Musashi Seimitsu Industry Co., Ltd. (TYO:7220)

Musashi Seimitsu Industry Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	341,331	347,196	349,917	301,500	241,896	204,714
Revenue Growth (YoY)	-4.23%	-0.78%	16.06%	24.64%	18.16%	-13.39%
Cost of Revenue	289,192	294,535	299,204	266,049	209,861	175,035
Gross Profit	52,139	52,661	50,713	35,451	32,035	29,679
Selling, General & Admin	30,129	30,476	29,848	25,592	21,544	20,132
Other Operating Expenses	-	-	6	-	-	-
Operating Expenses	32,947	33,064	32,730	27,923	23,621	22,171
Operating Income	19,192	19,597	17,983	7,528	8,414	7,508
Interest Expense	-2,216	-2,363	-2,808	-1,377	-648	-543
Interest & Investment Income	1,001	1,052	864	670	540	379
Earnings From Equity Investments	-373	-363	-394	-231	-37	-
Currency Exchange Gain (Loss)	-861	-516	49	351	1,061	499
Other Non Operating Income (Expenses)	245	575	-42	-37	212	514
EBT Excluding Unusual Items	16,988	17,982	15,652	6,904	9,542	8,357
Gain (Loss) on Sale of Investments	-1,946	-1,957	-1,696	-525	-380	798
Gain (Loss) on Sale of Assets	40	46	72	3	30	123
Asset Writedown	-783	-793	-295	-139	-479	-136
Legal Settlements	-165	-	-	-	-	-
Other Unusual Items	94	69	-20	752	-1	602
Pretax Income	14,228	15,347	13,713	6,995	8,712	9,744
Income Tax Expense	6,521	6,382	5,402	4,582	3,136	2,433
Earnings From Continuing Operations	7,707	8,965	8,311	2,413	5,576	7,311
Minority Interest in Earnings	-1,198	-1,183	-390	23	-147	67
Net Income	6,509	7,782	7,921	2,436	5,429	7,378
Net Income to Common	6,509	7,782	7,921	2,436	5,429	7,378
Net Income Growth	-28.34%	-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)	0.21%	0.27%	0.07%	0.05%	0.06%	0.10%
EPS (Basic)	99.34	118.79	121.24	37.31	83.20	113.13
EPS (Diluted)	99.34	118.79	121.24	37.31	83.20	113.13
EPS Growth	-28.49%	-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%	25.00%	33.33%	-33.33%	28.57%	11.11%
Gross Margin	-	15.17%	14.49%	11.76%	13.24%	14.50%
Operating Margin	5.62%	5.64%	5.14%	2.50%	3.48%	3.67%
Profit Margin	1.91%	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	37,887	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	18,695	18,921	19,826	18,908	16,964	16,219
EBIT	19,192	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 Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.