NSD Co., Ltd. (TYO:9759)
Japan · Delayed Price · Currency is JPY 2,997.00
-142.00 (-4.52%)
Nov 6, 2026, 3:30 PM JST
NSD Co., Ltd. Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
| 123,538 | 117,813 | 107,791 | 101,263 | 77,982 | 71,188 | |
Revenue Growth | 9.96% | 9.30% | 6.45% | 29.85% | 9.54% | 7.56% |
Cost of Revenue | 91,915 | 87,989 | 80,257 | 76,302 | 60,432 | 55,351 |
Gross Profit | 31,623 | 29,824 | 27,534 | 24,961 | 17,550 | 15,837 |
Selling, General & Admin | 9,119 | 8,321 | 8,017 | 7,414 | 4,678 | 4,125 |
Research & Development | 546 | 383 | 501 | 236 | 190 | 184 |
Amortization of Goodwill & Intangibles | 1,308 | 1,312 | 1,454 | 1,283 | - | - |
Other Operating Expenses | 30 | 30 | 30 | 31 | 30 | 30 |
Operating Expenses | 11,723 | 10,751 | 10,684 | 9,781 | 5,025 | 4,422 |
Operating Income | 19,900 | 19,073 | 16,850 | 15,180 | 12,525 | 11,415 |
Interest Expense | -17 | -22 | -26 | -22 | -7 | -9 |
Interest & Investment Income | 149 | 124 | 70 | 42 | 40 | 32 |
Earnings From Equity Investments | - | - | - | - | -15 | 71 |
Currency Exchange Gain (Loss) | -27 | -27 | - | -22 | - | - |
Other Non Operating Income (Expenses) | 187 | 177 | 143 | 161 | 119 | 144 |
EBT Excluding Unusual Items | 20,192 | 19,325 | 17,037 | 15,339 | 12,662 | 11,653 |
Gain (Loss) on Sale of Investments | -240 | -188 | 49 | 40 | 2,124 | -35 |
Gain (Loss) on Sale of Assets | - | - | - | -5 | - | - |
Asset Writedown | -215 | -215 | -9 | - | -23 | -16 |
Other Unusual Items | 1 | 1 | 2 | - | 1 | -1 |
Pretax Income | 19,738 | 18,923 | 17,079 | 15,374 | 14,764 | 11,601 |
Income Tax Expense | 6,184 | 5,764 | 5,150 | 4,886 | 4,439 | 3,698 |
Earnings From Continuing Operations | 13,554 | 13,159 | 11,929 | 10,488 | 10,325 | 7,903 |
Minority Interest in Earnings | -137 | -150 | -134 | -226 | -106 | -80 |
Net Income | 13,417 | 13,009 | 11,795 | 10,262 | 10,219 | 7,823 |
Net Income to Common | 13,417 | 13,009 | 11,795 | 10,262 | 10,219 | 7,823 |
Net Income Growth | 9.38% | 10.29% | 14.94% | 0.42% | 30.63% | 22.75% |
Shares Outstanding (Basic) | 75 | 76 | 77 | 77 | 77 | 79 |
Shares Outstanding (Diluted) | 75 | 76 | 77 | 77 | 77 | 79 |
Shares Change | -1.63% | -0.62% | -0.28% | -0.32% | -1.90% | -1.05% |
EPS (Basic) | 176.80 | 170.48 | 153.61 | 133.28 | 132.30 | 99.36 |
EPS (Diluted) | 176.80 | 170.48 | 153.61 | 133.28 | 132.30 | 99.36 |
EPS Growth | 10.35% | 10.98% | 15.25% | 0.74% | 33.16% | 24.06% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | 16,017 | 15,713 | 11,709 | 11,900 | 9,952 | 6,969 |
Free Cash Flow Per Share | 212.66 | 205.91 | 152.49 | 154.54 | 128.84 | 88.51 |
Dividend Per Share | 96.000 | 96.000 | 87.000 | 72.000 | 67.000 | 52.000 |
Dividend Growth | 10.35% | 10.35% | 20.83% | 7.46% | 28.85% | 23.81% |
Gross Margin | - | 25.31% | 25.54% | 24.65% | 22.50% | 22.25% |
Operating Margin | 16.11% | 16.19% | 15.63% | 14.99% | 16.06% | 16.04% |
Profit Margin | 10.86% | 11.04% | 10.94% | 10.13% | 13.10% | 10.99% |
Free Cash Flow Margin | 12.96% | 13.34% | 10.86% | 11.75% | 12.76% | 9.79% |
EBITDA | 22,495 | 21,595 | 19,471 | 17,750 | 13,351 | 12,156 |
EBITDA Margin | - | 18.33% | 18.06% | 17.53% | 17.12% | 17.08% |
D&A For EBITDA | 2,595 | 2,522 | 2,621 | 2,570 | 826 | 741 |
EBIT | 19,900 | 19,073 | 16,850 | 15,180 | 12,525 | 11,415 |
EBIT Margin | - | 16.19% | 15.63% | 14.99% | 16.06% | 16.04% |
Effective Tax Rate | - | 30.46% | 30.15% | 31.78% | 30.07% | 31.88% |