Taikisha Ltd
TSE:1979

Watchlist Manager
Taikisha Ltd Logo
Taikisha Ltd
TSE:1979
Watchlist
Price: 3 225 JPY 0.16% Market Closed
Market Cap: 216.6B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+39%
5Y
+33%
10Y
+55%
Operating Income
+
3Y
+76%
5Y
+18%
10Y
+70%
Net Income
+
3Y
+88%
5Y
+29%
10Y
+79%

Earnings Waterfall
Taikisha Ltd

Revenue
287.2B JPY
Cost of Revenue
-240B JPY
Gross Profit
47.2B JPY
Operating Expenses
-31.1B JPY
Operating Income
16.1B JPY
Other Expenses
-4.6B JPY
Net Income
11.4B JPY

Income Statement
Taikisha Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Interest Expense
0
0
0
0
0
0
21
0
0
24
0
0
26
44
64
94
108
148
193
231
263
232
216
188
170
217
216
237
241
221
238
222
201
195
183
189
183
197
180
175
193
177
210
221
224
255
254
275
277
236
212
174
157
161
164
173
231
210
224
303
239
257
237
152
175
188
211
240
251
269
268
301
0
Revenue
126 666
N/A
125 115
-1%
123 902
-1%
126 587
+2%
116 066
-8%
122 915
+6%
125 504
+2%
125 659
+0%
115 094
-8%
106 131
-8%
84 502
-20%
83 348
-1%
80 336
-4%
76 395
-5%
77 471
+1%
141 160
+82%
157 163
+11%
187 519
+19%
201 971
+8%
189 716
-6%
197 196
+4%
191 975
-3%
198 851
+4%
216 051
+9%
212 861
-1%
206 119
-3%
198 574
-4%
185 421
-7%
182 479
-2%
185 573
+2%
183 370
-1%
183 648
+0%
185 550
+1%
190 621
+3%
201 129
+6%
212 424
+6%
209 458
-1%
204 578
-2%
199 163
-3%
200 604
+1%
205 879
+3%
217 472
+6%
230 712
+6%
231 898
+1%
237 614
+2%
229 699
-3%
224 284
-2%
225 402
+0%
222 707
-1%
231 496
+4%
229 495
-1%
225 378
-2%
216 172
-4%
201 995
-7%
202 274
+0%
202 548
+0%
207 410
+2%
213 371
+3%
211 815
-1%
209 261
-1%
207 022
-1%
202 627
-2%
206 381
+2%
214 793
+4%
231 564
+8%
259 425
+12%
278 099
+7%
293 556
+6%
290 063
-1%
277 771
-4%
273 037
-2%
276 212
+1%
287 181
+4%
Gross Profit
Cost of Revenue
(116 602)
(114 814)
(111 966)
(112 832)
(104 208)
(110 664)
(113 541)
(111 012)
(100 125)
(91 693)
(72 274)
(71 288)
(68 434)
(65 450)
(67 141)
(121 288)
(135 909)
(161 236)
(174 086)
(165 056)
(170 590)
(166 698)
(172 291)
(188 374)
(186 034)
(180 839)
(173 383)
(159 079)
(156 655)
(159 335)
(156 702)
(156 430)
(157 144)
(161 253)
(169 131)
(179 854)
(177 605)
(173 070)
(170 235)
(172 447)
(178 074)
(188 779)
(200 846)
(199 118)
(202 436)
(196 079)
(188 605)
(189 148)
(186 625)
(190 997)
(190 037)
(187 683)
(180 219)
(169 099)
(170 347)
(168 521)
(172 209)
(179 313)
(177 801)
(177 646)
(176 091)
(170 615)
(173 808)
(181 721)
(196 227)
(221 702)
(238 143)
(250 244)
(246 846)
(234 562)
(230 827)
(231 207)
(239 980)
Gross Profit
10 064
N/A
10 301
+2%
11 936
+16%
13 755
+15%
11 858
-14%
12 251
+3%
11 963
-2%
14 647
+22%
14 969
+2%
14 438
-4%
12 228
-15%
12 060
-1%
11 902
-1%
10 945
-8%
10 330
-6%
19 872
+92%
21 254
+7%
26 283
+24%
27 885
+6%
24 660
-12%
26 606
+8%
25 277
-5%
26 560
+5%
27 677
+4%
26 827
-3%
25 280
-6%
25 191
0%
26 342
+5%
25 824
-2%
26 238
+2%
26 668
+2%
27 218
+2%
28 406
+4%
29 368
+3%
31 998
+9%
32 570
+2%
31 853
-2%
31 508
-1%
28 928
-8%
28 157
-3%
27 805
-1%
28 693
+3%
29 866
+4%
32 780
+10%
35 178
+7%
33 620
-4%
35 679
+6%
36 254
+2%
36 082
0%
40 499
+12%
39 458
-3%
37 695
-4%
35 953
-5%
32 896
-9%
31 927
-3%
34 027
+7%
35 201
+3%
34 058
-3%
34 014
0%
31 615
-7%
30 931
-2%
32 012
+3%
32 573
+2%
33 072
+2%
35 337
+7%
37 723
+7%
39 956
+6%
43 312
+8%
43 217
0%
43 209
0%
42 210
-2%
45 005
+7%
47 201
+5%
Operating Income
Operating Expenses
(10 088)
(9 968)
(9 934)
(10 123)
(10 533)
(10 823)
(10 980)
(11 436)
(11 961)
(11 471)
(10 876)
(9 835)
(10 147)
(10 342)
(10 419)
(14 457)
(14 468)
(15 020)
(15 834)
(16 335)
(16 626)
(16 891)
(17 309)
(17 862)
(18 307)
(18 484)
(18 339)
(18 259)
(18 196)
(18 225)
(18 399)
(18 549)
(18 954)
(19 024)
(19 264)
(19 836)
(19 675)
(19 798)
(19 886)
(19 684)
(19 836)
(20 053)
(20 140)
(20 600)
(20 973)
(23 098)
(23 547)
(23 464)
(23 520)
(21 686)
(22 088)
(22 711)
(22 363)
(22 281)
(21 989)
(22 337)
(22 736)
(22 796)
(22 552)
(22 187)
(21 797)
(21 500)
(21 422)
(21 516)
(21 906)
(22 587)
(23 579)
(25 042)
(25 671)
(26 092)
(26 136)
(27 034)
(31 149)
Selling, General & Administrative
(10 088)
(9 970)
(9 934)
(10 123)
(10 531)
(10 823)
(10 980)
(11 436)
(11 961)
(11 471)
(10 876)
(9 835)
(10 147)
(10 342)
(10 419)
(13 647)
(14 468)
(15 021)
(15 834)
(14 507)
(16 627)
(16 889)
(17 309)
(16 813)
(18 306)
(18 485)
(18 340)
(16 220)
(18 194)
(18 223)
(18 396)
(16 550)
(18 956)
(19 024)
(19 265)
(17 650)
(19 674)
(19 800)
(19 887)
(17 493)
(19 835)
(20 051)
(20 138)
(18 024)
(20 946)
(21 239)
(21 727)
(19 089)
(22 274)
(22 298)
(22 661)
(19 110)
(21 906)
(21 824)
(21 531)
(18 492)
(22 734)
(22 795)
(22 552)
(19 626)
(21 797)
(21 499)
(21 421)
(18 326)
(21 905)
(22 587)
(23 578)
(22 293)
(25 670)
(26 090)
(26 134)
(23 854)
(27 811)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(784)
0
0
0
0
0
0
0
(876)
0
0
0
(822)
0
0
0
0
0
0
0
(946)
0
0
0
(1 024)
0
0
0
(1 084)
0
0
0
(1 105)
0
0
0
(1 122)
0
0
0
0
0
0
0
(1 149)
0
0
0
(1 166)
0
0
0
(1 312)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(810)
0
0
0
(1 044)
0
0
0
(1 048)
0
0
0
(1 162)
0
0
0
(1 177)
0
0
0
(1 297)
0
0
0
(1 244)
0
0
0
(1 551)
0
0
0
(3 290)
0
0
0
(2 494)
0
0
0
(2 722)
0
0
0
(2 560)
0
0
0
(2 040)
0
0
0
(1 582)
0
0
0
(1 868)
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
(2)
0
(1)
0
0
1
(1)
(2)
0
(3)
0
0
0
1
(889)
(1)
2
0
(1)
(1)
0
0
(1)
(27)
(1 859)
(1 820)
(1)
(1 246)
612
573
(2)
(457)
(457)
(458)
(1)
(2)
(1)
0
(1)
0
0
0
(1)
(1)
0
(1)
(1)
(1)
0
(2)
0
(3 338)
Operating Income
(24)
N/A
333
N/A
2 002
+501%
3 632
+81%
1 325
-64%
1 428
+8%
983
-31%
3 211
+227%
3 008
-6%
2 967
-1%
1 352
-54%
2 225
+65%
1 755
-21%
603
-66%
(89)
N/A
5 415
N/A
6 786
+25%
11 263
+66%
12 051
+7%
8 325
-31%
9 980
+20%
8 386
-16%
9 251
+10%
9 815
+6%
8 520
-13%
6 796
-20%
6 852
+1%
8 083
+18%
7 628
-6%
8 013
+5%
8 269
+3%
8 669
+5%
9 452
+9%
10 344
+9%
12 734
+23%
12 734
N/A
12 178
-4%
11 710
-4%
9 042
-23%
8 473
-6%
7 969
-6%
8 640
+8%
9 726
+13%
12 180
+25%
14 205
+17%
10 522
-26%
12 132
+15%
12 790
+5%
12 562
-2%
18 813
+50%
17 370
-8%
14 984
-14%
13 590
-9%
10 615
-22%
9 938
-6%
11 690
+18%
12 465
+7%
11 262
-10%
11 462
+2%
9 428
-18%
9 134
-3%
10 512
+15%
11 151
+6%
11 556
+4%
13 431
+16%
15 136
+13%
16 377
+8%
18 270
+12%
17 546
-4%
17 117
-2%
16 074
-6%
17 971
+12%
16 052
-11%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
267
617
594
456
136
250
205
290
396
486
495
538
446
466
348
472
571
1 240
1 439
1 488
2 518
2 264
1 954
1 877
811
586
649
420
(974)
(535)
(728)
(431)
1 084
1 090
981
759
736
602
716
539
420
1 738
1 287
1 439
2 012
931
1 025
1 107
281
461
819
1 141
2 180
2 234
2 516
3 184
2 936
2 967
4 018
3 203
2 997
4 441
3 419
4 616
4 536
3 940
3 008
Non-Reccuring Items
694
689
158
100
132
8
61
(400)
(681)
(434)
60
210
35
120
238
222
(46)
(144)
(224)
(273)
(176)
(615)
(348)
(407)
(354)
(556)
(750)
(1 241)
(1 242)
(675)
(324)
265
330
446
64
119
(96)
(114)
(102)
(26)
(16)
(51)
(48)
(26)
0
(116)
(116)
(167)
(167)
(50)
(49)
(98)
(98)
(98)
(50)
(297)
(296)
(296)
(346)
1
(2 460)
(2 460)
(2 459)
(3 127)
(667)
(667)
(667)
0
(2)
(4)
(3)
(3 340)
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
1
(14)
(18)
(9)
7
17
17
16
1
(6)
10
4
(6)
(1)
(28)
(21)
22
51
(56)
(23)
(31)
(49)
44
(5)
246
320
321
336
73
0
(7)
(8)
(4)
2
1
3
(7)
(6)
(10)
(159)
(184)
(183)
(180)
(44)
(30)
(25)
556
453
0
193
(410)
(302)
(298)
5
918
894
880
839
(42)
(10)
3
(18)
(21)
(18)
(22)
34
33
Total Other Income
606
776
756
686
428
637
383
173
(40)
23
(30)
26
134
199
187
243
337
221
241
254
138
298
267
222
272
396
390
162
315
166
217
324
341
524
451
198
404
321
323
163
264
288
234
300
324
461
597
157
337
94
22
68
54
294
725
137
376
219
235
333
271
357
450
322
403
424
369
308
490
270
540
415
364
Pre-Tax Income
1 276
N/A
1 798
+41%
2 916
+62%
4 418
+52%
1 885
-57%
2 073
+10%
1 695
-18%
3 587
+112%
2 863
-20%
3 003
+5%
1 525
-49%
2 728
+79%
2 146
-21%
1 228
-43%
733
-40%
6 360
+768%
7 582
+19%
11 882
+57%
12 508
+5%
8 771
-30%
10 262
+17%
8 520
-17%
9 763
+15%
10 921
+12%
9 821
-10%
8 101
-18%
8 979
+11%
9 219
+3%
8 699
-6%
9 376
+8%
9 219
-2%
10 164
+10%
11 093
+9%
12 070
+9%
12 348
+2%
12 516
+1%
11 751
-6%
11 478
-2%
10 343
-10%
9 702
-6%
9 199
-5%
9 639
+5%
10 641
+10%
13 050
+23%
15 235
+17%
11 247
-26%
12 849
+14%
14 335
+12%
13 839
-3%
20 252
+46%
19 325
-5%
15 860
-18%
15 127
-5%
12 371
-18%
10 894
-12%
12 184
+12%
12 954
+6%
12 024
-7%
13 233
+10%
12 001
-9%
10 379
-14%
12 487
+20%
12 958
+4%
12 557
-3%
17 143
+37%
18 086
+6%
19 079
+5%
23 001
+21%
21 432
-7%
21 981
+3%
21 125
-4%
19 020
-10%
19 457
+2%
Net Income
Tax Provision
(430)
(1 102)
(1 239)
(1 824)
(1 934)
(2 312)
(1 975)
(1 443)
(1 681)
(1 694)
(1 037)
(1 403)
(1 353)
(866)
(373)
(2 378)
(2 826)
(4 505)
(4 953)
(3 673)
(4 409)
(3 591)
(3 927)
(4 289)
(3 881)
(3 475)
(3 548)
(4 110)
(3 631)
(3 402)
(3 619)
(3 376)
(3 849)
(4 460)
(4 398)
(4 276)
(3 945)
(3 664)
(3 140)
(3 032)
(2 967)
(2 718)
(2 908)
(4 193)
(4 772)
(4 636)
(4 891)
(4 742)
(4 397)
(5 565)
(5 773)
(6 197)
(5 854)
(5 309)
(4 836)
(3 512)
(4 334)
(4 496)
(4 429)
(3 932)
(3 442)
(3 604)
(3 910)
(3 716)
(4 856)
(5 138)
(5 231)
(6 242)
(5 663)
(5 764)
(5 924)
(6 507)
(6 286)
Income from Continuing Operations
846
696
1 677
2 594
(49)
(239)
(280)
2 144
1 182
1 309
488
1 325
793
362
360
3 982
4 756
7 377
7 555
5 098
5 853
4 929
5 836
6 632
5 940
4 626
5 431
5 109
5 068
5 974
5 600
6 788
7 244
7 610
7 950
8 240
7 806
7 814
7 203
6 670
6 232
6 921
7 733
8 857
10 463
6 611
7 958
9 593
9 442
14 687
13 552
9 663
9 273
7 062
6 058
8 672
8 620
7 528
8 804
8 069
6 937
8 883
9 048
8 841
12 287
12 948
13 848
16 759
15 769
16 217
15 201
12 513
13 171
Income to Minority Interest
(713)
(724)
(729)
(641)
(724)
(791)
(635)
(550)
(470)
(549)
(466)
(140)
(107)
(34)
(211)
(273)
(394)
(506)
(406)
(725)
(635)
(695)
(475)
(430)
(671)
(663)
(909)
(954)
(647)
(561)
(648)
(703)
(848)
(896)
(1 220)
(1 154)
(910)
(669)
(154)
(364)
(450)
(990)
(1 634)
(1 602)
(1 720)
(734)
(738)
(751)
(607)
(1 383)
(1 008)
(530)
(406)
(231)
(100)
(392)
(549)
(631)
(684)
(820)
(846)
(877)
(1 140)
(924)
(910)
(847)
(789)
(1 156)
(1 301)
(1 568)
(1 638)
(1 485)
(1 743)
Net Income (Common)
133
N/A
(28)
N/A
946
N/A
1 946
+106%
(778)
N/A
(1 032)
-33%
(915)
+11%
1 594
N/A
709
-56%
759
+7%
13
-98%
1 183
+9 000%
684
-42%
333
-51%
150
-55%
3 703
+2 369%
4 353
+18%
6 860
+58%
7 140
+4%
4 372
-39%
5 218
+19%
4 234
-19%
5 360
+27%
6 200
+16%
5 267
-15%
3 961
-25%
4 520
+14%
4 155
-8%
4 421
+6%
5 413
+22%
4 951
-9%
6 084
+23%
6 395
+5%
6 714
+5%
6 730
+0%
7 084
+5%
6 895
-3%
7 144
+4%
7 048
-1%
6 305
-11%
5 779
-8%
5 928
+3%
6 097
+3%
7 254
+19%
8 743
+21%
5 877
-33%
7 219
+23%
8 841
+22%
8 835
0%
13 302
+51%
12 544
-6%
9 132
-27%
8 866
-3%
6 831
-23%
5 956
-13%
8 279
+39%
8 069
-3%
6 896
-15%
8 118
+18%
7 248
-11%
6 091
-16%
8 004
+31%
7 907
-1%
7 917
+0%
11 376
+44%
12 100
+6%
13 060
+8%
15 602
+19%
14 467
-7%
14 649
+1%
13 562
-7%
11 026
-19%
11 427
+4%
EPS (Diluted)
1.78
N/A
-0.75
N/A
25.56
N/A
26.45
+3%
-21.02
N/A
-27.89
-33%
-12.43
+55%
43.08
N/A
19.16
-56%
10.32
-46%
0.36
-97%
31.97
+8 781%
9.3
-71%
4.52
-51%
2.03
-55%
50.35
+2 380%
59.19
+18%
93.72
+58%
97.83
+4%
59.75
-39%
71.54
+20%
58.05
-19%
74.22
+28%
85.48
+15%
73.05
-15%
54.94
-25%
63.11
+15%
58.03
-8%
62.71
+8%
76.79
+22%
70.23
-9%
86.31
+23%
91.6
+6%
96.99
+6%
97.3
+0%
102.17
+5%
99.74
-2%
103.35
+4%
102.59
-1%
91.57
-11%
84.47
-8%
86.65
+3%
89.32
+3%
106.19
+19%
128.31
+21%
86.25
-33%
105.94
+23%
129.75
+22%
129.66
0%
195.22
+51%
184.1
-6%
134.02
-27%
130.12
-3%
100.25
-23%
87.41
-13%
121.5
+39%
118.42
-3%
101.17
-15%
119.09
+18%
106.34
-11%
89.35
-16%
117.73
+32%
117.59
0%
117.31
0%
171.19
+46%
182.19
+6%
198.11
+9%
235.96
+19%
220.77
-6%
225.34
+2%
208.98
-7%
169.43
-19%
176.71
+4%

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 301,800+ 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.