Muraki Corporation (TYO:7477)

Muraki 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	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	7,640	7,543	7,409	7,334	7,213	7,315
Revenue Growth (YoY)	1.41%	1.81%	1.02%	1.68%	-1.39%	2.74%
Cost of Revenue	5,848	5,769	5,653	5,567	5,482	5,613
Gross Profit	1,792	1,774	1,756	1,767	1,731	1,702
Selling, General & Admin	1,639	1,595	1,550	1,565	1,586	1,599
Operating Expenses	1,674	1,630	1,563	1,573	1,595	1,611
Operating Income	118	144	193	194	136	91
Interest Expense	-	-	-	-	-1	-2
Interest & Investment Income	9	7	6	6	7	4
Other Non Operating Income (Expenses)	16	16	16	17	14	16
EBT Excluding Unusual Items	143	167	215	217	156	109
Pretax Income	143	167	215	217	156	109
Income Tax Expense	80	77	17	92	54	42
Net Income	63	90	198	125	102	67
Net Income to Common	63	90	198	125	102	67
Net Income Growth	-40.57%	-54.55%	58.40%	22.55%	52.24%	86.11%
Shares Outstanding (Basic)	1	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1	1
EPS (Basic)	44.40	63.42	139.53	88.09	71.88	47.22
EPS (Diluted)	44.40	63.42	139.53	88.09	71.88	47.22
EPS Growth	-40.57%	-54.55%	58.40%	22.55%	52.24%	86.11%
Free Cash Flow	43	117	105	252	110	169
Free Cash Flow Per Share	30.30	82.45	74.00	177.59	77.52	119.10
Dividend Per Share	32.500	30.000	25.000	20.000	20.000	10.000
Dividend Growth	18.18%	20.00%	25.00%	-	100.00%	-
Gross Margin	23.46%	23.52%	23.70%	24.09%	24.00%	23.27%
Operating Margin	1.54%	1.91%	2.60%	2.65%	1.88%	1.24%
Profit Margin	0.83%	1.19%	2.67%	1.70%	1.41%	0.92%
Free Cash Flow Margin	0.56%	1.55%	1.42%	3.44%	1.52%	2.31%
EBITDA	166	185	210	206	149	112
EBITDA Margin	2.17%	2.45%	2.83%	2.81%	2.07%	1.53%
D&A For EBITDA	48	41	17	12	13	21
EBIT	118	144	193	194	136	91
EBIT Margin	1.54%	1.91%	2.60%	2.65%	1.88%	1.24%
Effective Tax Rate	55.94%	46.11%	7.91%	42.40%	34.62%	38.53%
Advertising Expenses	-	4	4	3	2	2

Source: S&P Global Market Intelligence. Standard template. Financial Sources.