Sanrio Co Ltd
TSE:8136

Watchlist Manager
Sanrio Co Ltd Logo
Sanrio Co Ltd
TSE:8136
Watchlist
Price: 5 555 JPY 2.13%
Market Cap: 1.4T JPY
Have any thoughts about
Sanrio Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
Growth Rates:
1 Year
+38%
3 Years
+149%
5 Years
+103%
7 Years
+100%
10 Years
+53%
Operating Income
+
Growth Rates:
1 Year
+76%
3 Years
-
5 Years
+830%
7 Years
+587%
10 Years
+89%
Net Income
+
Growth Rates:
1 Year
+67%
3 Years
+3 028%
5 Years
+872%
7 Years
+468%
10 Years
+101%

Earnings Waterfall
Sanrio Co Ltd

Revenue
118.9B JPY
Cost of Revenue
-30.7B JPY
Gross Profit
88.2B JPY
Operating Expenses
-50.9B JPY
Operating Income
37.2B JPY
Other Expenses
-11.1B JPY
Net Income
26.2B JPY

Income Statement
Sanrio Co Ltd

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
77 617
N/A
75 462
-3%
74 562
-1%
73 617
-1%
74 496
+1%
73 912
-1%
72 476
-2%
70 437
-3%
68 469
-3%
64 537
-6%
62 695
-3%
61 122
-3%
59 543
-3%
59 677
+0%
60 220
+1%
60 690
+1%
60 193
-1%
59 708
-1%
59 120
-1%
58 592
-1%
58 508
0%
57 648
-1%
55 261
-4%
49 171
-11%
44 671
-9%
42 559
-5%
41 053
-4%
44 566
+9%
47 776
+7%
50 166
+5%
52 763
+5%
55 790
+6%
59 600
+7%
65 826
+10%
72 624
+10%
79 110
+9%
85 924
+9%
93 424
+9%
99 981
+7%
108 577
+9%
118 858
+9%
Gross Profit
Cost of Revenue
(24 475)
(23 674)
(24 003)
(23 554)
(24 433)
(25 522)
(25 156)
(24 614)
(24 768)
(22 623)
(22 211)
(21 655)
(21 106)
(21 201)
(21 475)
(21 885)
(21 633)
(21 629)
(21 340)
(21 255)
(21 166)
(20 736)
(20 222)
(18 255)
(17 050)
(16 629)
(15 779)
(16 654)
(17 705)
(18 251)
(18 893)
(18 979)
(19 578)
(21 063)
(22 663)
(24 311)
(25 082)
(27 190)
(27 865)
(29 235)
(30 676)
Gross Profit
53 142
N/A
51 788
-3%
50 559
-2%
50 063
-1%
50 063
N/A
48 390
-3%
47 320
-2%
45 823
-3%
43 701
-5%
41 914
-4%
40 484
-3%
39 467
-3%
38 437
-3%
38 476
+0%
38 745
+1%
38 805
+0%
38 560
-1%
38 079
-1%
37 780
-1%
37 337
-1%
37 342
+0%
36 912
-1%
35 039
-5%
30 916
-12%
27 621
-11%
25 930
-6%
25 274
-3%
27 912
+10%
30 071
+8%
31 915
+6%
33 870
+6%
36 811
+9%
40 022
+9%
44 763
+12%
49 961
+12%
54 799
+10%
60 842
+11%
66 234
+9%
72 116
+9%
79 342
+10%
88 182
+11%
Operating Income
Operating Expenses
(33 411)
(33 510)
(33 091)
(33 442)
(33 887)
(34 480)
(22 474)
(34 588)
(34 316)
(33 649)
(33 580)
(33 313)
(33 019)
(33 225)
(33 011)
(33 014)
(33 069)
(32 894)
(32 994)
(33 193)
(33 340)
(33 503)
(32 933)
(30 681)
(29 534)
(28 773)
(28 554)
(30 074)
(30 418)
(30 643)
(31 333)
(31 832)
(32 427)
(33 660)
(36 714)
(37 971)
(39 634)
(42 199)
(45 164)
(47 707)
(50 946)
Selling, General & Administrative
(33 417)
(33 522)
(32 162)
(33 441)
(33 881)
(34 464)
(21 476)
(34 592)
(34 303)
(33 643)
(32 669)
(33 296)
(32 999)
(33 214)
(31 836)
(32 997)
(33 068)
(32 942)
(32 032)
(33 245)
(33 404)
(33 495)
(31 680)
(30 679)
(29 538)
(28 784)
(27 685)
(30 078)
(30 418)
(30 657)
(30 535)
(31 831)
(32 426)
(33 658)
(35 814)
(37 970)
(39 633)
(42 198)
(44 174)
(47 606)
(50 944)
Depreciation & Amortization
0
0
(932)
0
0
0
(984)
0
0
0
(897)
0
0
0
(1 148)
0
0
0
(1 052)
0
0
0
(1 230)
0
0
0
(885)
0
0
0
(797)
0
0
0
(899)
0
0
0
(988)
0
0
Other Operating Expenses
6
12
3
(1)
(6)
(16)
(14)
4
(13)
(6)
(14)
(17)
(20)
(11)
(27)
(17)
(1)
48
90
52
64
(8)
(23)
(2)
4
11
16
4
0
14
(1)
(1)
0
0
(1)
(1)
(1)
0
(2)
(101)
(2)
Operating Income
19 731
N/A
18 278
-7%
17 468
-4%
16 621
-5%
16 176
-3%
13 910
-14%
24 846
+79%
11 235
-55%
9 385
-16%
8 265
-12%
6 904
-16%
6 154
-11%
5 418
-12%
5 251
-3%
5 734
+9%
5 791
+1%
5 491
-5%
5 185
-6%
4 786
-8%
4 144
-13%
4 002
-3%
3 409
-15%
2 106
-38%
235
-89%
(1 913)
N/A
(2 843)
-49%
(3 280)
-15%
(2 162)
+34%
(347)
+84%
1 272
N/A
2 537
+99%
4 979
+96%
7 595
+53%
11 103
+46%
13 247
+19%
16 828
+27%
21 208
+26%
24 035
+13%
26 952
+12%
31 635
+17%
37 236
+18%
Pre-Tax Income
Interest Income Expense
855
1 712
2 210
2 651
2 175
1 886
1 329
580
362
805
858
1 320
1 498
1 177
1 014
1 555
1 544
1 345
1 525
1 149
1 122
1 172
1 045
1 184
1 399
1 371
1 576
1 595
1 305
1 172
380
568
456
295
273
231
546
751
1 018
1 966
1 151
Non-Reccuring Items
(303)
(321)
(325)
(324)
(23)
(11)
(12 246)
(95)
(107)
57
101
105
118
(43)
(574)
(1 082)
(1 323)
(1 453)
(931)
(1 601)
(1 500)
(966)
(2 223)
(2 383)
(1 917)
(2 405)
(1 260)
(813)
(2 338)
(2 576)
(2 094)
(2 034)
(788)
(377)
(406)
383
335
273
437
0
(103)
Gain/Loss on Disposition of Assets
(19)
(23)
(32)
(38)
(43)
(41)
0
(64)
(68)
(72)
(36)
(35)
(21)
(18)
4 563
4 571
4 570
5 119
658
716
679
144
35
(25)
5
0
(17)
3 841
3 850
3 848
3 836
(19)
(30)
(29)
(19)
(19)
(8)
(12)
(56)
(62)
(73)
Total Other Income
92
93
80
174
(45)
15
(93)
6
162
167
83
(14)
52
(105)
(29)
(44)
(84)
26
32
80
287
287
303
337
271
322
305
556
467
413
288
258
255
403
191
254
256
115
283
(105)
(127)
Pre-Tax Income
20 356
N/A
19 739
-3%
19 401
-2%
19 084
-2%
18 240
-4%
15 759
-14%
13 836
-12%
11 662
-16%
9 734
-17%
9 222
-5%
7 910
-14%
7 530
-5%
7 065
-6%
6 262
-11%
10 708
+71%
10 791
+1%
10 198
-5%
10 222
+0%
6 070
-41%
4 488
-26%
4 590
+2%
4 046
-12%
1 266
-69%
(652)
N/A
(2 155)
-231%
(3 555)
-65%
(2 676)
+25%
3 017
N/A
2 937
-3%
4 129
+41%
4 947
+20%
3 752
-24%
7 488
+100%
11 395
+52%
13 286
+17%
17 677
+33%
22 337
+26%
25 162
+13%
28 634
+14%
33 434
+17%
38 084
+14%
Net Income
Tax Provision
(7 320)
(6 887)
(6 558)
(6 237)
(6 038)
(5 170)
(4 185)
(3 573)
(1 681)
(1 690)
(1 391)
(1 244)
(2 414)
(3 034)
(5 733)
(5 763)
(5 642)
(4 715)
(2 141)
(1 916)
(1 851)
(1 596)
(1 033)
315
(783)
(120)
(1 267)
(3 634)
(2 095)
(2 548)
(1 509)
(1 990)
(2 964)
(4 301)
(5 060)
(5 310)
(6 600)
(7 556)
(10 922)
(10 327)
(11 761)
Income from Continuing Operations
13 036
12 852
12 843
12 847
12 202
10 589
9 651
8 089
8 053
7 532
6 519
6 286
4 651
3 228
4 975
5 028
4 556
5 507
3 929
2 572
2 739
2 450
233
(337)
(2 938)
(3 675)
(3 943)
(617)
842
1 581
3 438
1 762
4 524
7 094
8 226
12 367
15 737
17 606
17 712
23 107
26 323
Income to Minority Interest
(35)
(37)
(38)
(40)
(41)
(40)
(41)
(42)
(43)
(44)
(42)
(40)
(40)
(42)
(45)
(45)
(46)
(47)
(48)
(47)
(47)
(45)
(41)
(40)
(44)
(31)
(16)
(13)
(4)
(9)
(14)
(23)
(40)
(54)
(67)
(77)
(82)
(101)
(127)
(142)
(168)
Net Income (Common)
12 999
N/A
12 813
-1%
12 804
0%
12 805
+0%
12 160
-5%
10 548
-13%
9 609
-9%
8 046
-16%
8 011
0%
7 488
-7%
6 475
-14%
6 246
-4%
4 606
-26%
3 183
-31%
4 928
+55%
4 980
+1%
4 509
-9%
5 458
+21%
3 880
-29%
2 523
-35%
2 690
+7%
2 404
-11%
191
-92%
(376)
N/A
(2 982)
-693%
(3 706)
-24%
(3 960)
-7%
(632)
+84%
836
N/A
1 569
+88%
3 423
+118%
1 738
-49%
4 484
+158%
7 041
+57%
8 158
+16%
12 289
+51%
15 654
+27%
17 504
+12%
17 584
+0%
22 964
+31%
26 154
+14%
EPS (Diluted)
149.41
N/A
147.27
-1%
146.53
-1%
147.18
+0%
141.39
-4%
124.09
-12%
112.08
-10%
94.65
-16%
94.24
0%
88.09
-7%
76.31
-13%
73.48
-4%
54.18
-26%
37.44
-31%
58.08
+55%
58.58
+1%
53.04
-9%
64.32
+21%
45.73
-29%
29.73
-35%
31.7
+7%
28.33
-11%
2.26
-92%
-4.47
N/A
-35.52
-695%
-45.25
-27%
-15.98
+65%
-7.84
+51%
10.37
N/A
19.47
+88%
14.16
-27%
21.57
+52%
55.65
+158%
87.32
+57%
33.74
-61%
50.79
+51%
64.69
+27%
71.69
+11%
72.04
+0%
95.7
+33%
106.26
+11%

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 216,000+ 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.