Sho-Bond Holdings Co Ltd
TSE:1414

Watchlist Manager
Sho-Bond Holdings Co Ltd Logo
Sho-Bond Holdings Co Ltd
TSE:1414
Watchlist
Price: 5 120 JPY 1.03% Market Closed
Market Cap: 265.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+12%
5Y
+34%
10Y
+74%
Operating Income
+
3Y
+20%
5Y
+61%
10Y
+127%
Net Income
+
3Y
+22%
5Y
+67%
10Y
+154%

Earnings Waterfall
Sho-Bond Holdings Co Ltd

Revenue
90.7B JPY
Cost of Revenue
-64.2B JPY
Gross Profit
26.5B JPY
Operating Expenses
-5.7B JPY
Operating Income
20.8B JPY
Other Expenses
-5.7B JPY
Net Income
15.1B JPY

Income Statement
Sho-Bond Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Mar-2009 Sep-2009 Dec-2009 Mar-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
Revenue
Revenue
42 436
N/A
34 176
-19%
38 471
+13%
41 405
+8%
43 751
+6%
44 028
+1%
37 983
-14%
47 430
+25%
44 769
-6%
43 121
-4%
41 771
-3%
44 368
+6%
45 002
+1%
48 413
+8%
51 617
+7%
51 792
+0%
52 310
+1%
51 041
-2%
51 813
+2%
49 599
-4%
49 420
0%
50 470
+2%
51 200
+1%
52 124
+2%
53 480
+3%
53 686
+0%
52 651
-2%
52 334
-1%
52 490
+0%
52 495
+0%
50 933
-3%
53 250
+5%
54 895
+3%
55 809
+2%
57 897
+4%
59 682
+3%
60 577
+1%
61 467
+1%
61 005
-1%
60 824
0%
60 828
+0%
62 060
+2%
64 510
+4%
67 590
+5%
72 924
+8%
76 721
+5%
79 460
+4%
80 065
+1%
80 416
+0%
79 685
-1%
80 040
+0%
81 193
+1%
80 576
-1%
79 992
-1%
80 159
+0%
83 924
+5%
86 412
+3%
88 203
+2%
87 915
0%
85 419
-3%
86 215
+1%
88 300
+2%
88 555
+0%
90 712
+2%
Gross Profit
Cost of Revenue
(33 136)
(25 895)
(28 972)
(30 495)
(32 503)
(32 996)
(29 034)
(36 778)
(35 020)
(33 864)
(32 898)
(34 716)
(35 806)
(38 441)
(41 458)
(41 492)
(41 710)
(40 529)
(40 345)
(38 985)
(38 349)
(38 666)
(38 788)
(39 480)
(40 307)
(40 527)
(39 739)
(39 624)
(39 757)
(39 401)
(37 915)
(39 452)
(40 626)
(41 654)
(43 559)
(44 900)
(45 573)
(46 040)
(45 156)
(44 742)
(44 928)
(45 773)
(47 850)
(50 270)
(54 376)
(57 310)
(59 194)
(59 282)
(58 812)
(57 824)
(58 012)
(58 638)
(58 276)
(57 889)
(57 772)
(60 453)
(61 671)
(62 593)
(62 120)
(60 076)
(60 768)
(62 406)
(62 671)
(64 208)
Gross Profit
9 300
N/A
8 281
-11%
9 499
+15%
10 910
+15%
11 248
+3%
11 032
-2%
8 949
-19%
10 652
+19%
9 749
-8%
9 257
-5%
8 873
-4%
9 652
+9%
9 196
-5%
9 972
+8%
10 159
+2%
10 300
+1%
10 600
+3%
10 512
-1%
11 468
+9%
10 614
-7%
11 071
+4%
11 804
+7%
12 412
+5%
12 644
+2%
13 173
+4%
13 159
0%
12 912
-2%
12 710
-2%
12 733
+0%
13 094
+3%
13 018
-1%
13 798
+6%
14 269
+3%
14 155
-1%
14 338
+1%
14 782
+3%
15 004
+2%
15 427
+3%
15 849
+3%
16 082
+1%
15 900
-1%
16 287
+2%
16 660
+2%
17 320
+4%
18 548
+7%
19 411
+5%
20 266
+4%
20 783
+3%
21 604
+4%
21 861
+1%
22 028
+1%
22 555
+2%
22 300
-1%
22 103
-1%
22 387
+1%
23 471
+5%
24 741
+5%
25 610
+4%
25 795
+1%
25 343
-2%
25 447
+0%
25 894
+2%
25 884
0%
26 504
+2%
Operating Income
Operating Expenses
(5 422)
(3 840)
(3 768)
(3 761)
(3 324)
(2 771)
(2 153)
(2 987)
(3 040)
(3 022)
(3 071)
(3 120)
(3 160)
(3 239)
(3 201)
(3 444)
(3 392)
(3 355)
(3 411)
(3 079)
(3 033)
(3 038)
(3 043)
(3 500)
(3 551)
(3 500)
(3 485)
(3 407)
(3 381)
(3 479)
(3 560)
(3 638)
(3 715)
(3 761)
(3 810)
(4 001)
(4 115)
(4 294)
(4 393)
(4 355)
(4 349)
(4 278)
(4 368)
(4 390)
(4 595)
(4 703)
(4 743)
(5 051)
(5 153)
(5 230)
(5 301)
(5 288)
(5 233)
(5 271)
(5 318)
(5 347)
(5 493)
(5 642)
(5 776)
(5 677)
(5 642)
(5 633)
(5 648)
(5 710)
Selling, General & Administrative
(5 422)
(3 840)
(3 768)
(3 761)
(3 324)
(2 771)
(2 153)
(2 698)
(3 040)
(3 022)
(3 071)
(2 814)
(3 162)
(3 241)
(3 202)
(3 126)
(3 391)
(3 353)
(3 410)
(2 781)
(3 032)
(3 037)
(3 043)
(3 208)
(3 549)
(3 500)
(3 484)
(3 071)
(3 380)
(3 477)
(3 558)
(3 273)
(3 715)
(3 760)
(3 809)
(3 556)
(4 113)
(4 293)
(4 391)
(3 723)
(4 348)
(4 276)
(4 368)
(3 713)
(4 595)
(4 703)
(4 742)
(4 375)
(5 152)
(5 229)
(5 300)
(4 620)
(5 232)
(5 271)
(5 318)
(4 656)
(5 491)
(5 640)
(5 775)
(5 050)
(5 624)
(5 632)
(5 648)
(5 144)
Research & Development
0
0
0
0
0
0
0
(289)
0
0
0
(306)
0
0
0
(317)
0
0
0
(297)
0
0
0
(291)
0
0
0
(335)
0
0
0
(364)
0
0
0
(444)
0
0
0
(631)
0
0
0
(676)
0
0
0
(675)
0
0
0
(668)
0
0
0
(690)
0
0
0
(626)
0
0
0
(565)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
(1)
0
(2)
0
(1)
0
(1)
0
(1)
(2)
0
0
(1)
(1)
0
(2)
(1)
0
(1)
0
(1)
(2)
(1)
(2)
(1)
(1)
(2)
0
(1)
0
0
0
(1)
0
(1)
0
0
(1)
0
0
(1)
(1)
(1)
0
(1)
(18)
(1)
0
(1)
Operating Income
3 878
N/A
4 441
+15%
5 731
+29%
7 149
+25%
7 924
+11%
8 261
+4%
6 796
-18%
7 665
+13%
6 709
-12%
6 235
-7%
5 802
-7%
6 532
+13%
6 036
-8%
6 733
+12%
6 958
+3%
6 856
-1%
7 208
+5%
7 157
-1%
8 057
+13%
7 535
-6%
8 038
+7%
8 766
+9%
9 369
+7%
9 144
-2%
9 622
+5%
9 659
+0%
9 427
-2%
9 303
-1%
9 352
+1%
9 615
+3%
9 458
-2%
10 160
+7%
10 554
+4%
10 394
-2%
10 528
+1%
10 781
+2%
10 889
+1%
11 133
+2%
11 456
+3%
11 727
+2%
11 551
-2%
12 009
+4%
12 292
+2%
12 930
+5%
13 953
+8%
14 708
+5%
15 523
+6%
15 732
+1%
16 451
+5%
16 631
+1%
16 727
+1%
17 267
+3%
17 067
-1%
16 832
-1%
17 069
+1%
18 124
+6%
19 248
+6%
19 968
+4%
20 019
+0%
19 666
-2%
19 805
+1%
20 261
+2%
20 236
0%
20 794
+3%
Pre-Tax Income
Interest Income Expense
289
158
133
41
234
236
679
322
136
138
(236)
205
173
172
166
176
192
723
723
732
714
202
205
218
216
209
208
225
221
293
436
637
642
573
430
254
253
264
266
281
301
310
305
641
610
580
574
229
228
251
256
546
650
647
859
592
885
967
846
1 022
666
936
1 096
1 049
Non-Reccuring Items
(3 161)
(3 160)
(363)
(161)
(359)
93
(21)
45
308
12
63
(157)
(113)
(84)
(135)
(9)
(8)
(7)
(6)
(199)
(210)
(210)
(210)
(13)
(3)
(3)
(96)
(124)
(166)
(231)
(338)
(573)
(623)
(620)
(490)
(482)
(467)
(459)
(415)
(211)
(233)
(209)
(270)
(325)
(308)
(346)
(235)
(374)
(265)
(199)
(230)
(111)
(171)
(169)
(162)
(1)
0
0
(19)
(18)
0
(20)
(8)
(151)
Gain/Loss on Disposition of Assets
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
5
5
5
0
0
0
0
0
0
0
0
33
33
33
0
0
66
66
66
0
0
0
11
0
0
0
0
0
0
0
3
86
86
87
180
94
95
94
18
0
0
0
0
0
0
0
0
Total Other Income
170
98
67
79
88
94
79
142
150
140
146
156
161
165
155
191
181
213
180
214
203
157
185
118
118
147
149
121
124
100
98
116
115
127
143
153
221
180
166
157
153
96
90
(41)
(24)
202
190
325
324
78
90
162
195
240
351
259
189
225
304
290
352
317
120
109
Pre-Tax Income
1 180
N/A
1 537
+30%
5 568
+262%
7 108
+28%
7 887
+11%
8 684
+10%
7 533
-13%
8 174
+9%
7 303
-11%
6 525
-11%
5 775
-11%
6 736
+17%
6 257
-7%
6 986
+12%
7 144
+2%
7 214
+1%
7 578
+5%
8 091
+7%
8 959
+11%
8 287
-8%
8 745
+6%
8 915
+2%
9 549
+7%
9 467
-1%
9 953
+5%
10 012
+1%
9 688
-3%
9 525
-2%
9 564
+0%
9 810
+3%
9 687
-1%
10 340
+7%
10 688
+3%
10 540
-1%
10 677
+1%
10 772
+1%
10 896
+1%
11 118
+2%
11 473
+3%
11 965
+4%
11 772
-2%
12 206
+4%
12 417
+2%
13 205
+6%
14 231
+8%
15 144
+6%
16 052
+6%
15 915
-1%
16 824
+6%
16 847
+0%
16 930
+0%
18 044
+7%
17 835
-1%
17 645
-1%
18 211
+3%
18 992
+4%
20 322
+7%
21 160
+4%
21 150
0%
20 960
-1%
20 823
-1%
21 494
+3%
21 444
0%
21 801
+2%
Net Income
Tax Provision
(559)
(663)
(2 278)
(2 931)
(3 271)
(3 605)
(3 124)
(3 390)
(3 070)
(2 915)
(2 613)
(3 049)
(2 780)
(2 848)
(2 854)
(2 865)
(3 051)
(3 255)
(3 574)
(3 278)
(3 370)
(3 356)
(3 611)
(3 540)
(3 683)
(3 624)
(3 357)
(3 258)
(3 247)
(3 274)
(3 170)
(3 342)
(3 445)
(3 416)
(3 432)
(3 471)
(3 512)
(3 556)
(3 655)
(3 892)
(3 828)
(3 977)
(4 057)
(4 225)
(4 556)
(4 726)
(5 009)
(4 605)
(4 857)
(4 944)
(4 957)
(5 696)
(5 652)
(5 623)
(5 787)
(6 140)
(6 538)
(6 801)
(6 787)
(6 583)
(6 529)
(6 716)
(6 728)
(6 765)
Income from Continuing Operations
620
874
3 290
4 177
4 616
5 079
4 409
4 784
4 233
3 610
3 162
3 687
3 477
4 138
4 290
4 349
4 527
4 836
5 385
5 009
5 375
5 559
5 938
5 927
6 270
6 388
6 331
6 267
6 317
6 536
6 517
6 998
7 243
7 124
7 245
7 301
7 384
7 562
7 818
8 073
7 944
8 229
8 360
8 980
9 675
10 418
11 043
11 310
11 967
11 903
11 973
12 348
12 183
12 022
12 424
12 852
13 784
14 359
14 363
14 377
14 294
14 778
14 716
15 036
Income to Minority Interest
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
6
12
19
26
25
22
24
26
30
32
30
23
18
23
24
32
36
31
17
(34)
(55)
(83)
(83)
(31)
24
Net Income (Common)
621
N/A
874
+41%
3 289
+276%
4 174
+27%
4 614
+11%
5 076
+10%
4 408
-13%
4 784
+9%
4 232
-12%
3 609
-15%
3 161
-12%
3 687
+17%
3 477
-6%
4 137
+19%
4 290
+4%
4 349
+1%
4 527
+4%
4 837
+7%
5 384
+11%
5 008
-7%
5 374
+7%
5 558
+3%
5 938
+7%
5 926
0%
6 268
+6%
6 387
+2%
6 330
-1%
6 267
-1%
6 317
+1%
6 535
+3%
6 516
0%
6 997
+7%
7 242
+4%
7 123
-2%
7 244
+2%
7 301
+1%
7 384
+1%
7 563
+2%
7 819
+3%
8 080
+3%
7 957
-2%
8 249
+4%
8 387
+2%
9 005
+7%
9 699
+8%
10 441
+8%
11 069
+6%
11 340
+2%
11 998
+6%
11 934
-1%
11 996
+1%
12 366
+3%
12 207
-1%
12 047
-1%
12 456
+3%
12 887
+3%
13 813
+7%
14 373
+4%
14 327
0%
14 321
0%
14 208
-1%
14 695
+3%
14 684
0%
15 061
+3%
EPS (Diluted)
11.08
N/A
15.89
+43%
59.8
+276%
75.89
+27%
83.89
+11%
92.29
+10%
81.62
-12%
88.59
+9%
78.37
-12%
66.83
-15%
58.53
-12%
68.27
+17%
64.38
-6%
76.61
+19%
79.44
+4%
80.53
+1%
83.83
+4%
89.57
+7%
99.7
+11%
92.74
-7%
99.51
+7%
102.92
+3%
109.96
+7%
110.09
+0%
116.07
+5%
118.27
+2%
117.22
-1%
116.43
-1%
116.98
+0%
121.01
+3%
120.66
0%
129.99
+8%
134.11
+3%
131.9
-2%
134.14
+2%
135.64
+1%
136.74
+1%
140.51
+3%
145.26
+3%
150.11
+3%
147.82
-2%
153.25
+4%
155.81
+2%
167.29
+7%
180.19
+8%
193.97
+8%
205.64
+6%
210.67
+2%
222.98
+6%
222.52
0%
224.61
+1%
231.05
+3%
229.36
-1%
227.07
-1%
235.99
+4%
243.51
+3%
262.76
+8%
274.98
+5%
274.1
0%
273.72
0%
273.18
0%
283.77
+4%
285.5
+1%
292.03
+2%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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 302,600+ 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.