Chori Co., Ltd. (TYO:8014)
Japan · Delayed Price · Currency is JPY 4,545.00
+75.00 (1.68%)
Feb 12, 2026, 3:30 PM JST
Chori 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 |
| 302,900 | 311,546 | 307,699 | 329,389 | 284,096 | 216,233 | |
Revenue Growth (YoY) | -0.56% | 1.25% | -6.59% | 15.94% | 31.38% | -34.35% |
Cost of Revenue | 261,293 | 271,030 | 268,966 | 292,330 | 253,446 | 189,875 |
Gross Profit | 41,607 | 40,516 | 38,733 | 37,059 | 30,650 | 26,358 |
Selling, General & Admin | 27,637 | 26,012 | 23,520 | 22,654 | 20,438 | 17,437 |
Operating Expenses | 27,553 | 25,149 | 23,692 | 24,401 | 21,321 | 22,693 |
Operating Income | 14,054 | 15,367 | 15,041 | 12,658 | 9,329 | 3,665 |
Interest Expense | -101 | -127 | -592 | -542 | -75 | -71 |
Interest & Investment Income | 916 | 1,074 | 1,058 | 526 | 577 | 481 |
Earnings From Equity Investments | 193 | 279 | -208 | 185 | 295 | 274 |
Currency Exchange Gain (Loss) | 154 | 129 | -418 | -288 | 193 | 233 |
Other Non Operating Income (Expenses) | -298 | -524 | -406 | -102 | -46 | 74 |
EBT Excluding Unusual Items | 14,918 | 16,198 | 14,475 | 12,437 | 10,273 | 4,656 |
Gain (Loss) on Sale of Investments | -278 | 506 | 255 | 362 | 133 | -500 |
Gain (Loss) on Sale of Assets | 38 | -24 | -25 | -9 | 314 | 21 |
Asset Writedown | -364 | -364 | -6 | -2 | -21 | -380 |
Other Unusual Items | 30 | - | -2 | -1 | 78 | 378 |
Pretax Income | 14,344 | 16,316 | 14,697 | 12,787 | 10,777 | 4,175 |
Income Tax Expense | 4,158 | 4,610 | 5,032 | 4,663 | 3,964 | 2,982 |
Earnings From Continuing Operations | 10,186 | 11,706 | 9,665 | 8,124 | 6,813 | 1,193 |
Minority Interest in Earnings | -50 | -48 | -41 | - | -2 | 54 |
Net Income | 10,136 | 11,658 | 9,624 | 8,124 | 6,811 | 1,247 |
Net Income to Common | 10,136 | 11,658 | 9,624 | 8,124 | 6,811 | 1,247 |
Net Income Growth | -5.11% | 21.14% | 18.46% | 19.28% | 446.19% | -79.56% |
Shares Outstanding (Basic) | 25 | 25 | 25 | 25 | 25 | 25 |
Shares Outstanding (Diluted) | 25 | 25 | 25 | 25 | 25 | 25 |
Shares Change (YoY) | 0.01% | 0.09% | 0.06% | 0.00% | 0.08% | 0.12% |
EPS (Basic) | 411.27 | 473.06 | 390.87 | 330.15 | 276.80 | 50.72 |
EPS (Diluted) | 411.27 | 473.06 | 390.87 | 330.15 | 276.80 | 50.72 |
EPS Growth | -5.12% | 21.03% | 18.39% | 19.27% | 445.75% | -79.59% |
Free Cash Flow | - | 6,397 | 9,446 | 9,509 | -2,408 | 4,802 |
Free Cash Flow Per Share | - | 259.58 | 383.64 | 386.44 | -97.86 | 195.31 |
Dividend Per Share | 153.000 | 142.000 | 118.000 | 105.000 | 84.000 | 37.000 |
Dividend Growth | 26.45% | 20.34% | 12.38% | 25.00% | 127.03% | -41.27% |
Gross Margin | 13.74% | 13.00% | 12.59% | 11.25% | 10.79% | 12.19% |
Operating Margin | 4.64% | 4.93% | 4.89% | 3.84% | 3.28% | 1.70% |
Profit Margin | 3.35% | 3.74% | 3.13% | 2.47% | 2.40% | 0.58% |
Free Cash Flow Margin | - | 2.05% | 3.07% | 2.89% | -0.85% | 2.22% |
EBITDA | 15,155 | 16,463 | 16,130 | 13,868 | 10,558 | 4,473 |
EBITDA Margin | 5.00% | 5.28% | 5.24% | 4.21% | 3.72% | 2.07% |
D&A For EBITDA | 1,101 | 1,096 | 1,089 | 1,210 | 1,229 | 808 |
EBIT | 14,054 | 15,367 | 15,041 | 12,658 | 9,329 | 3,665 |
EBIT Margin | 4.64% | 4.93% | 4.89% | 3.84% | 3.28% | 1.70% |
Effective Tax Rate | 28.99% | 28.25% | 34.24% | 36.47% | 36.78% | 71.43% |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.