MEITEC Group Holdings Inc. (TYO:9744)

MEITEC Group Holdings Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	134,242	133,068	126,976	119,069	107,140	96,626
Revenue Growth (YoY)	4.40%	4.80%	6.64%	11.13%	10.88%	-4.33%
Cost of Revenue	98,149	97,135	92,741	86,360	78,917	72,203
Gross Profit	36,093	35,933	34,235	32,709	28,223	24,423
Selling, General & Admin	17,151	17,102	16,573	16,245	15,405	14,188
Operating Expenses	17,158	17,109	16,582	16,245	15,405	14,189
Operating Income	18,935	18,824	17,653	16,464	12,818	10,234
Interest & Investment Income	50	29	1	1	1	1
Other Non Operating Income (Expenses)	55	58	12	75	127	69
EBT Excluding Unusual Items	19,040	18,911	17,666	16,540	12,946	10,304
Gain (Loss) on Sale of Assets	-1	-	-	-	-	-
Asset Writedown	-630	-620	-6	-3	-4	-4
Other Unusual Items	-	-1	-	-	-1	-
Pretax Income	18,409	18,290	17,660	16,537	12,941	10,300
Income Tax Expense	5,560	5,550	5,317	4,285	3,701	3,272
Earnings From Continuing Operations	12,849	12,740	12,343	12,252	9,240	7,028
Net Income	12,849	12,740	12,343	12,252	9,240	7,028
Net Income to Common	12,849	12,740	12,343	12,252	9,240	7,028
Net Income Growth	-0.61%	3.22%	0.74%	32.60%	31.47%	-22.71%
Shares Outstanding (Basic)	77	77	78	80	81	82
Shares Outstanding (Diluted)	77	77	78	80	81	82
Shares Change (YoY)	-0.78%	-1.16%	-1.90%	-1.89%	-1.55%	-0.77%
EPS (Basic)	166.42	165.01	158.01	153.87	113.85	85.25
EPS (Diluted)	166.42	165.01	158.01	153.87	113.85	85.25
EPS Growth	0.17%	4.43%	2.70%	35.15%	33.54%	-22.11%
Free Cash Flow	-	13,306	14,563	12,678	13,457	5,415
Free Cash Flow Per Share	-	172.34	186.43	159.22	165.80	65.68
Dividend Per Share	168.000	168.000	114.000	102.000	72.500	61.333
Dividend Growth	47.37%	47.37%	11.77%	40.69%	18.21%	-8.91%
Gross Margin	26.89%	27.00%	26.96%	27.47%	26.34%	25.28%
Operating Margin	14.11%	14.15%	13.90%	13.83%	11.96%	10.59%
Profit Margin	9.57%	9.57%	9.72%	10.29%	8.62%	7.27%
Free Cash Flow Margin	-	10.00%	11.47%	10.65%	12.56%	5.60%
EBITDA	19,208	19,116	18,023	16,875	13,368	10,787
EBITDA Margin	14.31%	14.37%	14.19%	14.17%	12.48%	11.16%
D&A For EBITDA	272.5	292	370	411	550	553
EBIT	18,935	18,824	17,653	16,464	12,818	10,234
EBIT Margin	14.11%	14.15%	13.90%	13.83%	11.96%	10.59%
Effective Tax Rate	30.20%	30.34%	30.11%	25.91%	28.60%	31.77%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.