Yamaha Motor Co Ltd banner

Yamaha Motor Co Ltd
SWB:YMA

Watchlist Manager
Yamaha Motor Co Ltd Logo
Yamaha Motor Co Ltd
SWB:YMA
Watchlist
Price: 6.326 EUR 7.62% Market Closed
Market Cap: €6.2B

Income Statement

Earnings Waterfall
Yamaha Motor Co Ltd

Income Statement
Yamaha Motor Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Mar-2006 Jun-2006 Sep-2006 Mar-2007 Jun-2007 Sep-2007 Mar-2008 Jun-2008 Sep-2008 Mar-2009 Jun-2009 Sep-2009 Mar-2010 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 Dec-2025
Revenue
Interest Expense
0
4 086
0
0
0
1 765
0
0
2 446
0
0
1 898
0
0
2 735
0
0
1 977
0
3 773
8 023
5 230
7 121
7 052
6 814
6 984
6 699
6 600
6 687
6 470
6 545
6 633
6 739
7 108
7 511
7 956
8 048
7 570
6 710
5 976
5 666
5 524
5 699
5 386
4 644
4 380
3 942
3 737
3 850
3 453
3 314
3 289
3 364
3 629
3 661
3 574
3 381
2 990
3 474
3 763
3 625
3 555
2 839
2 477
2 650
2 784
3 131
3 505
4 174
0
0
0
9 742
0
0
0
13 620
0
0
0
11 883
Revenue
602 378
N/A
1 011 976
+68%
1 340 344
+32%
1 393 333
+4%
1 410 856
+1%
1 071 813
-24%
1 137 225
+6%
1 174 994
+3%
1 229 921
+5%
1 292 411
+5%
1 334 998
+3%
1 294 078
-3%
1 273 720
-2%
1 282 566
+1%
1 136 130
-11%
992 902
-13%
858 509
-14%
901 913
+5%
955 282
+6%
987 401
+3%
1 294 131
+31%
1 302 830
+1%
1 281 096
-2%
1 292 480
+1%
1 276 159
-1%
1 273 472
0%
1 245 216
-2%
1 199 882
-4%
1 207 675
+1%
1 219 341
+1%
1 278 308
+5%
1 346 084
+5%
1 410 472
+5%
1 441 588
+2%
1 463 676
+2%
1 487 217
+2%
1 521 207
+2%
1 552 210
+2%
1 593 931
+3%
1 622 761
+2%
1 631 158
+1%
1 624 363
0%
1 580 747
-3%
1 537 762
-3%
1 502 834
-2%
1 505 979
+0%
1 552 547
+3%
1 620 745
+4%
1 670 090
+3%
1 689 613
+1%
1 693 353
+0%
1 681 346
-1%
1 673 137
0%
1 696 918
+1%
1 677 751
-1%
1 678 396
+0%
1 664 764
-1%
1 631 265
-2%
1 494 335
-8%
1 464 639
-2%
1 471 298
+0%
1 519 568
+3%
1 705 852
+12%
1 766 830
+4%
1 812 496
+3%
1 850 123
+2%
1 961 370
+6%
2 127 005
+8%
2 248 456
+6%
2 373 169
+6%
2 405 932
+1%
2 406 540
+0%
2 414 759
+0%
2 450 364
+1%
2 536 799
+4%
2 556 416
+1%
2 576 179
+1%
2 560 061
-1%
2 505 556
-2%
2 509 583
+0%
2 534 203
+1%
Gross Profit
Cost of Revenue
(435 302)
(735 182)
(971 891)
(1 009 595)
(1 025 230)
(778 573)
(828 193)
(865 479)
(907 814)
(952 829)
(979 566)
(951 222)
(952 193)
(965 107)
(873 111)
(786 778)
(704 895)
(734 327)
(753 082)
(761 854)
(998 565)
(1 002 716)
(986 083)
(1 000 549)
(1 000 113)
(1 004 469)
(989 853)
(965 312)
(972 607)
(976 589)
(1 014 434)
(1 056 930)
(1 091 706)
(1 111 197)
(1 123 583)
(1 131 244)
(1 148 357)
(1 158 898)
(1 182 013)
(1 195 605)
(1 194 633)
(1 189 538)
(1 153 875)
(1 126 230)
(1 100 173)
(1 098 340)
(1 128 793)
(1 175 710)
(1 211 460)
(1 226 631)
(1 234 923)
(1 224 572)
(1 217 963)
(1 242 737)
(1 228 671)
(1 227 386)
(1 222 433)
(1 197 138)
(1 116 788)
(1 096 922)
(1 099 486)
(1 129 446)
(1 232 543)
(1 271 618)
(1 305 655)
(1 338 691)
(1 429 242)
(1 542 931)
(1 614 711)
(1 691 165)
(1 705 043)
(1 693 303)
(1 602 515)
(1 699 253)
(1 734 967)
(1 740 226)
(1 754 214)
(1 752 274)
(1 722 386)
(1 732 129)
(1 749 658)
Gross Profit
167 076
N/A
276 794
+66%
368 453
+33%
383 738
+4%
385 626
+0%
293 240
-24%
309 032
+5%
309 515
+0%
322 107
+4%
339 582
+5%
355 432
+5%
342 856
-4%
321 527
-6%
317 459
-1%
263 019
-17%
206 124
-22%
153 614
-25%
167 586
+9%
202 200
+21%
225 547
+12%
295 566
+31%
300 114
+2%
295 013
-2%
291 931
-1%
276 046
-5%
269 003
-3%
255 363
-5%
234 570
-8%
235 068
+0%
242 752
+3%
263 874
+9%
289 154
+10%
318 766
+10%
330 391
+4%
340 093
+3%
355 973
+5%
372 850
+5%
393 312
+5%
411 918
+5%
427 156
+4%
436 525
+2%
434 825
0%
426 872
-2%
411 532
-4%
402 661
-2%
407 639
+1%
423 754
+4%
445 035
+5%
458 630
+3%
462 982
+1%
458 430
-1%
456 774
0%
455 174
0%
454 181
0%
449 080
-1%
451 010
+0%
442 331
-2%
434 127
-2%
377 547
-13%
367 717
-3%
371 812
+1%
390 122
+5%
473 309
+21%
495 212
+5%
506 841
+2%
511 432
+1%
532 128
+4%
584 074
+10%
633 745
+9%
682 004
+8%
700 889
+3%
713 237
+2%
812 244
+14%
751 111
-8%
801 832
+7%
816 190
+2%
821 965
+1%
807 787
-2%
783 170
-3%
777 454
-1%
784 545
+1%
Operating Income
Operating Expenses
(122 785)
(206 656)
(265 918)
(279 370)
(279 029)
(207 912)
(219 137)
(219 444)
(231 807)
(243 257)
(257 584)
(251 104)
(249 126)
(253 376)
(245 572)
(222 569)
(198 582)
(187 414)
(178 310)
(176 812)
(244 256)
(237 792)
(237 191)
(228 632)
(222 640)
(223 789)
(222 697)
(219 083)
(216 470)
(222 717)
(235 848)
(251 192)
(263 629)
(267 066)
(266 077)
(271 988)
(285 601)
(291 547)
(300 442)
(305 935)
(306 196)
(308 801)
(304 502)
(297 268)
(294 067)
(294 050)
(298 348)
(304 515)
(308 848)
(309 274)
(308 591)
(312 336)
(314 387)
(318 662)
(321 520)
(325 750)
(326 967)
(329 262)
(312 115)
(295 970)
(290 140)
(290 396)
(301 561)
(315 272)
(324 499)
(337 263)
(356 530)
(382 176)
(408 881)
(424 395)
(435 691)
(454 322)
(574 156)
(513 405)
(557 737)
(589 737)
(638 759)
(667 562)
(679 729)
(692 728)
(675 464)
Selling, General & Administrative
(122 785)
(206 656)
(265 918)
(279 370)
(279 029)
(207 912)
(219 137)
(219 444)
(231 807)
(243 257)
(257 584)
(251 104)
(249 126)
(253 376)
(245 572)
(222 569)
(198 582)
(187 414)
(178 310)
(176 812)
(244 256)
(237 792)
(237 191)
(228 632)
(222 640)
(223 789)
(222 697)
(219 083)
(216 470)
(222 717)
(235 847)
(251 192)
(263 628)
(267 065)
(266 077)
(271 988)
(285 600)
(291 546)
(300 441)
(305 933)
(306 196)
(308 800)
(304 502)
(297 268)
(294 065)
(294 048)
(298 346)
(304 514)
(308 847)
(309 275)
(308 590)
(312 335)
(314 386)
(318 660)
(321 520)
(325 748)
(326 967)
(329 263)
(312 114)
(295 970)
(290 139)
(285 618)
(301 560)
(315 270)
(324 498)
(337 261)
(356 529)
(382 176)
(408 880)
(424 395)
(435 690)
(454 321)
(456 765)
(500 412)
(549 354)
(585 656)
(505 828)
(659 397)
(668 860)
(674 609)
(522 229)
Research & Development
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
(116 542)
0
0
0
(136 697)
0
0
0
(158 910)
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
(1)
0
(1)
(1)
0
0
(1)
(1)
0
(2)
0
(1)
0
0
(2)
(2)
(2)
(1)
(1)
0
(1)
(1)
(1)
(2)
0
(2)
0
0
(1)
0
(1)
(4 778)
(1)
(2)
(1)
(2)
(1)
0
(1)
0
(1)
(1)
(849)
(12 993)
(8 383)
(4 081)
3 766
(8 165)
(10 869)
(18 119)
5 675
Operating Income
44 291
N/A
70 138
+58%
102 535
+46%
104 368
+2%
106 597
+2%
85 328
-20%
89 895
+5%
90 071
+0%
90 300
+0%
96 325
+7%
97 848
+2%
91 752
-6%
72 401
-21%
64 083
-11%
17 447
-73%
(16 445)
N/A
(44 968)
-173%
(19 828)
+56%
23 890
N/A
48 735
+104%
51 310
+5%
62 322
+21%
57 822
-7%
63 299
+9%
53 406
-16%
45 214
-15%
32 666
-28%
15 487
-53%
18 598
+20%
20 035
+8%
28 026
+40%
37 962
+35%
55 137
+45%
63 325
+15%
74 016
+17%
83 985
+13%
87 249
+4%
101 765
+17%
111 476
+10%
121 221
+9%
130 329
+8%
126 024
-3%
122 370
-3%
114 264
-7%
108 594
-5%
113 589
+5%
125 406
+10%
140 520
+12%
149 782
+7%
153 708
+3%
149 839
-3%
144 438
-4%
140 787
-3%
135 519
-4%
127 560
-6%
125 260
-2%
115 364
-8%
104 865
-9%
65 432
-38%
71 747
+10%
81 672
+14%
99 726
+22%
171 748
+72%
179 940
+5%
182 342
+1%
174 169
-4%
175 598
+1%
201 898
+15%
224 864
+11%
257 609
+15%
265 198
+3%
258 915
-2%
238 088
-8%
237 706
0%
244 095
+3%
226 453
-7%
183 206
-19%
140 225
-23%
103 441
-26%
84 726
-18%
109 081
+29%
Pre-Tax Income
Interest Income Expense
0
1 290
0
0
0
2 167
3 657
144
829
1 845
8 505
7 696
5 127
6 148
4 703
2 609
(1 657)
(847)
43
469
8 006
2 985
3 375
(429)
2 034
77
(3 475)
(480)
(34)
(6 704)
(6 427)
(7 038)
(3 389)
(1 273)
1 825
3 355
7 612
6 424
7 554
161
(7 588)
(13 040)
(19 197)
(13 594)
(6 869)
930
3 102
7 079
3 746
(2 542)
(3 030)
(6 232)
(6 725)
(5 616)
(317)
748
3 641
5 571
3 395
347
4 433
3 567
5 493
18 218
21 025
21 986
25 648
15 565
16 299
1 082
1 337
1 282
3 733
3 753
2 103
(2 062)
9 120
11 347
8 244
16 888
17 106
Non-Reccuring Items
(2 624)
(2 620)
(2 720)
(2 573)
(468)
(2 594)
(3 307)
(5 378)
(2 533)
(1 885)
3 534
3 700
3 020
(234)
(1 031)
(622)
(73 714)
(73 706)
(73 466)
(1 137)
(6 983)
(8 458)
(8 598)
(7 501)
(1 300)
(576)
(742)
(1 496)
(94)
(261)
(192)
248
(2 986)
(1 565)
(1 286)
493
668
668
300
(1 188)
(642)
(744)
(1 020)
(958)
(1 428)
(3 425)
(3 059)
(3 114)
(2 367)
(916)
(837)
(794)
(183)
(662)
1 696
1 195
1 907
(390)
(1 982)
(3 322)
(5 387)
0
(6 895)
(5 781)
(2 953)
(3 935)
(2 426)
(1 687)
431
(2 274)
(4 110)
(7 451)
(5 748)
0
0
0
(9 133)
0
0
0
7 009
Gain/Loss on Disposition of Assets
0
(2 792)
0
0
0
140
(201)
(562)
(822)
(306)
(312)
(242)
(751)
(1 258)
(1 289)
(1 198)
(573)
(576)
(480)
(156)
(563)
(558)
(440)
(715)
(561)
(586)
(749)
(753)
(759)
(761)
(876)
(713)
(1 193)
(801)
(716)
(841)
(848)
(762)
(549)
(802)
(1 990)
(1 979)
(2 220)
(2 047)
(915)
(918)
(772)
(814)
(965)
(867)
(1 042)
(929)
(732)
(884)
(616)
(674)
(958)
(1 008)
(1 051)
1 082
1 239
1 758
1 637
(487)
(1 152)
(1 127)
(936)
(740)
2 372
3 123
2 728
2 498
2 485
0
0
0
0
0
0
0
0
Total Other Income
(1 673)
(399)
(1 854)
(4 134)
(404)
246
1 649
4 619
2 749
2 406
(2 450)
(742)
1 576
3 841
2 183
73
2 766
8 619
12 901
13 295
7 179
12 726
11 061
9 701
7 629
8 467
9 146
8 284
8 120
9 745
11 601
10 569
10 085
7 595
2 785
5 373
3 112
2 960
4 238
2 354
2 490
4 279
2 925
959
348
1 427
3 270
2 395
2 117
3 486
4 050
6 149
3 736
5 476
1 625
975
672
700
2 916
6 392
3 033
6 043
6 649
5 206
442
6 379
7 951
7 741
1 832
7 826
4 052
69
(2 485)
5 128
6 211
7 914
(18)
(1)
0
1
0
Pre-Tax Income
39 994
N/A
65 617
+64%
97 961
+49%
97 661
0%
105 725
+8%
85 287
-19%
91 693
+8%
88 894
-3%
90 523
+2%
98 385
+9%
107 125
+9%
102 164
-5%
81 373
-20%
72 580
-11%
22 013
-70%
(15 583)
N/A
(118 146)
-658%
(86 338)
+27%
(37 112)
+57%
61 206
N/A
58 949
-4%
69 017
+17%
63 220
-8%
64 355
+2%
61 208
-5%
52 596
-14%
36 846
-30%
21 042
-43%
25 831
+23%
22 054
-15%
32 132
+46%
41 028
+28%
57 654
+41%
67 281
+17%
76 624
+14%
92 365
+21%
97 793
+6%
111 055
+14%
123 019
+11%
121 746
-1%
122 599
+1%
114 540
-7%
102 858
-10%
98 624
-4%
99 730
+1%
111 603
+12%
127 947
+15%
146 066
+14%
152 313
+4%
152 869
+0%
148 980
-3%
142 632
-4%
136 883
-4%
133 833
-2%
129 948
-3%
127 504
-2%
120 626
-5%
109 738
-9%
68 710
-37%
76 246
+11%
84 990
+11%
111 094
+31%
178 632
+61%
197 096
+10%
199 704
+1%
197 472
-1%
205 835
+4%
222 777
+8%
245 798
+10%
267 366
+9%
269 205
+1%
255 313
-5%
236 073
-8%
246 587
+4%
252 409
+2%
232 305
-8%
183 175
-21%
151 571
-17%
111 685
-26%
101 615
-9%
133 196
+31%
Net Income
Tax Provision
(14 167)
(22 709)
(31 287)
(27 594)
(31 741)
(22 207)
(25 972)
(24 269)
(27 561)
(26 494)
(31 841)
(29 809)
(30 420)
(22 849)
(12 956)
(38 956)
(38 697)
(45 549)
(17 770)
(23 631)
(31 798)
(35 834)
(30 772)
(28 173)
(26 873)
(21 356)
(19 528)
(16 369)
(14 015)
(13 546)
(13 589)
(15 108)
(8 182)
(10 666)
(14 952)
(17 470)
(24 292)
(27 553)
(29 511)
(49 825)
(54 169)
(48 968)
(51 753)
(28 278)
(25 510)
(25 124)
(23 353)
(27 659)
(35 228)
(35 578)
(36 726)
(34 620)
(32 384)
(33 862)
(32 049)
(32 660)
(36 574)
(45 944)
(44 229)
(32 600)
(29 216)
(22 002)
(22 240)
(39 388)
(35 572)
(42 050)
(50 066)
(57 513)
(56 216)
(65 732)
(58 017)
(51 283)
(63 194)
(55 522)
(62 544)
(63 791)
(58 605)
(53 734)
(50 883)
(74 138)
(98 258)
Income from Continuing Operations
25 827
42 908
66 674
70 067
73 984
63 080
65 721
64 625
62 962
71 891
75 284
72 355
50 953
49 731
9 057
(54 539)
(156 843)
(131 887)
(54 882)
37 575
27 151
33 183
32 448
36 182
34 335
31 240
17 318
4 673
11 816
8 508
18 543
25 920
49 472
56 615
61 672
74 895
73 501
83 502
93 508
71 921
68 430
65 572
51 105
70 346
74 220
86 479
104 594
118 407
117 085
117 291
112 254
108 012
104 499
99 971
97 899
94 844
84 052
63 794
24 481
43 646
55 774
89 092
156 392
157 708
164 132
155 422
155 769
165 264
189 582
201 634
211 188
204 030
172 879
191 065
189 865
168 514
124 570
97 837
60 802
27 477
34 938
Income to Minority Interest
0
(4 754)
(3 076)
(4 208)
(5 586)
(4 361)
(4 669)
(4 978)
(6 247)
(6 910)
(7 795)
(7 790)
(7 204)
(6 576)
(3 902)
(2 871)
(1 911)
(3 589)
(5 382)
(6 502)
(8 849)
(8 945)
(8 954)
(8 950)
(7 372)
(6 201)
(4 795)
(3 410)
(4 326)
(5 121)
(5 131)
(6 391)
(5 414)
(5 253)
(5 830)
(4 694)
(5 048)
(3 935)
(5 158)
(6 954)
(8 406)
(10 639)
(10 782)
(11 086)
(11 066)
(12 334)
(13 057)
(14 305)
(15 481)
(15 037)
(14 479)
(13 826)
(11 132)
(10 655)
(9 547)
(7 844)
(8 315)
(7 012)
(3 697)
(3 470)
(2 701)
(3 849)
(7 503)
(7 683)
(8 553)
(9 008)
(10 270)
(13 624)
(15 142)
(14 993)
(14 461)
(13 359)
(14 458)
(15 787)
(17 933)
(17 636)
(16 500)
(15 068)
(12 703)
(12 083)
(18 829)
Net Income (Common)
23 368
N/A
37 980
+63%
60 960
+61%
63 227
+4%
68 221
+8%
58 717
-14%
61 048
+4%
59 645
-2%
56 717
-5%
64 982
+15%
67 489
+4%
64 562
-4%
43 745
-32%
43 151
-1%
5 154
-88%
(57 411)
N/A
(158 755)
-177%
(135 480)
+15%
(60 267)
+56%
31 067
N/A
18 300
-41%
24 235
+32%
23 484
-3%
27 221
+16%
26 960
-1%
25 037
-7%
12 527
-50%
1 274
-90%
7 489
+488%
3 388
-55%
13 412
+296%
19 527
+46%
44 057
+126%
51 360
+17%
55 841
+9%
70 200
+26%
68 452
-2%
79 566
+16%
88 349
+11%
64 965
-26%
60 023
-8%
54 933
-8%
40 321
-27%
59 260
+47%
63 153
+7%
74 143
+17%
91 537
+23%
104 102
+14%
101 603
-2%
102 253
+1%
97 774
-4%
94 184
-4%
93 366
-1%
89 315
-4%
88 351
-1%
86 999
-2%
75 736
-13%
56 781
-25%
20 783
-63%
40 175
+93%
53 072
+32%
85 242
+61%
148 888
+75%
150 025
+1%
155 578
+4%
146 413
-6%
145 498
-1%
151 637
+4%
174 439
+15%
186 639
+7%
196 726
+5%
190 670
-3%
158 421
-17%
175 278
+11%
171 930
-2%
150 879
-12%
108 069
-28%
82 769
-23%
48 100
-42%
15 392
-68%
16 109
+5%
EPS (Diluted)
81.13
N/A
133.26
+64%
213.89
+61%
218.77
+2%
242.77
+11%
205.3
-15%
211.23
+3%
208.54
-1%
198.31
-5%
224.85
+13%
235.97
+5%
225.74
-4%
151.36
-33%
150.87
0%
18.02
-88%
-198.65
N/A
-555.08
-179%
-473.7
+15%
-178.3
+62%
89.01
N/A
55.45
-38%
69.44
+25%
67.28
-3%
77.99
+16%
77.23
-1%
71.72
-7%
35.89
-50%
3.66
-90%
21.45
+486%
9.71
-55%
38.42
+296%
55.95
+46%
126.23
+126%
147.16
+17%
160
+9%
201.14
+26%
196.13
-2%
227.98
+16%
253.14
+11%
186.14
-26%
171.87
-8%
157.4
-8%
115.53
-27%
169.79
+47%
180.83
+7%
212.44
+17%
262.28
+23%
298.28
+14%
290.93
-2%
292.98
+1%
280.15
-4%
269.86
-4%
267.35
-1%
255.75
-4%
252.92
-1%
249.05
-2%
216.82
-13%
162.55
-25%
59.47
-63%
114.98
+93%
151.89
+32%
243.94
+61%
425.98
+75%
429.23
+1%
148.55
-65%
423.32
+185%
426.54
+1%
447.64
+5%
170.42
-62%
551.42
+224%
194.67
-65%
191.46
-2%
157.84
-18%
177.26
+12%
175.35
-1%
154.23
-12%
110.1
-29%
84.91
-23%
49.48
-42%
15.87
-68%
16.59
+5%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett