&Do Holdings Co.,Ltd. (TYO:3457)
Japan
· Delayed Price · Currency is JPY 1,098.00
+16.00 (1.48%)
Mar 10, 2026, 3:30 PM JST
&Do Holdings Income Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2020 - 2016 |
| Revenue | 54,779 | 64,735 | 67,579 | 49,552 | 41,395 | 39,037 | Upgrade
|
| Revenue Growth (YoY) | -19.60% | -4.21% | 36.38% | 19.71% | 6.04% | 18.73% | Upgrade
|
| Cost of Revenue | 42,673 | 50,195 | 51,144 | 34,220 | 27,611 | 26,124 | Upgrade
|
| Gross Profit | 12,106 | 14,540 | 16,435 | 15,332 | 13,784 | 12,913 | Upgrade
|
| Selling, General & Admin | 9,513 | 10,735 | 11,452 | 12,175 | 10,910 | 10,301 | Upgrade
|
| Other Operating Expenses | 1,192 | 1,192 | 1,387 | - | - | - | Upgrade
|
| Operating Expenses | 10,697 | 11,919 | 12,847 | 12,155 | 10,912 | 10,324 | Upgrade
|
| Operating Income | 1,409 | 2,621 | 3,588 | 3,177 | 2,872 | 2,589 | Upgrade
|
| Interest Expense | -827 | -803 | -706 | -504 | -342 | -285 | Upgrade
|
| Interest & Investment Income | 1,057 | 1,066 | 391 | 536 | 340 | 149 | Upgrade
|
| Earnings From Equity Investments | -2 | -2 | -4 | 38 | -5 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 66 | 60 | 187 | 111 | 81 | 60 | Upgrade
|
| EBT Excluding Unusual Items | 1,703 | 2,942 | 3,456 | 3,358 | 2,946 | 2,513 | Upgrade
|
| Gain (Loss) on Sale of Investments | -2 | -2 | 321 | -27 | - | -5 | Upgrade
|
| Gain (Loss) on Sale of Assets | 12 | 17 | - | 1 | 20 | - | Upgrade
|
| Asset Writedown | -38 | -80 | -98 | -23 | -46 | -42 | Upgrade
|
| Other Unusual Items | 777 | 778 | 6 | - | 3 | -7 | Upgrade
|
| Pretax Income | 2,452 | 3,655 | 3,685 | 3,309 | 2,923 | 2,459 | Upgrade
|
| Income Tax Expense | 1,169 | 1,314 | 1,209 | 1,114 | 968 | 843 | Upgrade
|
| Net Income | 1,283 | 2,341 | 2,476 | 2,195 | 1,955 | 1,616 | Upgrade
|
| Net Income to Common | 1,283 | 2,341 | 2,476 | 2,195 | 1,955 | 1,616 | Upgrade
|
| Net Income Growth | -41.97% | -5.45% | 12.80% | 12.28% | 20.98% | 56.89% | Upgrade
|
| Shares Outstanding (Basic) | 20 | 20 | 20 | 20 | 20 | 20 | Upgrade
|
| Shares Outstanding (Diluted) | 20 | 20 | 20 | 20 | 20 | 20 | Upgrade
|
| Shares Change (YoY) | -1.08% | -0.97% | 0.81% | -0.05% | -0.11% | -0.24% | Upgrade
|
| EPS (Basic) | 65.04 | 118.85 | 124.73 | 112.19 | 99.96 | 82.83 | Upgrade
|
| EPS (Diluted) | 64.94 | 118.51 | 124.14 | 110.92 | 98.79 | 81.57 | Upgrade
|
| EPS Growth | -41.35% | -4.54% | 11.92% | 12.28% | 21.11% | 57.26% | Upgrade
|
| Free Cash Flow | 6,933 | 6,827 | 6,992 | -18,091 | -7,476 | -1,762 | Upgrade
|
| Free Cash Flow Per Share | 350.96 | 345.58 | 350.49 | -914.18 | -377.60 | -88.89 | Upgrade
|
| Dividend Per Share | 45.000 | 45.000 | 43.000 | 40.000 | 36.000 | 30.000 | Upgrade
|
| Dividend Growth | 4.65% | 4.65% | 7.50% | 11.11% | 20.00% | 57.89% | Upgrade
|
| Gross Margin | 22.10% | 22.46% | 24.32% | 30.94% | 33.30% | 33.08% | Upgrade
|
| Operating Margin | 2.57% | 4.05% | 5.31% | 6.41% | 6.94% | 6.63% | Upgrade
|
| Profit Margin | 2.34% | 3.62% | 3.66% | 4.43% | 4.72% | 4.14% | Upgrade
|
| Free Cash Flow Margin | 12.66% | 10.55% | 10.35% | -36.51% | -18.06% | -4.51% | Upgrade
|
| EBITDA | 2,297 | 3,590 | 4,607 | 4,148 | 3,857 | 3,275 | Upgrade
|
| EBITDA Margin | 4.19% | 5.55% | 6.82% | 8.37% | 9.32% | 8.39% | Upgrade
|
| D&A For EBITDA | 888 | 969 | 1,019 | 971 | 985 | 686 | Upgrade
|
| EBIT | 1,409 | 2,621 | 3,588 | 3,177 | 2,872 | 2,589 | Upgrade
|
| EBIT Margin | 2.57% | 4.05% | 5.31% | 6.41% | 6.94% | 6.63% | Upgrade
|
| Effective Tax Rate | 47.67% | 35.95% | 32.81% | 33.67% | 33.12% | 34.28% | Upgrade
|
| Advertising Expenses | - | 1,313 | 1,875 | 1,927 | 1,810 | 1,692 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.