Yamaha Motor Co., Ltd. (TYO:7272)
Japan · Delayed Price · Currency is JPY 1,238.50
+12.50 (1.02%)
May 27, 2026, 12:50 PM JST
Yamaha Motor Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,638,377 | 2,534,203 | 2,576,179 | 2,414,759 | 2,248,456 | 1,812,496 | |
Revenue Growth (YoY) | 3.06% | -1.63% | 6.69% | 7.40% | 24.05% | 23.19% |
Cost of Revenue | 1,833,543 | 1,749,658 | 1,754,214 | 1,699,409 | 1,614,711 | 1,305,655 |
Gross Profit | 804,834 | 784,545 | 821,965 | 715,350 | 633,745 | 506,841 |
Selling, General & Admin | 525,653 | 522,229 | 505,828 | 453,226 | 399,217 | 318,595 |
Research & Development | 158,910 | 158,910 | 136,697 | - | - | - |
Other Operating Expenses | -6,961 | -5,675 | -3,767 | 10,765 | 9,414 | 5,837 |
Operating Expenses | 677,602 | 675,464 | 638,758 | 464,694 | 408,880 | 324,498 |
Operating Income | 127,232 | 109,081 | 183,207 | 250,656 | 224,865 | 182,343 |
Interest Expense | -12,413 | -11,883 | -13,620 | -9,296 | -4,174 | -2,650 |
Interest & Investment Income | 10,973 | 12,977 | 14,092 | 9,933 | 5,751 | 4,405 |
Earnings From Equity Investments | 10,994 | 10,079 | 7,062 | 4,249 | 5,296 | 4,089 |
Currency Exchange Gain (Loss) | 5,935 | 5,935 | 1,587 | -1,389 | 4,604 | 2,065 |
Other Non Operating Income (Expenses) | - | -2 | -21 | 1,246 | 1,830 | 440 |
EBT Excluding Unusual Items | 142,721 | 126,187 | 192,307 | 255,399 | 238,172 | 190,692 |
Gain (Loss) on Sale of Investments | -360 | -360 | -380 | -8,677 | 2,378 | 11,830 |
Gain (Loss) on Sale of Assets | 17,578 | 17,578 | -178 | 2,485 | 2,372 | -1,152 |
Asset Writedown | -10,209 | -10,209 | -8,575 | -7,527 | 2,876 | -788 |
Other Unusual Items | - | - | - | - | -1 | -879 |
Pretax Income | 149,730 | 133,196 | 183,174 | 241,680 | 245,797 | 199,703 |
Income Tax Expense | 103,963 | 98,258 | 58,605 | 63,211 | 56,216 | 35,572 |
Earnings From Continuing Operations | 45,767 | 34,938 | 124,569 | 178,469 | 189,581 | 164,131 |
Minority Interest in Earnings | -19,070 | -18,829 | -16,500 | -14,350 | -15,142 | -8,553 |
Net Income | 26,697 | 16,109 | 108,069 | 164,119 | 174,439 | 155,578 |
Net Income to Common | 26,697 | 16,109 | 108,069 | 164,119 | 174,439 | 155,578 |
Net Income Growth | -67.75% | -85.09% | -34.15% | -5.92% | 12.12% | 193.14% |
Shares Outstanding (Basic) | 970 | 971 | 981 | 1,003 | 1,023 | 1,047 |
Shares Outstanding (Diluted) | 970 | 972 | 982 | 1,004 | 1,024 | 1,047 |
Shares Change (YoY) | -0.78% | -1.03% | -2.20% | -1.95% | -2.26% | -0.09% |
EPS (Basic) | 27.52 | 16.59 | 110.12 | 163.57 | 170.49 | 148.56 |
EPS (Diluted) | 27.51 | 16.58 | 110.10 | 163.52 | 170.42 | 148.56 |
EPS Growth | -67.50% | -84.94% | -32.67% | -4.05% | 14.72% | 193.41% |
Free Cash Flow | 69,448 | 25,339 | 60,965 | -29,762 | -18,467 | 74,572 |
Free Cash Flow Per Share | 71.56 | 26.08 | 62.11 | -29.65 | -18.04 | 71.21 |
Dividend Per Share | 35.000 | 35.000 | 50.000 | 48.333 | 41.667 | 38.333 |
Dividend Growth | -30.00% | -30.00% | 3.45% | 16.00% | 8.70% | 91.67% |
Gross Margin | 30.50% | 30.96% | 31.91% | 29.62% | 28.19% | 27.96% |
Operating Margin | 4.82% | 4.30% | 7.11% | 10.38% | 10.00% | 10.06% |
Profit Margin | 1.01% | 0.64% | 4.20% | 6.80% | 7.76% | 8.58% |
Free Cash Flow Margin | 2.63% | 1.00% | 2.37% | -1.23% | -0.82% | 4.11% |
EBITDA | 217,792 | 197,847 | 266,274 | 313,879 | 284,689 | 233,472 |
EBITDA Margin | 8.25% | 7.81% | 10.34% | 13.00% | 12.66% | 12.88% |
D&A For EBITDA | 90,560 | 88,766 | 83,067 | 63,223 | 59,824 | 51,129 |
EBIT | 127,232 | 109,081 | 183,207 | 250,656 | 224,865 | 182,343 |
EBIT Margin | 4.82% | 4.30% | 7.11% | 10.38% | 10.00% | 10.06% |
Effective Tax Rate | 69.43% | 73.77% | 31.99% | 26.16% | 22.87% | 17.81% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.