Watchlist Manager

Watchlist

Price: 1 530.5 JPY 0.03%

Market Cap: 1.6T JPY

Income Statement

Operating Income

Revenue	163.1B JPY
Operating Expenses	-73.5B JPY
Operating Income	89.7B JPY
Other Expenses	-28.5B JPY
Net Income	61.2B 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		104 022 N/A	106 486 +2%	109 448 +3%	114 555 +5%	114 436 0%	116 914 +2%	115 905 -1%	111 801 -4%	110 663 -1%	108 047 -2%	109 143 +1%	111 059 +2%	115 348 +4%	120 983 +5%	122 678 +1%	124 350 +1%	125 137 +1%	121 383 -3%	120 893 0%	120 117 -1%	117 516 -2%	124 663 +6%	128 295 +3%	130 683 +2%	133 906 +2%	133 702 0%	133 509 0%	135 209 +1%	136 818 +1%	135 637 -1%	136 719 +1%	136 699 0%	135 927 -1%	134 496 -1%	142 581 +6%	146 010 +2%	150 067 +3%	157 804 +5%	156 568 -1%	161 726 +3%	163 125 +1%
Operating Income
Operating Expenses		(50 640)	(53 473)	(51 903)	(50 802)	(49 960)	(51 392)	(52 983)	(53 464)	(52 220)	(50 195)	(49 054)	(48 573)	(49 238)	(50 918)	(51 866)	(53 136)	(54 382)	(54 127)	(54 864)	(55 427)	(56 492)	(58 587)	(60 178)	(59 406)	(60 144)	(61 400)	(60 678)	(61 246)	(61 916)	(63 231)	(65 122)	(66 350)	(67 925)	(67 562)	(68 430)	(68 814)	(68 965)	(71 787)	(72 279)	(72 379)	(73 463)
Selling, General & Administrative		4 023	(21 224)	(18 021)	(17 790)	(17 957)	(16 437)	(17 510)	(16 410)	(16 213)	(15 614)	(15 823)	(15 783)	(16 037)	(16 329)	(16 320)	(16 562)	(16 474)	(16 584)	(16 817)	(16 854)	(17 091)	(17 512)	(17 977)	(18 555)	(18 944)	(19 255)	(19 009)	(19 131)	(18 950)	(19 048)	(19 599)	(19 763)	(20 407)	(19 599)	(19 632)	(20 256)	(20 509)	(22 396)	(23 034)	(23 170)	(23 564)
Depreciation & Amortization		(12 319)	(10 803)	(10 070)	(9 247)	(8 701)	(9 973)	(11 249)	(12 217)	(11 764)	(10 983)	(10 115)	(9 361)	(9 360)	(9 431)	(9 901)	(10 532)	(11 282)	(11 699)	(12 718)	(13 720)	(14 876)	(16 484)	(17 162)	(17 641)	(17 322)	(16 761)	(16 347)	(16 524)	(16 984)	(17 493)	(18 001)	(18 174)	(18 759)	(18 971)	(19 002)	(18 751)	(18 402)	(18 298)	(18 328)	(18 329)	(18 374)
Other Operating Expenses		(42 344)	(21 446)	(23 812)	(23 765)	(23 302)	(24 982)	(24 224)	(24 837)	(24 243)	(23 598)	(23 116)	(23 429)	(23 841)	(25 158)	(25 645)	(26 042)	(26 626)	(25 844)	(25 329)	(24 853)	(24 525)	(24 591)	(25 039)	(23 210)	(23 878)	(25 384)	(25 322)	(25 591)	(25 982)	(26 690)	(27 522)	(28 413)	(28 759)	(28 992)	(29 796)	(29 807)	(30 054)	(31 093)	(30 917)	(30 880)	(31 525)
Operating Income		53 382 N/A	53 013 -1%	57 545 +9%	63 753 +11%	64 476 +1%	65 522 +2%	62 922 -4%	58 337 -7%	58 443 +0%	57 852 -1%	60 089 +4%	62 486 +4%	66 110 +6%	70 065 +6%	70 812 +1%	71 214 +1%	70 755 -1%	67 256 -5%	66 029 -2%	64 690 -2%	61 024 -6%	66 076 +8%	68 117 +3%	71 277 +5%	73 762 +3%	72 302 -2%	72 831 +1%	73 963 +2%	74 902 +1%	72 406 -3%	71 597 -1%	70 349 -2%	68 002 -3%	66 934 -2%	74 151 +11%	77 196 +4%	81 102 +5%	86 017 +6%	84 289 -2%	89 347 +6%	89 662 +0%
Pre-Tax Income
Interest Income Expense		698	1 359	1 397	1 410	1 455	1 504	1 508	1 293	1 248	2 752	1 187	1 210	1 209	2 931	1 205	1 196	1 230	3 536	1 211	656	679	3 025	458	1 029	1 230	2 436	1 962	1 592	1 292	1 028	1 154	1 162	1 231	1 278	1 338	1 398	1 396	1 394	1 346	1 281	1 230
Non-Reccuring Items		920	516	562	643	666	749	961	898	897	0	1 379	1 440	1 543	0	1 952	2 124	2 248	0	2 339	2 359	2 384	0	2 534	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income		(78)	0	(1)	(1)	(3)	(1)	(1)	(2)	(2)	0	0	(1)	0	(6)	(3)	0	0	(6)	0	(6)	0	(6)	(2)	2	(5)	(6)	(5)	(5)	(6)	(5)	(4)	(4)	(4)	(5)	(4)	(4)	(5)	(7)	(8)	(5)	0
Pre-Tax Income		54 922 N/A	54 887 0%	59 504 +8%	65 806 +11%	66 596 +1%	67 774 +2%	65 391 -4%	60 527 -7%	60 586 +0%	60 604 +0%	62 654 +3%	65 135 +4%	68 862 +6%	72 990 +6%	73 968 +1%	74 534 +1%	74 233 0%	70 786 -5%	69 579 -2%	67 699 -3%	64 087 -5%	69 095 +8%	71 107 +3%	72 308 +2%	74 987 +4%	74 732 0%	74 788 +0%	75 550 +1%	76 188 +1%	73 429 -4%	72 747 -1%	71 507 -2%	69 229 -3%	68 207 -1%	75 485 +11%	78 590 +4%	82 493 +5%	87 404 +6%	85 627 -2%	90 623 +6%	90 890 +0%
Net Income
Tax Provision		(18 924)	(20 171)	(21 905)	(23 438)	(23 151)	(22 598)	(21 452)	(19 671)	(19 093)	(18 240)	(18 977)	(19 717)	(21 192)	(22 355)	(22 534)	(22 545)	(22 160)	(21 253)	(20 904)	(20 384)	(19 446)	(20 781)	(21 451)	(21 810)	(22 733)	(22 714)	(22 516)	(22 701)	(23 255)	(22 598)	(22 089)	(22 009)	(21 312)	(20 987)	(22 561)	(23 005)	(23 639)	(25 451)	(25 562)	(27 598)	(28 242)
Income from Continuing Operations		35 998	34 716	37 599	42 368	43 445	45 176	43 939	40 856	41 493	42 364	43 677	45 418	47 670	50 635	51 434	51 989	52 073	49 533	48 675	47 315	44 641	48 314	49 656	50 498	52 254	52 018	52 272	52 849	52 933	50 831	50 658	49 498	47 917	47 220	52 924	55 585	58 854	61 953	60 065	63 025	62 648
Income to Minority Interest		(306)	(288)	(318)	(353)	(294)	(297)	(250)	(260)	(287)	(238)	(260)	(196)	(180)	(149)	(199)	(274)	(350)	(476)	(528)	(604)	(696)	(705)	(675)	(674)	(600)	(628)	(673)	(681)	(890)	(874)	(901)	(915)	(797)	(876)	(932)	(996)	(1 093)	(1 131)	(1 210)	(1 327)	(1 451)
Net Income (Common)		35 689 N/A	34 427 -4%	37 280 +8%	42 014 +13%	43 151 +3%	44 877 +4%	43 688 -3%	40 595 -7%	41 205 +2%	42 124 +2%	43 414 +3%	45 219 +4%	47 486 +5%	50 484 +6%	51 232 +1%	51 710 +1%	51 718 +0%	49 057 -5%	48 144 -2%	46 710 -3%	43 944 -6%	47 609 +8%	48 980 +3%	49 823 +2%	51 652 +4%	51 389 -1%	51 597 +0%	52 165 +1%	52 040 0%	49 955 -4%	49 752 0%	48 578 -2%	47 116 -3%	46 342 -2%	51 988 +12%	54 587 +5%	57 759 +6%	60 822 +5%	58 855 -3%	61 697 +5%	61 198 -1%
EPS (Diluted)		65 N/A	62.7 -4%	67.9 +8%	76.52 +13%	78.59 +3%	81.73 +4%	79.72 -2%	73.54 -8%	75.32 +2%	77 +2%	80.84 +5%	84.36 +4%	88.59 +5%	94.16 +6%	95.58 +2%	96.47 +1%	96.55 +0%	91.58 -5%	89.9 -2%	87.22 -3%	82.06 -6%	88.91 +8%	91.48 +3%	93.06 +2%	96.48 +4%	96 0%	96.64 +1%	98.61 +2%	98.63 +0%	47.17 -52%	94.36 +100%	92.22 -2%	89.45 -3%	44.02 -51%	99.9 +127%	104.91 +5%	55.5 -47%	58.45 +5%	56.57 -3%	59.3 +5%	58.82 -1%

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.