AZ-COM MARUWA Holdings Inc. (TYO:9090)
Japan · Delayed Price · Currency is JPY 950.00
+9.00 (0.96%)
Feb 16, 2026, 3:30 PM JST
AZ-COM MARUWA 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 |
| 225,644 | 208,370 | 198,554 | 177,829 | 133,000 | 112,113 | |
Revenue Growth (YoY) | 9.50% | 4.94% | 11.65% | 33.71% | 18.63% | 14.00% |
Cost of Revenue | 203,306 | 186,957 | 175,259 | 158,131 | 118,590 | 98,750 |
Gross Profit | 22,338 | 21,413 | 23,295 | 19,698 | 14,410 | 13,363 |
Selling, General & Admin | 10,156 | 10,425 | 9,446 | 8,335 | 5,761 | 5,344 |
Operating Expenses | 10,174 | 10,443 | 9,449 | 8,335 | 5,761 | 5,347 |
Operating Income | 12,164 | 10,970 | 13,846 | 11,363 | 8,649 | 8,016 |
Interest Expense | -347 | -137 | -71 | -49 | -14 | -75 |
Interest & Investment Income | 479 | 470 | 419 | 333 | 343 | 162 |
Other Non Operating Income (Expenses) | 329 | 295 | 255 | 241 | 175 | 158 |
EBT Excluding Unusual Items | 12,645 | 11,598 | 14,449 | 11,888 | 9,153 | 8,261 |
Gain (Loss) on Sale of Investments | 77 | 299 | - | 269 | 2 | - |
Gain (Loss) on Sale of Assets | 96 | 47 | 99 | 60 | -16 | - |
Asset Writedown | - | - | - | -3 | - | - |
Other Unusual Items | - | - | - | -1 | - | - |
Pretax Income | 12,818 | 11,944 | 14,548 | 12,213 | 9,139 | 8,261 |
Income Tax Expense | 4,592 | 4,310 | 5,074 | 4,148 | 3,014 | 2,725 |
Earnings From Continuing Operations | 8,226 | 7,634 | 9,474 | 8,065 | 6,125 | 5,536 |
Minority Interest in Earnings | -328 | -350 | -355 | -285 | - | - |
Net Income | 7,898 | 7,284 | 9,119 | 7,780 | 6,125 | 5,536 |
Net Income to Common | 7,898 | 7,284 | 9,119 | 7,780 | 6,125 | 5,536 |
Net Income Growth | 3.36% | -20.12% | 17.21% | 27.02% | 10.64% | 14.90% |
Shares Outstanding (Basic) | 135 | 135 | 129 | 126 | 126 | 127 |
Shares Outstanding (Diluted) | 139 | 142 | 136 | 133 | 137 | 131 |
Shares Change (YoY) | -2.82% | 4.47% | 2.16% | -2.65% | 4.71% | 1.55% |
EPS (Basic) | 58.65 | 54.06 | 70.88 | 61.85 | 48.72 | 43.60 |
EPS (Diluted) | 55.83 | 50.16 | 65.89 | 57.26 | 44.77 | 42.37 |
EPS Growth | 6.44% | -23.87% | 15.07% | 27.89% | 5.66% | 13.15% |
Free Cash Flow | - | 185 | 5,755 | 2,578 | 5,253 | 4,786 |
Free Cash Flow Per Share | - | 1.30 | 42.30 | 19.36 | 38.40 | 36.63 |
Dividend Per Share | 32.000 | 32.000 | 30.000 | 23.500 | 19.000 | - |
Dividend Growth | 3.23% | 6.67% | 27.66% | 23.68% | - | - |
Gross Margin | 9.90% | 10.28% | 11.73% | 11.08% | 10.84% | 11.92% |
Operating Margin | 5.39% | 5.27% | 6.97% | 6.39% | 6.50% | 7.15% |
Profit Margin | 3.50% | 3.50% | 4.59% | 4.38% | 4.61% | 4.94% |
Free Cash Flow Margin | - | 0.09% | 2.90% | 1.45% | 3.95% | 4.27% |
EBITDA | 15,862 | 14,343 | 16,786 | 13,873 | 10,371 | 9,652 |
EBITDA Margin | 7.03% | 6.88% | 8.45% | 7.80% | 7.80% | 8.61% |
D&A For EBITDA | 3,698 | 3,373 | 2,940 | 2,510 | 1,722 | 1,636 |
EBIT | 12,164 | 10,970 | 13,846 | 11,363 | 8,649 | 8,016 |
EBIT Margin | 5.39% | 5.27% | 6.97% | 6.39% | 6.50% | 7.15% |
Effective Tax Rate | 35.83% | 36.09% | 34.88% | 33.96% | 32.98% | 32.99% |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.