JPY 1,091.00
+0.65%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 912.5B | 931.3B | 886.1B | 831.4B | 768.2B |
| Cost of Revenue | 187.8B | — | 746.9B | 705.7B | 652.1B |
| Gross Profit | 37.7B | — | 139.3B | 125.6B | 116.1B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 27.4B | — | 107.5B | 96.0B | 91.6B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 27.4B | — | 107.5B | 96.0B | 91.6B |
| Cost and Expenses | 874.2B | 890.8B | 854.3B | 801.7B | 743.7B |
| Operating Income (EBIT) | 38.4B | 40.4B | 31.8B | 29.7B | 24.5B |
| Non-Operating | |||||
| Interest Income | 132.0M | — | 524.0M | 261.0M | 193.0M |
| Interest Expense | 712.0M | — | 3.2B | 3.0B | 1.6B |
| Net Interest Income | (580.0M) | — | (2.6B) | (2.7B) | (1.4B) |
| Other Non-Op Income/Expense | (14.0M) | — | 3.5B | 2.3B | 3.3B |
| Non-Operating Income (excl Interest) | 745.0M | — | 6.8B | 5.3B | 5.1B |
| EBT (Pre-Tax Income) | 10.0B | — | 36.2B | 34.9B | 29.3B |
| Income Tax Expense | 2.9B | — | 9.0B | 10.2B | 7.3B |
| Bottom Line | |||||
| Net Income | 30.0B | 27.5B | 27.2B | 23.9B | 21.2B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 30.0B | 27.5B | 27.2B | 23.9B | 21.2B |
| Per Share | |||||
| Basic EPS | ¥73 | ¥90 | — | ¥77 | ¥68 |
| Diluted EPS | ¥73 | ¥90 | — | — | — |
| Revenue Per Share | ¥2,984 | ¥3,052 | — | ¥2,672 | ¥2,468 |
| Shares | |||||
| Basic Shares Outstanding | 305.8M | 305.2M | — | 311.1M | 311.2M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | — | 56.9B | 51.9B | 44.9B |
| D&A | — | — | 25.1B | 22.2B | 20.4B |
| EBIT | 38.4B | 40.4B | 31.8B | 29.7B | 24.5B |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026