Heiwado Co.,Ltd. (TYO:8276)
Japan · Delayed Price · Currency is JPY 2,529.00
-38.00 (-1.48%)
Oct 5, 2026, 3:30 PM JST
Heiwado Income Statement
Financials in millions JPY. Fiscal year is March - February.
Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 20, 2026 | Feb '26 Feb 20, 2026 | Feb '25 Feb 20, 2025 | Feb '24 Feb 20, 2024 | Feb '23 Feb 20, 2023 | Feb '22 Feb 20, 2022 |
Operating Revenue | 442,043 | 435,093 | 425,025 | 406,828 | 397,402 | 426,463 |
Other Revenue | 20,917 | 20,917 | 19,873 | 18,596 | 18,273 | 13,277 |
| 462,960 | 456,010 | 444,898 | 425,424 | 415,675 | 439,740 | |
Revenue Growth | 2.47% | 2.50% | 4.58% | 2.34% | -5.47% | 0.09% |
Cost of Revenue | 294,461 | 290,033 | 283,644 | 270,536 | 265,501 | 289,629 |
Gross Profit | 168,499 | 165,977 | 161,254 | 154,888 | 150,174 | 150,111 |
Selling, General & Admin | 142,465 | 138,774 | 134,657 | 129,141 | 127,384 | 122,843 |
Amortization of Goodwill & Intangibles | 66 | 66 | 66 | 66 | 66 | 66 |
Operating Expenses | 156,355 | 152,664 | 147,893 | 141,705 | 138,945 | 134,748 |
Operating Income | 12,144 | 13,313 | 13,361 | 13,183 | 11,229 | 15,363 |
Interest Expense | -167 | -127 | -68 | -34 | -27 | -26 |
Interest & Investment Income | 218 | 222 | 272 | 291 | 389 | 364 |
Currency Exchange Gain (Loss) | 9 | - | 2 | 20 | 424 | - |
Other Non Operating Income (Expenses) | 1,079 | 1,197 | 1,071 | 1,021 | 1,054 | 1,250 |
EBT Excluding Unusual Items | 13,283 | 14,605 | 14,638 | 14,481 | 13,069 | 16,951 |
Gain (Loss) on Sale of Investments | 551 | 498 | 1,082 | 25 | 637 | - |
Gain (Loss) on Sale of Assets | -105 | 134 | 57 | 11 | 124 | 3 |
Asset Writedown | -1,172 | -1,107 | -1,022 | -2,549 | -1,721 | -1,414 |
Other Unusual Items | -509 | -447 | 462 | -1,440 | -197 | 311 |
Pretax Income | 12,093 | 13,683 | 15,217 | 10,528 | 11,912 | 15,851 |
Income Tax Expense | 3,901 | 4,161 | 4,384 | 3,670 | 4,416 | 5,156 |
Earnings From Continuing Operations | 8,192 | 9,522 | 10,833 | 6,858 | 7,496 | 10,695 |
Minority Interest in Earnings | -107 | -113 | -106 | -74 | 20 | -48 |
Net Income | 8,085 | 9,409 | 10,727 | 6,784 | 7,516 | 10,647 |
Net Income to Common | 8,085 | 9,409 | 10,727 | 6,784 | 7,516 | 10,647 |
Net Income Growth | -26.95% | -12.29% | 58.12% | -9.74% | -29.41% | 9.49% |
Shares Outstanding (Basic) | 49 | 50 | 51 | 52 | 52 | 52 |
Shares Outstanding (Diluted) | 49 | 50 | 51 | 52 | 52 | 52 |
Shares Change | -1.88% | -3.12% | -2.17% | -0.00% | - | - |
EPS (Basic) | 163.42 | 189.28 | 209.07 | 129.35 | 143.30 | 203.00 |
EPS (Diluted) | 163.42 | 189.28 | 209.07 | 129.35 | 143.30 | 203.00 |
EPS Growth | -25.57% | -9.47% | 61.63% | -9.74% | -29.41% | 9.49% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 20, 2026 | Feb '26 Feb 20, 2026 | Feb '25 Feb 20, 2025 | Feb '24 Feb 20, 2024 | Feb '23 Feb 20, 2023 | Feb '22 Feb 20, 2022 |
Free Cash Flow | -1,391 | 429 | 6,797 | 3,437 | 1,012 | 11,748 |
Free Cash Flow Per Share | -28.13 | 8.63 | 132.47 | 65.53 | 19.30 | 223.99 |
Dividend Per Share | 66.000 | 66.000 | 63.000 | 42.000 | 42.000 | 42.000 |
Dividend Growth | 0% | 4.76% | 50.00% | 0% | 0% | 10.53% |
Gross Margin | - | 36.40% | 36.24% | 36.41% | 36.13% | 34.14% |
Operating Margin | 2.62% | 2.92% | 3.00% | 3.10% | 2.70% | 3.49% |
Profit Margin | 1.75% | 2.06% | 2.41% | 1.59% | 1.81% | 2.42% |
Free Cash Flow Margin | -0.30% | 0.09% | 1.53% | 0.81% | 0.24% | 2.67% |
EBITDA | 26,352 | 27,203 | 26,597 | 25,672 | 22,740 | 27,271 |
EBITDA Margin | - | 5.96% | 5.98% | 6.03% | 5.47% | 6.20% |
D&A For EBITDA | 14,208 | 13,890 | 13,236 | 12,489 | 11,511 | 11,908 |
EBIT | 12,144 | 13,313 | 13,361 | 13,183 | 11,229 | 15,363 |
EBIT Margin | - | 2.92% | 3.00% | 3.10% | 2.70% | 3.49% |
Effective Tax Rate | - | 30.41% | 28.81% | 34.86% | 37.07% | 32.53% |