Watchlist Manager

Watchlist

Price: 4 110 JPY -3.07% Market Closed

Market Cap: ¥11.6B

Income Statement

Operating Income

Currency: JPY

		Apr-2005	Jul-2005	Oct-2005	Apr-2006	Jul-2006	Oct-2006	Apr-2007	Jul-2007	Oct-2007	Apr-2008	Jul-2008	Oct-2008	Apr-2009	Jul-2009	Oct-2009	Apr-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-2012	Oct-2012	Jan-2013	Apr-2013	Jul-2013	Oct-2013	Jan-2014	Apr-2014	Jul-2014	Oct-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Jan-2017	Apr-2017	Jul-2017	Oct-2017	Jan-2018	Apr-2018	Jul-2018	Oct-2018	Jan-2019	Apr-2019	Jul-2019	Oct-2019	Jan-2020	Apr-2020	Jul-2020	Oct-2020	Jan-2021	Apr-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Jan-2023	Apr-2023	Jul-2023	Oct-2023	Jan-2024	Apr-2024	Jul-2024	Oct-2024	Jan-2025	Apr-2025	Jul-2025	Oct-2025
Revenue
Interest Expense		0	0	0	0	0	0	0	0	0	0	0	0	8	0	0	7	14	20	27	26	25	25	24	23	22	22	21	20	19	17	16	14	14	12	11	9	7	5	4	3	3	3	2	2	2	2	2	2	3	4	5	7	8	10	10	9	8	8	8	8	8	8	8	8	7	7	7	6	6	6	6	6	5	5	5	0	0	0
Revenue		3 342 N/A	3 211 -4%	3 222 +0%	3 247 +1%	3 332 +3%	3 232 -3%	3 144 -3%	3 007 -4%	2 954 -2%	2 934 -1%	2 864 -2%	2 878 +0%	2 828 -2%	2 810 -1%	2 694 -4%	2 659 -1%	2 633 -1%	2 701 +3%	3 565 +32%	3 575 +0%	3 569 0%	3 450 -3%	3 367 -2%	3 266 -3%	3 125 -4%	3 095 -1%	3 112 +1%	3 154 +1%	3 176 +1%	3 215 +1%	3 217 +0%	3 260 +1%	3 313 +2%	3 301 0%	3 269 -1%	3 226 -1%	3 244 +1%	3 335 +3%	3 358 +1%	3 383 +1%	3 416 +1%	3 483 +2%	3 543 +2%	3 638 +3%	3 678 +1%	3 558 -3%	3 545 0%	3 522 -1%	3 469 -1%	3 539 +2%	3 618 +2%	3 659 +1%	3 815 +4%	3 911 +3%	3 882 -1%	3 600 -7%	3 128 -13%	2 914 -7%	2 858 -2%	2 966 +4%	3 093 +4%	3 023 -2%	3 001 -1%	3 023 +1%	3 187 +5%	3 302 +4%	3 345 +1%	3 452 +3%	3 554 +3%	3 562 +0%	3 571 +0%	3 642 +2%	3 532 -3%	3 571 +1%	3 572 +0%	3 490 -2%	3 654 +5%	3 795 +4%
Gross Profit
Cost of Revenue		(2 845)	(2 765)	(2 774)	(2 756)	(2 793)	(2 724)	(2 662)	(2 574)	(2 534)	(2 532)	(2 513)	(2 509)	(2 466)	(2 470)	(2 397)	(2 375)	(2 334)	(2 384)	(3 131)	(3 136)	(3 111)	(3 026)	(2 966)	(2 887)	(2 790)	(2 766)	(2 786)	(2 805)	(2 801)	(2 812)	(2 803)	(2 836)	(2 868)	(2 870)	(2 840)	(2 808)	(2 818)	(2 874)	(2 912)	(2 928)	(2 959)	(3 005)	(3 080)	(3 144)	(3 168)	(3 088)	(3 044)	(3 030)	(2 991)	(3 029)	(3 124)	(3 145)	(3 253)	(3 353)	(3 347)	(3 145)	(2 791)	(2 586)	(2 469)	(2 520)	(2 600)	(2 563)	(2 577)	(2 615)	(2 758)	(2 854)	(2 880)	(2 952)	(3 015)	(3 008)	(3 014)	(3 045)	(2 978)	(2 998)	(2 976)	(2 929)	(3 023)	(3 119)
Gross Profit		497 N/A	446 -10%	448 +1%	491 +10%	539 +10%	508 -6%	483 -5%	434 -10%	421 -3%	402 -4%	351 -13%	369 +5%	361 -2%	341 -6%	297 -13%	284 -5%	299 +5%	317 +6%	434 +37%	440 +1%	457 +4%	424 -7%	401 -5%	378 -6%	334 -12%	328 -2%	327 -1%	349 +7%	375 +7%	404 +8%	414 +3%	424 +2%	444 +5%	431 -3%	429 0%	418 -3%	426 +2%	461 +8%	446 -3%	454 +2%	457 +0%	478 +5%	462 -3%	494 +7%	510 +3%	470 -8%	501 +7%	492 -2%	478 -3%	510 +7%	494 -3%	514 +4%	562 +9%	558 -1%	535 -4%	455 -15%	337 -26%	328 -3%	389 +18%	446 +15%	492 +10%	460 -7%	424 -8%	408 -4%	429 +5%	448 +5%	465 +4%	500 +8%	539 +8%	554 +3%	556 +0%	597 +7%	555 -7%	574 +3%	596 +4%	561 -6%	632 +13%	676 +7%
Operating Income
Operating Expenses		(237)	(238)	(240)	(240)	(237)	(237)	(245)	(243)	(241)	(234)	(232)	(229)	(230)	(227)	(225)	(225)	(226)	(227)	(304)	(305)	(312)	(313)	(325)	(327)	(325)	(328)	(317)	(316)	(310)	(300)	(303)	(301)	(296)	(293)	(278)	(270)	(266)	(267)	(271)	(272)	(269)	(272)	(278)	(282)	(293)	(296)	(295)	(296)	(293)	(292)	(298)	(299)	(301)	(303)	(313)	(320)	(316)	(314)	(295)	(289)	(289)	(286)	(289)	(285)	(285)	(288)	(290)	(293)	(293)	(297)	(301)	(299)	(303)	(309)	(313)	(325)	(340)	(349)
Selling, General & Administrative		(237)	(238)	(240)	(240)	(237)	(237)	(245)	(243)	(241)	(235)	(232)	(229)	(230)	(227)	(225)	(225)	(226)	(227)	(296)	(305)	(312)	(313)	(318)	(327)	(325)	(328)	(308)	(315)	(310)	(299)	(296)	(301)	(296)	(293)	(271)	(270)	(266)	(267)	(264)	(272)	(269)	(273)	(271)	(283)	(293)	(296)	(289)	(296)	(293)	(292)	(290)	(299)	(301)	(303)	(306)	(320)	(316)	(314)	(282)	(289)	(289)	(286)	(275)	(285)	(285)	(288)	(277)	(293)	(293)	(297)	(289)	(299)	(303)	(309)	(302)	(325)	(340)	(349)
Depreciation & Amortization		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8)	0	0	0	(7)	0	0	0	(9)	0	0	0	(7)	0	0	0	(7)	0	0	0	(7)	0	0	0	(7)	0	0	0	(6)	0	0	0	(7)	0	0	0	(7)	0	0	0	(13)	0	0	0	(14)	0	0	0	(13)	0	0	0	(12)	0	0	0	(11)	0	0	0
Other Operating Expenses		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	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	0	(0)	0	(0)	0	0	(0)	0	(0)	(0)	0	(0)	0	(0)	(0)	(0)	0	0	(0)	0	(0)	(0)
Operating Income		261 N/A	208 -20%	208 +0%	252 +21%	302 +20%	271 -10%	237 -12%	191 -20%	180 -6%	168 -7%	119 -29%	140 +17%	131 -6%	114 -14%	72 -36%	59 -19%	73 +25%	90 +22%	130 +45%	134 +3%	146 +8%	111 -24%	76 -31%	51 -33%	9 -82%	1 -93%	10 +1 483%	34 +255%	66 +95%	104 +59%	111 +6%	123 +11%	149 +21%	138 -7%	151 +9%	148 -2%	160 +8%	194 +21%	175 -10%	183 +5%	187 +2%	206 +10%	184 -10%	211 +15%	216 +2%	175 -19%	206 +18%	197 -4%	185 -6%	218 +17%	196 -10%	215 +10%	261 +21%	254 -2%	222 -13%	135 -39%	21 -85%	15 -29%	94 +526%	157 +68%	203 +29%	173 -15%	135 -22%	122 -10%	144 +17%	160 +12%	175 +9%	207 +18%	246 +19%	257 +5%	256 -1%	298 +16%	252 -15%	265 +5%	283 +7%	236 -16%	292 +24%	327 +12%
Pre-Tax Income
Interest Income Expense		0	0	0	0	0	0	0	0	0	0	0	0	(4)	(11)	(18)	(21)	(20)	(19)	(25)	(23)	(22)	(22)	(21)	(21)	(21)	(20)	(19)	(18)	(17)	(15)	(14)	(12)	(11)	(10)	(8)	(7)	(5)	(4)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(4)	(5)	(6)	(7)	(7)	(7)	(7)	(7)	(7)	(7)	(7)	(7)	(7)	(6)	(6)	(5)	(5)	(4)	(4)	(4)	(3)	(3)	(3)	(2)	(1)	(0)	1	2
Non-Reccuring Items		(16)	(22)	(22)	(36)	(38)	(42)	(41)	(18)	(14)	(2)	(9)	(23)	(23)	(33)	(20)	(27)	(12)	(18)	(26)	(155)	(166)	(161)	(186)	(52)	(60)	(70)	(39)	(38)	(17)	(7)	(7)	(6)	(7)	(7)	(18)	(34)	(32)	(37)	(43)	(28)	(28)	(32)	(32)	(35)	(43)	(35)	(33)	(31)	(24)	(24)	(31)	(33)	(33)	(32)	(36)	(33)	(33)	(46)	(46)	(49)	(83)	(25)	(2)	17	54	12	(3)	(19)	(22)	(30)	(29)	(28)	(30)	(28)	(29)	(37)	(35)	(32)
Total Other Income		(33)	(31)	(30)	(29)	(29)	(27)	(26)	(25)	(23)	(13)	(5)	6	13	25	32	32	29	29	48	43	32	27	9	8	9	7	13	10	9	7	1	3	4	5	6	6	7	8	6	4	2	3	5	5	5	3	3	11	10	11	11	10	10	10	9	3	14	34	40	45	44	33	30	29	20	14	14	9	9	5	2	4	4	11	10	8	10	7
Pre-Tax Income		211 N/A	155 -26%	156 +1%	187 +20%	235 +26%	202 -14%	170 -16%	148 -13%	142 -4%	153 +8%	107 -30%	123 +14%	117 -5%	94 -20%	67 -29%	43 -36%	70 +65%	82 +17%	127 +55%	(0) N/A	(11) -10 400%	(44) -323%	(122) -175%	(14) +89%	(62) -339%	(82) -33%	(36) +57%	(12) +66%	41 N/A	90 +117%	91 +2%	108 +18%	135 +25%	128 -5%	131 +3%	114 -13%	129 +14%	160 +24%	135 -16%	157 +16%	160 +2%	176 +10%	156 -11%	180 +15%	178 -1%	142 -20%	175 +23%	176 +0%	171 -3%	201 +18%	173 -14%	188 +9%	231 +23%	225 -3%	189 -16%	98 -48%	(5) N/A	(3) +33%	80 N/A	146 +82%	157 +8%	174 +11%	157 -10%	163 +4%	212 +31%	181 -15%	181 0%	192 +6%	229 +19%	229 0%	226 -1%	271 +20%	224 -17%	246 +10%	263 +7%	207 -21%	267 +29%	304 +14%
Net Income
Tax Provision		(89)	(64)	(64)	(76)	(97)	(83)	(70)	(60)	(58)	(63)	(45)	(51)	(48)	(39)	(27)	(18)	(29)	(35)	(53)	(108)	(103)	(90)	(43)	18	38	46	10	1	(20)	(39)	(39)	(44)	(54)	(51)	(52)	(40)	(43)	(54)	(45)	(56)	(56)	(59)	(53)	(61)	(59)	(46)	(56)	(56)	(54)	(63)	(55)	(59)	(72)	(70)	(59)	(31)	1	0	(25)	(46)	(49)	(54)	(49)	(50)	(66)	(56)	(56)	(60)	(71)	(74)	(71)	(84)	(70)	(77)	(108)	(93)	(100)	(112)
Income from Continuing Operations		122	91	93	111	138	119	100	88	84	91	62	72	69	55	40	25	41	47	74	(108)	(114)	(134)	(165)	4	(24)	(36)	(26)	(11)	21	51	53	64	81	76	79	74	86	106	90	101	104	117	103	119	119	96	119	120	117	138	118	129	159	155	130	66	(5)	(3)	55	100	108	120	108	113	147	125	125	132	158	155	155	187	154	169	155	114	166	192
Net Income (Common)		122 N/A	91 -25%	93 +2%	111 +19%	138 +25%	119 -14%	100 -16%	88 -12%	84 -4%	91 +8%	62 -31%	72 +16%	69 -4%	55 -19%	40 -29%	25 -36%	41 +64%	47 +15%	74 +57%	(108) N/A	(114) -6%	(134) -18%	(165) -23%	4 N/A	(24) N/A	(36) -53%	(26) +30%	(11) +57%	21 N/A	51 +143%	53 +3%	64 +22%	81 +26%	76 -6%	79 +3%	74 -6%	86 +16%	106 +24%	90 -16%	101 +13%	104 +3%	117 +12%	103 -11%	119 +15%	119 N/A	96 -19%	119 +24%	120 +0%	117 -3%	138 +19%	118 -15%	129 +9%	159 +23%	155 -3%	130 -16%	66 -49%	(5) N/A	(3) +28%	55 N/A	100 +82%	108 +8%	120 +11%	108 -10%	113 +5%	147 +30%	125 -15%	125 0%	132 +6%	158 +19%	155 -2%	155 0%	187 +20%	154 -17%	169 +10%	155 -9%	114 -26%	166 +46%	192 +15%
EPS (Diluted)		43.6 N/A	32.57 -25%	33.14 +2%	39.53 +19%	49.39 +25%	42.32 -14%	35.64 -16%	31.37 -12%	29.96 -4%	32.35 +8%	22.25 -31%	25.7 +16%	24.56 -4%	19.78 -19%	14.1 -29%	8.98 -36%	14.71 +64%	16.85 +15%	26.46 +57%	-38.49 N/A	-40.71 -6%	-47.96 -18%	-59.07 -23%	1.55 N/A	-8.52 N/A	-13 -53%	-9.1 +30%	-3.89 +57%	7.5 N/A	18.25 +143%	18.78 +3%	22.89 +22%	28.89 +26%	27.28 -6%	28.26 +4%	26.42 -7%	30.6 +16%	37.96 +24%	32.16 -15%	36.17 +12%	37.14 +3%	41.64 +12%	37.01 -11%	42.53 +15%	42.53 N/A	34.42 -19%	42.8 +24%	42.71 0%	41.6 -3%	49.5 +19%	42.28 -15%	46.3 +10%	57.04 +23%	55.54 -3%	46.51 -16%	23.75 -49%	-1.62 N/A	-1.17 +28%	19.73 N/A	35.94 +82%	38.88 +8%	43.18 +11%	38.74 -10%	40.51 +5%	52.59 +30%	44.9 -15%	44.69 0%	47.3 +6%	56.51 +19%	55.64 -2%	55.57 0%	66.95 +20%	55.26 -17%	60.68 +10%	55.44 -9%	40.94 -26%	59.65 +46%	68.73 +15%

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 313,600+ value investors using Alpha Spread

Create 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

© 2026 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.