Musashi Seimitsu Industry Co., Ltd. (TYO:7220)
Japan · Delayed Price · Currency is JPY 2,228.00
-208.00 (-8.54%)
Feb 13, 2026, 3:30 PM JST
Musashi Seimitsu Industry 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 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
| 343,560 | 347,196 | 349,917 | 301,500 | 241,896 | 204,714 | |
Revenue Growth (YoY) | -1.60% | -0.78% | 16.06% | 24.64% | 18.16% | -13.39% |
Cost of Revenue | 289,339 | 294,535 | 299,204 | 266,049 | 209,861 | 175,035 |
Gross Profit | 54,221 | 52,661 | 50,713 | 35,451 | 32,035 | 29,679 |
Selling, General & Admin | 31,419 | 30,476 | 29,848 | 25,592 | 21,544 | 20,132 |
Other Operating Expenses | - | - | 6 | - | - | - |
Operating Expenses | 34,866 | 33,064 | 32,730 | 27,923 | 23,621 | 22,171 |
Operating Income | 19,355 | 19,597 | 17,983 | 7,528 | 8,414 | 7,508 |
Interest Expense | -2,112 | -2,363 | -2,808 | -1,377 | -648 | -543 |
Interest & Investment Income | 929 | 1,052 | 864 | 670 | 540 | 379 |
Earnings From Equity Investments | -287 | -363 | -394 | -231 | -37 | - |
Currency Exchange Gain (Loss) | 1,267 | -516 | 49 | 351 | 1,061 | 499 |
Other Non Operating Income (Expenses) | 404 | 575 | -42 | -37 | 212 | 514 |
EBT Excluding Unusual Items | 19,556 | 17,982 | 15,652 | 6,904 | 9,542 | 8,357 |
Gain (Loss) on Sale of Investments | -2,961 | -1,957 | -1,696 | -525 | -380 | 798 |
Gain (Loss) on Sale of Assets | 45 | 46 | 72 | 3 | 30 | 123 |
Asset Writedown | -95 | -793 | -295 | -139 | -479 | -136 |
Legal Settlements | -172 | - | - | - | - | - |
Other Unusual Items | 94 | 69 | -20 | 752 | -1 | 602 |
Pretax Income | 9,264 | 15,347 | 13,713 | 6,995 | 8,712 | 9,744 |
Income Tax Expense | 6,174 | 6,382 | 5,402 | 4,582 | 3,136 | 2,433 |
Earnings From Continuing Operations | 3,090 | 8,965 | 8,311 | 2,413 | 5,576 | 7,311 |
Minority Interest in Earnings | -1,172 | -1,183 | -390 | 23 | -147 | 67 |
Net Income | 1,918 | 7,782 | 7,921 | 2,436 | 5,429 | 7,378 |
Net Income to Common | 1,918 | 7,782 | 7,921 | 2,436 | 5,429 | 7,378 |
Net Income Growth | -71.42% | -1.75% | 225.16% | -55.13% | -26.42% | - |
Shares Outstanding (Basic) | 66 | 66 | 65 | 65 | 65 | 65 |
Shares Outstanding (Diluted) | 66 | 66 | 65 | 65 | 65 | 65 |
Shares Change (YoY) | 0.11% | 0.27% | 0.07% | 0.05% | 0.06% | 0.10% |
EPS (Basic) | 29.27 | 118.79 | 121.24 | 37.31 | 83.20 | 113.13 |
EPS (Diluted) | 29.27 | 118.79 | 121.24 | 37.31 | 83.20 | 113.13 |
EPS Growth | -71.44% | -2.02% | 224.94% | -55.15% | -26.46% | - |
Free Cash Flow | - | 16,863 | 19,000 | 5,115 | -11,006 | 5,735 |
Free Cash Flow Per Share | - | 257.40 | 290.81 | 78.34 | -168.66 | 87.94 |
Dividend Per Share | 50.000 | 50.000 | 40.000 | 30.000 | 45.000 | 35.000 |
Dividend Growth | - | 25.00% | 33.33% | -33.33% | 28.57% | 11.11% |
Gross Margin | - | 15.17% | 14.49% | 11.76% | 13.24% | 14.50% |
Operating Margin | 5.63% | 5.64% | 5.14% | 2.50% | 3.48% | 3.67% |
Profit Margin | 0.56% | 2.24% | 2.26% | 0.81% | 2.24% | 3.60% |
Free Cash Flow Margin | - | 4.86% | 5.43% | 1.70% | -4.55% | 2.80% |
EBITDA | 37,597 | 38,518 | 37,809 | 26,436 | 25,378 | 23,727 |
EBITDA Margin | - | 11.09% | 10.80% | 8.77% | 10.49% | 11.59% |
D&A For EBITDA | 18,242 | 18,921 | 19,826 | 18,908 | 16,964 | 16,219 |
EBIT | 19,355 | 19,597 | 17,983 | 7,528 | 8,414 | 7,508 |
EBIT Margin | - | 5.64% | 5.14% | 2.50% | 3.48% | 3.67% |
Effective Tax Rate | - | 41.59% | 39.39% | 65.50% | 36.00% | 24.97% |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.