Musashi Seimitsu Industry Co., Ltd. (FRA:67X)

Musashi Seimitsu Industry 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	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	342,339	347,196	349,917	301,500	241,896	204,714
Revenue Growth (YoY)	-3.23%	-0.78%	16.06%	24.64%	18.16%	-13.39%
Cost of Revenue	288,845	294,535	299,204	266,049	209,861	175,035
Gross Profit	53,494	52,661	50,713	35,451	32,035	29,679
Selling, General & Admin	30,651	30,476	29,848	25,592	21,544	20,132
Other Operating Expenses	-	-	6	-	-	-
Operating Expenses	33,637	33,064	32,730	27,923	23,621	22,171
Operating Income	19,857	19,597	17,983	7,528	8,414	7,508
Interest Expense	-2,171	-2,363	-2,808	-1,377	-648	-543
Interest & Investment Income	947	1,052	864	670	540	379
Earnings From Equity Investments	-417	-363	-394	-231	-37	-
Currency Exchange Gain (Loss)	1,385	-516	49	351	1,061	499
Other Non Operating Income (Expenses)	120	575	-42	-37	212	514
EBT Excluding Unusual Items	19,721	17,982	15,652	6,904	9,542	8,357
Gain (Loss) on Sale of Investments	-1,981	-1,957	-1,696	-525	-380	798
Gain (Loss) on Sale of Assets	50	46	72	3	30	123
Asset Writedown	-786	-793	-295	-139	-479	-136
Other Unusual Items	-102	69	-20	752	-1	602
Pretax Income	16,902	15,347	13,713	6,995	8,712	9,744
Income Tax Expense	6,491	6,382	5,402	4,582	3,136	2,433
Earnings From Continuing Operations	10,411	8,965	8,311	2,413	5,576	7,311
Minority Interest in Earnings	-1,269	-1,183	-390	23	-147	67
Net Income	9,142	7,782	7,921	2,436	5,429	7,378
Net Income to Common	9,142	7,782	7,921	2,436	5,429	7,378
Net Income Growth	25.15%	-1.75%	225.16%	-55.13%	-26.42%	-
Shares Outstanding (Basic)	66	66	65	65	65	65
Shares Outstanding (Diluted)	66	66	65	65	65	65
Shares Change (YoY)	0.15%	0.27%	0.07%	0.05%	0.06%	0.10%
EPS (Basic)	139.52	118.79	121.24	37.31	83.20	113.13
EPS (Diluted)	139.52	118.79	121.24	37.31	83.20	113.13
EPS Growth	24.96%	-2.02%	224.94%	-55.15%	-26.46%	-
Free Cash Flow	15,288	16,863	19,000	5,115	-11,006	5,735
Free Cash Flow Per Share	233.31	257.40	290.81	78.34	-168.66	87.94
Dividend Per Share	75.000	50.000	40.000	30.000	45.000	35.000
Dividend Growth	87.50%	25.00%	33.33%	-33.33%	28.57%	11.11%
Gross Margin	15.63%	15.17%	14.49%	11.76%	13.24%	14.50%
Operating Margin	5.80%	5.64%	5.14%	2.50%	3.48%	3.67%
Profit Margin	2.67%	2.24%	2.26%	0.81%	2.24%	3.60%
Free Cash Flow Margin	4.47%	4.86%	5.43%	1.70%	-4.55%	2.80%
EBITDA	38,099	38,518	37,809	26,436	25,378	23,727
EBITDA Margin	11.13%	11.09%	10.80%	8.77%	10.49%	11.59%
D&A For EBITDA	18,242	18,921	19,826	18,908	16,964	16,219
EBIT	19,857	19,597	17,983	7,528	8,414	7,508
EBIT Margin	5.80%	5.64%	5.14%	2.50%	3.48%	3.67%
Effective Tax Rate	38.40%	41.59%	39.39%	65.50%	36.00%	24.97%

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