ABC-Mart Inc
TSE:2670

Watchlist Manager
ABC-Mart Inc Logo
ABC-Mart Inc
TSE:2670
Watchlist
Price: 2 709.5 JPY 0.52%
Market Cap: 670.9B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+44%
5Y
+60%
10Y
+65%
Operating Income
+
3Y
+88%
5Y
+134%
10Y
+55%
Net Income
+
3Y
+125%
5Y
+154%
10Y
+83%

Earnings Waterfall
ABC-Mart Inc

Revenue
374B JPY
Cost of Revenue
-185B JPY
Gross Profit
189B JPY
Operating Expenses
-126.8B JPY
Operating Income
62.1B JPY
Other Expenses
-16.6B JPY
Net Income
45.6B JPY

Income Statement
ABC-Mart Inc

Rotate your device to view
Income Statement
Currency: JPY
May-2005 Aug-2005 Nov-2005 May-2006 Aug-2006 Nov-2006 May-2007 Aug-2007 Nov-2007 May-2008 Aug-2008 Nov-2008 May-2009 Aug-2009 Nov-2009 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
35
0
0
52
89
138
166
145
149
135
133
118
94
80
74
76
70
59
54
45
47
49
54
58
58
60
52
41
31
17
10
10
10
12
10
9
9
9
10
9
10
9
9
9
7
6
6
0
22
0
20
21
5
10
11
12
13
11
9
10
9
12
30
0
0
Revenue
41 821
N/A
45 831
+10%
47 834
+4%
50 192
+5%
52 417
+4%
55 974
+7%
59 810
+7%
62 672
+5%
64 541
+3%
67 230
+4%
70 195
+4%
72 455
+3%
75 057
+4%
78 058
+4%
82 372
+6%
87 493
+6%
88 804
+1%
92 382
+4%
127 367
+38%
130 238
+2%
136 002
+4%
137 041
+1%
140 761
+3%
144 638
+3%
148 095
+2%
154 897
+5%
159 418
+3%
167 830
+5%
176 176
+5%
181 131
+3%
188 045
+4%
196 592
+5%
202 247
+3%
208 180
+3%
213 584
+3%
220 368
+3%
226 000
+3%
233 090
+3%
238 154
+2%
241 012
+1%
241 019
+0%
239 540
-1%
238 952
0%
241 144
+1%
244 493
+1%
248 656
+2%
254 283
+2%
255 766
+1%
258 276
+1%
261 804
+1%
266 703
+2%
271 322
+2%
274 029
+1%
273 641
0%
272 361
0%
241 322
-11%
234 355
-3%
229 695
-2%
220 267
-4%
239 283
+9%
239 416
+0%
240 408
+0%
243 946
+1%
250 492
+3%
258 836
+3%
271 946
+5%
290 077
+7%
309 485
+7%
323 350
+4%
333 834
+3%
344 197
+3%
351 833
+2%
363 113
+3%
368 947
+2%
372 202
+1%
373 685
+0%
373 954
+0%
Gross Profit
Cost of Revenue
(18 366)
(19 870)
(20 582)
(21 662)
(22 663)
(24 695)
(26 660)
(27 776)
(28 489)
(29 403)
(30 715)
(31 270)
(32 135)
(33 448)
(35 086)
(37 032)
(37 083)
(38 152)
(53 087)
(54 267)
(56 907)
(57 320)
(59 687)
(61 111)
(62 351)
(65 982)
(68 109)
(72 564)
(77 189)
(79 711)
(84 317)
(87 927)
(90 737)
(94 440)
(98 523)
(102 730)
(105 457)
(109 065)
(111 161)
(112 152)
(112 978)
(112 005)
(110 068)
(111 411)
(113 201)
(115 455)
(118 631)
(119 650)
(120 252)
(122 856)
(126 158)
(129 175)
(130 636)
(130 271)
(129 087)
(115 274)
(114 260)
(112 478)
(110 004)
(118 495)
(117 770)
(118 698)
(119 058)
(121 822)
(125 054)
(131 651)
(140 480)
(149 885)
(157 324)
(161 977)
(168 603)
(172 858)
(179 270)
(182 257)
(184 386)
(184 798)
(185 003)
Gross Profit
23 455
N/A
25 961
+11%
27 252
+5%
28 530
+5%
29 753
+4%
31 279
+5%
33 150
+6%
34 898
+5%
36 052
+3%
37 827
+5%
39 478
+4%
41 185
+4%
42 923
+4%
44 612
+4%
47 287
+6%
50 461
+7%
51 721
+2%
54 231
+5%
74 280
+37%
75 973
+2%
79 098
+4%
79 723
+1%
81 074
+2%
83 529
+3%
85 745
+3%
88 916
+4%
91 309
+3%
95 266
+4%
98 987
+4%
101 420
+2%
103 728
+2%
108 665
+5%
111 510
+3%
113 740
+2%
115 061
+1%
117 638
+2%
120 543
+2%
124 025
+3%
126 993
+2%
128 860
+1%
128 041
-1%
127 535
0%
128 884
+1%
129 733
+1%
131 292
+1%
133 201
+1%
135 652
+2%
136 116
+0%
138 024
+1%
138 948
+1%
140 545
+1%
142 147
+1%
143 393
+1%
143 370
0%
143 274
0%
126 048
-12%
120 095
-5%
117 217
-2%
110 263
-6%
120 788
+10%
121 646
+1%
121 710
+0%
124 888
+3%
128 670
+3%
133 782
+4%
140 295
+5%
149 597
+7%
159 600
+7%
166 026
+4%
171 857
+4%
175 594
+2%
178 975
+2%
183 843
+3%
186 690
+2%
187 816
+1%
188 887
+1%
188 951
+0%
Operating Income
Operating Expenses
(14 943)
(16 046)
(16 629)
(17 492)
(18 180)
(19 324)
(20 326)
(21 778)
(22 578)
(23 753)
(24 077)
(25 432)
(26 740)
(28 155)
(29 639)
(31 705)
(33 143)
(35 073)
(47 423)
(49 192)
(51 269)
(52 077)
(53 881)
(55 347)
(55 706)
(58 905)
(60 934)
(63 168)
(66 369)
(67 773)
(69 602)
(71 469)
(72 918)
(73 569)
(75 410)
(77 853)
(80 485)
(83 650)
(85 479)
(86 291)
(86 375)
(86 780)
(87 024)
(88 249)
(89 783)
(90 681)
(92 266)
(92 929)
(93 660)
(94 992)
(96 616)
(97 678)
(98 792)
(99 211)
(99 900)
(95 654)
(93 507)
(92 480)
(90 750)
(94 305)
(96 365)
(97 219)
(97 442)
(98 996)
(100 647)
(103 703)
(107 296)
(110 942)
(114 400)
(117 014)
(119 923)
(121 786)
(123 442)
(124 551)
(125 266)
(125 988)
(126 807)
Selling, General & Administrative
(14 942)
(15 926)
(16 628)
(17 491)
(18 187)
(19 324)
(20 326)
(21 635)
(22 578)
(23 753)
(23 993)
(25 432)
(26 314)
(27 976)
(28 246)
(30 238)
(31 638)
(33 463)
(45 184)
(46 743)
(48 626)
(49 343)
(50 969)
(52 405)
(52 683)
(55 476)
(57 134)
(58 956)
(61 715)
(62 977)
(64 693)
(66 487)
(67 924)
(68 500)
(70 228)
(72 523)
(74 989)
(78 070)
(79 893)
(80 836)
(81 110)
(81 704)
(82 113)
(83 370)
(84 858)
(85 667)
(87 190)
(87 779)
(88 454)
(89 726)
(91 262)
(92 276)
(93 250)
(93 618)
(94 214)
(89 859)
(87 797)
(86 669)
(84 881)
(88 413)
(90 294)
(91 063)
(91 182)
(92 636)
(94 163)
(97 391)
(101 193)
(105 056)
(108 784)
(111 395)
(114 230)
(116 039)
(117 614)
(118 716)
(119 403)
(120 051)
(120 876)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(427)
(894)
(1 392)
(1 465)
(1 505)
(1 611)
(2 239)
(2 449)
(2 642)
(2 734)
(2 912)
(2 943)
(3 024)
(3 428)
(3 800)
(4 211)
(4 652)
(4 795)
(4 909)
(4 980)
(4 993)
(5 068)
(5 180)
(5 327)
(5 494)
(5 577)
(5 586)
(5 455)
(5 265)
(5 077)
(4 910)
(4 879)
(4 925)
(5 012)
(5 075)
(5 149)
(5 204)
(5 267)
(5 353)
(5 402)
(5 541)
(5 591)
(5 685)
(5 792)
(5 709)
(5 810)
(5 867)
(5 892)
(6 069)
(6 154)
(6 258)
(6 358)
(6 483)
(6 310)
(6 102)
(5 885)
(5 615)
(5 618)
(5 692)
(5 746)
(5 826)
(5 834)
(5 862)
(5 935)
(5 931)
Other Operating Expenses
0
(120)
0
0
7
0
0
(143)
0
0
(84)
0
0
715
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
0
0
(3)
(2)
(3)
0
0
0
1
(1)
0
0
(2)
(1)
(1)
(2)
0
(1)
0
(2)
(2)
(1)
(3)
(1)
0
(2)
0
(2)
(2)
(2)
0
0
(2)
(1)
0
0
(1)
(1)
0
(2)
0
(1)
(2)
0
Operating Income
8 512
N/A
9 915
+16%
10 623
+7%
11 038
+4%
11 574
+5%
11 955
+3%
12 824
+7%
13 118
+2%
13 474
+3%
14 074
+4%
15 402
+9%
15 753
+2%
16 182
+3%
16 456
+2%
17 647
+7%
18 756
+6%
18 577
-1%
19 157
+3%
26 857
+40%
26 780
0%
27 829
+4%
27 646
-1%
27 193
-2%
28 181
+4%
30 038
+7%
30 010
0%
30 375
+1%
32 097
+6%
32 617
+2%
33 647
+3%
34 126
+1%
37 197
+9%
38 593
+4%
40 171
+4%
39 651
-1%
39 785
+0%
40 058
+1%
40 375
+1%
41 514
+3%
42 569
+3%
41 666
-2%
40 755
-2%
41 860
+3%
41 484
-1%
41 509
+0%
42 520
+2%
43 386
+2%
43 187
0%
44 364
+3%
43 956
-1%
43 929
0%
44 469
+1%
44 601
+0%
44 159
-1%
43 374
-2%
30 394
-30%
26 588
-13%
24 737
-7%
19 513
-21%
26 483
+36%
25 281
-5%
24 491
-3%
27 446
+12%
29 674
+8%
33 135
+12%
36 592
+10%
42 301
+16%
48 658
+15%
51 626
+6%
54 843
+6%
55 671
+2%
57 189
+3%
60 401
+6%
62 139
+3%
62 550
+1%
62 899
+1%
62 144
-1%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
(50)
317
383
91
(623)
2 841
3 068
3 241
3 516
(142)
(178)
(246)
(182)
(66)
53
31
63
89
87
121
182
81
48
47
(45)
57
(14)
38
48
70
152
144
156
194
164
122
114
73
4
(19)
(37)
4
39
263
313
810
10 284
10 300
10 228
9 667
238
100
206
1 040
1 177
1 500
2 284
1 884
1 966
2 113
1 487
1 481
1 246
952
2 435
Non-Reccuring Items
1 931
1 410
4 087
2 105
2 914
859
875
971
32
167
5
(16)
(166)
(146)
(171)
(323)
(370)
(375)
(472)
(1 410)
(1 939)
(1 733)
(399)
605
1 799
2 379
(489)
(1 244)
(2 149)
(2 835)
(1 488)
(596)
(313)
(393)
(425)
(1 852)
(1 872)
(1 895)
(2 029)
(549)
(617)
(625)
(663)
(715)
(774)
(773)
(834)
(775)
(779)
(756)
(1 000)
(994)
(1 132)
(1 158)
(960)
(963)
(1 426)
(1 414)
(1 395)
(1 545)
(733)
(562)
(3 315)
(3 474)
(3 894)
(4 084)
(1 478)
(1 235)
(1 064)
(1 087)
(1 037)
(1 068)
(969)
(973)
(63)
(13)
(111)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
841
842
842
0
7
5
6
7
1
2
0
0
(86)
(86)
(95)
(95)
(5)
(5)
4
675
671
834
834
164
164
791
792
791
793
98
100
153
151
56
53
0
0
5
5
6
6
5
5
0
805
803
821
834
36
39
21
15
12
24
24
18
18
1
1
7
8
Total Other Income
(2 106)
(559)
952
588
(1 564)
599
460
607
425
(32)
(201)
(492)
(77)
(73)
301
253
339
411
411
1 369
441
346
414
390
361
367
212
280
370
606
601
635
582
425
707
771
882
851
696
691
620
713
848
924
1 022
984
951
1 096
1 061
1 211
1 200
977
1 109
975
911
946
775
756
708
673
644
613
650
597
656
598
640
670
641
659
633
678
600
609
836
658
825
Pre-Tax Income
8 338
N/A
10 766
+29%
15 664
+45%
13 733
-12%
12 924
-6%
13 413
+4%
14 159
+6%
14 696
+4%
13 931
-5%
14 209
+2%
15 206
+7%
15 245
+0%
15 890
+4%
16 554
+4%
18 162
+10%
18 778
+3%
18 764
0%
22 876
+22%
30 707
+34%
29 980
-2%
29 853
0%
26 121
-13%
27 036
+4%
28 937
+7%
32 018
+11%
32 693
+2%
30 152
-8%
31 163
+3%
30 813
-1%
31 420
+2%
33 231
+6%
37 262
+12%
39 040
+5%
40 279
+3%
39 985
-1%
39 426
-1%
39 694
+1%
40 222
+1%
41 001
+2%
42 913
+5%
41 881
-2%
41 704
0%
42 989
+3%
42 628
-1%
42 706
+0%
43 023
+1%
43 767
+2%
43 783
+0%
44 911
+3%
44 540
-1%
44 186
-1%
44 433
+1%
44 541
+0%
43 985
-1%
43 369
-1%
30 646
-29%
26 256
-14%
24 894
-5%
29 115
+17%
35 911
+23%
36 225
+1%
35 012
-3%
25 840
-26%
27 731
+7%
30 139
+9%
34 185
+13%
42 661
+25%
49 608
+16%
53 499
+8%
56 323
+5%
57 257
+2%
58 930
+3%
61 537
+4%
63 257
+3%
64 570
+2%
64 503
0%
65 301
+1%
Net Income
Tax Provision
(3 348)
(4 741)
(6 287)
(5 559)
(4 888)
(5 243)
(5 404)
(5 621)
(5 442)
(5 861)
(6 020)
(6 474)
(6 701)
(6 842)
(7 555)
(7 915)
(7 626)
(8 900)
(11 586)
(11 167)
(11 575)
(10 475)
(11 338)
(12 190)
(13 449)
(13 755)
(12 906)
(13 210)
(12 854)
(12 950)
(13 279)
(14 826)
(15 511)
(15 968)
(15 564)
(14 907)
(14 726)
(14 777)
(14 784)
(14 976)
(14 100)
(13 613)
(14 547)
(14 307)
(14 386)
(14 462)
(13 890)
(13 825)
(14 189)
(13 911)
(13 722)
(13 693)
(13 592)
(13 405)
(13 410)
(9 488)
(8 190)
(7 750)
(9 729)
(12 201)
(11 945)
(11 595)
(8 367)
(8 605)
(9 747)
(10 319)
(12 252)
(14 319)
(15 372)
(16 784)
(17 110)
(17 567)
(18 263)
(18 771)
(19 103)
(19 214)
(19 624)
Income from Continuing Operations
4 991
6 024
9 376
8 173
8 036
8 170
8 755
9 075
8 489
8 348
9 186
8 771
9 188
9 711
10 606
10 863
11 137
13 975
19 121
18 812
18 279
15 647
15 698
16 748
18 569
18 938
17 246
17 952
17 958
18 469
19 953
22 436
23 529
24 311
24 421
24 519
24 968
25 445
26 217
27 937
27 781
28 091
28 442
28 321
28 320
28 561
29 877
29 958
30 722
30 629
30 464
30 740
30 949
30 580
29 959
21 158
18 066
17 144
19 386
23 710
24 280
23 417
17 473
19 126
20 392
23 866
30 409
35 289
38 127
39 539
40 147
41 363
43 274
44 486
45 467
45 289
45 677
Income to Minority Interest
(62)
(91)
(64)
(143)
(177)
(364)
(411)
(427)
(407)
(236)
(303)
(84)
(241)
(237)
(505)
(613)
(477)
(398)
(747)
(557)
(500)
(372)
(21)
4
21
26
51
59
73
79
36
22
(23)
(45)
(47)
(69)
(70)
(88)
(86)
(87)
(77)
(78)
(76)
(96)
(110)
(122)
(161)
(164)
(164)
(181)
(178)
(220)
(254)
(262)
(252)
(205)
(148)
(148)
(159)
(167)
(133)
(77)
(90)
(99)
(153)
(171)
(152)
(142)
(145)
(180)
(137)
(153)
(164)
(131)
(108)
(84)
(125)
Net Income (Common)
4 928
N/A
5 932
+20%
9 312
+57%
8 029
-14%
7 859
-2%
7 804
-1%
8 340
+7%
8 646
+4%
8 081
-7%
8 113
+0%
8 882
+9%
8 685
-2%
8 947
+3%
9 473
+6%
10 102
+7%
10 250
+1%
10 660
+4%
13 577
+27%
18 374
+35%
18 256
-1%
17 780
-3%
15 276
-14%
15 676
+3%
16 752
+7%
18 590
+11%
18 963
+2%
17 298
-9%
18 009
+4%
18 029
+0%
18 547
+3%
19 989
+8%
22 457
+12%
23 504
+5%
24 265
+3%
24 373
+0%
24 448
+0%
24 899
+2%
25 356
+2%
26 130
+3%
27 850
+7%
27 702
-1%
28 012
+1%
28 365
+1%
28 223
-1%
28 209
0%
28 439
+1%
29 714
+4%
29 793
+0%
30 556
+3%
30 446
0%
30 285
-1%
30 519
+1%
30 694
+1%
30 315
-1%
29 706
-2%
20 953
-29%
17 917
-14%
16 997
-5%
19 226
+13%
23 541
+22%
24 147
+3%
23 338
-3%
17 382
-26%
19 026
+9%
20 236
+6%
23 694
+17%
30 256
+28%
35 146
+16%
37 982
+8%
39 357
+4%
40 009
+2%
41 209
+3%
43 109
+5%
44 356
+3%
45 358
+2%
45 204
0%
45 551
+1%
EPS (Diluted)
58.66
N/A
69.78
+19%
97
+39%
96.73
0%
97.02
+0%
100.05
+3%
111.2
+11%
113.76
+2%
107.74
-5%
108.17
+0%
116.86
+8%
115.8
-1%
119.29
+3%
124.64
+4%
134.69
+8%
136.66
+1%
142.13
+4%
181.02
+27%
244.98
+35%
243.41
-1%
237.06
-3%
203.68
-14%
209.01
+3%
223.36
+7%
247.86
+11%
252.84
+2%
227.6
-10%
219.62
-4%
219.86
+0%
226.18
+3%
243.76
+8%
273.86
+12%
267.09
-2%
319.27
+20%
295.48
-7%
298.14
+1%
299.98
+1%
305.49
+2%
331.15
+8%
335.54
+1%
333.75
-1%
337.49
+1%
343.68
+2%
340.03
-1%
339.86
0%
342.63
+1%
360.03
+5%
358.95
0%
368.14
+3%
368.9
+0%
366.95
-1%
369.79
+1%
371.9
+1%
367.28
-1%
359.92
-2%
253.86
-29%
217.07
-14%
205.93
-5%
77.64
-62%
285.21
+267%
292.55
+3%
282.75
-3%
70.2
-75%
230.51
+228%
245.17
+6%
95.68
-61%
122.19
+28%
141.93
+16%
153.39
+8%
158.94
+4%
161.58
+2%
166.42
+3%
174.1
+5%
179.13
+3%
183.18
+2%
182.56
0%
183.96
+1%

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 302,000+ 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.