Ibiden Co., Ltd. (IBIDEN) income statement

JPX · Technology · Hardware, Equipment & Parts · 11,105 employees · CEO Koji Kawashima

Price: ¥8,045.00 -3.76%
Market cap: ¥4.55T
Enterprise value: ¥4.29T
Last report: Q2 '27 filed 2026-09-30
Next report: 2027-02-04 EPS est. ¥43.54

Ibiden Co., Ltd. (IBIDEN) reported revenue of ¥139B for Q2 '27 (+42.1% year on year), operating income of ¥33.2B (23.9% of revenue) and net income of ¥20.7B. Over the last four quarters revenue was ¥483B.

Income statement

Income statement	Q3 '24	Q4 '24	Q1 '25	Q2 '25	Q3 '25	Q4 '25	Q1 '26	Q2 '26	Q3 '26	Q4 '26	Q1 '27	Q2 '27
Revenue	¥92.5B	¥90.3B	¥88.2B	¥93.4B	¥88.8B	¥99.1B	¥97.5B	¥98B	¥103B	¥118B	¥123B	¥139B
Cost of revenue	¥65.9B	¥65.7B	¥62.6B	¥60.6B	¥65.2B	¥68.8B	¥62.4B	¥66.1B	¥76B	¥82.9B	¥79.2B	¥86.5B
Gross profit	¥26.6B	¥24.6B	¥25.6B	¥32.8B	¥23.6B	¥30.3B	¥35.1B	¥31.9B	¥27.1B	¥34.7B	¥44B	¥52.8B
Research & development	¥5.11B	¥5.2B	¥0	¥0	¥0	¥27.5B	¥0	¥0	¥0	¥0	¥0	¥0
Other operating expenses	¥0	¥0	¥0	¥0	¥1M	-¥27.5B	¥1M	¥0	¥0	¥0	¥0	¥0
Operating expenses	¥13.8B	¥14B	¥14.3B	¥15.5B	¥17.3B	¥18.6B	¥17.4B	¥17.9B	¥16.1B	¥18.2B	¥18B	¥19.6B
Operating income	¥12.9B	¥10.6B	¥11.3B	¥17.2B	¥6.35B	¥11.7B	¥17.6B	¥14B	¥11B	¥16.5B	¥26B	¥33.2B
Interest income	¥282M	¥324M	¥454M	¥497M	¥569M	¥670M	¥563M	¥689M	¥740M	¥734M	¥817M	¥0
Interest expense	¥204M	¥334M	¥214M	¥390M	¥345M	¥357M	¥351M	¥347M	¥325M	¥333M	¥217M	¥211M
Other non-operating income (gains on investments, FX ...)	¥108M	¥3.74B	-¥843M	¥1.6B	¥689M	¥17.6B	¥966M	-¥1.32B	-¥557M	-¥31.7B	¥0	¥0
Total non-operating income	-¥312M	-¥3.95B	¥630M	-¥1.99B	-¥282M	¥6.52B	-¥592M	¥971M	¥231M	¥31.4B	¥483M	-¥408M
Income before tax	¥12.6B	¥6.67B	¥11.9B	¥15.2B	¥6.06B	¥18.2B	¥17B	¥14.9B	¥11.2B	¥47.9B	¥26.5B	¥32.8B
Income tax	¥2.96B	¥2.55B	¥3.03B	¥3.45B	¥1.67B	¥9.25B	¥4.17B	¥5.51B	¥2.19B	¥15.1B	¥8.46B	¥12B
Net income	¥9.5B	¥4.1B	¥8.82B	¥11.7B	¥4.27B	¥8.9B	¥12.7B	¥9.34B	¥8.93B	¥32.7B	¥17.9B	¥20.7B
EPS (basic)	¥17.01	¥7.33	¥15.78	¥20.95	¥7.65	¥15.94	¥22.79	¥16.73	¥15.99	¥58.58	¥32.07	¥36.57
EPS (diluted)	¥17.01	¥7.16	¥14.80	¥20.95	¥7.65	¥14.99	¥21.44	¥15.74	¥15.99	¥53.92	¥30.38	¥34.72
Shares (basic, weighted)	559M	559M	559M	559M	558M	558M	558M	558M	558M	558M	559M	565M
Shares (diluted, weighted)	559M	570M	596M	559M	558M	571M	594M	594M	558M	607M	590M	595M
Depreciation & amortization	¥12B	¥12.5B	¥10.2B	¥12.7B	¥15.3B	¥16B	¥11.7B	¥13.8B	¥19.1B	¥21.7B	¥17.6B	¥0
EBITDA	¥24.9B	¥19.3B	¥22.3B	¥28.3B	¥20.9B	¥10.2B	¥28.3B	¥29B	¥30.6B	¥70B	¥43.6B	¥33.2B

Income statement	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	FY26
Revenue	¥266B	¥300B	¥291B	¥296B	¥323B	¥401B	¥418B	¥371B	¥369B	¥416B
Cost of revenue	¥211B	¥235B	¥233B	¥228B	¥238B	¥281B	¥290B	¥268B	¥258B	¥288B
Gross profit	¥55.8B	¥65.9B	¥58.3B	¥68.2B	¥85.5B	¥120B	¥128B	¥102B	¥112B	¥128B
Research & development	¥14.1B	¥15.4B	¥14.8B	¥16.2B	¥16.8B	¥15.7B	¥19.7B	¥20.2B	¥27.5B	¥0
Sales & marketing	¥0	¥33.7B	¥0	¥0	¥0	¥0	¥0	¥0	¥0	¥0
General & administrative	¥0	¥90M	¥0	¥0	¥0	¥0	¥0	¥0	¥0	¥0
Other operating expenses	¥35M	¥212M	¥0	¥0	¥0	¥0	¥0	¥1M	-¥27.5B	¥0
Operating expenses	¥48.7B	¥49.2B	¥48.2B	¥48.5B	¥46.8B	¥49.3B	¥55.2B	¥54.9B	¥65.7B	¥69.6B
Operating income	¥7.14B	¥16.7B	¥10.1B	¥19.7B	¥38.6B	¥70.8B	¥72.4B	¥47.6B	¥45.9B	¥58.2B
Interest income	¥409M	¥458M	¥278M	¥288M	¥130M	¥103M	¥955M	¥1.23B	¥2.19B	¥2.73B
Interest expense	¥187M	¥146M	¥158M	¥340M	¥258M	¥425M	¥567M	¥841M	¥1.31B	¥1.36B
Other non-operating income (gains on investments, FX ...)	¥67.7B	¥0	¥653M	¥1.97B	¥6.21B	¥11.1B	¥93M	-¥576M	-¥6.88B	-¥34.3B
Total non-operating income	-¥67.9B	¥1.85B	-¥811M	-¥2.16B	-¥6.47B	-¥11.6B	-¥660M	-¥134M	¥5.57B	¥32.9B
Income before tax	-¥60.8B	¥18.6B	¥9.33B	¥17.5B	¥32.2B	¥59.3B	¥71.7B	¥47.4B	¥51.5B	¥91.1B
Income tax	¥1.85B	¥6.7B	¥5.75B	¥5.99B	¥6.25B	¥17.7B	¥19.3B	¥15.7B	¥17.4B	¥26.9B
Net income	-¥62.8B	¥11.6B	¥3.31B	¥11.3B	¥25.7B	¥41.2B	¥52.2B	¥31.5B	¥33.7B	¥63.7B
EPS (basic)	-¥118.06	¥20.80	¥5.92	¥20.27	¥45.99	¥73.84	¥93.43	¥56.36	¥60.33	¥114.08
EPS (diluted)	-¥118.06	¥20.80	¥5.92	¥20.27	¥45.99	¥73.84	¥93.43	¥56.22	¥56.55	¥107.46
Shares (basic, weighted)	532M	557M	559M	559M	559M	558M	559M	559M	559M	558M
Shares (diluted, weighted)	532M	557M	559M	559M	559M	558M	559M	560M	590M	590M
Depreciation & amortization	¥34.1B	¥24.8B	¥25.1B	¥24.2B	¥35.4B	¥52.8B	¥55B	¥46B	¥54.3B	¥66.2B
EBITDA	-¥26.5B	¥43.5B	¥34.6B	¥41.9B	¥67.9B	¥112B	¥127B	¥94.2B	¥107B	¥159B

Standardised from the company's filings; outflows and costs keep the sign the provider reports. Hover a period for its end date. Amounts in JPY.

Revenue, operating income and growth

quarterly

Margins

quarterly

Costs as % of revenue

quarterly

The other statements

Balance sheetCash, investments, assets, debt, liabilities and equityOpen Cash flowOperating cash flow, capex, free cash flow, buybacks and dividendsOpen

Sources

Statements, segment revenue, metrics and estimates are standardised from the company's filings.

Data as of 2026-11-02