% | 12.41% | 13.36% | 9.97% | 9.83% | 10.13% |
Effective Tax Rate | 32.87% | 32.83% | 28.80% | 20.81% | 30.77% | 25.43% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.