Nippon Yusen Kabushiki Kaisha (TYO:9101)
Japan · Delayed Price · Currency is JPY 5,110.00
+49.00 (0.97%)
At close: Feb 12, 2026
TYO:9101 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 |
| 2,423,814 | 2,588,700 | 2,387,240 | 2,616,066 | 2,280,775 | 1,608,414 | |
Revenue Growth (YoY) | -5.87% | 8.44% | -8.75% | 14.70% | 41.80% | -3.59% |
Cost of Revenue | 2,009,544 | 2,119,361 | 1,973,970 | 2,105,915 | 1,827,342 | 1,375,232 |
Gross Profit | 414,270 | 469,339 | 413,270 | 510,151 | 453,433 | 233,182 |
Selling, General & Admin | 281,474 | 258,518 | 238,589 | 213,799 | 184,493 | 161,644 |
Operating Expenses | 281,474 | 258,518 | 238,589 | 213,799 | 184,493 | 161,644 |
Operating Income | 132,796 | 210,821 | 174,681 | 296,352 | 268,940 | 71,538 |
Interest Expense | -19,744 | -20,151 | -13,826 | -15,388 | -12,279 | -15,978 |
Interest & Investment Income | 16,304 | 14,881 | 15,064 | 16,544 | 8,406 | 7,937 |
Earnings From Equity Investments | 102,613 | 293,388 | 99,610 | 811,957 | 742,645 | 155,928 |
Currency Exchange Gain (Loss) | -17,875 | -14,050 | -13,447 | -3,182 | 11,384 | 719 |
Other Non Operating Income (Expenses) | -1,637 | 5,976 | -742 | 3,506 | 1,763 | 3,553 |
EBT Excluding Unusual Items | 212,457 | 490,865 | 261,340 | 1,109,789 | 1,020,859 | 223,697 |
Gain (Loss) on Sale of Investments | 6,209 | -3,120 | 41,656 | -2,992 | 29,265 | - |
Gain (Loss) on Sale of Assets | 31,255 | 24,815 | 14,967 | 7,309 | 19,519 | 41,338 |
Asset Writedown | -2,786 | -2,786 | -1,086 | -27,951 | -20,517 | -32,748 |
Other Unusual Items | 9,093 | 5,647 | 1,964 | -2,715 | -11,812 | -61,871 |
Pretax Income | 256,228 | 515,421 | 318,841 | 1,083,440 | 1,037,314 | 170,416 |
Income Tax Expense | 19,928 | 28,711 | 83,578 | 58,089 | 19,498 | 24,102 |
Earnings From Continuing Operations | 236,300 | 486,710 | 235,263 | 1,025,351 | 1,017,816 | 146,314 |
Minority Interest in Earnings | -7,116 | -9,003 | -6,660 | -12,828 | -8,711 | -7,086 |
Net Income | 229,184 | 477,707 | 228,603 | 1,012,523 | 1,009,105 | 139,228 |
Net Income to Common | 229,184 | 477,707 | 228,603 | 1,012,523 | 1,009,105 | 139,228 |
Net Income Growth | -51.29% | 108.97% | -77.42% | 0.34% | 624.79% | 347.26% |
Shares Outstanding (Basic) | 426 | 446 | 488 | 508 | 507 | 507 |
Shares Outstanding (Diluted) | 426 | 446 | 488 | 508 | 507 | 507 |
Shares Change (YoY) | -6.23% | -8.60% | -3.84% | 0.21% | 0.04% | 0.01% |
EPS (Basic) | 537.97 | 1070.32 | 468.13 | 1993.71 | 1991.25 | 274.85 |
EPS (Diluted) | 537.97 | 1070.32 | 468.13 | 1993.71 | 1991.25 | 274.85 |
EPS Growth | -48.06% | 128.64% | -76.52% | 0.12% | 624.49% | 347.20% |
Free Cash Flow | - | 304,249 | 65,133 | 626,493 | 315,036 | 57,249 |
Free Cash Flow Per Share | - | 681.68 | 133.38 | 1233.60 | 621.66 | 113.02 |
Dividend Per Share | 310.000 | 325.000 | 140.000 | 520.000 | 483.333 | 66.667 |
Dividend Growth | 47.62% | 132.14% | -73.08% | 7.59% | 625.00% | 400.00% |
Gross Margin | 17.09% | 18.13% | 17.31% | 19.50% | 19.88% | 14.50% |
Operating Margin | 5.48% | 8.14% | 7.32% | 11.33% | 11.79% | 4.45% |
Profit Margin | 9.46% | 18.45% | 9.58% | 38.70% | 44.24% | 8.66% |
Free Cash Flow Margin | - | 11.75% | 2.73% | 23.95% | 13.81% | 3.56% |
EBITDA | 297,198 | 365,453 | 316,286 | 418,010 | 370,536 | 170,341 |
EBITDA Margin | 12.26% | 14.12% | 13.25% | 15.98% | 16.25% | 10.59% |
D&A For EBITDA | 164,402 | 154,632 | 141,605 | 121,658 | 101,596 | 98,803 |
EBIT | 132,796 | 210,821 | 174,681 | 296,352 | 268,940 | 71,538 |
EBIT Margin | 5.48% | 8.14% | 7.32% | 11.33% | 11.79% | 4.45% |
Effective Tax Rate | 7.78% | 5.57% | 26.21% | 5.36% | 1.88% | 14.14% |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.