7014.T
Namura Shipbuilding Co.,Ltd.
スタンダード · 輸送用機器 · 自動車・輸送機 · JP
JPY 4,600.00
+2.56%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 153.8B | 159.0B | 159.2B | 135.0B | 124.1B |
| Cost of Revenue | 29.0B | 122.9B | 122.9B | 112.1B | 109.1B |
| Gross Profit | 7.5B | 36.2B | 36.3B | 22.9B | 15.0B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.8B | 8.1B | 6.8B | 6.4B | 5.4B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 1.8B | 8.1B | 6.8B | 6.4B | 5.4B |
| Cost and Expenses | 128.7B | 130.9B | 129.8B | 118.5B | 114.5B |
| Operating Income (EBIT) | 25.1B | 28.1B | 29.5B | 16.5B | 9.6B |
| Non-Operating | |||||
| Interest Income | 33.0M | 200.0M | 58.0M | 18.0M | 95.0M |
| Interest Expense | 69.0M | 297.0M | 196.0M | 248.0M | 264.0M |
| Net Interest Income | (36.0M) | (97.0M) | (138.0M) | (230.0M) | (169.0M) |
| Other Non-Op Income/Expense | 153.0M | 1.4B | 38.0M | 3.5B | 1.8B |
| Non-Operating Income (excl Interest) | 1.0B | 2.9B | 1.4B | 4.0B | 3.0B |
| EBT (Pre-Tax Income) | 5.9B | 29.6B | 29.6B | 20.1B | 11.3B |
| Income Tax Expense | 1.3B | 7.9B | 3.1B | (100.0M) | 138.0M |
| Bottom Line | |||||
| Net Income | 19.1B | 21.6B | 26.2B | 20.0B | 11.2B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 19.1B | 21.6B | 26.2B | 20.0B | 11.2B |
| Per Share | |||||
| Basic EPS | ¥275 | ¥311 | ¥378 | ¥288 | ¥162 |
| Diluted EPS | ¥275 | ¥311 | ¥375 | ¥286 | ¥160 |
| Revenue Per Share | ¥2,215 | ¥2,290 | ¥2,295 | ¥1,948 | ¥1,794 |
| Shares | |||||
| Basic Shares Outstanding | 69.4M | 69.4M | 69.4M | 69.3M | 69.2M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 31.9B | 32.9B | 20.1B | 13.2B |
| D&A | — | 3.8B | 3.4B | 3.6B | 3.6B |
| EBIT | 25.1B | 28.1B | 29.5B | 16.5B | 9.6B |
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