Watchlist Manager

Watchlist

Price: 782.3 JPY 1.47%

Market Cap: 2.3T JPY

Income Statement

Operating Income

Revenue	4.8T JPY
Cost of Revenue	-2.9T JPY
Gross Profit	1.9T JPY
Operating Expenses	-1.4T JPY
Operating Income	466.3B JPY
Other Expenses	-140.8B JPY
Net Income	325.5B JPY

Currency: JPY

		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	Dec-2024
Revenue
Revenue		1 871 358 N/A	1 930 588 +3%	1 976 882 +2%	1 943 969 -2%	1 870 886 -4%	1 723 096 -8%	1 633 060 -5%	1 641 262 +1%	1 650 620 +1%	1 715 516 +4%	1 765 030 +3%	1 801 310 +2%	1 888 055 +5%	1 972 158 +4%	1 935 217 -2%	1 921 209 -1%	1 847 980 -4%	1 835 118 -1%	1 915 512 +4%	2 041 035 +7%	2 081 085 +2%	1 952 482 -6%	1 955 152 +0%	1 800 590 -8%	1 759 012 -2%	1 617 235 -8%	1 508 358 -7%	1 468 225 -3%	1 416 105 -4%	1 593 999 +13%	1 598 795 +0%	1 753 438 +10%	2 121 927 +21%	2 486 726 +17%	2 970 111 +19%	3 448 959 +16%	3 757 205 +9%	4 157 294 +11%	4 481 826 +8%	4 710 692 +5%	4 828 143 +2%
Gross Profit
Cost of Revenue		(311 752)	(326 412)	(319 512)	(323 828)	(320 842)	(327 415)	(322 931)	(320 742)	(316 354)	(312 319)	(339 490)	(371 272)	(420 046)	(475 189)	(527 074)	(581 637)	(654 427)	(718 348)	(738 738)	(763 803)	(729 472)	(664 653)	(538 577)	(398 397)	(289 705)	(215 363)	(213 958)	(223 957)	(222 964)	(230 109)	(289 152)	(444 703)	(770 499)	(1 151 149)	(1 584 649)	(2 013 695)	(2 315 374)	(2 595 294)	(2 814 297)	(2 927 596)	(2 943 291)
Gross Profit		1 559 606 N/A	1 604 176 +3%	1 657 370 +3%	1 620 141 -2%	1 550 044 -4%	1 395 681 -10%	1 310 129 -6%	1 320 520 +1%	1 334 266 +1%	1 403 197 +5%	1 425 540 +2%	1 430 038 +0%	1 468 009 +3%	1 496 969 +2%	1 408 143 -6%	1 339 572 -5%	1 193 553 -11%	1 116 770 -6%	1 176 774 +5%	1 277 232 +9%	1 351 613 +6%	1 287 829 -5%	1 416 575 +10%	1 402 193 -1%	1 469 307 +5%	1 401 872 -5%	1 294 400 -8%	1 244 268 -4%	1 193 141 -4%	1 363 890 +14%	1 309 643 -4%	1 308 735 0%	1 351 428 +3%	1 335 577 -1%	1 385 462 +4%	1 435 264 +4%	1 441 831 +0%	1 562 000 +8%	1 667 529 +7%	1 783 096 +7%	1 884 852 +6%
Operating Income
Operating Expenses		(1 229 235)	(1 257 417)	(1 256 273)	(1 273 172)	(1 267 592)	(1 230 523)	(1 188 218)	(1 136 712)	(1 106 117)	(1 080 402)	(1 088 067)	(1 091 300)	(1 104 466)	(1 168 811)	(1 143 785)	(1 157 786)	(1 208 684)	(1 154 471)	(1 153 312)	(1 125 751)	(1 054 281)	(1 039 568)	(1 061 309)	(1 091 786)	(1 097 254)	(1 171 201)	(1 167 007)	(1 182 035)	(1 182 141)	(1 137 267)	(1 149 820)	(1 135 895)	(1 175 122)	(1 186 103)	(1 201 411)	(1 225 962)	(1 237 384)	(1 288 150)	(1 337 058)	(1 376 350)	(1 418 538)
Selling, General & Administrative		(1 011 190)	(1 030 212)	(1 027 611)	(1 038 123)	(1 032 962)	(1 002 285)	(958 047)	(915 978)	(885 736)	(871 107)	(880 271)	(883 722)	(897 553)	(919 947)	(904 757)	(896 880)	(874 079)	(848 422)	(851 912)	(854 715)	(866 398)	(860 731)	(872 309)	(887 764)	(894 726)	(884 178)	(880 770)	(874 343)	(877 888)	(904 412)	(920 223)	(949 897)	(984 274)	(1 024 054)	(1 047 334)	(1 072 097)	(1 088 301)	(1 120 911)	(1 163 407)	(1 194 972)	(1 226 379)
Other Operating Expenses		(218 045)	(227 205)	(228 662)	(235 049)	(234 630)	(228 238)	(230 171)	(220 734)	(220 381)	(209 295)	(207 796)	(207 578)	(206 913)	(248 864)	(239 028)	(260 906)	(334 605)	(306 049)	(301 400)	(271 036)	(187 883)	(178 837)	(189 000)	(204 022)	(202 528)	(287 023)	(286 237)	(307 692)	(304 253)	(232 855)	(229 597)	(185 998)	(190 848)	(162 049)	(154 077)	(153 865)	(149 083)	(167 239)	(173 651)	(181 378)	(192 159)
Operating Income		330 371 N/A	346 759 +5%	401 097 +16%	346 969 -13%	282 452 -19%	165 158 -42%	121 911 -26%	183 808 +51%	228 149 +24%	322 795 +41%	337 473 +5%	338 738 +0%	363 543 +7%	328 158 -10%	264 358 -19%	181 786 -31%	(15 131) N/A	(37 701) -149%	23 462 N/A	151 481 +546%	297 332 +96%	248 261 -17%	355 266 +43%	310 407 -13%	372 053 +20%	230 671 -38%	127 393 -45%	62 233 -51%	11 000 -82%	226 623 +1 960%	159 823 -29%	172 840 +8%	176 306 +2%	149 474 -15%	184 051 +23%	209 302 +14%	204 447 -2%	273 850 +34%	330 471 +21%	406 746 +23%	466 314 +15%
Pre-Tax Income
Pre-Tax Income		330 371 N/A	346 759 +5%	401 097 +16%	346 969 -13%	282 452 -19%	165 158 -42%	121 911 -26%	183 808 +51%	228 149 +24%	322 795 +41%	337 473 +5%	338 738 +0%	363 543 +7%	328 158 -10%	264 358 -19%	181 786 -31%	(15 131) N/A	(37 701) -149%	23 462 N/A	151 481 +546%	297 332 +96%	248 261 -17%	355 266 +43%	310 407 -13%	372 053 +20%	230 671 -38%	127 393 -45%	62 233 -51%	11 000 -82%	226 623 +1 960%	159 823 -29%	172 840 +8%	176 306 +2%	149 474 -15%	184 051 +23%	209 302 +14%	204 447 -2%	273 850 +34%	330 471 +21%	406 746 +23%	466 314 +15%
Net Income
Tax Provision		(124 025)	(120 780)	(126 751)	(77 480)	(46 685)	(22 596)	(2 019)	(50 117)	(59 287)	(80 229)	(83 843)	(93 545)	(99 287)	(103 866)	(91 391)	(71 671)	(60 409)	(57 010)	(67 997)	(46 419)	(37 058)	(28 894)	(48 490)	(75 069)	(95 642)	(70 274)	(61 301)	(59 581)	(47 153)	(80 090)	(62 890)	(64 647)	(63 794)	(57 798)	(66 886)	(73 295)	(82 239)	(96 630)	(107 700)	(121 854)	(129 418)
Income from Continuing Operations		206 346	225 979	274 346	269 489	235 767	142 562	119 892	133 691	168 862	242 566	253 630	245 193	264 256	224 292	172 967	110 115	(75 540)	(94 711)	(44 535)	105 062	260 274	219 367	306 776	235 338	276 411	160 397	66 092	2 652	(36 153)	146 533	96 933	108 193	112 512	91 676	117 165	136 007	122 208	177 220	222 771	284 892	336 896
Income to Minority Interest		(2 319)	(1 194)	(679)	(2 135)	(3 050)	(11 012)	(10 259)	(9 437)	(9 664)	(2 949)	(3 982)	(4 875)	(6 322)	(4 949)	(5 257)	(5 488)	(3 071)	(5 731)	(5 297)	(5 087)	(7 957)	(2 369)	(3 095)	(2 589)	(2 362)	(7 281)	(7 005)	(7 994)	(7 222)	(3 537)	(728)	1 570	3 862	1 110	(2 744)	(3 125)	(5 720)	(11 357)	(11 301)	(10 267)	(11 380)
Net Income (Common)		204 027 N/A	224 785 +10%	273 667 +22%	267 354 -2%	232 717 -13%	131 550 -43%	109 633 -17%	124 254 +13%	159 198 +28%	239 617 +51%	249 648 +4%	240 318 -4%	257 934 +7%	219 343 -15%	167 710 -24%	104 627 -38%	(78 611) N/A	(100 442) -28%	(49 832) +50%	99 975 N/A	252 317 +152%	216 998 -14%	303 681 +40%	232 749 -23%	274 049 +18%	153 116 -44%	59 087 -61%	(5 342) N/A	(43 375) -712%	142 996 N/A	96 205 -33%	109 763 +14%	116 374 +6%	92 786 -20%	114 421 +23%	132 882 +16%	116 488 -12%	165 863 +42%	211 470 +27%	274 625 +30%	325 516 +19%
EPS (Diluted)		54.53 N/A	60.03 +10%	74.24 +24%	72.53 -2%	63.04 -13%	35.55 -44%	29.76 -16%	33.9 +14%	43.94 +30%	65.68 +49%	69.26 +5%	66.86 -3%	73.69 +10%	61.89 -16%	48.26 -22%	30.81 -36%	-23.52 N/A	-29.9 -27%	-14.71 +51%	29.74 N/A	77.97 +162%	66.22 -15%	97.29 +47%	74.05 -24%	86.85 +17%	48.63 -44%	19.01 -61%	-1.67 N/A	-13.71 -721%	45.27 N/A	30.88 -32%	35.48 +15%	37.4 +5%	29.79 -20%	36.41 +22%	42.31 +16%	37.12 -12%	52.74 +42%	68.59 +30%	90.21 +32%	105.99 +17%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 247,000+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

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.