FJ Next Holdings Co., Ltd. (TYO:8935)
Japan · Delayed Price · Currency is JPY 1,807.00
+55.00 (3.14%)
At close: Mar 5, 2026
FJ Next Holdings 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 |
| 125,855 | 112,429 | 100,405 | 84,688 | 82,258 | 72,988 | |
Revenue Growth (YoY) | 12.07% | 11.97% | 18.56% | 2.95% | 12.70% | -13.97% |
Cost of Revenue | 102,745 | 91,785 | 80,231 | 65,840 | 62,518 | 55,882 |
Gross Profit | 23,110 | 20,644 | 20,174 | 18,848 | 19,740 | 17,106 |
Selling, General & Admin | 11,867 | 11,155 | 10,742 | 10,597 | 10,644 | 9,754 |
Operating Expenses | 11,867 | 11,155 | 10,742 | 10,597 | 10,644 | 9,754 |
Operating Income | 11,243 | 9,489 | 9,432 | 8,251 | 9,096 | 7,352 |
Interest Expense | -137 | -78 | -45 | -44 | -82 | -98 |
Interest & Investment Income | 47 | 19 | 8 | 7 | 5 | 3 |
Other Non Operating Income (Expenses) | 21 | 29 | 39 | 5 | 60 | 77 |
EBT Excluding Unusual Items | 11,174 | 9,459 | 9,434 | 8,219 | 9,079 | 7,334 |
Gain (Loss) on Sale of Investments | - | - | -34 | 29 | - | - |
Gain (Loss) on Sale of Assets | - | - | - | - | 10 | - |
Pretax Income | 11,189 | 9,459 | 9,400 | 8,248 | 9,089 | 7,334 |
Income Tax Expense | 3,527 | 2,976 | 2,947 | 2,627 | 2,751 | 2,351 |
Net Income | 7,662 | 6,483 | 6,453 | 5,621 | 6,338 | 4,983 |
Net Income to Common | 7,662 | 6,483 | 6,453 | 5,621 | 6,338 | 4,983 |
Net Income Growth | 13.61% | 0.46% | 14.80% | -11.31% | 27.19% | -25.98% |
Shares Outstanding (Basic) | 33 | 33 | 33 | 33 | 33 | 33 |
Shares Outstanding (Diluted) | 33 | 33 | 33 | 33 | 33 | 33 |
Shares Change (YoY) | 0.02% | 0.06% | 0.06% | - | - | - |
EPS (Basic) | 234.03 | 198.11 | 197.30 | 171.97 | 193.91 | 152.45 |
EPS (Diluted) | 234.03 | 198.11 | 197.30 | 171.97 | 193.91 | 152.45 |
EPS Growth | 13.55% | 0.41% | 14.73% | -11.31% | 27.19% | -25.98% |
Free Cash Flow | - | -13,979 | 4,623 | -4,573 | 22,129 | 7,868 |
Free Cash Flow Per Share | - | -427.17 | 141.35 | -139.91 | 677.03 | 240.72 |
Dividend Per Share | 52.000 | 48.000 | 48.000 | 48.000 | 48.000 | 44.000 |
Dividend Growth | 8.33% | - | - | - | 9.09% | - |
Gross Margin | 18.36% | 18.36% | 20.09% | 22.26% | 24.00% | 23.44% |
Operating Margin | 8.93% | 8.44% | 9.39% | 9.74% | 11.06% | 10.07% |
Profit Margin | 6.09% | 5.77% | 6.43% | 6.64% | 7.70% | 6.83% |
Free Cash Flow Margin | - | -12.43% | 4.60% | -5.40% | 26.90% | 10.78% |
EBITDA | 11,598 | 9,847 | 9,792 | 8,619 | 9,500 | 7,730 |
EBITDA Margin | 9.21% | 8.76% | 9.75% | 10.18% | 11.55% | 10.59% |
D&A For EBITDA | 354.5 | 358 | 360 | 368 | 404 | 378 |
EBIT | 11,243 | 9,489 | 9,432 | 8,251 | 9,096 | 7,352 |
EBIT Margin | 8.93% | 8.44% | 9.39% | 9.74% | 11.06% | 10.07% |
Effective Tax Rate | 31.52% | 31.46% | 31.35% | 31.85% | 30.27% | 32.06% |
Advertising Expenses | - | 1,751 | 1,512 | 1,721 | 1,790 | 1,469 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.