Nippon Television Holdings, Inc. (TYO:9404)

TYO:9404 Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	461,915	423,523	413,979	406,395	391,335
Revenue Growth (YoY)	9.06%	2.31%	1.87%	3.85%	-8.27%
Cost of Revenue	298,945	281,582	271,785	253,541	267,915
Gross Profit	162,970	141,941	142,194	152,854	123,420
Selling, General & Admin	108,053	100,063	95,600	94,172	88,893
Operating Expenses	108,053	100,063	95,600	94,172	88,893
Operating Income	54,917	41,878	46,594	58,682	34,527
Interest Expense	-259	-308	-364	-404	-373
Interest & Investment Income	5,188	4,655	4,427	3,535	4,365
Earnings From Equity Investments	5,749	2,645	903	3,133	4,035
Currency Exchange Gain (Loss)	-182	208	-31	-34	44
Other Non Operating Income (Expenses)	310	425	246	-76	345
EBT Excluding Unusual Items	65,723	49,503	51,775	64,836	42,943
Gain (Loss) on Sale of Investments	8,574	14,088	-33	6,819	27,767
Gain (Loss) on Sale of Assets	-4	-55	2	-77	-1,513
Asset Writedown	-5,311	-12,333	-1,863	-2,566	-21,415
Other Unusual Items	107	517	-800	-196	-2,350
Pretax Income	69,089	51,720	49,081	68,816	45,432
Income Tax Expense	21,663	16,266	14,486	21,292	21,854
Earnings From Continuing Operations	47,426	35,454	34,595	47,524	23,578
Minority Interest in Earnings	-1,426	-794	-514	-93	464
Net Income	46,000	34,660	34,081	47,431	24,042
Net Income to Common	46,000	34,660	34,081	47,431	24,042
Net Income Growth	32.72%	1.70%	-28.15%	97.28%	-21.32%
Shares Outstanding (Basic)	251	254	255	255	255
Shares Outstanding (Diluted)	251	254	255	255	255
Shares Change (YoY)	-1.29%	-0.39%	-	-0.08%	-0.01%
EPS (Basic)	183.42	136.41	133.61	185.94	94.17
EPS (Diluted)	183.37	136.18	133.28	185.66	93.93
EPS Growth	34.65%	2.17%	-28.21%	97.66%	-21.43%
Free Cash Flow	39,507	37,466	37,273	45,948	28,081
Free Cash Flow Per Share	157.53	147.46	146.12	180.13	110.00
Dividend Per Share	40.000	37.000	37.000	37.000	35.000
Dividend Growth	8.11%	-	-	5.71%	-
Gross Margin	35.28%	33.51%	34.35%	37.61%	31.54%
Operating Margin	11.89%	9.89%	11.25%	14.44%	8.82%
Profit Margin	9.96%	8.18%	8.23%	11.67%	6.14%
Free Cash Flow Margin	8.55%	8.85%	9.00%	11.31%	7.18%
EBITDA	68,336	55,663	60,687	74,558	51,965
EBITDA Margin	14.79%	13.14%	14.66%	18.35%	13.28%
D&A For EBITDA	13,419	13,785	14,093	15,876	17,438
EBIT	54,917	41,878	46,594	58,682	34,527
EBIT Margin	11.89%	9.89%	11.25%	14.44%	8.82%
Effective Tax Rate	31.36%	31.45%	29.51%	30.94%	48.10%

Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.