Semba Corporation (TYO:6540)
Japan · Delayed Price · Currency is JPY 1,878.00
+20.00 (1.08%)
Jan 23, 2026, 3:30 PM JST
Semba Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 32,181 | 28,956 | 24,886 | 22,810 | 19,270 | 21,707 | Upgrade | |
Revenue Growth (YoY) | 13.31% | 16.36% | 9.10% | 18.37% | -11.23% | -23.47% | Upgrade |
Cost of Revenue | 25,940 | 23,201 | 20,378 | 18,995 | 16,052 | 18,566 | Upgrade |
Gross Profit | 6,241 | 5,755 | 4,508 | 3,815 | 3,218 | 3,141 | Upgrade |
Selling, General & Admin | 4,104 | 3,834 | 3,223 | 3,036 | 2,757 | 2,765 | Upgrade |
Operating Expenses | 4,099 | 3,829 | 3,220 | 3,029 | 2,755 | 2,760 | Upgrade |
Operating Income | 2,142 | 1,926 | 1,288 | 786 | 463 | 381 | Upgrade |
Interest & Investment Income | 26 | 21 | 11 | 6 | 5 | 10 | Upgrade |
Currency Exchange Gain (Loss) | -32 | 71 | 60 | -69 | -10 | -1 | Upgrade |
Other Non Operating Income (Expenses) | 3 | -4 | 3 | 23 | 12 | 18 | Upgrade |
EBT Excluding Unusual Items | 2,139 | 2,014 | 1,362 | 746 | 470 | 408 | Upgrade |
Gain (Loss) on Sale of Investments | -5 | 129 | -19 | 88 | -37 | 269 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | 138 | - | 62 | - | Upgrade |
Asset Writedown | -15 | -13 | - | - | - | -8 | Upgrade |
Other Unusual Items | - | -26 | 25 | - | -30 | -25 | Upgrade |
Pretax Income | 2,119 | 2,104 | 1,506 | 834 | 465 | 644 | Upgrade |
Income Tax Expense | 621 | 605 | 473 | 383 | 169 | 287 | Upgrade |
Net Income | 1,498 | 1,499 | 1,033 | 451 | 296 | 357 | Upgrade |
Net Income to Common | 1,498 | 1,499 | 1,033 | 451 | 296 | 357 | Upgrade |
Net Income Growth | 6.02% | 45.11% | 129.05% | 52.36% | -17.09% | -62.97% | Upgrade |
Shares Outstanding (Basic) | 11 | 11 | 10 | 10 | 10 | 10 | Upgrade |
Shares Outstanding (Diluted) | 11 | 11 | 11 | 10 | 10 | 10 | Upgrade |
Shares Change (YoY) | 0.62% | 0.79% | 0.68% | - | 0.18% | 0.68% | Upgrade |
EPS (Basic) | 140.63 | 142.08 | 99.88 | 43.95 | 28.98 | 35.22 | Upgrade |
EPS (Diluted) | 140.26 | 140.75 | 97.84 | 43.02 | 28.27 | 34.10 | Upgrade |
EPS Growth | 5.32% | 43.86% | 127.43% | 52.18% | -17.10% | -63.20% | Upgrade |
Free Cash Flow | - | 3,403 | -686 | 1,214 | 495 | 422 | Upgrade |
Free Cash Flow Per Share | - | 319.47 | -64.91 | 115.66 | 47.16 | 40.27 | Upgrade |
Dividend Per Share | 60.000 | 60.000 | 50.000 | 33.000 | 25.000 | 20.000 | Upgrade |
Dividend Growth | 20.00% | 20.00% | 51.52% | 32.00% | 25.00% | -55.56% | Upgrade |
Gross Margin | 19.39% | 19.88% | 18.12% | 16.73% | 16.70% | 14.47% | Upgrade |
Operating Margin | 6.66% | 6.65% | 5.18% | 3.45% | 2.40% | 1.75% | Upgrade |
Profit Margin | 4.66% | 5.18% | 4.15% | 1.98% | 1.54% | 1.65% | Upgrade |
Free Cash Flow Margin | - | 11.75% | -2.76% | 5.32% | 2.57% | 1.94% | Upgrade |
EBITDA | 2,271 | 2,062 | 1,433 | 921 | 603 | 506 | Upgrade |
EBITDA Margin | 7.06% | 7.12% | 5.76% | 4.04% | 3.13% | 2.33% | Upgrade |
D&A For EBITDA | 129.25 | 136 | 145 | 135 | 140 | 125 | Upgrade |
EBIT | 2,142 | 1,926 | 1,288 | 786 | 463 | 381 | Upgrade |
EBIT Margin | 6.66% | 6.65% | 5.18% | 3.45% | 2.40% | 1.75% | Upgrade |
Effective Tax Rate | 29.31% | 28.75% | 31.41% | 45.92% | 36.34% | 44.56% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.