Grandy House Corporation (TYO:8999)
Japan · Delayed Price · Currency is JPY 535.00
-6.00 (-1.11%)
May 7, 2026, 3:30 PM JST
Grandy House 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 |
| 52,719 | 53,960 | 51,521 | 55,205 | 54,884 | 47,024 | |
Revenue Growth (YoY) | -2.40% | 4.73% | -6.67% | 0.58% | 16.71% | 3.26% |
Cost of Revenue | 45,078 | 46,618 | 43,942 | 45,428 | 44,399 | 39,202 |
Gross Profit | 7,641 | 7,342 | 7,579 | 9,777 | 10,485 | 7,822 |
Selling, General & Admin | 5,323 | 5,454 | 6,404 | 6,314 | 6,322 | 5,726 |
Other Operating Expenses | 675 | 675 | - | - | - | - |
Operating Expenses | 5,998 | 6,129 | 6,404 | 6,448 | 6,462 | 5,863 |
Operating Income | 1,643 | 1,213 | 1,175 | 3,329 | 4,023 | 1,959 |
Interest Expense | -448 | -424 | -367 | -269 | -238 | -282 |
Interest & Investment Income | 22 | 11 | 5 | 5 | 6 | 7 |
Other Non Operating Income (Expenses) | 61 | 118 | 62 | 37 | 18 | 421 |
EBT Excluding Unusual Items | 1,278 | 918 | 875 | 3,102 | 3,809 | 2,105 |
Gain (Loss) on Sale of Assets | - | 3 | 11 | 95 | 23 | 5 |
Asset Writedown | -44 | -55 | -18 | -14 | -21 | -148 |
Other Unusual Items | - | -102 | - | 3 | - | 705 |
Pretax Income | 1,234 | 764 | 868 | 3,186 | 3,811 | 2,667 |
Income Tax Expense | 470 | 278 | 452 | 1,018 | 1,228 | 935 |
Net Income | 764 | 486 | 416 | 2,168 | 2,583 | 1,732 |
Net Income to Common | 764 | 486 | 416 | 2,168 | 2,583 | 1,732 |
Net Income Growth | 138.75% | 16.83% | -80.81% | -16.07% | 49.13% | 22.58% |
Shares Outstanding (Basic) | 29 | 29 | 29 | 29 | 29 | 29 |
Shares Outstanding (Diluted) | 29 | 29 | 29 | 29 | 29 | 29 |
Shares Change (YoY) | 1.09% | -0.66% | -1.83% | -0.65% | 1.11% | -0.36% |
EPS (Basic) | 26.52 | 17.00 | 14.51 | 74.47 | 88.03 | 59.55 |
EPS (Diluted) | 26.52 | 17.00 | 14.49 | 73.99 | 87.56 | 59.39 |
EPS Growth | 136.00% | 17.35% | -80.42% | -15.50% | 47.43% | 23.06% |
Free Cash Flow | - | 8,338 | -2,785 | -10,502 | -1,153 | 3,116 |
Free Cash Flow Per Share | - | 291.71 | -96.79 | -358.31 | -39.09 | 106.80 |
Dividend Per Share | 32.000 | 32.000 | 32.000 | 32.000 | 30.000 | 14.000 |
Dividend Growth | - | - | - | 6.67% | 114.29% | -39.13% |
Gross Margin | 14.49% | 13.61% | 14.71% | 17.71% | 19.10% | 16.63% |
Operating Margin | 3.12% | 2.25% | 2.28% | 6.03% | 7.33% | 4.17% |
Profit Margin | 1.45% | 0.90% | 0.81% | 3.93% | 4.71% | 3.68% |
Free Cash Flow Margin | - | 15.45% | -5.41% | -19.02% | -2.10% | 6.63% |
EBITDA | 2,090 | 1,657 | 1,615 | 3,760 | 4,443 | 2,380 |
EBITDA Margin | 3.96% | 3.07% | 3.14% | 6.81% | 8.09% | 5.06% |
D&A For EBITDA | 447 | 444 | 440 | 431 | 420 | 421 |
EBIT | 1,643 | 1,213 | 1,175 | 3,329 | 4,023 | 1,959 |
EBIT Margin | 3.12% | 2.25% | 2.28% | 6.03% | 7.33% | 4.17% |
Effective Tax Rate | 38.09% | 36.39% | 52.07% | 31.95% | 32.22% | 35.06% |
Advertising Expenses | - | 652 | 737 | 862 | 732 | 638 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.