Kakiyasu Honten Co Ltd
TSE:2294

Watchlist Manager
Kakiyasu Honten Co Ltd Logo
Kakiyasu Honten Co Ltd
TSE:2294
Watchlist
Price: 2 750 JPY -0.69% Market Closed
Market Cap: ¥28.8B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-4%
5Y
-5%
10Y
-16%
Operating Income
+
3Y
-50%
5Y
+10%
10Y
-39%
Net Income
+
3Y
-60%
5Y
+61%
10Y
-51%

Earnings Waterfall
Kakiyasu Honten Co Ltd

Income Statement
Kakiyasu Honten Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Dec-2005 Mar-2006 Jun-2006 Dec-2006 Mar-2007 Jun-2007 Dec-2007 Mar-2008 Jun-2008 Dec-2008 Mar-2009 Jun-2009 Dec-2009 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025 Jul-2025 Oct-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
10
0
0
8
16
23
21
28
26
24
23
21
19
18
16
15
14
13
12
12
10
9
10
9
8
8
7
6
6
5
4
4
0
3
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
22 454
N/A
22 881
+2%
23 489
+3%
24 482
+4%
25 180
+3%
26 444
+5%
28 157
+6%
29 479
+5%
30 757
+4%
31 482
+2%
31 793
+1%
31 464
-1%
30 475
-3%
20 989
-31%
31 079
+48%
29 101
-6%
40 522
+39%
40 959
+1%
41 345
+1%
41 600
+1%
41 984
+1%
42 291
+1%
42 530
+1%
42 790
+1%
42 685
0%
42 554
0%
42 270
-1%
42 173
0%
42 546
+1%
43 115
+1%
43 390
+1%
43 295
0%
43 473
+0%
43 342
0%
43 355
+0%
43 362
+0%
43 527
+0%
43 484
0%
43 526
+0%
43 653
+0%
43 508
0%
43 699
+0%
43 796
+0%
43 845
+0%
43 957
+0%
44 137
+0%
44 093
0%
44 286
+0%
44 342
+0%
44 471
+0%
44 262
0%
44 057
0%
43 937
0%
40 150
-9%
38 971
-3%
38 374
-2%
37 289
-3%
39 404
+6%
48 006
+22%
47 376
-1%
37 998
-20%
47 043
+24%
37 841
-20%
37 698
0%
37 898
+1%
43 910
+16%
35 016
-20%
34 547
-1%
34 634
+0%
37 052
+7%
36 694
-1%
36 456
-1%
36 168
-1%
36 104
0%
36 142
+0%
36 343
+1%
Gross Profit
Cost of Revenue
(12 024)
(12 363)
(12 695)
(13 233)
(13 790)
(14 685)
(15 672)
(16 483)
(17 139)
(17 534)
(17 681)
(17 576)
(17 025)
(11 506)
(17 074)
(16 135)
(22 424)
(22 671)
(22 772)
(22 816)
(22 891)
(22 866)
(22 977)
(23 107)
(23 080)
(22 914)
(22 633)
(22 446)
(22 529)
(22 704)
(22 787)
(22 596)
(22 606)
(22 526)
(22 572)
(22 585)
(22 642)
(22 588)
(22 642)
(22 737)
(22 556)
(22 556)
(22 466)
(22 343)
(22 236)
(22 272)
(22 202)
(22 341)
(22 417)
(22 482)
(22 402)
(22 346)
(22 315)
(20 706)
(20 018)
(19 553)
(18 870)
(19 487)
(23 455)
(22 953)
(18 248)
(22 311)
(17 773)
(17 655)
(17 721)
(20 442)
(16 393)
(16 100)
(16 029)
(17 048)
(16 775)
(16 607)
(16 450)
(16 525)
(16 625)
(16 842)
Gross Profit
10 429
N/A
10 518
+1%
10 794
+3%
11 250
+4%
11 391
+1%
11 760
+3%
12 486
+6%
12 996
+4%
13 619
+5%
13 949
+2%
14 113
+1%
13 888
-2%
13 450
-3%
9 483
-29%
14 005
+48%
12 966
-7%
18 098
+40%
18 287
+1%
18 572
+2%
18 783
+1%
19 093
+2%
19 424
+2%
19 552
+1%
19 682
+1%
19 605
0%
19 639
+0%
19 636
0%
19 726
+0%
20 017
+1%
20 411
+2%
20 603
+1%
20 699
+0%
20 867
+1%
20 816
0%
20 783
0%
20 777
0%
20 885
+1%
20 896
+0%
20 884
0%
20 916
+0%
20 952
+0%
21 143
+1%
21 330
+1%
21 502
+1%
21 721
+1%
21 865
+1%
21 891
+0%
21 945
+0%
21 925
0%
21 989
+0%
21 860
-1%
21 711
-1%
21 622
0%
19 444
-10%
18 953
-3%
18 821
-1%
18 419
-2%
19 917
+8%
24 551
+23%
24 423
-1%
19 750
-19%
24 732
+25%
20 068
-19%
20 043
0%
20 177
+1%
23 468
+16%
18 623
-21%
18 447
-1%
18 605
+1%
20 004
+8%
19 919
0%
19 849
0%
19 718
-1%
19 579
-1%
19 517
0%
19 501
0%
Operating Income
Operating Expenses
(9 032)
(9 072)
(9 278)
(9 600)
(9 940)
(10 380)
(11 061)
(11 570)
(12 023)
(12 215)
(12 361)
(12 326)
(12 002)
(8 046)
(12 219)
(11 976)
(16 296)
(16 327)
(16 347)
(16 440)
(16 556)
(16 758)
(16 884)
(16 973)
(16 988)
(17 085)
(17 123)
(17 382)
(17 854)
(18 199)
(18 465)
(18 479)
(18 349)
(18 376)
(18 381)
(18 344)
(18 497)
(18 469)
(18 513)
(18 664)
(18 712)
(19 024)
(18 952)
(19 015)
(19 118)
(19 452)
(19 266)
(19 365)
(19 587)
(19 568)
(19 391)
(19 221)
(19 193)
(18 259)
(17 878)
(17 474)
(17 105)
(17 458)
(21 486)
(21 320)
(16 973)
(21 518)
(17 322)
(17 064)
(17 133)
(19 959)
(16 215)
(16 293)
(16 306)
(17 804)
(17 901)
(17 997)
(17 999)
(18 079)
(18 350)
(18 020)
Selling, General & Administrative
(9 030)
(9 071)
(9 277)
(9 601)
(9 941)
(10 381)
(11 062)
(11 571)
(12 024)
(12 215)
(12 361)
(12 326)
(12 002)
(8 046)
(12 219)
(11 976)
(16 295)
(16 326)
(16 346)
(16 439)
(16 556)
(16 759)
(16 885)
(16 975)
(16 988)
(17 085)
(17 123)
(17 381)
(17 854)
(18 198)
(18 464)
(18 479)
(18 348)
(18 375)
(18 380)
(18 343)
(18 496)
(18 467)
(18 513)
(18 662)
(18 711)
(18 820)
(18 950)
(19 015)
(19 117)
(19 334)
(19 400)
(19 598)
(19 179)
(19 514)
(19 374)
(19 221)
(18 811)
(18 259)
(17 879)
(17 472)
(16 724)
(17 456)
(21 481)
(21 318)
(16 972)
(21 094)
(16 975)
(17 063)
(17 133)
(19 958)
(16 006)
(16 090)
(16 303)
(17 803)
(17 819)
(17 916)
(17 920)
(18 079)
(18 029)
(18 019)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(406)
0
0
0
(381)
0
0
0
(380)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
0
(1)
(1)
0
(1)
(1)
(2)
0
(2)
(1)
(204)
0
0
(1)
(118)
134
233
(2)
(54)
(17)
0
(1)
0
1
(2)
(1)
(2)
(5)
(2)
(1)
(424)
(347)
(1)
0
(1)
(209)
(203)
(3)
(1)
(82)
(81)
(79)
0
(321)
(1)
Operating Income
1 397
N/A
1 445
+3%
1 516
+5%
1 649
+9%
1 450
-12%
1 379
-5%
1 423
+3%
1 425
+0%
1 594
+12%
1 733
+9%
1 751
+1%
1 562
-11%
1 447
-7%
1 436
-1%
1 785
+24%
990
-45%
1 802
+82%
1 960
+9%
2 225
+14%
2 343
+5%
2 537
+8%
2 667
+5%
2 669
+0%
2 710
+2%
2 617
-3%
2 554
-2%
2 513
-2%
2 343
-7%
2 163
-8%
2 211
+2%
2 137
-3%
2 220
+4%
2 518
+13%
2 440
-3%
2 402
-2%
2 433
+1%
2 388
-2%
2 427
+2%
2 371
-2%
2 252
-5%
2 240
-1%
2 119
-5%
2 378
+12%
2 487
+5%
2 603
+5%
2 413
-7%
2 625
+9%
2 580
-2%
2 338
-9%
2 421
+4%
2 469
+2%
2 490
+1%
2 429
-2%
1 185
-51%
1 075
-9%
1 347
+25%
1 314
-2%
2 459
+87%
3 065
+25%
3 103
+1%
2 777
-11%
3 214
+16%
2 746
-15%
2 979
+8%
3 044
+2%
3 509
+15%
2 408
-31%
2 154
-11%
2 299
+7%
2 200
-4%
2 018
-8%
1 852
-8%
1 719
-7%
1 500
-13%
1 167
-22%
1 481
+27%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
(7)
(15)
(21)
(20)
(13)
(18)
(18)
(22)
(20)
(18)
(16)
(15)
(13)
(13)
(12)
(8)
(9)
(8)
(7)
(6)
(7)
(6)
(6)
(4)
(4)
3
4
7
6
(1)
(1)
(1)
(1)
(1)
1
9
8
10
9
2
2
2
2
4
4
3
3
3
2
4
4
4
4
2
2
2
3
4
4
4
4
4
5
7
9
13
17
Non-Reccuring Items
(94)
(95)
(105)
(54)
(18)
(82)
(51)
(73)
(181)
(264)
(372)
(210)
(121)
(14)
(64)
(85)
(312)
(709)
(704)
(692)
(531)
(307)
(301)
(410)
(267)
(247)
(240)
(153)
(120)
(146)
(157)
(233)
(242)
(229)
(206)
(126)
(208)
(194)
(258)
(244)
(206)
0
(121)
(107)
(117)
0
0
(116)
(46)
0
(290)
(291)
(131)
(409)
(536)
(612)
(949)
(692)
(638)
(620)
(422)
0
0
(295)
(165)
(208)
0
0
(45)
(81)
0
0
0
(321)
0
(325)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
(9)
(19)
(18)
1
2
0
(73)
0
1
0
(89)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
(4)
(13)
(14)
(20)
(24)
(44)
(43)
(58)
(49)
(22)
(27)
0
2
3
5
0
(14)
(38)
(44)
(59)
(60)
(38)
(31)
(12)
0
(16)
(15)
4
23
33
34
(6)
0
10
9
Total Other Income
35
52
64
56
(41)
14
10
(90)
24
28
219
46
55
28
38
29
42
40
36
31
27
26
33
35
68
72
71
71
46
47
50
60
44
58
44
29
30
17
36
42
40
43
49
46
78
85
84
94
72
91
73
85
78
53
121
118
206
250
396
584
507
540
326
124
54
54
19
19
24
30
38
29
34
28
24
22
Pre-Tax Income
1 339
N/A
1 402
+5%
1 476
+5%
1 651
+12%
1 391
-16%
1 310
-6%
1 382
+5%
1 262
-9%
1 436
+14%
1 490
+4%
1 574
+6%
1 358
-14%
1 342
-1%
1 438
+7%
1 743
+21%
917
-47%
1 437
+57%
1 273
-11%
1 540
+21%
1 667
+8%
1 929
+16%
2 373
+23%
2 387
+1%
2 322
-3%
2 410
+4%
2 368
-2%
2 335
-1%
2 253
-4%
2 082
-8%
2 105
+1%
2 024
-4%
2 041
+1%
2 316
+13%
2 265
-2%
2 243
-1%
2 340
+4%
2 217
-5%
2 256
+2%
2 148
-5%
2 049
-5%
2 076
+1%
2 157
+4%
2 292
+6%
2 413
+5%
2 553
+6%
2 482
-3%
2 675
+8%
2 524
-6%
2 308
-9%
2 465
+7%
2 232
-9%
2 259
+1%
2 380
+5%
835
-65%
666
-20%
861
+29%
574
-33%
2 005
+249%
2 789
+39%
3 027
+9%
2 807
-7%
3 698
+32%
3 036
-18%
2 779
-8%
2 923
+5%
3 358
+15%
2 415
-28%
2 162
-10%
2 286
+6%
2 176
-5%
2 093
-4%
1 920
-8%
1 754
-9%
1 216
-31%
1 214
0%
1 204
-1%
Net Income
Tax Provision
(625)
(641)
(656)
(734)
(675)
(668)
(701)
(612)
(663)
(687)
(718)
(630)
(623)
(638)
(791)
(459)
(693)
(629)
(737)
(785)
(932)
(1 114)
(1 124)
(1 098)
(1 101)
(1 090)
(1 068)
(1 035)
(941)
(939)
(911)
(924)
(1 004)
(999)
(923)
(919)
(866)
(851)
(862)
(819)
(822)
(826)
(833)
(879)
(881)
(868)
(807)
(772)
(678)
(717)
(789)
(795)
(879)
(430)
(374)
(426)
(310)
(737)
(1 067)
(1 125)
(1 103)
(1 402)
(1 108)
(1 043)
(1 038)
(1 152)
(835)
(758)
(771)
(775)
(751)
(699)
(654)
(515)
(509)
(504)
Income from Continuing Operations
714
761
820
917
716
643
682
651
773
803
857
729
721
801
954
460
743
646
804
881
997
1 259
1 263
1 225
1 309
1 279
1 268
1 219
1 141
1 166
1 113
1 117
1 312
1 266
1 320
1 421
1 351
1 405
1 286
1 230
1 254
1 331
1 459
1 534
1 672
1 614
1 868
1 752
1 630
1 748
1 443
1 464
1 501
405
292
435
264
1 268
1 722
1 902
1 704
2 296
1 928
1 736
1 885
2 206
1 580
1 404
1 515
1 401
1 342
1 221
1 100
701
705
700
Net Income (Common)
714
N/A
761
+7%
820
+8%
917
+12%
716
-22%
643
-10%
682
+6%
651
-5%
773
+19%
803
+4%
857
+7%
729
-15%
721
-1%
801
+11%
954
+19%
460
-52%
743
+62%
646
-13%
804
+24%
881
+10%
997
+13%
1 259
+26%
1 263
+0%
1 225
-3%
1 309
+7%
1 279
-2%
1 268
-1%
1 219
-4%
1 141
-6%
1 166
+2%
1 113
-5%
1 117
+0%
1 312
+17%
1 265
-4%
1 319
+4%
1 421
+8%
1 350
-5%
1 405
+4%
1 285
-9%
1 228
-4%
1 253
+2%
1 330
+6%
1 458
+10%
1 534
+5%
1 671
+9%
1 612
-4%
1 868
+16%
1 750
-6%
1 630
-7%
1 749
+7%
1 442
-18%
1 464
+2%
1 501
+3%
406
-73%
293
-28%
435
+48%
263
-40%
1 265
+381%
1 720
+36%
1 900
+10%
1 704
-10%
2 296
+35%
1 927
-16%
1 736
-10%
1 885
+9%
2 205
+17%
1 580
-28%
1 404
-11%
1 513
+8%
1 400
-7%
1 341
-4%
1 220
-9%
1 099
-10%
701
-36%
705
+1%
700
-1%
EPS (Diluted)
59.5
N/A
58.53
-2%
68.33
+17%
76.41
+12%
55.07
-28%
53.58
-3%
56.83
+6%
50.07
-12%
64.41
+29%
66.91
+4%
65.92
-1%
60.75
-8%
60.08
-1%
66.75
+11%
79.5
+19%
38.33
-52%
61.91
+62%
53.83
-13%
67
+24%
73.41
+10%
83.08
+13%
104.91
+26%
105.25
+0%
102.08
-3%
109.08
+7%
106.58
-2%
105.66
-1%
101.58
-4%
95.08
-6%
97.16
+2%
92.75
-5%
93.08
+0%
110.75
+19%
105.41
-5%
119.9
+14%
129.18
+8%
120.03
-7%
127.72
+6%
116.81
-9%
111.63
-4%
116.2
+4%
120.9
+4%
132.54
+10%
139.45
+5%
157.03
+13%
161.19
+3%
169.81
+5%
167.19
-2%
155.73
-7%
167.1
+7%
137.77
-18%
139.87
+2%
143.4
+3%
38.79
-73%
27.99
-28%
41.56
+48%
25.13
-40%
120.86
+381%
164.33
+36%
181.52
+10%
162.8
-10%
219.36
+35%
183.96
-16%
165.74
-10%
180.02
+9%
210.56
+17%
150.84
-28%
134.07
-11%
144.46
+8%
133.68
-7%
128.05
-4%
127.37
-1%
114.73
-10%
71.51
-38%
73.62
+3%
73.1
-1%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 313,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.