SEIYU KOGYO Co.,Ltd. (XNGO:9170)
Japan · Delayed Price · Currency is JPY 4,450.00
+450.00 (11.25%)
At close: May 18, 2026
SEIYU KOGYO Income Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
| 16,521 | 15,308 | 13,718 | 12,262 | 11,071 | 11,856 | |
Revenue Growth (YoY) | 12.07% | 11.59% | 11.87% | 10.76% | -6.62% | 10.99% |
Cost of Revenue | 13,425 | 12,491 | 11,854 | 10,747 | 9,834 | 10,526 |
Gross Profit | 3,096 | 2,817 | 1,864 | 1,515 | 1,237 | 1,330 |
Selling, General & Admin | 1,556 | 1,476 | 1,029 | 923 | 870 | 899 |
Amortization of Goodwill & Intangibles | 200 | 200 | 11 | - | - | - |
Operating Expenses | 1,756 | 1,676 | 1,040 | 923 | 870 | 899 |
Operating Income | 1,340 | 1,141 | 824 | 592 | 367 | 431 |
Interest Expense | -120 | -110 | -68 | -70 | -63 | -71 |
Interest & Investment Income | 5 | 4 | 1 | - | 3 | 1 |
Other Non Operating Income (Expenses) | -2 | -11 | 38 | - | 3 | 12 |
EBT Excluding Unusual Items | 1,223 | 1,024 | 795 | 522 | 310 | 373 |
Gain (Loss) on Sale of Investments | - | - | - | - | 55 | - |
Gain (Loss) on Sale of Assets | 31 | 33 | -16 | 32 | 4 | 8 |
Asset Writedown | - | - | - | - | -7 | -12 |
Legal Settlements | - | -2 | -4 | - | - | - |
Other Unusual Items | - | -1 | -39 | -1 | 52 | 5 |
Pretax Income | 1,254 | 1,054 | 736 | 553 | 414 | 374 |
Income Tax Expense | 463 | 395 | 258 | 195 | 135 | 138 |
Earnings From Continuing Operations | 791 | 659 | 478 | 358 | 279 | 236 |
Net Income to Company | - | 659 | 478 | 358 | 279 | 236 |
Minority Interest in Earnings | -97 | -56 | - | - | - | - |
Net Income | 694 | 603 | 478 | 358 | 279 | 236 |
Net Income to Common | 694 | 603 | 478 | 358 | 279 | 236 |
Net Income Growth | 56.66% | 26.15% | 33.52% | 28.32% | 18.22% | 15.43% |
Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Change (YoY) | 4.34% | 8.10% | 7.02% | - | - | - |
EPS (Basic) | 246.33 | 214.28 | 183.69 | 142.50 | 111.06 | 93.94 |
EPS (Diluted) | 236.79 | 207.59 | 177.98 | 142.50 | 111.06 | 93.94 |
EPS Growth | 50.13% | 16.63% | 24.90% | 28.32% | 18.22% | - |
Free Cash Flow | - | 1,683 | 95 | 267 | - | - |
Free Cash Flow Per Share | - | 579.12 | 35.34 | 106.28 | - | - |
Dividend Per Share | 40.000 | 40.000 | 30.000 | 25.000 | 20.000 | - |
Dividend Growth | 33.33% | 33.33% | 20.00% | 25.00% | - | - |
Gross Margin | 18.74% | 18.40% | 13.59% | 12.35% | 11.17% | 11.22% |
Operating Margin | 8.11% | 7.45% | 6.01% | 4.83% | 3.31% | 3.64% |
Profit Margin | 4.20% | 3.94% | 3.48% | 2.92% | 2.52% | 1.99% |
Free Cash Flow Margin | - | 10.99% | 0.69% | 2.18% | - | - |
EBITDA | 1,948 | 1,740 | 1,143 | 868 | - | - |
EBITDA Margin | 11.79% | 11.37% | 8.33% | 7.08% | - | - |
D&A For EBITDA | 607.5 | 599 | 319 | 276 | - | - |
EBIT | 1,340 | 1,141 | 824 | 592 | 367 | 431 |
EBIT Margin | 8.11% | 7.45% | 6.01% | 4.83% | 3.31% | 3.64% |
Effective Tax Rate | 36.92% | 37.48% | 35.05% | 35.26% | 32.61% | 36.90% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.