Shoei Co., Ltd. (TYO:7839)
Japan · Delayed Price · Currency is JPY 1,714.00
-28.00 (-1.61%)
At close: Feb 13, 2026
Shoei Income Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
| 32,039 | 32,363 | 35,790 | 33,616 | 28,953 | 23,752 | |
Revenue Growth (YoY) | -9.71% | -9.57% | 6.47% | 16.11% | 21.90% | 21.94% |
Cost of Revenue | 17,279 | 17,340 | 19,675 | 18,314 | 15,777 | 13,652 |
Gross Profit | 14,760 | 15,023 | 16,115 | 15,302 | 13,176 | 10,100 |
Selling, General & Admin | 6,056 | 5,882 | 5,546 | 5,266 | 4,626 | 3,909 |
Operating Expenses | 6,299 | 6,124 | 5,785 | 5,476 | 4,794 | 4,075 |
Operating Income | 8,461 | 8,899 | 10,330 | 9,826 | 8,382 | 6,025 |
Interest Expense | -21.58 | -21 | -23 | -8 | -7 | -6 |
Interest & Investment Income | 22.18 | 22 | 8 | 8 | 2 | - |
Currency Exchange Gain (Loss) | -24.18 | -38 | 164 | -6 | 99 | 54 |
Other Non Operating Income (Expenses) | 13.16 | 38 | 23 | 37 | 27 | 19 |
EBT Excluding Unusual Items | 8,451 | 8,900 | 10,502 | 9,857 | 8,503 | 6,092 |
Gain (Loss) on Sale of Assets | - | - | - | 1 | -1 | 1 |
Asset Writedown | -33.66 | -17 | -29 | - | - | - |
Legal Settlements | 7.3 | - | - | - | - | - |
Other Unusual Items | 7.23 | - | - | - | - | - |
Pretax Income | 8,431 | 8,883 | 10,473 | 9,858 | 8,502 | 6,093 |
Income Tax Expense | 2,445 | 2,565 | 3,096 | 2,790 | 2,484 | 1,686 |
Net Income | 5,987 | 6,318 | 7,377 | 7,068 | 6,018 | 4,407 |
Net Income to Common | 5,987 | 6,318 | 7,377 | 7,068 | 6,018 | 4,407 |
Net Income Growth | -17.63% | -14.36% | 4.37% | 17.45% | 36.55% | 31.63% |
Shares Outstanding (Basic) | 53 | 53 | 53 | 54 | 54 | 54 |
Shares Outstanding (Diluted) | 53 | 53 | 53 | 54 | 54 | 54 |
Shares Change (YoY) | -0.03% | -0.34% | -1.72% | 0.02% | -0.07% | -0.69% |
EPS (Basic) | 113.98 | 120.21 | 139.89 | 131.72 | 112.18 | 82.09 |
EPS (Diluted) | 113.98 | 120.21 | 139.89 | 131.72 | 112.18 | 82.09 |
EPS Growth | -17.60% | -14.06% | 6.20% | 17.43% | 36.65% | 32.54% |
Free Cash Flow | - | 8,442 | 6,564 | 4,117 | 4,389 | 4,046 |
Free Cash Flow Per Share | - | 160.63 | 124.47 | 76.73 | 81.81 | 75.37 |
Dividend Per Share | 60.000 | 60.000 | 70.000 | 66.000 | 56.000 | 41.000 |
Dividend Growth | -14.29% | -14.29% | 6.06% | 17.86% | 36.59% | 32.26% |
Gross Margin | 46.07% | 46.42% | 45.03% | 45.52% | 45.51% | 42.52% |
Operating Margin | 26.41% | 27.50% | 28.86% | 29.23% | 28.95% | 25.37% |
Profit Margin | 18.68% | 19.52% | 20.61% | 21.03% | 20.79% | 18.55% |
Free Cash Flow Margin | - | 26.09% | 18.34% | 12.25% | 15.16% | 17.03% |
EBITDA | - | 10,363 | 12,067 | 11,312 | 9,396 | 7,116 |
EBITDA Margin | - | 32.02% | 33.72% | 33.65% | 32.45% | 29.96% |
D&A For EBITDA | 1,396 | 1,464 | 1,737 | 1,486 | 1,014 | 1,091 |
EBIT | 8,461 | 8,899 | 10,330 | 9,826 | 8,382 | 6,025 |
EBIT Margin | 26.41% | 27.50% | 28.86% | 29.23% | 28.95% | 25.37% |
Effective Tax Rate | 29.00% | 28.88% | 29.56% | 28.30% | 29.22% | 27.67% |
Advertising Expenses | - | 1,297 | 1,150 | 1,079 | 995 | 802 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.