Sato Holdings Corp
TSE:6287

Watchlist Manager
Sato Holdings Corp Logo
Sato Holdings Corp
TSE:6287
Watchlist
Price: 2 149 JPY -4.66% Market Closed
Market Cap: 69.7B JPY
Have any thoughts about
Sato Holdings Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

149.8B
+2%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+25%
5 Years
+27%
7 Years
+36%
10 Years
+52%
11.5B
+4%
Operating Income
Growth Rates:
1 Year
+19%
3 Years
+61%
5 Years
+46%
7 Years
+92%
10 Years
+69%
4.6B
+33%
Net Income
Growth Rates:
1 Year
+56%
3 Years
-60%
5 Years
-3%
7 Years
+12%
10 Years
+10%

Earnings Waterfall
Sato Holdings Corp

Revenue
149.8B JPY
Cost of Revenue
-88.2B JPY
Gross Profit
61.5B JPY
Operating Expenses
-50B JPY
Operating Income
11.5B JPY
Other Expenses
-6.9B JPY
Net Income
4.6B JPY

Income Statement
Sato Holdings Corp

Rotate your device to view
Income Statement
Currency: JPY
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
98 226
N/A
99 005
+1%
99 831
+1%
101 875
+2%
104 145
+2%
105 664
+1%
105 504
0%
105 289
0%
104 707
-1%
105 476
+1%
106 302
+1%
107 760
+1%
110 042
+2%
112 579
+2%
113 383
+1%
114 702
+1%
115 049
+0%
115 128
+0%
116 179
+1%
116 524
+0%
117 565
+1%
117 221
0%
116 372
-1%
111 560
-4%
108 369
-3%
107 840
0%
109 052
+1%
115 578
+6%
119 441
+3%
122 169
+2%
124 783
+2%
128 292
+3%
134 985
+5%
140 729
+4%
142 824
+1%
143 127
+0%
142 147
-1%
141 905
0%
143 446
+1%
147 131
+3%
149 750
+2%
Gross Profit
Cost of Revenue
(55 943)
(56 361)
(57 122)
(58 805)
(60 358)
(60 946)
(60 562)
(60 180)
(59 665)
(60 724)
(61 279)
(62 199)
(63 068)
(64 332)
(64 728)
(65 074)
(65 211)
(65 133)
(65 502)
(65 882)
(66 654)
(66 304)
(66 193)
(63 801)
(62 464)
(62 314)
(63 316)
(67 176)
(70 006)
(72 432)
(74 385)
(77 814)
(81 483)
(84 598)
(86 139)
(85 392)
(84 427)
(83 735)
(84 328)
(86 083)
(88 207)
Gross Profit
42 283
N/A
42 644
+1%
42 709
+0%
43 070
+1%
43 787
+2%
44 718
+2%
44 942
+1%
45 109
+0%
45 042
0%
44 752
-1%
45 023
+1%
45 561
+1%
46 974
+3%
48 247
+3%
48 655
+1%
49 628
+2%
49 838
+0%
49 995
+0%
50 677
+1%
50 642
0%
50 911
+1%
50 917
+0%
50 179
-1%
47 759
-5%
45 905
-4%
45 526
-1%
45 736
+0%
48 402
+6%
49 435
+2%
49 737
+1%
50 398
+1%
50 478
+0%
53 502
+6%
56 131
+5%
56 685
+1%
57 735
+2%
57 720
0%
58 170
+1%
59 118
+2%
61 048
+3%
61 543
+1%
Operating Income
Operating Expenses
(35 454)
(35 760)
(35 265)
(36 502)
(37 249)
(38 054)
(38 485)
(38 265)
(38 045)
(38 156)
(38 919)
(39 653)
(40 966)
(41 756)
(42 406)
(42 757)
(42 802)
(42 977)
(42 998)
(42 922)
(43 033)
(43 037)
(42 718)
(41 427)
(40 516)
(39 933)
(39 889)
(41 234)
(42 279)
(42 924)
(43 994)
(44 956)
(46 101)
(47 389)
(47 844)
(47 558)
(48 035)
(48 323)
(48 735)
(49 961)
(50 002)
Selling, General & Administrative
(35 452)
(35 757)
(35 264)
(36 501)
(37 247)
(38 053)
(38 485)
(38 265)
(38 046)
(38 157)
(38 917)
(39 652)
(40 965)
(41 754)
(42 405)
(42 754)
(42 799)
(42 977)
(42 997)
(42 923)
(43 033)
(43 035)
(42 718)
(41 425)
(40 516)
(39 932)
(39 888)
(41 235)
(42 278)
(42 924)
(43 994)
(44 954)
(46 101)
(47 390)
(47 843)
(47 558)
(48 033)
(48 320)
(48 733)
(49 960)
(50 001)
Other Operating Expenses
0
(3)
(1)
(1)
(2)
0
0
0
0
1
(2)
0
0
(2)
(1)
(3)
(3)
0
(1)
0
0
0
0
(2)
0
(1)
(1)
0
(1)
0
0
(2)
0
1
(1)
0
(2)
(3)
(2)
0
(1)
Operating Income
6 829
N/A
6 884
+1%
7 444
+8%
6 568
-12%
6 538
0%
6 664
+2%
6 457
-3%
6 844
+6%
6 997
+2%
6 596
-6%
6 104
-7%
5 908
-3%
6 008
+2%
6 491
+8%
6 249
-4%
6 871
+10%
7 036
+2%
7 018
0%
7 679
+9%
7 720
+1%
7 878
+2%
7 880
+0%
7 461
-5%
6 332
-15%
5 389
-15%
5 593
+4%
5 847
+5%
7 168
+23%
7 156
0%
6 813
-5%
6 404
-6%
5 522
-14%
7 401
+34%
8 742
+18%
8 841
+1%
10 177
+15%
9 685
-5%
9 847
+2%
10 383
+5%
11 087
+7%
11 541
+4%
Pre-Tax Income
Interest Income Expense
(6)
66
(52)
102
(161)
(473)
(419)
(711)
(692)
(250)
(393)
(213)
(105)
(427)
(258)
(316)
(391)
(501)
(271)
(242)
(263)
(99)
(834)
(609)
(963)
(963)
(355)
(553)
(102)
(140)
(419)
799
750
202
79
(1 204)
(1 349)
(674)
(466)
(316)
(471)
Non-Reccuring Items
(99)
(543)
(434)
(532)
(544)
(207)
(245)
(147)
(135)
(30)
1
(475)
(914)
(958)
(2 058)
(1 583)
(1 166)
(1 120)
(984)
(1 059)
(1 036)
(1 068)
(6 601)
(6 598)
(6 598)
(6 986)
(723)
(771)
(801)
(416)
(125)
(80)
(52)
(100)
(1 926)
(1 927)
(2 866)
(2 810)
(3 268)
(3 339)
(2 395)
Gain/Loss on Disposition of Assets
27
688
721
739
735
63
0
(2)
7
20
7
530
2 562
2 591
2 664
2 139
104
74
11
(88)
723
722
711
810
(769)
0
9 658
(786)
(17)
7
31
32
27
5
5
20
24
31
33
20
20
Total Other Income
242
151
91
(18)
(12)
28
95
78
142
160
(285)
(396)
(487)
(569)
(103)
14
64
93
138
77
51
50
(101)
82
95
9 725
30
10 377
10 375
(11)
72
141
179
180
148
118
71
(14)
(1 020)
(1 470)
(1 534)
Pre-Tax Income
6 993
N/A
7 246
+4%
7 770
+7%
6 859
-12%
6 556
-4%
6 075
-7%
5 888
-3%
6 062
+3%
6 319
+4%
6 496
+3%
5 434
-16%
5 354
-1%
7 064
+32%
7 128
+1%
6 494
-9%
7 125
+10%
5 647
-21%
5 564
-1%
6 573
+18%
6 408
-3%
7 353
+15%
7 485
+2%
636
-92%
17
-97%
(2 846)
N/A
7 369
N/A
14 457
+96%
15 435
+7%
16 611
+8%
6 253
-62%
5 963
-5%
6 414
+8%
8 305
+29%
9 029
+9%
7 147
-21%
7 184
+1%
5 565
-23%
6 380
+15%
5 662
-11%
5 982
+6%
7 161
+20%
Net Income
Tax Provision
(2 807)
(3 100)
(3 980)
(3 582)
(3 385)
(3 179)
(2 134)
(2 203)
(2 174)
(2 213)
(2 170)
(2 374)
(3 081)
(3 216)
(2 563)
(2 605)
(2 065)
(1 991)
(2 788)
(2 564)
(2 594)
(2 569)
(2 612)
(2 546)
1 232
(1 866)
(1 392)
(1 520)
(4 857)
(1 781)
(2 006)
(2 071)
(2 574)
(2 354)
(2 189)
(2 282)
(1 924)
(1 853)
(1 462)
(1 834)
(1 885)
Income from Continuing Operations
4 186
4 146
3 790
3 277
3 171
2 896
3 754
3 859
4 145
4 283
3 264
2 980
3 983
3 912
3 931
4 520
3 582
3 573
3 785
3 844
4 759
4 916
(1 976)
(2 529)
(1 614)
5 503
13 065
13 915
11 754
4 472
3 957
4 343
5 731
6 675
4 958
4 902
3 641
4 527
4 200
4 148
5 276
Income to Minority Interest
(6)
(4)
(27)
(88)
(53)
(64)
(65)
(31)
(82)
(72)
(42)
126
144
150
143
(2)
0
14
(10)
(8)
(22)
(61)
94
19
99
61
(104)
(81)
(192)
(162)
(162)
(439)
(556)
(716)
(773)
(608)
(694)
(652)
(635)
(689)
(674)
Net Income (Common)
4 178
N/A
4 143
-1%
3 763
-9%
3 189
-15%
3 119
-2%
2 831
-9%
3 689
+30%
3 830
+4%
4 064
+6%
4 212
+4%
3 221
-24%
3 105
-4%
4 127
+33%
4 061
-2%
4 074
+0%
4 518
+11%
3 580
-21%
3 587
+0%
3 773
+5%
3 834
+2%
4 734
+23%
4 852
+2%
(1 882)
N/A
(2 511)
-33%
(1 513)
+40%
5 565
N/A
12 959
+133%
13 831
+7%
11 558
-16%
4 307
-63%
3 794
-12%
3 904
+3%
5 175
+33%
5 958
+15%
4 184
-30%
4 293
+3%
2 946
-31%
3 874
+32%
3 565
-8%
3 458
-3%
4 602
+33%
EPS (Diluted)
122.88
N/A
121.85
-1%
111.89
-8%
93.79
-16%
91.73
-2%
83.26
-9%
109.9
+32%
112.64
+2%
119.52
+6%
123.88
+4%
95.95
-23%
91.32
-5%
121.38
+33%
119.44
-2%
121.38
+2%
134.57
+11%
106.58
-21%
106.79
+0%
112.35
+5%
114.15
+2%
140.94
+23%
144.45
+2%
-56.06
N/A
-74.73
-33%
-45.03
+40%
165.63
N/A
385.71
+133%
411.51
+7%
343.13
-17%
127.85
-63%
112.7
-12%
116.38
+3%
155.55
+34%
181.24
+17%
126.61
-30%
132.5
+5%
90.88
-31%
119.5
+31%
110
-8%
106.68
-3%
141.74
+33%

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 210,100+ value investors using Alpha Spread
Create a 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

© 2024 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.