G

G-7 Holdings Inc
TSE:7508

Watchlist Manager
G-7 Holdings Inc
TSE:7508
Watchlist
Price: 1 389 JPY -1.77% Market Closed
Market Cap: 61.2B JPY
Have any thoughts about
G-7 Holdings Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
Growth Rates:
1 Year
+9%
3 Years
+21%
5 Years
+57%
7 Years
+75%
10 Years
+126%
Operating Income
+
Growth Rates:
1 Year
+10%
3 Years
0%
5 Years
+13%
7 Years
+91%
10 Years
+196%
Net Income
+
Growth Rates:
1 Year
+28%
3 Years
+4%
5 Years
+26%
7 Years
+116%
10 Years
+266%

Earnings Waterfall
G-7 Holdings Inc

Revenue
200.9B JPY
Cost of Revenue
-152.9B JPY
Gross Profit
48B JPY
Operating Expenses
-41.2B JPY
Operating Income
6.9B JPY
Other Expenses
-1.9B JPY
Net Income
5B JPY

Income Statement
G-7 Holdings Inc

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
88 926
N/A
89 585
+1%
88 261
-1%
91 318
+3%
95 235
+4%
99 071
+4%
103 895
+5%
106 686
+3%
107 793
+1%
109 320
+1%
110 377
+1%
112 577
+2%
114 573
+2%
117 569
+3%
119 816
+2%
120 681
+1%
121 801
+1%
122 103
+0%
122 502
+0%
124 518
+2%
127 618
+2%
128 538
+1%
132 642
+3%
141 472
+7%
148 229
+5%
157 617
+6%
163 556
+4%
164 609
+1%
165 646
+1%
167 327
+1%
168 525
+1%
170 150
+1%
172 182
+1%
174 739
+1%
176 922
+1%
180 058
+2%
184 387
+2%
188 775
+2%
192 992
+2%
195 807
+1%
200 926
+3%
Gross Profit
Cost of Revenue
(65 495)
(66 081)
(65 372)
(67 625)
(70 537)
(73 549)
(77 236)
(79 391)
(80 143)
(81 118)
(81 741)
(83 329)
(85 003)
(87 304)
(89 022)
(89 578)
(90 204)
(90 079)
(90 268)
(91 764)
(93 852)
(94 944)
(98 411)
(105 310)
(110 576)
(117 452)
(121 715)
(122 638)
(123 725)
(125 175)
(126 215)
(127 575)
(129 366)
(131 665)
(133 568)
(136 209)
(139 901)
(143 569)
(147 303)
(149 295)
(152 893)
Gross Profit
23 431
N/A
23 504
+0%
22 889
-3%
23 693
+4%
24 698
+4%
25 522
+3%
26 659
+4%
27 295
+2%
27 650
+1%
28 202
+2%
28 636
+2%
29 248
+2%
29 570
+1%
30 265
+2%
30 794
+2%
31 103
+1%
31 597
+2%
32 024
+1%
32 234
+1%
32 754
+2%
33 766
+3%
33 594
-1%
34 231
+2%
36 162
+6%
37 653
+4%
40 165
+7%
41 841
+4%
41 971
+0%
41 921
0%
42 152
+1%
42 310
+0%
42 575
+1%
42 816
+1%
43 074
+1%
43 354
+1%
43 849
+1%
44 486
+1%
45 206
+2%
45 689
+1%
46 512
+2%
48 033
+3%
Operating Income
Operating Expenses
(21 109)
(21 169)
(20 583)
(20 991)
(21 794)
(22 394)
(23 631)
(24 343)
(24 424)
(24 702)
(24 739)
(25 676)
(25 980)
(26 367)
(26 470)
(27 448)
(26 954)
(27 138)
(27 217)
(27 521)
(27 675)
(27 855)
(28 448)
(29 945)
(31 503)
(33 335)
(34 783)
(35 490)
(35 041)
(34 873)
(34 862)
(34 978)
(35 461)
(36 111)
(36 850)
(38 280)
(38 254)
(38 736)
(38 769)
(39 439)
(41 168)
Selling, General & Administrative
(20 887)
(20 948)
(19 213)
(20 990)
(21 792)
(22 393)
(22 253)
(24 228)
(24 422)
(24 701)
(23 332)
(25 146)
(25 491)
(25 876)
(25 017)
(26 706)
(26 953)
(27 070)
(25 654)
(27 396)
(27 606)
(27 853)
(27 005)
(29 945)
(31 502)
(33 334)
(33 170)
(35 106)
(35 039)
(34 872)
(33 011)
(34 976)
(35 460)
(36 109)
(34 961)
(37 539)
(38 251)
(38 734)
(36 339)
(39 440)
(41 169)
Depreciation & Amortization
0
0
(1 370)
0
0
0
(1 376)
0
0
0
(1 407)
0
0
0
(1 452)
0
0
0
(1 562)
0
0
0
(1 442)
0
0
0
(1 612)
0
0
0
(1 849)
0
0
0
(1 887)
0
0
0
(2 430)
0
0
Other Operating Expenses
(222)
(221)
0
(1)
0
(1)
(2)
(115)
(2)
(1)
0
(530)
(489)
(491)
(1)
(742)
(1)
(68)
(1)
(125)
(69)
0
(1)
0
(1)
(1)
(1)
(384)
(2)
(1)
(2)
(2)
(1)
(2)
(2)
(741)
(3)
(2)
0
0
1
Operating Income
2 322
N/A
2 335
+1%
2 306
-1%
2 702
+17%
2 904
+7%
3 128
+8%
3 028
-3%
2 952
-3%
3 226
+9%
3 500
+8%
3 897
+11%
3 572
-8%
3 590
+1%
3 898
+9%
4 324
+11%
3 655
-15%
4 643
+27%
4 886
+5%
5 017
+3%
5 233
+4%
6 091
+16%
5 739
-6%
5 783
+1%
6 217
+8%
6 150
-1%
6 830
+11%
7 058
+3%
6 481
-8%
6 880
+6%
7 279
+6%
7 448
+2%
7 597
+2%
7 355
-3%
6 963
-5%
6 504
-7%
5 569
-14%
6 232
+12%
6 470
+4%
6 920
+7%
7 073
+2%
6 865
-3%
Pre-Tax Income
Interest Income Expense
44
67
6
(2)
(220)
(238)
(44)
(41)
98
(1)
(85)
(72)
(103)
27
75
9
18
(81)
(107)
(61)
(42)
(3)
(30)
(34)
(27)
(30)
(19)
63
59
54
152
67
74
61
(12)
135
114
140
101
(6)
(38)
Non-Reccuring Items
0
0
(129)
80
73
41
95
0
(146)
(114)
(529)
0
0
0
(712)
0
(767)
(767)
(286)
0
(70)
(169)
(688)
(645)
(612)
(514)
(340)
0
(386)
(407)
(407)
(932)
(922)
(1 005)
(1 265)
0
(751)
(646)
(323)
(516)
(393)
Gain/Loss on Disposition of Assets
0
(44)
(54)
0
0
0
0
0
0
0
(48)
0
0
0
(105)
0
0
0
108
0
0
0
(37)
0
(40)
0
(70)
(90)
(121)
(133)
(134)
(134)
(87)
(106)
(133)
(150)
(166)
(151)
(108)
(125)
(124)
Total Other Income
264
271
253
218
233
243
236
218
276
241
297
255
222
242
243
196
100
79
165
122
162
174
279
252
324
351
338
352
366
422
411
433
435
399
454
476
511
486
533
523
540
Pre-Tax Income
2 630
N/A
2 629
0%
2 382
-9%
2 998
+26%
2 990
0%
3 174
+6%
3 315
+4%
3 129
-6%
3 454
+10%
3 626
+5%
3 532
-3%
3 755
+6%
3 709
-1%
4 167
+12%
3 825
-8%
3 860
+1%
3 994
+3%
4 117
+3%
4 897
+19%
5 294
+8%
6 141
+16%
5 741
-7%
5 307
-8%
5 790
+9%
5 795
+0%
6 637
+15%
6 967
+5%
6 806
-2%
6 798
0%
7 215
+6%
7 470
+4%
7 031
-6%
6 855
-3%
6 312
-8%
5 548
-12%
6 030
+9%
5 940
-1%
6 299
+6%
7 123
+13%
6 949
-2%
6 850
-1%
Net Income
Tax Provision
(1 274)
(1 288)
(1 109)
(1 235)
(1 287)
(1 300)
(1 383)
(1 434)
(1 507)
(1 528)
(1 418)
(1 443)
(1 386)
(1 518)
(1 128)
(1 131)
(1 162)
(1 184)
(1 795)
(1 950)
(2 168)
(2 061)
(1 777)
(1 830)
(1 879)
(2 181)
(2 124)
(2 065)
(1 979)
(1 856)
(2 247)
(1 878)
(1 883)
(1 901)
(1 724)
(2 077)
(2 062)
(2 173)
(1 947)
(2 026)
(1 887)
Income from Continuing Operations
1 356
1 341
1 273
1 763
1 703
1 874
1 932
1 695
1 947
2 098
2 114
2 312
2 323
2 649
2 697
2 729
2 832
2 933
3 102
3 344
3 973
3 680
3 530
3 960
3 916
4 456
4 843
4 741
4 819
5 359
5 223
5 153
4 972
4 411
3 824
3 953
3 878
4 126
5 176
4 923
4 963
Income to Minority Interest
0
0
0
(4)
(16)
(40)
(65)
(70)
(65)
(48)
(34)
(28)
(24)
(41)
(47)
(53)
(62)
(61)
(60)
(54)
(35)
(14)
(6)
(28)
27
147
12
32
(30)
(132)
32
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
1 356
N/A
1 342
-1%
1 272
-5%
1 758
+38%
1 686
-4%
1 831
+9%
1 867
+2%
1 625
-13%
1 882
+16%
2 051
+9%
2 080
+1%
2 285
+10%
2 298
+1%
2 607
+13%
2 648
+2%
2 673
+1%
2 769
+4%
2 871
+4%
3 041
+6%
3 289
+8%
3 938
+20%
3 666
-7%
3 523
-4%
3 931
+12%
3 943
+0%
4 602
+17%
4 855
+5%
4 773
-2%
4 788
+0%
5 227
+9%
5 255
+1%
5 190
-1%
5 008
-4%
4 431
-12%
3 824
-14%
3 953
+3%
3 879
-2%
4 126
+6%
5 175
+25%
4 923
-5%
4 962
+1%
EPS (Diluted)
56.5
N/A
55.91
-1%
52.26
-7%
73.25
+40%
70.25
-4%
76.29
+9%
38.48
-50%
67.7
+76%
78.41
+16%
85.45
+9%
42.94
-50%
95.2
+122%
95.75
+1%
108.62
+13%
54.67
-50%
111.37
+104%
115.37
+4%
118.53
+3%
62.78
-47%
135.8
+116%
162.59
+20%
151.36
-7%
72.73
-52%
81.14
+12%
83.92
+3%
104.43
+24%
105.81
+1%
108.32
+2%
108.66
+0%
118.63
+9%
119.26
+1%
117.79
-1%
113.66
-4%
100.56
-12%
86.78
-14%
89.71
+3%
88.03
-2%
93.64
+6%
117.45
+25%
111.73
-5%
113.24
+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 216,100+ 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

© 2025 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.