Heiwado Co.,Ltd. (TYO:8276)
Japan · Delayed Price · Currency is JPY 3,125.00
+25.00 (0.81%)
At close: Feb 13, 2026
Heiwado Income Statement
Financials in millions JPY. Fiscal year is March - February.
Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 20, 2025 | Feb '25 Feb 20, 2025 | Feb '24 Feb 20, 2024 | Feb '23 Feb 20, 2023 | Feb '22 Feb 20, 2022 | Feb '21 Feb 20, 2021 |
Operating Revenue | 434,916 | 425,025 | 406,828 | 397,402 | 426,463 | 426,277 |
Other Revenue | 19,871 | 19,873 | 18,596 | 18,273 | 13,277 | 13,049 |
| 454,787 | 444,898 | 425,424 | 415,675 | 439,740 | 439,326 | |
Revenue Growth (YoY) | 3.62% | 4.58% | 2.34% | -5.47% | 0.09% | 1.31% |
Cost of Revenue | 289,810 | 283,644 | 270,536 | 265,501 | 289,629 | 290,098 |
Gross Profit | 164,977 | 161,254 | 154,888 | 150,174 | 150,111 | 149,228 |
Selling, General & Admin | 138,222 | 134,657 | 129,141 | 127,384 | 122,843 | 123,539 |
Amortization of Goodwill & Intangibles | 66 | 66 | 66 | 66 | 66 | 66 |
Operating Expenses | 151,458 | 147,893 | 141,705 | 138,945 | 134,748 | 135,189 |
Operating Income | 13,519 | 13,361 | 13,183 | 11,229 | 15,363 | 14,039 |
Interest Expense | -106 | -68 | -34 | -27 | -26 | -37 |
Interest & Investment Income | 251 | 272 | 291 | 389 | 364 | 370 |
Currency Exchange Gain (Loss) | 2 | 2 | 20 | 424 | - | -5 |
Other Non Operating Income (Expenses) | 1,029 | 1,071 | 1,021 | 1,054 | 1,250 | 686 |
EBT Excluding Unusual Items | 14,695 | 14,638 | 14,481 | 13,069 | 16,951 | 15,053 |
Gain (Loss) on Sale of Investments | 939 | 1,082 | 25 | 637 | - | 440 |
Gain (Loss) on Sale of Assets | 57 | 57 | 11 | 124 | 3 | 10 |
Asset Writedown | -1,122 | -1,022 | -2,549 | -1,721 | -1,414 | -931 |
Other Unusual Items | 446 | 462 | -1,440 | -197 | 311 | -238 |
Pretax Income | 15,030 | 15,217 | 10,528 | 11,912 | 15,851 | 14,334 |
Income Tax Expense | 4,915 | 4,384 | 3,670 | 4,416 | 5,156 | 4,623 |
Earnings From Continuing Operations | 10,115 | 10,833 | 6,858 | 7,496 | 10,695 | 9,711 |
Minority Interest in Earnings | -93 | -106 | -74 | 20 | -48 | 13 |
Net Income | 10,022 | 10,727 | 6,784 | 7,516 | 10,647 | 9,724 |
Net Income to Common | 10,022 | 10,727 | 6,784 | 7,516 | 10,647 | 9,724 |
Net Income Growth | 25.40% | 58.12% | -9.74% | -29.41% | 9.49% | 59.38% |
Shares Outstanding (Basic) | 50 | 51 | 52 | 52 | 52 | 52 |
Shares Outstanding (Diluted) | 50 | 51 | 52 | 52 | 52 | 52 |
Shares Change (YoY) | -1.86% | -2.17% | -0.00% | - | - | -0.00% |
EPS (Basic) | 200.45 | 209.07 | 129.35 | 143.30 | 203.00 | 185.40 |
EPS (Diluted) | 200.45 | 209.07 | 129.35 | 143.30 | 203.00 | 185.40 |
EPS Growth | 29.82% | 61.63% | -9.74% | -29.41% | 9.49% | 59.39% |
Free Cash Flow | - | 6,797 | 3,437 | 1,012 | 11,748 | 18,557 |
Free Cash Flow Per Share | - | 132.47 | 65.53 | 19.30 | 223.99 | 353.81 |
Dividend Per Share | 66.000 | 63.000 | 42.000 | 42.000 | 42.000 | 38.000 |
Dividend Growth | 24.53% | 50.00% | - | - | 10.53% | 8.57% |
Gross Margin | 36.28% | 36.24% | 36.41% | 36.13% | 34.14% | 33.97% |
Operating Margin | 2.97% | 3.00% | 3.10% | 2.70% | 3.49% | 3.20% |
Profit Margin | 2.20% | 2.41% | 1.59% | 1.81% | 2.42% | 2.21% |
Free Cash Flow Margin | - | 1.53% | 0.81% | 0.24% | 2.67% | 4.22% |
EBITDA | - | 26,597 | 25,672 | 22,740 | 27,271 | 25,747 |
EBITDA Margin | - | 5.98% | 6.03% | 5.47% | 6.20% | 5.86% |
D&A For EBITDA | 13,796 | 13,236 | 12,489 | 11,511 | 11,908 | 11,708 |
EBIT | 13,519 | 13,361 | 13,183 | 11,229 | 15,363 | 14,039 |
EBIT Margin | 2.97% | 3.00% | 3.10% | 2.70% | 3.49% | 3.19% |
Effective Tax Rate | 32.70% | 28.81% | 34.86% | 37.07% | 32.53% | 32.25% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.