Daiichi Jitsugyo Co., Ltd. (TYO:8059)

Daiichi Jitsugyo 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	227,793	221,755	187,790	153,674	148,075	140,029
Revenue Growth (YoY)	8.25%	18.09%	22.20%	3.78%	5.75%	-13.28%
Cost of Revenue	189,137	183,984	155,910	127,003	123,936	118,572
Gross Profit	38,656	37,771	31,880	26,671	24,139	21,457
Selling, General & Admin	23,749	23,328	21,530	18,907	16,590	14,962
Amortization of Goodwill & Intangibles	112	112	56	-	-	-
Other Operating Expenses	277	277	261	228	207	194
Operating Expenses	25,089	24,668	22,789	19,953	17,271	15,727
Operating Income	13,567	13,103	9,091	6,718	6,868	5,730
Interest Expense	-37	-42	-59	-45	-30	-38
Interest & Investment Income	593	844	704	406	327	313
Earnings From Equity Investments	-27	9	25	31	25	38
Currency Exchange Gain (Loss)	-211	-536	-1,020	-463	222	39
Other Non Operating Income (Expenses)	204	218	262	461	386	413
EBT Excluding Unusual Items	14,089	13,596	9,003	7,108	7,798	6,495
Gain (Loss) on Sale of Investments	432	80	1,046	1,932	238	261
Gain (Loss) on Sale of Assets	-	-	-	-	-6	-32
Other Unusual Items	-1	-1	439	-	-	4
Pretax Income	14,520	13,675	10,488	9,040	8,030	6,728
Income Tax Expense	4,952	4,795	3,048	2,767	2,656	1,971
Earnings From Continuing Operations	9,568	8,880	7,440	6,273	5,374	4,757
Minority Interest in Earnings	-51	-39	21	43	-11	-3
Net Income	9,517	8,841	7,461	6,316	5,363	4,754
Net Income to Common	9,517	8,841	7,461	6,316	5,363	4,754
Net Income Growth	2.48%	18.50%	18.13%	17.77%	12.81%	-2.50%
Shares Outstanding (Basic)	32	32	32	32	32	32
Shares Outstanding (Diluted)	32	32	32	32	32	32
Shares Change (YoY)	0.33%	0.09%	-1.01%	-0.33%	0.07%	0.09%
EPS (Basic)	298.96	278.54	235.31	197.29	167.00	148.21
EPS (Diluted)	298.10	277.66	234.53	196.53	166.32	147.57
EPS Growth	2.15%	18.39%	19.34%	18.16%	12.71%	-2.58%
Free Cash Flow	11,122	11,189	-2,353	8,442	-3,641	10,873
Free Cash Flow Per Share	348.35	351.38	-73.96	262.66	-112.92	337.45
Dividend Per Share	94.000	84.000	66.000	53.333	48.333	43.333
Dividend Growth	9.30%	27.27%	23.75%	10.35%	11.54%	-
Gross Margin	16.97%	17.03%	16.98%	17.36%	16.30%	15.32%
Operating Margin	5.96%	5.91%	4.84%	4.37%	4.64%	4.09%
Profit Margin	4.18%	3.99%	3.97%	4.11%	3.62%	3.40%
Free Cash Flow Margin	4.88%	5.05%	-1.25%	5.49%	-2.46%	7.76%
EBITDA	14,815	14,360	10,281	7,751	7,642	6,613
EBITDA Margin	6.50%	6.48%	5.47%	5.04%	5.16%	4.72%
D&A For EBITDA	1,248	1,257	1,190	1,033	774	883
EBIT	13,567	13,103	9,091	6,718	6,868	5,730
EBIT Margin	5.96%	5.91%	4.84%	4.37%	4.64%	4.09%
Effective Tax Rate	34.11%	35.06%	29.06%	30.61%	33.08%	29.29%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.