Saizeriya Co Ltd
TSE:7581

Watchlist Manager
Saizeriya Co Ltd Logo
Saizeriya Co Ltd
TSE:7581
Watchlist
Price: 5 210 JPY -0.95% Market Closed
Market Cap: 255.9B JPY
Have any thoughts about
Saizeriya Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

224.5B
+5%
Revenue
Growth Rates:
1 Year
+23%
3 Years
+77%
5 Years
+43%
7 Years
+51%
10 Years
+79%
14.9B
+8%
Operating Income
Growth Rates:
1 Year
+106%
3 Years
-
5 Years
+55%
7 Years
+33%
10 Years
+171%
8.1B
+6%
Net Income
Growth Rates:
1 Year
+58%
3 Years
+362%
5 Years
+64%
7 Years
+9%
10 Years
+583%

Earnings Waterfall
Saizeriya Co Ltd

Revenue
224.5B JPY
Cost of Revenue
-92.5B JPY
Gross Profit
132.1B JPY
Operating Expenses
-117.2B JPY
Operating Income
14.9B JPY
Other Expenses
-6.7B JPY
Net Income
8.1B JPY

Income Statement
Saizeriya Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024
Revenue
Revenue
125 618
N/A
128 510
+2%
131 823
+3%
135 613
+3%
139 277
+3%
142 783
+3%
144 612
+1%
144 903
+0%
144 961
+0%
144 604
0%
144 726
+0%
146 253
+1%
148 306
+1%
150 634
+2%
152 580
+1%
153 400
+1%
154 063
+0%
154 461
+0%
154 818
+0%
155 769
+1%
156 527
+0%
156 263
0%
157 877
+1%
138 786
-12%
126 842
-9%
121 570
-4%
112 784
-7%
124 151
+10%
126 513
+2%
127 678
+1%
132 855
+4%
138 509
+4%
144 275
+4%
153 437
+6%
158 934
+4%
169 032
+6%
183 244
+8%
192 767
+5%
204 008
+6%
214 411
+5%
224 542
+5%
Gross Profit
Cost of Revenue
(46 214)
(47 466)
(49 075)
(50 609)
(52 058)
(53 517)
(54 033)
(53 950)
(53 398)
(52 352)
(51 841)
(51 876)
(52 528)
(53 731)
(54 834)
(55 660)
(56 268)
(56 447)
(56 208)
(56 272)
(56 277)
(56 112)
(56 985)
(51 029)
(47 397)
(45 855)
(42 608)
(45 850)
(46 360)
(46 646)
(48 588)
(50 801)
(53 223)
(57 296)
(60 779)
(66 224)
(72 747)
(77 588)
(82 853)
(87 588)
(92 458)
Gross Profit
79 404
N/A
81 044
+2%
82 748
+2%
85 004
+3%
87 219
+3%
89 266
+2%
90 579
+1%
90 953
+0%
91 563
+1%
92 252
+1%
92 885
+1%
94 377
+2%
95 778
+1%
96 903
+1%
97 746
+1%
97 740
0%
97 795
+0%
98 014
+0%
98 610
+1%
99 497
+1%
100 250
+1%
100 151
0%
100 892
+1%
87 757
-13%
79 445
-9%
75 715
-5%
70 176
-7%
78 301
+12%
80 153
+2%
81 032
+1%
84 267
+4%
87 708
+4%
91 052
+4%
96 141
+6%
98 155
+2%
102 808
+5%
110 497
+7%
115 179
+4%
121 155
+5%
126 823
+5%
132 084
+4%
Operating Income
Operating Expenses
(73 916)
(75 052)
(76 329)
(77 959)
(79 708)
(81 322)
(82 236)
(82 552)
(82 557)
(82 236)
(82 457)
(83 293)
(84 562)
(85 972)
(87 448)
(88 143)
(89 155)
(89 896)
(90 181)
(90 732)
(90 651)
(90 559)
(91 019)
(86 966)
(83 260)
(81 064)
(78 556)
(80 706)
(82 417)
(83 889)
(85 795)
(88 059)
(90 630)
(93 803)
(96 783)
(99 879)
(103 275)
(106 195)
(108 903)
(113 104)
(117 221)
Selling, General & Administrative
(73 914)
(75 050)
(76 327)
(77 956)
(74 920)
(81 321)
(82 235)
(82 551)
(77 709)
(82 237)
(82 457)
(83 293)
(79 664)
(85 970)
(87 447)
(88 143)
(83 725)
(89 895)
(90 180)
(90 731)
(85 381)
(90 560)
(91 020)
(86 968)
(74 336)
(81 064)
(78 556)
(80 704)
(72 552)
(83 890)
(85 795)
(88 059)
(79 884)
(93 801)
(96 779)
(99 877)
(91 612)
(106 193)
(108 902)
(113 103)
(117 220)
Depreciation & Amortization
0
0
0
0
(4 787)
0
0
0
(4 848)
0
0
0
(4 897)
0
0
0
(5 429)
0
0
0
(5 270)
0
0
0
(8 924)
0
0
0
(9 865)
0
0
0
(10 744)
0
0
0
(11 662)
0
0
0
0
Other Operating Expenses
(2)
(2)
(2)
(3)
(1)
(1)
(1)
(1)
0
1
0
0
(1)
(2)
(1)
0
(1)
(1)
(1)
(1)
0
1
1
2
0
0
0
(2)
0
1
0
0
(2)
0
(4)
(2)
(1)
(2)
(1)
(1)
(1)
Operating Income
5 488
N/A
5 992
+9%
6 419
+7%
7 045
+10%
7 511
+7%
7 944
+6%
8 343
+5%
8 401
+1%
9 006
+7%
10 016
+11%
10 428
+4%
11 084
+6%
11 216
+1%
10 931
-3%
10 298
-6%
9 597
-7%
8 640
-10%
8 118
-6%
8 429
+4%
8 765
+4%
9 599
+10%
9 592
0%
9 873
+3%
791
-92%
(3 815)
N/A
(5 349)
-40%
(8 380)
-57%
(2 405)
+71%
(2 264)
+6%
(2 857)
-26%
(1 528)
+47%
(351)
+77%
422
N/A
2 338
+454%
1 372
-41%
2 929
+113%
7 222
+147%
8 984
+24%
12 252
+36%
13 719
+12%
14 863
+8%
Pre-Tax Income
Interest Income Expense
199
212
220
256
298
260
258
215
172
91
120
163
292
305
266
246
196
186
246
211
181
165
84
36
75
48
44
331
406
597
692
527
539
213
117
102
181
513
623
587
557
Non-Reccuring Items
(3 190)
(3 107)
(2 542)
(2 221)
(1 704)
(1 830)
(1 531)
(1 557)
(599)
(206)
(196)
(137)
(548)
(694)
(862)
(1 036)
(1 292)
(1 260)
(1 689)
(1 679)
(2 389)
(2 273)
(2 042)
(2 768)
(1 901)
(1 852)
(1 514)
(1 026)
(1 100)
(1 168)
(1 215)
(990)
(2 355)
(2 352)
(2 365)
(2 244)
(1 100)
(1 036)
(871)
(997)
(1 557)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
115
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
Total Other Income
172
129
200
194
182
195
126
131
100
(41)
47
168
234
338
254
111
59
47
35
(67)
52
34
57
273
1 111
1 085
1 308
3 985
5 551
9 194
12 770
11 122
10 011
6 440
2 724
1 680
624
460
454
267
165
Pre-Tax Income
2 669
N/A
3 226
+21%
4 297
+33%
5 274
+23%
6 287
+19%
6 569
+4%
7 196
+10%
7 190
0%
8 679
+21%
9 860
+14%
10 399
+5%
11 278
+8%
11 309
+0%
10 880
-4%
9 956
-8%
8 918
-10%
7 603
-15%
7 091
-7%
7 021
-1%
7 230
+3%
7 443
+3%
7 518
+1%
7 972
+6%
(1 668)
N/A
(4 530)
-172%
(6 068)
-34%
(8 542)
-41%
885
N/A
2 593
+193%
5 766
+122%
10 719
+86%
10 308
-4%
8 617
-16%
6 639
-23%
1 848
-72%
2 467
+33%
6 927
+181%
8 921
+29%
12 458
+40%
13 576
+9%
14 028
+3%
Net Income
Tax Provision
(1 476)
(1 546)
(1 867)
(2 282)
(2 513)
(2 613)
(2 818)
(2 723)
(3 173)
(3 528)
(3 712)
(3 965)
(3 813)
(3 662)
(3 337)
(2 923)
(2 529)
(2 377)
(2 396)
(2 393)
(2 462)
(2 510)
(2 576)
90
1 080
1 560
2 284
(190)
(827)
(1 793)
(3 356)
(3 334)
(2 956)
(2 106)
(623)
(726)
(1 773)
(2 394)
(5 345)
(5 902)
(5 878)
Income from Continuing Operations
1 193
1 680
2 430
2 992
3 774
3 956
4 378
4 467
5 506
6 332
6 687
7 313
7 496
7 218
6 619
5 995
5 074
4 714
4 625
4 837
4 981
5 008
5 396
(1 578)
(3 450)
(4 508)
(6 258)
695
1 766
3 973
7 363
6 974
5 661
4 533
1 225
1 741
5 154
6 527
7 113
7 674
8 150
Net Income (Common)
1 193
N/A
1 680
+41%
2 430
+45%
2 992
+23%
3 774
+26%
3 956
+5%
4 377
+11%
4 468
+2%
5 505
+23%
6 331
+15%
6 686
+6%
7 311
+9%
7 496
+3%
7 218
-4%
6 619
-8%
5 996
-9%
5 074
-15%
4 714
-7%
4 625
-2%
4 836
+5%
4 980
+3%
5 006
+1%
5 395
+8%
(1 578)
N/A
(3 450)
-119%
(4 507)
-31%
(6 256)
-39%
694
N/A
1 765
+154%
3 971
+125%
7 361
+85%
6 973
-5%
5 660
-19%
4 533
-20%
1 224
-73%
1 740
+42%
5 154
+196%
6 526
+27%
7 113
+9%
7 674
+8%
8 149
+6%
EPS (Diluted)
23.86
N/A
32.94
+38%
47.64
+45%
58.66
+23%
74.25
+27%
77.56
+4%
85.82
+11%
87.6
+2%
107.66
+23%
126.62
+18%
131.09
+4%
143.35
+9%
150.91
+5%
144.36
-4%
132.38
-8%
122.36
-8%
102.37
-16%
95.48
-7%
93.95
-2%
98.87
+5%
101.41
+3%
102.13
+1%
110.55
+8%
-32.49
N/A
-70.83
-118%
-92.76
-31%
-128.71
-39%
14.25
N/A
36.27
+155%
81.18
+124%
150.25
+85%
142.48
-5%
115.61
-19%
92.52
-20%
25.06
-73%
35.6
+42%
105.22
+196%
131.94
+25%
145.17
+10%
155.4
+7%
164.86
+6%

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 200,700+ 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.