9385.T
SHOEI CORPORATION
スタンダード · 化学 · 素材・化学 · JP
JPY 714.00
−0.56%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 19.0B | 19.0B | 19.0B | 19.4B | 20.7B |
| Cost of Revenue | 3.5B | 14.4B | 14.9B | 15.4B | 17.1B |
| Gross Profit | 1.1B | 4.7B | 4.2B | 4.1B | 3.7B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 880.5M | 3.3B | 3.4B | 3.3B | 3.5B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 880.5M | 3.3B | 3.4B | 3.3B | 3.5B |
| Cost and Expenses | 17.9B | 17.7B | 18.3B | 18.7B | 20.6B |
| Operating Income (EBIT) | 1.1B | 1.3B | 747.0M | 776.0M | 154.0M |
| Non-Operating | |||||
| Interest Income | 52.0K | 702.0K | 1.4M | 1.5M | 334.0K |
| Interest Expense | 15.4M | 63.9M | 33.5M | 25.8M | 33.7M |
| Net Interest Income | (15.4M) | (63.2M) | (32.2M) | (24.3M) | (33.4M) |
| Other Non-Op Income/Expense | 12.2M | (32.7M) | (6.0K) | 667.1M | (486.7M) |
| Non-Operating Income (excl Interest) | 30.9M | 47.8M | 43.0M | 720.2M | 92.5M |
| EBT (Pre-Tax Income) | 253.9M | 1.3B | 744.8M | 1.4B | (2.0B) |
| Income Tax Expense | 85.8M | 429.9M | 277.5M | 378.4M | (363.5M) |
| Bottom Line | |||||
| Net Income | 786.0M | 853.0M | 467.0M | 1.0B | (1.6B) |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 786.0M | 853.0M | 467.0M | 1.0B | (1.6B) |
| Per Share | |||||
| Basic EPS | ¥102 | ¥110 | ¥60 | ¥131 | (¥209) |
| Diluted EPS | ¥102 | ¥110 | — | — | — |
| Revenue Per Share | ¥2,464 | ¥2,465 | ¥2,463 | ¥2,517 | ¥2,685 |
| Shares | |||||
| Basic Shares Outstanding | 7.7M | 7.7M | 7.7M | 7.7M | 7.7M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 1.6B | 934.9M | 1.0B | 474.9M |
| D&A | — | 240.6M | 187.9M | 243.5M | 320.9M |
| EBIT | 1.1B | 1.3B | 747.0M | 776.0M | 154.0M |
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