Edia Co., Ltd. Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Nov'25

Aug'25

May'25

Feb'25

Nov'24

Aug'24

May'24

Net Sales

1,170.03

1,115.94

1,201.48

1,076.13

841.14

829.91

859.87

Other Operating Income

0.00

Total Operating income

1,170.03

1,115.94

1,201.48

1,076.13

841.14

829.91

859.87

Raw Material Cost

516.26

417.67

472.00

465.24

375.76

325.03

354.32

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

3.16

4.95

5.51

2.77

2.54

2.30

2.35

Selling and Distribution Expenses

583.17

567.35

561.47

515.38

428.25

432.45

447.76

Other Expenses

-0.32

-0.49

-0.55

-0.28

-0.25

-0.23

-0.24

Total Expenditure (Excl Depreciation)

1,099.42

985.02

1,033.46

980.63

804.01

757.48

802.08

Operating Profit (PBDIT) excl Other Income

70.6

130.9

168

95.5

37.1

72.4

57.800000000000004

Other Income

-15.29

14.43

-14.93

-1.05

-7.73

-6.18

2.11

Operating Profit (PBDIT)

59.96

149.96

157.23

98.00

32.87

68.89

61.74

Interest

3.16

4.95

5.51

2.77

2.54

2.30

2.35

Exceptional Items

0.00

-12.46

0.00

Gross Profit (PBDT)

653.77

698.27

729.48

610.89

465.38

504.88

505.56

Depreciation

4.65

4.61

4.15

3.54

3.47

2.64

1.84

Profit Before Tax

52.14

140.40

147.56

79.23

26.86

63.95

57.55

Tax

9.64

14.88

19.11

-22.75

4.51

5.59

6.21

Provisions and contingencies

0.00

Profit After Tax

42.50

125.52

128.45

101.98

22.35

58.36

51.34

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

42.50

125.52

128.45

101.98

22.35

58.36

51.34

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

42.50

125.52

128.45

101.98

22.35

58.36

51.34

Equity Capital

0.00

Face Value

0.0

Reserves

1,424.32

1,381.81

1,414.89

1,371.22

1,243.64

1,221.30

1,162.94

Earnings per share (EPS)

6.29

17.95

17.74

13.67

3.18

8.3

7.3

Diluted Earnings per share

6.29

17.95

17.74

13.67

3.18

8.3

7.3

Operating Profit Margin (Excl OI)

6.03%

11.73%

13.98%

8.87%

4.41%

8.73%

6.72%

Gross Profit Margin

4.85%

12.99%

12.63%

7.69%

3.61%

8.02%

6.91%

PAT Margin

3.63%

11.25%

10.69%

9.48%

2.66%

7.03%

5.97%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - QoQ

Net Sales

QoQ Growth in quarter ended Nov 2025 is 4.85% vs -7.12% in Aug 2025

Consolidate Net Profit

QoQ Growth in quarter ended Nov 2025 is -66.14% vs -2.33% in Aug 2025

Operating Profit (PBDIT) excl Other Income

QoQ Growth in quarter ended Nov 2025 is -44.43% vs -21.31% in Aug 2025

Interest

QoQ Growth in quarter ended Nov 2025 is -34.69% vs -10.91% in Aug 2025

Operating Profit Margin (Excl OI)

QoQ Growth in quarter ended Nov 2025 has fallen from Aug 2025

Compare Quarterly Results Of Edia Co., Ltd. With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(JPY)

Change(%)

Net Sales

1,170.03

838.50

331.53

39.54%

Other Operating Income

0.00

Total Operating income

1,170.03

838.50

331.53

39.54%

Raw Material Cost

516.26

386.45

129.81

33.59%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

3.16

0.70

2.46

351.43%

Selling and Distribution Expenses

583.17

565.69

17.48

3.09%

Other Expenses

-0.32

-0.07

-0.25

-357.14%

Total Expenditure (Excl Depreciation)

1,099.42

952.14

147.28

15.47%

Operating Profit (PBDIT) excl Other Income

70.60

-113.64

184.24

162.13%

Other Income

-15.29

0.19

-15.48

-8,147.37%

Operating Profit (PBDIT)

59.96

-75.69

135.65

179.22%

Interest

3.16

0.70

2.46

351.43%

Exceptional Items

0.00

Gross Profit (PBDT)

653.77

452.06

201.71

44.62%

Depreciation

4.65

37.76

-33.11

-87.69%

Profit Before Tax

52.14

-114.15

166.29

145.68%

Tax

9.64

0.89

8.75

983.15%

Provisions and contingencies

0.00

Profit After Tax

42.50

-115.04

157.54

136.94%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

42.50

-115.04

157.54

136.94%

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

42.50

-115.04

157.54

136.94%

Equity Capital

0.00

Face Value

0.00

Reserves

1,424.32

2,201.97

-777.65

-35.32%

Earnings per share (EPS)

6.29

-17.27

23.56

136.42%

Diluted Earnings per share

6.29

-17.27

23.56

136.42%

Operating Profit Margin (Excl OI)

6.03%

-13.55%

0.00

19.58%

Gross Profit Margin

4.85%

-9.11%

0.00

13.96%

PAT Margin

3.63%

-13.72%

0.00

17.35%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 117.00 Million

in Nov 2025

Figures in Million

QoQ Growth in quarter ended Nov 2025 is 4.85% vs -7.12% in Aug 2025

YoY Growth in quarter ended Nov 2025 is 39.10% vs 11.30% in Nov 2024

Quarterly - Consolidate Net Profit

Consolidate Net Profit 4.25 Million

in Nov 2025

Figures in Million

QoQ Growth in quarter ended Nov 2025 is -66.14% vs -2.33% in Aug 2025

YoY Growth in quarter ended Nov 2025 is 90.58% vs 106.48% in Nov 2024

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 7.53 Million

in Nov 2025

Figures in Million

QoQ Growth in quarter ended Nov 2025 is -44.43% vs -21.31% in Aug 2025

YoY Growth in quarter ended Nov 2025 is 85.47% vs 48.18% in Nov 2024

Quarterly - Interest

Interest 0.32 Million

in Nov 2025

Figures in Million

QoQ Growth in quarter ended Nov 2025 is -34.69% vs -10.91% in Aug 2025

YoY Growth in quarter ended Nov 2025 is 28.00% vs 66.67% in Nov 2024

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 6.03%

in Nov 2025

Figures in %

QoQ Growth in quarter ended Nov 2025 has fallen from Aug 2025

YoY Growth in quarter ended Nov 2025 has improved from Nov 2024