Stanley Electric Co., Ltd. (TYO: 6923)

Stanley Electric Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2024	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Revenue	490,221	472,397	437,790	382,561	359,710	391,622
Revenue Growth (YoY)	8.73%	7.90%	14.44%	6.35%	-8.15%	-9.79%
Cost of Revenue	398,822	389,507	356,519	311,684	284,735	323,199
Gross Profit	91,399	82,890	81,271	70,877	74,975	68,423
Selling, General & Admin	45,013	41,624	40,730	37,721	34,042	38,801
Operating Expenses	50,444	47,055	46,602	43,133	39,072	43,589
Operating Income	40,955	35,835	34,669	27,744	35,903	24,834
Interest Expense	-238	-176	-181	-90	-97	-247
Interest & Investment Income	8,210	7,288	4,556	3,261	2,600	2,734
Earnings From Equity Investments	2,425	3,476	3,123	2,089	1,303	2,907
Currency Exchange Gain (Loss)	-1,866	1,157	330	1,448	-479	-1,952
Other Non Operating Income (Expenses)	327	483	2,374	2,261	2,052	1,757
EBT Excluding Unusual Items	49,813	48,063	44,871	36,713	41,282	30,033
Gain (Loss) on Sale of Investments	15,321	6,221	2,153	536	-494	-
Gain (Loss) on Sale of Assets	-179	206	74	72	78	19
Asset Writedown	-12,680	-8,261	-1,935	-1,550	-1,480	-1,429
Legal Settlements	-	-	-	-	-248	-
Other Unusual Items	-4,472	-3,212	-276	1	-1,477	-
Pretax Income	47,803	43,017	44,887	35,772	37,661	28,623
Income Tax Expense	10,468	9,764	10,611	8,794	10,377	5,038
Earnings From Continuing Operations	37,335	33,253	34,276	26,978	27,284	23,585
Minority Interest in Earnings	-7,475	-6,756	-7,780	-5,533	-4,366	-5,035
Net Income	29,860	26,497	26,496	21,445	22,918	18,550
Net Income to Common	29,860	26,497	26,496	21,445	22,918	18,550
Net Income Growth	23.34%	0.00%	23.55%	-6.43%	23.55%	-53.93%
Shares Outstanding (Basic)	161	163	163	160	161	162
Shares Outstanding (Diluted)	161	163	163	160	161	162
Shares Change (YoY)	-2.74%	-0.05%	1.79%	-0.38%	-0.93%	-0.91%
EPS (Basic)	185.61	162.41	162.32	133.75	142.39	114.18
EPS (Diluted)	185.60	162.41	162.32	133.73	142.37	114.16
EPS Growth	26.82%	0.06%	21.38%	-6.07%	24.71%	-53.51%
Free Cash Flow	29,284	40,493	40,834	8,438	17,271	22,891
Free Cash Flow Per Share	182.02	248.19	250.15	52.62	107.29	140.87
Dividend Per Share	60.000	55.000	50.000	50.000	45.000	45.000
Dividend Growth	15.38%	10.00%	0%	11.11%	0%	-10.00%
Gross Margin	18.64%	17.55%	18.56%	18.53%	20.84%	17.47%
Operating Margin	8.35%	7.59%	7.92%	7.25%	9.98%	6.34%
Profit Margin	6.09%	5.61%	6.05%	5.61%	6.37%	4.74%
Free Cash Flow Margin	5.97%	8.57%	9.33%	2.21%	4.80%	5.85%
EBITDA	81,991	72,879	76,282	64,061	69,328	56,458
EBITDA Margin	16.73%	15.43%	17.42%	16.75%	19.27%	14.42%
D&A For EBITDA	41,036	37,044	41,613	36,317	33,425	31,624
EBIT	40,955	35,835	34,669	27,744	35,903	24,834
EBIT Margin	8.35%	7.59%	7.92%	7.25%	9.98%	6.34%
Effective Tax Rate	21.90%	22.70%	23.64%	24.58%	27.55%	17.60%

Source: S&P Capital IQ. Standard template. Financial Sources.