Maezawa Industries, Inc. (TYO:6489)
Japan
· Delayed Price · Currency is JPY 1,861.00
+16.00 (0.87%)
Apr 28, 2026, 3:30 PM JST
Maezawa Industries Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Feb '26 Feb 28, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | 2020 - 2016 |
| Revenue | 38,980 | 37,499 | 36,511 | 32,369 | 30,903 | 31,810 | Upgrade
|
| Revenue Growth (YoY) | -1.12% | 2.71% | 12.80% | 4.74% | -2.85% | 6.23% | Upgrade
|
| Cost of Revenue | 26,667 | 26,234 | 25,434 | 22,926 | 21,953 | 22,950 | Upgrade
|
| Gross Profit | 12,313 | 11,265 | 11,077 | 9,443 | 8,950 | 8,860 | Upgrade
|
| Selling, General & Admin | 6,691 | 6,188 | 5,765 | 5,693 | 5,415 | 5,165 | Upgrade
|
| Research & Development | 423 | 423 | 436 | 523 | 496 | 473 | Upgrade
|
| Operating Expenses | 7,114 | 6,611 | 6,201 | 6,216 | 5,911 | 5,638 | Upgrade
|
| Operating Income | 5,199 | 4,654 | 4,876 | 3,227 | 3,039 | 3,222 | Upgrade
|
| Interest Expense | -33 | -27 | -17 | -16 | -18 | -19 | Upgrade
|
| Interest & Investment Income | 190 | 129 | 110 | 106 | 83 | 74 | Upgrade
|
| Other Non Operating Income (Expenses) | 10 | 11 | 23 | 27 | 59 | 100 | Upgrade
|
| EBT Excluding Unusual Items | 5,366 | 4,767 | 4,992 | 3,344 | 3,163 | 3,377 | Upgrade
|
| Gain (Loss) on Sale of Assets | -4 | -4 | 10 | - | 4 | - | Upgrade
|
| Asset Writedown | -40 | -182 | -43 | -22 | -29 | -38 | Upgrade
|
| Legal Settlements | - | - | - | - | -44 | - | Upgrade
|
| Other Unusual Items | -149 | - | - | -1 | - | -1 | Upgrade
|
| Pretax Income | 5,173 | 4,581 | 4,959 | 3,321 | 3,094 | 3,338 | Upgrade
|
| Income Tax Expense | 1,708 | 1,504 | 1,428 | 691 | 952 | 849 | Upgrade
|
| Net Income | 3,465 | 3,077 | 3,531 | 2,630 | 2,142 | 2,489 | Upgrade
|
| Net Income to Common | 3,465 | 3,077 | 3,531 | 2,630 | 2,142 | 2,489 | Upgrade
|
| Net Income Growth | -9.62% | -12.86% | 34.26% | 22.78% | -13.94% | 131.53% | Upgrade
|
| Shares Outstanding (Basic) | 18 | 18 | 18 | 18 | 18 | 19 | Upgrade
|
| Shares Outstanding (Diluted) | 18 | 18 | 18 | 18 | 18 | 19 | Upgrade
|
| Shares Change (YoY) | -0.59% | -1.74% | -1.00% | -0.47% | -2.54% | -1.39% | Upgrade
|
| EPS (Basic) | 196.84 | 174.37 | 196.63 | 144.98 | 117.53 | 133.10 | Upgrade
|
| EPS (Diluted) | 196.84 | 174.37 | 196.63 | 144.98 | 117.53 | 133.10 | Upgrade
|
| EPS Growth | -9.09% | -11.32% | 35.62% | 23.36% | -11.70% | 134.79% | Upgrade
|
| Free Cash Flow | - | 4,382 | 66 | 1,998 | 1,888 | 2,834 | Upgrade
|
| Free Cash Flow Per Share | - | 248.33 | 3.67 | 110.14 | 103.59 | 151.55 | Upgrade
|
| Dividend Per Share | 54.000 | 48.000 | 36.000 | 28.000 | 24.000 | 20.000 | Upgrade
|
| Dividend Growth | 35.00% | 33.33% | 28.57% | 16.67% | 20.00% | 42.86% | Upgrade
|
| Gross Margin | 31.59% | 30.04% | 30.34% | 29.17% | 28.96% | 27.85% | Upgrade
|
| Operating Margin | 13.34% | 12.41% | 13.36% | 9.97% | 9.83% | 10.13% | Upgrade
|
| Profit Margin | 8.89% | 8.21% | 9.67% | 8.13% | 6.93% | 7.83% | Upgrade
|
| Free Cash Flow Margin | - | 11.69% | 0.18% | 6.17% | 6.11% | 8.91% | Upgrade
|
| EBITDA | 5,933 | 5,333 | 5,482 | 3,789 | 3,587 | 3,763 | Upgrade
|
| EBITDA Margin | 15.22% | 14.22% | 15.02% | 11.71% | 11.61% | 11.83% | Upgrade
|
| D&A For EBITDA | 733.75 | 679 | 606 | 562 | 548 | 541 | Upgrade
|
| EBIT | 5,199 | 4,654 | 4,876 | 3,227 | 3,039 | 3,222 | Upgrade
|
| EBIT Margin | 13.34% | 12.41% | 13.36% | 9.97% | 9.83% | 10.13% | Upgrade
|
| Effective Tax Rate | 33.02% | 32.83% | 28.80% | 20.81% | 30.77% | 25.43% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.