SEIYU KOGYO Co.,Ltd. (XNGO:9170)
Japan
· Delayed Price · Currency is JPY 2,900.00
-70.00 (-2.36%)
At close: Dec 5, 2025
SEIYU KOGYO Income Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2016 - 2020 |
| Revenue | 15,308 | 13,718 | 12,262 | 11,071 | 11,856 | Upgrade
|
| Revenue Growth (YoY) | 11.59% | 11.87% | 10.76% | -6.62% | 10.99% | Upgrade
|
| Cost of Revenue | 12,491 | 11,854 | 10,747 | 9,834 | 10,526 | Upgrade
|
| Gross Profit | 2,817 | 1,864 | 1,515 | 1,237 | 1,330 | Upgrade
|
| Selling, General & Admin | 1,676 | 1,029 | 923 | 870 | 899 | Upgrade
|
| Amortization of Goodwill & Intangibles | - | 11 | - | - | - | Upgrade
|
| Operating Expenses | 1,676 | 1,040 | 923 | 870 | 899 | Upgrade
|
| Operating Income | 1,141 | 824 | 592 | 367 | 431 | Upgrade
|
| Interest Expense | -110 | -68 | -70 | -63 | -71 | Upgrade
|
| Interest & Investment Income | 4 | 1 | - | 3 | 1 | Upgrade
|
| Other Non Operating Income (Expenses) | -11 | 38 | - | 3 | 12 | Upgrade
|
| EBT Excluding Unusual Items | 1,024 | 795 | 522 | 310 | 373 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | 55 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 33 | -16 | 32 | 4 | 8 | Upgrade
|
| Asset Writedown | - | - | - | -7 | -12 | Upgrade
|
| Legal Settlements | -2 | -4 | - | - | - | Upgrade
|
| Other Unusual Items | -1 | -39 | -1 | 52 | 5 | Upgrade
|
| Pretax Income | 1,054 | 736 | 553 | 414 | 374 | Upgrade
|
| Income Tax Expense | 395 | 258 | 195 | 135 | 138 | Upgrade
|
| Earnings From Continuing Operations | 659 | 478 | 358 | 279 | 236 | Upgrade
|
| Net Income to Company | 659 | 478 | 358 | 279 | 236 | Upgrade
|
| Minority Interest in Earnings | -56 | - | - | - | - | Upgrade
|
| Net Income | 603 | 478 | 358 | 279 | 236 | Upgrade
|
| Net Income to Common | 603 | 478 | 358 | 279 | 236 | Upgrade
|
| Net Income Growth | 26.15% | 33.52% | 28.32% | 18.22% | 15.43% | Upgrade
|
| Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | Upgrade
|
| Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | Upgrade
|
| Shares Change (YoY) | 8.10% | 7.02% | - | - | - | Upgrade
|
| EPS (Basic) | 214.28 | 183.69 | 142.50 | 111.06 | 93.94 | Upgrade
|
| EPS (Diluted) | 207.59 | 177.98 | 142.50 | 111.06 | 93.94 | Upgrade
|
| EPS Growth | 16.63% | 24.90% | 28.32% | 18.22% | - | Upgrade
|
| Free Cash Flow | 1,683 | 95 | 267 | - | - | Upgrade
|
| Free Cash Flow Per Share | 579.12 | 35.34 | 106.28 | - | - | Upgrade
|
| Dividend Per Share | 40.000 | 30.000 | 25.000 | 20.000 | - | Upgrade
|
| Dividend Growth | 33.33% | 20.00% | 25.00% | - | - | Upgrade
|
| Gross Margin | 18.40% | 13.59% | 12.35% | 11.17% | 11.22% | Upgrade
|
| Operating Margin | 7.45% | 6.01% | 4.83% | 3.31% | 3.64% | Upgrade
|
| Profit Margin | 3.94% | 3.48% | 2.92% | 2.52% | 1.99% | Upgrade
|
| Free Cash Flow Margin | 10.99% | 0.69% | 2.18% | - | - | Upgrade
|
| EBITDA | 1,740 | 1,143 | 868 | - | - | Upgrade
|
| EBITDA Margin | 11.37% | 8.33% | 7.08% | - | - | Upgrade
|
| D&A For EBITDA | 599 | 319 | 276 | - | - | Upgrade
|
| EBIT | 1,141 | 824 | 592 | 367 | 431 | Upgrade
|
| EBIT Margin | 7.45% | 6.01% | 4.83% | 3.31% | 3.64% | Upgrade
|
| Effective Tax Rate | 37.48% | 35.05% | 35.26% | 32.61% | 36.90% | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.