Valor Holdings Co., Ltd. (TYO:9956)

Valor Holdings 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
Operating Revenue	854,435	782,601	735,385	708,484	706,331
Other Revenue	-	25,194	24,591	24,034	23,837
Revenue	854,435	807,795	759,976	732,518	730,168
Revenue Growth (YoY)	5.77%	6.29%	3.75%	0.32%	7.68%
Cost of Revenue	605,662	573,352	539,963	520,255	519,555
Gross Profit	248,773	234,443	220,013	212,263	210,613
Selling, General & Admin	203,456	187,944	179,016	170,745	164,642
Other Operating Expenses	-	2,024	1,748	1,587	3,601
Operating Expenses	225,581	211,599	199,951	191,057	184,964
Operating Income	23,192	22,844	20,062	21,206	25,649
Interest Expense	-966	-730	-746	-764	-854
Interest & Investment Income	432	393	316	316	319
Earnings From Equity Investments	61	-70	57	85	19
Other Non Operating Income (Expenses)	3,460	3,167	3,359	3,296	3,263
EBT Excluding Unusual Items	26,179	25,604	23,048	24,139	28,396
Gain (Loss) on Sale of Investments	72	18	203	-5	-79
Gain (Loss) on Sale of Assets	-3,593	637	19	42	23
Asset Writedown	-105	-5,101	-6,314	-3,915	-3,327
Other Unusual Items	-118	103	374	395	-470
Pretax Income	22,435	21,261	17,330	20,656	24,543
Income Tax Expense	7,583	8,237	8,055	9,407	9,083
Earnings From Continuing Operations	14,852	13,024	9,275	11,249	15,460
Minority Interest in Earnings	-1,198	-1,079	-1,672	-2,235	-2,868
Net Income	13,654	11,945	7,603	9,014	12,592
Net Income to Common	13,654	11,945	7,603	9,014	12,592
Net Income Growth	14.31%	57.11%	-15.65%	-28.42%	94.41%
Shares Outstanding (Basic)	53	54	54	54	54
Shares Outstanding (Diluted)	53	54	54	54	54
Shares Change (YoY)	-1.05%	-0.24%	-0.02%	0.01%	0.00%
EPS (Basic)	257.63	223.01	141.61	167.86	234.51
EPS (Diluted)	257.62	222.99	141.59	167.82	234.42
EPS Growth	15.53%	57.49%	-15.63%	-28.41%	94.39%
Free Cash Flow	-	15,043	13,052	22	17,157
Free Cash Flow Per Share	-	280.85	243.09	0.41	319.53
Dividend Per Share	-	65.000	58.000	56.000	54.000
Dividend Growth	-	12.07%	3.57%	3.70%	3.85%
Gross Margin	29.12%	29.02%	28.95%	28.98%	28.84%
Operating Margin	2.71%	2.83%	2.64%	2.90%	3.51%
Profit Margin	1.60%	1.48%	1.00%	1.23%	1.73%
Free Cash Flow Margin	-	1.86%	1.72%	0.00%	2.35%
EBITDA	45,633	45,285	41,464	42,086	44,317
EBITDA Margin	5.34%	5.61%	5.46%	5.75%	6.07%
D&A For EBITDA	22,441	22,441	21,402	20,880	18,668
EBIT	23,192	22,844	20,062	21,206	25,649
EBIT Margin	2.71%	2.83%	2.64%	2.90%	3.51%
Effective Tax Rate	33.80%	38.74%	46.48%	45.54%	37.01%
Advertising Expenses	4,597	4,669	4,697	5,080	5,842

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