SWCC Corp
F:7VY

Watchlist Manager
SWCC Corp Logo
SWCC Corp
F:7VY
Watchlist
Price: 60.5 EUR Market Closed
Market Cap: 1.8B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+21%
5Y
+58%
10Y
+38%
Operating Income
+
3Y
+138%
5Y
+258%
10Y
+2 555%
Net Income
+
3Y
+53%
5Y
+241%
10Y
-

Earnings Waterfall
SWCC Corp

Revenue
249.3B JPY
Cost of Revenue
-206.4B JPY
Gross Profit
42.9B JPY
Operating Expenses
-20.7B JPY
Operating Income
22.2B JPY
Other Expenses
-7B JPY
Net Income
15.1B JPY

Income Statement
SWCC Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 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 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
423
0
0
366
0
0
432
0
0
330
0
0
294
0
0
283
572
850
1 120
1 116
1 111
1 106
1 103
1 081
1 057
1 046
1 042
1 044
1 060
1 077
1 090
1 093
1 085
1 072
1 060
1 040
1 019
996
965
945
909
874
852
838
834
841
841
841
843
824
805
780
745
709
669
596
522
458
398
376
366
365
363
376
417
469
520
562
582
584
580
570
559
537
513
0
0
Revenue
90 461
N/A
92 979
+3%
101 353
+9%
117 716
+16%
137 040
+16%
152 503
+11%
159 622
+5%
161 349
+1%
160 770
0%
160 477
0%
158 370
-1%
148 703
-6%
126 535
-15%
108 470
-14%
99 945
-8%
108 464
+9%
114 280
+5%
120 630
+6%
165 512
+37%
168 401
+2%
172 294
+2%
171 258
-1%
171 780
+0%
169 072
-2%
165 459
-2%
169 285
+2%
169 798
+0%
172 478
+2%
176 409
+2%
178 696
+1%
183 289
+3%
182 210
-1%
182 370
+0%
183 336
+1%
181 693
-1%
182 345
+0%
180 825
-1%
176 625
-2%
169 712
-4%
163 946
-3%
158 363
-3%
152 982
-3%
155 232
+1%
158 419
+2%
162 389
+3%
169 616
+4%
168 186
-1%
171 643
+2%
173 670
+1%
174 567
+1%
177 174
+1%
177 833
+0%
177 782
0%
174 725
-2%
171 142
-2%
161 938
-5%
157 366
-3%
156 979
0%
161 697
+3%
173 063
+7%
184 238
+6%
193 763
+5%
199 194
+3%
204 036
+2%
206 738
+1%
209 995
+2%
209 111
0%
207 500
-1%
205 255
-1%
209 568
+2%
213 904
+2%
222 432
+4%
232 853
+5%
233 633
+0%
237 862
+2%
243 076
+2%
249 344
+3%
Gross Profit
Cost of Revenue
(77 402)
(80 432)
(88 041)
(102 945)
(119 792)
(134 103)
(140 447)
(141 226)
(140 875)
(140 771)
(141 074)
(133 492)
(113 234)
(95 324)
(86 606)
(94 566)
(100 548)
(106 474)
(145 993)
(148 810)
(152 890)
(152 073)
(152 519)
(150 558)
(147 740)
(150 839)
(151 295)
(152 968)
(156 724)
(159 333)
(163 727)
(163 630)
(163 681)
(164 620)
(163 532)
(164 469)
(163 034)
(158 902)
(151 984)
(145 887)
(139 379)
(133 874)
(135 132)
(137 214)
(141 140)
(147 239)
(146 539)
(150 042)
(152 455)
(153 325)
(155 455)
(155 671)
(154 168)
(150 915)
(147 409)
(139 510)
(135 966)
(135 716)
(139 937)
(149 288)
(159 617)
(168 310)
(173 837)
(178 827)
(181 580)
(185 184)
(183 307)
(182 199)
(179 235)
(181 177)
(184 937)
(189 992)
(197 389)
(196 480)
(199 219)
(202 824)
(206 443)
Gross Profit
13 059
N/A
12 547
-4%
13 312
+6%
14 771
+11%
17 248
+17%
18 400
+7%
19 175
+4%
20 123
+5%
19 895
-1%
19 706
-1%
17 296
-12%
15 211
-12%
13 301
-13%
13 146
-1%
13 339
+1%
13 898
+4%
13 732
-1%
14 156
+3%
19 519
+38%
19 591
+0%
19 404
-1%
19 185
-1%
19 261
+0%
18 514
-4%
17 719
-4%
18 446
+4%
18 503
+0%
19 510
+5%
19 685
+1%
19 363
-2%
19 562
+1%
18 580
-5%
18 689
+1%
18 716
+0%
18 161
-3%
17 876
-2%
17 791
0%
17 723
0%
17 728
+0%
18 059
+2%
18 984
+5%
19 108
+1%
20 100
+5%
21 205
+5%
21 249
+0%
22 377
+5%
21 647
-3%
21 601
0%
21 215
-2%
21 242
+0%
21 719
+2%
22 162
+2%
23 614
+7%
23 810
+1%
23 733
0%
22 428
-5%
21 400
-5%
21 263
-1%
21 760
+2%
23 775
+9%
24 621
+4%
25 453
+3%
25 357
0%
25 209
-1%
25 158
0%
24 811
-1%
25 804
+4%
25 301
-2%
26 020
+3%
28 391
+9%
28 967
+2%
32 440
+12%
35 464
+9%
37 153
+5%
38 643
+4%
40 252
+4%
42 901
+7%
Operating Income
Operating Expenses
(11 419)
(11 178)
(11 887)
(13 051)
(15 021)
(15 554)
(15 725)
(16 026)
(15 916)
(16 148)
(15 365)
(15 623)
(15 204)
(14 750)
(13 770)
(13 200)
(13 338)
(12 751)
(16 980)
(17 263)
(17 396)
(17 339)
(17 315)
(17 261)
(17 177)
(17 313)
(17 377)
(17 252)
(17 059)
(16 836)
(17 010)
(16 977)
(16 996)
(17 137)
(16 925)
(16 887)
(16 956)
(16 955)
(16 779)
(23 893)
(16 361)
(15 874)
(15 866)
(15 535)
(15 481)
(15 565)
(15 371)
(15 288)
(15 295)
(15 174)
(15 079)
(15 170)
(14 964)
(14 909)
(15 124)
(15 411)
(15 211)
(14 359)
(14 170)
(14 241)
(14 431)
(14 705)
(15 318)
(15 580)
(15 824)
(15 921)
(15 330)
(15 380)
(15 393)
(15 652)
(16 143)
(16 352)
(16 687)
(17 018)
(17 708)
(19 229)
(20 731)
Selling, General & Administrative
(11 419)
(11 234)
(11 887)
(13 051)
(14 890)
(15 554)
(15 725)
(15 952)
(15 916)
(16 148)
(15 979)
(15 623)
(15 204)
(14 750)
(13 770)
(13 200)
(12 738)
(12 751)
(15 492)
(17 263)
(17 396)
(17 339)
(15 614)
(17 260)
(17 176)
(17 313)
(15 551)
(17 251)
(17 058)
(16 835)
(15 232)
(16 977)
(16 996)
(17 135)
(14 969)
(16 887)
(16 956)
(16 957)
(14 912)
(16 719)
(16 358)
(15 870)
(14 150)
(15 533)
(15 482)
(15 565)
(13 705)
(15 287)
(15 294)
(15 174)
(13 369)
(15 081)
(14 962)
(14 906)
(13 302)
(14 865)
(14 647)
(14 357)
(12 316)
(14 237)
(14 430)
(14 705)
(13 410)
(15 581)
(15 823)
(15 920)
(13 439)
(15 378)
(15 393)
(15 651)
(14 047)
(16 352)
(16 684)
(17 017)
(15 193)
(19 229)
(20 732)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(822)
0
0
0
(1 019)
0
0
0
(994)
0
0
0
(858)
0
0
0
(992)
0
0
0
0
0
0
0
(746)
0
0
0
(811)
0
0
0
(926)
0
0
0
(1 040)
0
0
0
(1 094)
0
0
0
(1 165)
0
0
0
(1 129)
0
0
0
(1 320)
0
0
0
(1 738)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(666)
0
0
0
(682)
0
0
0
(831)
0
0
0
(919)
0
0
0
(964)
0
0
0
(1 037)
0
0
0
(969)
0
0
0
(854)
0
0
0
(782)
0
0
0
(781)
0
0
0
(758)
0
0
0
(743)
0
0
0
(761)
0
0
0
(775)
0
0
0
(777)
0
0
Other Operating Expenses
0
56
0
0
(131)
0
0
(74)
0
0
614
0
0
0
0
0
(600)
0
0
0
0
0
0
(1)
0
0
(1)
(1)
(1)
(1)
(1)
0
0
(2)
(1)
0
0
2
(830)
(7 174)
(3)
(4)
(1)
(2)
1
0
(1)
(1)
(1)
0
(2)
(89)
(2)
(3)
(1)
(546)
(564)
(2)
(2)
(4)
(1)
0
0
1
0
(1)
(1)
(2)
0
(1)
(1)
0
(3)
(1)
0
0
0
Operating Income
1 640
N/A
1 369
-17%
1 425
+4%
1 720
+21%
2 227
+29%
2 846
+28%
3 450
+21%
4 097
+19%
3 979
-3%
3 558
-11%
1 931
-46%
(412)
N/A
(1 903)
-362%
(1 604)
+16%
(431)
+73%
698
N/A
394
-44%
1 405
+257%
2 539
+81%
2 328
-8%
2 008
-14%
1 846
-8%
1 946
+5%
1 253
-36%
542
-57%
1 133
+109%
1 126
-1%
2 258
+101%
2 626
+16%
2 527
-4%
2 552
+1%
1 603
-37%
1 693
+6%
1 579
-7%
1 236
-22%
989
-20%
835
-16%
768
-8%
949
+24%
(5 834)
N/A
2 623
N/A
3 234
+23%
4 234
+31%
5 670
+34%
5 768
+2%
6 812
+18%
6 276
-8%
6 313
+1%
5 920
-6%
6 068
+3%
6 640
+9%
6 992
+5%
8 650
+24%
8 901
+3%
8 609
-3%
7 017
-18%
6 189
-12%
6 904
+12%
7 590
+10%
9 534
+26%
10 190
+7%
10 748
+5%
10 039
-7%
9 629
-4%
9 334
-3%
8 890
-5%
10 474
+18%
9 921
-5%
10 627
+7%
12 739
+20%
12 824
+1%
16 088
+25%
18 777
+17%
20 135
+7%
20 935
+4%
21 023
+0%
22 170
+5%
Pre-Tax Income
Interest Income Expense
(435)
(239)
(143)
(113)
(988)
(1 060)
(1 082)
(1 200)
(1 034)
(454)
(401)
(1 871)
(2 513)
(2 991)
(1 343)
(1 429)
(1 199)
(1 572)
(1 694)
(1 560)
(1 396)
(1 239)
(951)
(1 273)
(1 080)
(834)
(1 028)
(683)
(727)
(1 009)
(1 153)
(1 267)
(700)
(318)
96
60
(488)
(954)
(1 768)
(1 609)
(1 479)
(1 239)
(581)
(672)
(550)
(550)
(1 057)
(977)
(1 075)
(1 197)
(1 099)
(1 119)
(956)
(707)
(373)
(309)
(302)
(267)
57
179
288
329
374
455
304
31
111
397
741
861
1 297
779
(2 448)
(5 231)
(5 723)
(5 827)
(2 994)
Non-Reccuring Items
(3 073)
(3 604)
(3 640)
(1 363)
(80)
(18)
(18)
(881)
(723)
(723)
65
(115)
(54)
33
(479)
(600)
0
(60)
(518)
(613)
(1 083)
(1 649)
(21)
68
339
947
(6 007)
(6 019)
(5 834)
(5 885)
(871)
(881)
(1 287)
(1 287)
(372)
(348)
18
(15)
(7 250)
0
(7 072)
(7 054)
(302)
(1 118)
(1 165)
(1 141)
(808)
0
0
0
(87)
0
(71)
(70)
(546)
0
0
(877)
(1 110)
(1 312)
(1 530)
(1 577)
(1 057)
(743)
1 355
1 691
1 321
1 108
(809)
(883)
(631)
(648)
(462)
(403)
(371)
(184)
(338)
Gain/Loss on Disposition of Assets
0
0
2 554
0
0
0
0
0
0
0
0
0
46
85
85
39
0
0
0
0
61
61
0
90
29
29
32
0
3
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
51
0
0
0
2 104
0
2 116
2 776
651
0
0
0
(99)
0
0
7 295
7 394
7 680
7 683
Total Other Income
(47)
(117)
328
2 715
2 807
(147)
125
(159)
(583)
(886)
(628)
(326)
(292)
(241)
(139)
(48)
7
(81)
(171)
(236)
(361)
(144)
(303)
(265)
(163)
(729)
(945)
(773)
(805)
(327)
(160)
(45)
(39)
(62)
(51)
(230)
(307)
(458)
(551)
(499)
(545)
(654)
(949)
(1 029)
(962)
(775)
(321)
(266)
(239)
(145)
111
110
75
(33)
(295)
(251)
127
194
142
177
(145)
(191)
(148)
1 990
40
60
199
699
490
(194)
(287)
(315)
(448)
(2 837)
(1 491)
(1 590)
(1 545)
Pre-Tax Income
(1 915)
N/A
(2 591)
-35%
524
N/A
2 959
+465%
3 966
+34%
1 621
-59%
2 475
+53%
1 857
-25%
1 639
-12%
1 495
-9%
967
-35%
(2 724)
N/A
(4 716)
-73%
(4 718)
0%
(2 307)
+51%
(1 340)
+42%
(798)
+40%
(308)
+61%
156
N/A
(81)
N/A
(771)
-852%
(1 125)
-46%
671
N/A
(127)
N/A
(333)
-162%
546
N/A
(6 822)
N/A
(5 217)
+24%
(4 737)
+9%
(4 694)
+1%
368
N/A
(590)
N/A
(333)
+44%
(88)
+74%
909
N/A
471
-48%
58
-88%
(659)
N/A
(8 620)
-1 208%
(7 942)
+8%
(6 473)
+18%
(5 713)
+12%
2 402
N/A
2 851
+19%
3 091
+8%
4 346
+41%
4 090
-6%
5 070
+24%
4 606
-9%
4 726
+3%
5 565
+18%
5 983
+8%
7 698
+29%
8 091
+5%
7 395
-9%
6 457
-13%
6 014
-7%
5 954
-1%
6 730
+13%
8 578
+27%
8 803
+3%
9 309
+6%
11 312
+22%
11 331
+0%
13 149
+16%
13 448
+2%
12 756
-5%
12 125
-5%
11 049
-9%
12 523
+13%
13 104
+5%
15 904
+21%
15 419
-3%
18 959
+23%
20 744
+9%
21 102
+2%
24 976
+18%
Net Income
Tax Provision
(39)
65
161
116
(184)
(849)
(835)
(302)
136
(223)
(1 944)
(3 955)
(3 739)
(2 608)
(543)
(260)
(61)
(46)
(164)
(267)
(319)
(274)
(811)
(778)
(745)
(844)
(135)
(185)
(241)
(239)
(209)
(190)
(376)
(462)
(671)
(648)
(593)
(494)
(481)
(505)
(462)
(556)
(264)
(337)
(275)
(255)
(238)
(326)
(493)
(857)
(910)
(1 070)
(1 609)
(1 778)
(2 023)
(1 780)
(1 503)
(1 463)
(1 569)
(2 056)
(2 256)
(2 397)
(1 850)
(1 844)
(3 114)
(2 705)
(3 072)
(3 001)
(1 789)
(2 812)
(3 816)
(4 752)
(5 627)
(7 955)
(8 548)
(8 816)
(9 003)
Income from Continuing Operations
(1 954)
(2 526)
685
3 075
3 782
772
1 640
1 555
1 775
1 272
(977)
(6 679)
(8 455)
(7 326)
(2 850)
(1 600)
(859)
(354)
(8)
(348)
(1 090)
(1 399)
(140)
(905)
(1 078)
(298)
(6 957)
(5 402)
(4 978)
(4 933)
159
(780)
(709)
(550)
238
(177)
(535)
(1 153)
(9 101)
(8 447)
(6 935)
(6 269)
2 138
2 514
2 816
4 091
3 852
4 744
4 113
3 869
4 655
4 913
6 089
6 313
5 372
4 677
4 511
4 491
5 161
6 522
6 547
6 912
9 462
9 487
10 035
10 743
9 684
9 124
9 260
9 711
9 288
11 152
9 792
11 004
12 196
12 286
15 973
Income to Minority Interest
(81)
(122)
(98)
16
(17)
(119)
(293)
(397)
(354)
(386)
5
719
1 010
961
408
438
437
464
296
175
125
97
302
391
350
354
592
418
366
260
36
52
86
73
(9)
(9)
(48)
(56)
(49)
(60)
(67)
(111)
(161)
(181)
(193)
(178)
(114)
(110)
(100)
(83)
(85)
(28)
31
65
93
60
(78)
(130)
(195)
(236)
(233)
(177)
(108)
(212)
(138)
(201)
(273)
(174)
(272)
(388)
(449)
(563)
(665)
(743)
(795)
(788)
(846)
Net Income (Common)
(2 036)
N/A
(2 646)
-30%
584
N/A
3 089
+429%
3 759
+22%
651
-83%
1 344
+106%
1 157
-14%
1 420
+23%
887
-38%
(967)
N/A
(5 960)
-516%
(7 446)
-25%
(6 366)
+15%
(2 441)
+62%
(1 161)
+52%
(427)
+63%
106
N/A
281
+165%
(173)
N/A
(962)
-456%
(1 301)
-35%
162
N/A
(517)
N/A
(729)
-41%
56
N/A
(6 365)
N/A
(4 984)
+22%
(4 612)
+7%
(4 675)
-1%
195
N/A
(728)
N/A
(623)
+14%
(476)
+24%
228
N/A
(186)
N/A
(584)
-214%
(1 210)
-107%
(9 151)
-656%
(8 509)
+7%
(7 004)
+18%
(6 381)
+9%
1 976
N/A
2 334
+18%
2 622
+12%
3 913
+49%
3 737
-4%
4 631
+24%
4 012
-13%
3 783
-6%
4 569
+21%
4 885
+7%
6 120
+25%
6 379
+4%
5 465
-14%
4 736
-13%
4 432
-6%
4 361
-2%
4 966
+14%
6 286
+27%
6 314
+0%
6 733
+7%
9 353
+39%
9 274
-1%
9 896
+7%
10 542
+7%
9 410
-11%
8 950
-5%
8 987
+0%
9 322
+4%
8 838
-5%
10 587
+20%
9 126
-14%
10 260
+12%
11 400
+11%
11 497
+1%
15 126
+32%
EPS (Diluted)
-92.54
N/A
-120.27
-30%
26.54
N/A
140.4
+429%
170.86
+22%
26.04
-85%
53.76
+106%
46.28
-14%
56.8
+23%
35.47
-38%
-38.68
N/A
-238.4
-516%
-297.83
-25%
-254.64
+15%
-97.64
+62%
-46.44
+52%
-17.07
+63%
4.24
N/A
11.24
+165%
-6.9
N/A
-35.62
-416%
-41.96
-18%
5.78
N/A
-16.67
N/A
-23.51
-41%
1.8
N/A
-205.32
N/A
-160.77
+22%
-148.77
+7%
-150.8
-1%
6.29
N/A
-23.48
N/A
-20.09
+14%
-15.35
+24%
7.4
N/A
-6
N/A
-18.83
-214%
-39.03
-107%
-296.98
-661%
-274.48
+8%
-225.93
+18%
-205.83
+9%
64.13
N/A
75.29
+17%
87.4
+16%
130.43
+49%
123.93
-5%
154.36
+25%
133.73
-13%
126.84
-5%
153.2
+21%
163.8
+7%
205.21
+25%
213.89
+4%
183.25
-14%
158.8
-13%
148.57
-6%
146.2
-2%
166.48
+14%
210.69
+27%
211.57
+0%
225.62
+7%
313.44
+39%
310.64
-1%
331.19
+7%
352.78
+7%
314.99
-11%
299.41
-5%
300.38
+0%
314.36
+5%
297.11
-5%
358.43
+21%
308.73
-14%
347.03
+12%
385.69
+11%
388.72
+1%
510.9
+31%

See Also

Summary
7VY intrinsic value, competitors valuation, and company profile.
DCF Valuation
7VY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
7VY stock valuation using valuation multiples.
Wall Street Estimates
7VY 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
7VY 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 301,900+ value investors using Alpha Spread
Create 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.