YONEX Co., Ltd. (TYO:7906)
Japan · Delayed Price · Currency is JPY 3,565.00
+105.00 (3.03%)
At close: Feb 10, 2026
YONEX 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 |
| 156,992 | 138,276 | 116,442 | 107,019 | 74,485 | 51,554 | |
Revenue Growth (YoY) | 18.01% | 18.75% | 8.80% | 43.68% | 44.48% | -16.80% |
Cost of Revenue | 88,143 | 76,214 | 64,830 | 61,113 | 41,090 | 30,270 |
Gross Profit | 68,849 | 62,062 | 51,612 | 45,906 | 33,395 | 21,284 |
Selling, General & Admin | 49,291 | 44,046 | 36,798 | 33,309 | 24,736 | 18,034 |
Research & Development | 2,185 | 2,185 | 1,720 | 1,593 | 1,324 | 1,131 |
Amortization of Goodwill & Intangibles | - | - | 43 | 58 | 58 | 58 |
Other Operating Expenses | - | - | 3 | 1 | -248 | 267 |
Operating Expenses | 53,129 | 47,884 | 40,000 | 35,842 | 26,656 | 20,251 |
Operating Income | 15,720 | 14,178 | 11,612 | 10,064 | 6,739 | 1,033 |
Interest Expense | -243 | -148 | -92 | -56 | -27 | -35 |
Interest & Investment Income | 144 | 149 | 97 | 101 | 50 | 28 |
Currency Exchange Gain (Loss) | -555 | -322 | 438 | -315 | 341 | 66 |
Other Non Operating Income (Expenses) | 106 | 61 | 108 | 129 | 143 | 731 |
EBT Excluding Unusual Items | 15,172 | 13,918 | 12,163 | 9,923 | 7,246 | 1,823 |
Gain (Loss) on Sale of Investments | 38 | - | - | - | 401 | - |
Gain (Loss) on Sale of Assets | 46 | 46 | 32 | 38 | - | - |
Asset Writedown | - | - | - | - | - | -3 |
Other Unusual Items | 816 | 927 | 515 | 361 | 174 | 288 |
Pretax Income | 16,072 | 14,891 | 12,710 | 10,322 | 7,821 | 2,108 |
Income Tax Expense | 5,103 | 4,282 | 3,820 | 2,953 | 2,041 | 1,006 |
Earnings From Continuing Operations | 10,969 | 10,609 | 8,890 | 7,369 | 5,780 | 1,102 |
Minority Interest in Earnings | -17 | -18 | -31 | -38 | - | - |
Net Income | 10,952 | 10,591 | 8,859 | 7,331 | 5,780 | 1,102 |
Net Income to Common | 10,952 | 10,591 | 8,859 | 7,331 | 5,780 | 1,102 |
Net Income Growth | -7.41% | 19.55% | 20.84% | 26.83% | 424.50% | -33.29% |
Shares Outstanding (Basic) | 86 | 86 | 86 | 87 | 87 | 88 |
Shares Outstanding (Diluted) | 86 | 86 | 86 | 87 | 87 | 88 |
Shares Change (YoY) | -1.02% | -0.40% | -0.87% | -0.23% | -0.13% | 0.07% |
EPS (Basic) | 128.09 | 122.97 | 102.45 | 84.04 | 66.10 | 12.59 |
EPS (Diluted) | 128.09 | 122.97 | 102.45 | 84.04 | 66.10 | 12.59 |
EPS Growth | -6.46% | 20.03% | 21.91% | 27.13% | 425.17% | -33.34% |
Free Cash Flow | - | 7,177 | 5,915 | -483 | 6,548 | 3,837 |
Free Cash Flow Per Share | - | 83.33 | 68.40 | -5.54 | 74.89 | 43.83 |
Dividend Per Share | 10.000 | 20.000 | 14.000 | 10.000 | 6.000 | 4.500 |
Dividend Growth | -41.18% | 42.86% | 40.00% | 66.67% | 33.33% | -10.00% |
Gross Margin | 43.85% | 44.88% | 44.32% | 42.90% | 44.84% | 41.28% |
Operating Margin | 10.01% | 10.25% | 9.97% | 9.40% | 9.05% | 2.00% |
Profit Margin | 6.98% | 7.66% | 7.61% | 6.85% | 7.76% | 2.14% |
Free Cash Flow Margin | - | 5.19% | 5.08% | -0.45% | 8.79% | 7.44% |
EBITDA | 19,354 | 17,453 | 14,409 | 12,182 | 8,475 | 2,711 |
EBITDA Margin | 12.33% | 12.62% | 12.37% | 11.38% | 11.38% | 5.26% |
D&A For EBITDA | 3,634 | 3,275 | 2,797 | 2,118 | 1,736 | 1,678 |
EBIT | 15,720 | 14,178 | 11,612 | 10,064 | 6,739 | 1,033 |
EBIT Margin | 10.01% | 10.25% | 9.97% | 9.40% | 9.05% | 2.00% |
Effective Tax Rate | 31.75% | 28.76% | 30.05% | 28.61% | 26.10% | 47.72% |
Advertising Expenses | - | 21,608 | 17,482 | 16,508 | 11,624 | 7,283 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.