Musashi Co., Ltd. (TYO:7521)
Japan · Delayed Price · Currency is JPY 2,503.00
-49.00 (-1.92%)
At close: Feb 12, 2026
Musashi 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 |
| 37,263 | 37,391 | 33,140 | 37,072 | 36,213 | 30,261 | |
Revenue Growth (YoY) | 1.54% | 12.83% | -10.61% | 2.37% | 19.67% | -19.50% |
Cost of Revenue | 27,181 | 26,713 | 25,052 | 27,628 | 27,449 | 23,492 |
Gross Profit | 10,082 | 10,678 | 8,088 | 9,444 | 8,764 | 6,769 |
Selling, General & Admin | 6,959 | 7,207 | 6,867 | 6,695 | 6,850 | 6,721 |
Operating Expenses | 7,075 | 7,323 | 7,010 | 6,824 | 7,017 | 6,865 |
Operating Income | 3,007 | 3,355 | 1,078 | 2,620 | 1,747 | -96 |
Interest Expense | -56 | -46 | -39 | -41 | -40 | -34 |
Interest & Investment Income | 156 | 100 | 63 | 57 | 48 | 44 |
Earnings From Equity Investments | -78 | 1,276 | -7 | 26 | 33 | 23 |
Other Non Operating Income (Expenses) | 50 | 52 | 42 | 42 | 59 | 86 |
EBT Excluding Unusual Items | 3,079 | 4,737 | 1,137 | 2,704 | 1,847 | 23 |
Gain (Loss) on Sale of Investments | 3 | - | 27 | -14 | - | - |
Gain (Loss) on Sale of Assets | -204 | - | -15 | - | 1 | -1 |
Asset Writedown | -22 | - | - | - | -27 | - |
Other Unusual Items | - | - | - | -1 | -1 | - |
Pretax Income | 2,856 | 4,737 | 1,149 | 2,689 | 1,820 | 22 |
Income Tax Expense | 1,230 | 1,305 | 382 | 927 | 839 | 50 |
Net Income | 1,626 | 3,432 | 767 | 1,762 | 981 | -28 |
Net Income to Common | 1,626 | 3,432 | 767 | 1,762 | 981 | -28 |
Net Income Growth | -50.47% | 347.46% | -56.47% | 79.61% | - | - |
Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 7 | 7 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 7 | 7 |
Shares Change (YoY) | -0.01% | - | - | -1.77% | -4.97% | -1.79% |
EPS (Basic) | 238.63 | 503.67 | 112.56 | 258.59 | 141.42 | -3.84 |
EPS (Diluted) | 238.63 | 503.67 | 112.56 | 258.59 | 141.42 | -3.84 |
EPS Growth | -50.47% | 347.46% | -56.47% | 82.86% | - | - |
Free Cash Flow | - | 3,122 | -702 | 1,360 | 1,923 | -892 |
Free Cash Flow Per Share | - | 458.17 | -103.02 | 199.59 | 277.21 | -122.19 |
Dividend Per Share | 18.000 | 36.000 | 30.000 | 24.000 | 24.000 | 24.000 |
Dividend Growth | -45.45% | 20.00% | 25.00% | - | - | - |
Gross Margin | 27.06% | 28.56% | 24.41% | 25.47% | 24.20% | 22.37% |
Operating Margin | 8.07% | 8.97% | 3.25% | 7.07% | 4.82% | -0.32% |
Profit Margin | 4.36% | 9.18% | 2.31% | 4.75% | 2.71% | -0.09% |
Free Cash Flow Margin | - | 8.35% | -2.12% | 3.67% | 5.31% | -2.95% |
EBITDA | 3,390 | 3,751 | 1,492 | 3,050 | 2,240 | 302 |
EBITDA Margin | 9.10% | 10.03% | 4.50% | 8.23% | 6.19% | 1.00% |
D&A For EBITDA | 382.5 | 396 | 414 | 430 | 493 | 398 |
EBIT | 3,007 | 3,355 | 1,078 | 2,620 | 1,747 | -96 |
EBIT Margin | 8.07% | 8.97% | 3.25% | 7.07% | 4.82% | -0.32% |
Effective Tax Rate | 43.07% | 27.55% | 33.25% | 34.47% | 46.10% | 227.27% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.