Sun Frontier Fudousan Co., Ltd. (TYO:8934)
Japan · Delayed Price · Currency is JPY 2,459.00
-45.00 (-1.80%)
Feb 13, 2026, 3:30 PM JST
Sun Frontier Fudousan 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 |
| 119,817 | 103,174 | 79,868 | 82,777 | 71,251 | 59,632 | |
Revenue Growth (YoY) | 53.39% | 29.18% | -3.51% | 16.18% | 19.48% | -18.56% |
Cost of Revenue | 80,857 | 70,949 | 53,462 | 59,971 | 51,907 | 44,549 |
Gross Profit | 38,960 | 32,225 | 26,406 | 22,806 | 19,344 | 15,083 |
Selling, General & Admin | 12,485 | 10,945 | 8,801 | 7,887 | 7,203 | 7,170 |
Operating Expenses | 12,485 | 10,945 | 8,804 | 7,900 | 7,216 | 7,170 |
Operating Income | 26,475 | 21,280 | 17,602 | 14,906 | 12,128 | 7,913 |
Interest Expense | -1,310 | -905 | -539 | -477 | -446 | -502 |
Interest & Investment Income | 132 | 67 | 71 | 55 | 35 | 43 |
Earnings From Equity Investments | - | - | 12 | -71 | -23 | -55 |
Currency Exchange Gain (Loss) | -17 | 17 | 125 | 83 | 86 | 33 |
Other Non Operating Income (Expenses) | -97 | -13 | 103 | 225 | 435 | 92 |
EBT Excluding Unusual Items | 25,183 | 20,446 | 17,374 | 14,721 | 12,215 | 7,524 |
Gain (Loss) on Sale of Investments | -153 | 2 | - | 61 | 115 | - |
Gain (Loss) on Sale of Assets | 112 | 112 | - | - | - | 1 |
Asset Writedown | -220 | -412 | -119 | -259 | -85 | -56 |
Legal Settlements | - | - | - | - | -254 | - |
Other Unusual Items | 193 | 404 | 40 | 221 | 144 | -7 |
Pretax Income | 25,115 | 20,552 | 17,295 | 14,744 | 12,135 | 7,462 |
Income Tax Expense | 8,120 | 6,402 | 5,272 | 3,024 | 4,726 | 3,224 |
Earnings From Continuing Operations | 16,995 | 14,150 | 12,023 | 11,720 | 7,409 | 4,238 |
Minority Interest in Earnings | -253 | 13 | -106 | -108 | 6 | 36 |
Net Income | 16,742 | 14,163 | 11,917 | 11,612 | 7,415 | 4,274 |
Net Income to Common | 16,742 | 14,163 | 11,917 | 11,612 | 7,415 | 4,274 |
Net Income Growth | 66.95% | 18.85% | 2.63% | 56.60% | 73.49% | -59.93% |
Shares Outstanding (Basic) | 49 | 49 | 49 | 49 | 49 | 49 |
Shares Outstanding (Diluted) | 55 | 55 | 52 | 49 | 49 | 49 |
Shares Change (YoY) | -2.62% | 6.60% | 6.19% | -0.22% | 0.05% | 0.01% |
EPS (Basic) | 344.89 | 291.58 | 245.50 | 238.97 | 152.26 | 87.76 |
EPS (Diluted) | 304.30 | 257.26 | 230.74 | 238.76 | 152.12 | 87.73 |
EPS Growth | 71.44% | 11.49% | -3.36% | 56.95% | 73.40% | -59.94% |
Free Cash Flow | - | -8,255 | -13,460 | 9,013 | 8,959 | 4,414 |
Free Cash Flow Per Share | - | -149.94 | -260.62 | 185.31 | 183.80 | 90.60 |
Dividend Per Share | 71.000 | 66.000 | 56.000 | 48.000 | 44.000 | 42.000 |
Dividend Growth | 12.70% | 17.86% | 16.67% | 9.09% | 4.76% | - |
Gross Margin | 32.52% | 31.23% | 33.06% | 27.55% | 27.15% | 25.29% |
Operating Margin | 22.10% | 20.63% | 22.04% | 18.01% | 17.02% | 13.27% |
Profit Margin | 13.97% | 13.73% | 14.92% | 14.03% | 10.41% | 7.17% |
Free Cash Flow Margin | - | -8.00% | -16.85% | 10.89% | 12.57% | 7.40% |
EBITDA | 29,841 | 24,146 | 19,801 | 16,938 | 13,838 | 9,369 |
EBITDA Margin | 24.91% | 23.40% | 24.79% | 20.46% | 19.42% | 15.71% |
D&A For EBITDA | 3,366 | 2,866 | 2,199 | 2,032 | 1,710 | 1,456 |
EBIT | 26,475 | 21,280 | 17,602 | 14,906 | 12,128 | 7,913 |
EBIT Margin | 22.10% | 20.63% | 22.04% | 18.01% | 17.02% | 13.27% |
Effective Tax Rate | 32.33% | 31.15% | 30.48% | 20.51% | 38.95% | 43.21% |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.