Kikkoman Corp
TSE:2801

Watchlist Manager
Kikkoman Corp Logo
Kikkoman Corp
TSE:2801
Watchlist
Price: 1 393 JPY 0.04% Market Closed
Market Cap: 1.4T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+31%
5Y
-9%
10Y
+84%
Operating Income
+
3Y
+37%
5Y
+0%
10Y
+154%
Net Income
+
3Y
+49%
5Y
+15%
10Y
+243%

Earnings Waterfall
Kikkoman Corp

Revenue
706.4B JPY
Cost of Revenue
-468.9B JPY
Gross Profit
237.5B JPY
Operating Expenses
-166.2B JPY
Operating Income
71.3B JPY
Other Expenses
-12.4B JPY
Net Income
58.9B JPY

Income Statement
Kikkoman 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
Revenue
Interest Expense
154
0
0
282
0
0
236
0
0
305
0
0
402
0
0
368
733
1 100
1 446
1 427
1 419
1 416
1 505
1 571
1 602
1 623
1 570
1 516
1 528
1 522
1 511
1 436
1 325
1 233
1 137
1 118
1 101
1 078
1 067
1 056
1 046
906
762
627
491
394
304
209
116
120
131
285
318
412
723
0
0
0
919
0
0
0
737
0
0
0
995
0
0
0
1 490
0
0
0
1 730
0
Revenue
266 860
N/A
268 778
+1%
274 175
+2%
283 289
+3%
290 885
+3%
296 904
+2%
304 365
+3%
309 921
+2%
315 519
+2%
315 388
0%
317 477
+1%
314 508
-1%
286 019
-9%
253 604
-11%
218 139
-14%
217 816
0%
217 966
+0%
217 179
0%
283 463
+31%
283 273
0%
281 689
-1%
281 678
0%
283 239
+1%
286 328
+1%
288 530
+1%
293 325
+2%
300 200
+2%
310 438
+3%
321 523
+4%
333 178
+4%
343 168
+3%
346 981
+1%
353 564
+2%
362 850
+3%
371 339
+2%
384 574
+4%
395 314
+3%
403 887
+2%
408 372
+1%
406 208
-1%
402 381
-1%
399 506
-1%
402 174
+1%
410 145
+2%
419 864
+2%
426 647
+2%
430 602
+1%
435 542
+1%
442 228
+2%
447 742
+1%
453 565
+1%
457 433
+1%
459 090
+0%
465 671
+1%
439 627
-6%
780 238
+77%
776 391
0%
766 154
-1%
439 411
-43%
788 920
+80%
801 726
+2%
824 270
+3%
516 440
-37%
540 448
+5%
573 137
+6%
597 942
+4%
618 899
+4%
629 656
+2%
636 252
+1%
647 409
+2%
660 835
+2%
680 545
+3%
693 670
+2%
701 475
+1%
708 979
+1%
706 421
0%
Gross Profit
Cost of Revenue
(160 089)
(160 839)
(164 875)
(170 801)
(175 676)
(179 076)
(184 020)
(187 002)
(190 369)
(191 053)
(193 468)
(192 731)
(172 931)
(150 189)
(125 700)
(126 004)
(127 001)
(127 332)
(168 147)
(168 372)
(167 895)
(168 731)
(168 669)
(170 467)
(170 236)
(172 408)
(176 987)
(183 521)
(191 288)
(199 194)
(204 917)
(208 117)
(212 572)
(218 722)
(225 378)
(232 875)
(239 683)
(245 006)
(248 215)
(246 611)
(244 097)
(242 366)
(242 343)
(247 446)
(253 522)
(257 102)
(260 426)
(263 865)
(269 181)
(273 184)
(277 805)
(280 034)
(280 360)
(285 363)
(287 398)
(498 412)
(500 758)
(497 224)
(285 178)
(509 726)
(518 196)
(533 152)
(337 611)
(355 087)
(379 381)
(399 948)
(414 474)
(420 910)
(422 469)
(426 231)
(432 114)
(445 590)
(455 269)
(462 085)
(469 746)
(468 874)
Gross Profit
106 771
N/A
107 939
+1%
109 300
+1%
112 488
+3%
115 209
+2%
117 828
+2%
120 345
+2%
122 919
+2%
125 150
+2%
124 335
-1%
124 009
0%
121 777
-2%
113 088
-7%
103 415
-9%
92 439
-11%
91 812
-1%
90 965
-1%
89 847
-1%
115 316
+28%
114 901
0%
113 794
-1%
112 947
-1%
114 570
+1%
115 861
+1%
118 294
+2%
120 917
+2%
123 213
+2%
126 917
+3%
130 235
+3%
133 984
+3%
138 251
+3%
138 864
+0%
140 992
+2%
144 128
+2%
145 961
+1%
151 699
+4%
155 631
+3%
158 881
+2%
160 157
+1%
159 597
0%
158 284
-1%
157 140
-1%
159 831
+2%
162 699
+2%
166 342
+2%
169 545
+2%
170 176
+0%
171 677
+1%
173 047
+1%
174 558
+1%
175 760
+1%
177 399
+1%
178 730
+1%
180 308
+1%
152 229
-16%
281 826
+85%
275 633
-2%
268 930
-2%
154 233
-43%
279 194
+81%
283 530
+2%
291 118
+3%
178 829
-39%
185 361
+4%
193 756
+5%
197 994
+2%
204 425
+3%
208 746
+2%
213 783
+2%
221 178
+3%
228 721
+3%
234 955
+3%
238 401
+1%
239 390
+0%
239 233
0%
237 547
-1%
Operating Income
Operating Expenses
(92 136)
(92 820)
(93 785)
(96 098)
(98 543)
(100 666)
(101 889)
(104 104)
(105 517)
(106 051)
(105 625)
(105 018)
(94 676)
(84 178)
(73 757)
(74 010)
(74 113)
(73 649)
(96 106)
(95 851)
(95 513)
(95 276)
(96 806)
(98 231)
(99 578)
(101 199)
(103 396)
(105 674)
(108 081)
(111 181)
(114 404)
(115 832)
(117 511)
(119 489)
(120 591)
(123 610)
(125 618)
(126 813)
(127 559)
(126 931)
(125 681)
(125 382)
(130 802)
(128 623)
(131 374)
(133 173)
(133 674)
(134 778)
(135 547)
(136 986)
(137 343)
(138 529)
(139 395)
(140 138)
(115 763)
(210 860)
(204 587)
(197 901)
(110 646)
(197 033)
(199 123)
(203 360)
(128 455)
(133 313)
(139 818)
(144 174)
(146 148)
(155 620)
(155 273)
(158 787)
(158 614)
(160 208)
(163 156)
(163 522)
(162 113)
(166 232)
Selling, General & Administrative
(92 136)
(92 820)
(93 785)
(96 098)
(98 543)
(100 666)
(101 889)
(103 777)
(105 190)
(105 724)
(105 625)
(105 018)
(94 676)
(84 178)
(73 757)
(74 010)
(74 113)
(73 649)
(96 106)
(95 851)
(95 513)
(95 275)
(96 805)
(98 230)
(99 576)
(101 198)
(103 396)
(105 673)
(108 082)
(111 181)
(114 404)
(115 833)
(117 509)
(119 489)
(120 590)
(123 608)
(125 618)
(126 812)
(127 558)
(126 930)
(125 680)
(125 381)
(126 988)
(128 622)
(131 373)
(133 171)
(133 673)
(134 778)
(135 546)
(136 985)
(137 341)
(138 527)
(139 393)
(140 138)
(103 096)
(200 567)
(192 924)
(185 098)
(99 531)
(185 556)
(188 446)
(192 149)
(114 095)
(130 936)
(137 361)
(141 761)
(131 930)
(147 840)
(148 586)
(151 260)
(140 783)
(158 223)
(160 548)
(162 294)
(145 449)
(162 647)
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
(4 406)
0
0
0
(4 758)
0
0
0
(4 892)
0
0
0
(5 174)
0
0
0
(5 067)
0
0
0
(5 362)
0
Depreciation & Amortization
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
(3 813)
0
0
0
0
0
0
0
0
0
0
0
(6 962)
0
0
0
(7 545)
0
0
0
(7 813)
0
0
0
(8 783)
0
0
0
(9 706)
0
0
0
(11 432)
0
Other Operating Expenses
0
0
0
0
0
0
0
(327)
(327)
(327)
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
(1)
0
(1)
1
0
0
0
(2)
0
(1)
(2)
0
(1)
(1)
(1)
0
(1)
(1)
(1)
(1)
(2)
(1)
0
(1)
0
(2)
0
(1)
0
(1 299)
(10 293)
(11 663)
(12 803)
1 188
(11 477)
(10 677)
(11 211)
(1 655)
(2 377)
(2 457)
(2 413)
(261)
(7 780)
(6 687)
(7 527)
(3 058)
(1 985)
(2 608)
(1 228)
130
(3 585)
Operating Income
14 635
N/A
15 119
+3%
15 515
+3%
16 390
+6%
16 666
+2%
17 162
+3%
18 456
+8%
18 815
+2%
19 633
+4%
18 284
-7%
18 384
+1%
16 759
-9%
18 412
+10%
19 237
+4%
18 682
-3%
17 802
-5%
16 852
-5%
16 198
-4%
19 210
+19%
19 050
-1%
18 281
-4%
17 671
-3%
17 764
+1%
17 630
-1%
18 716
+6%
19 718
+5%
19 817
+1%
21 243
+7%
22 154
+4%
22 803
+3%
23 847
+5%
23 032
-3%
23 481
+2%
24 639
+5%
25 370
+3%
28 089
+11%
30 013
+7%
32 068
+7%
32 598
+2%
32 666
+0%
32 603
0%
31 758
-3%
29 029
-9%
34 076
+17%
34 968
+3%
36 372
+4%
36 502
+0%
36 899
+1%
37 500
+2%
37 572
+0%
38 417
+2%
38 870
+1%
39 335
+1%
40 170
+2%
36 466
-9%
70 966
+95%
71 046
+0%
71 029
0%
43 587
-39%
82 161
+88%
84 407
+3%
87 758
+4%
50 374
-43%
52 048
+3%
53 938
+4%
53 820
0%
58 277
+8%
53 126
-9%
58 510
+10%
62 391
+7%
70 107
+12%
74 747
+7%
75 245
+1%
75 868
+1%
77 120
+2%
71 315
-8%
Pre-Tax Income
Interest Income Expense
1 211
1 581
1 627
1 177
666
743
1 136
1 435
1 052
626
145
154
(59)
(102)
(196)
361
868
1 301
98
719
698
(655)
(415)
(1 044)
(1 612)
(1 372)
(2 742)
(3 457)
(2 971)
(3 854)
4 595
6 312
3 866
2 346
(1 254)
(2 262)
1 021
4 478
4 224
10 149
9 875
2 984
1 485
(3 374)
(2 758)
4 225
8 230
5 943
2 941
4 427
1 534
2 730
4 669
2 021
2 125
2 596
2 131
3 366
(823)
1 059
2 031
2 261
(5 023)
3 085
3 101
4 539
(4 370)
6 496
7 679
8 418
(9 730)
9 724
9 849
9 139
6 494
8 848
Non-Reccuring Items
(1 124)
(1 269)
(1 171)
(718)
(839)
(980)
(1 453)
(1 684)
(2 341)
(2 079)
(1 541)
(3 166)
(3 141)
(3 772)
(2 264)
(3 102)
(3 173)
(2 128)
(5 799)
(5 120)
(4 590)
(4 680)
(1 585)
(996)
(1 472)
(423)
1 265
2 245
2 126
2 780
(5 616)
(6 773)
(4 022)
(2 299)
881
1 939
(1 083)
(4 398)
(3 584)
(8 838)
(8 797)
(7 228)
(979)
(4 104)
(4 339)
(5 958)
(6 131)
(1 887)
1 015
306
1 114
(414)
(1 915)
28
(263)
0
0
0
742
0
0
0
9 583
0
0
0
7 419
0
0
0
15 943
0
0
0
345
0
Gain/Loss on Disposition of Assets
(83)
(93)
708
1 332
1 645
1 115
412
2 120
2 028
2 995
1 049
1 371
439
368
37
587
599
609
1 714
1 136
1 119
2 850
1 745
1 738
1 767
266
308
1 339
1 341
1 116
1 150
144
128
114
1 150
0
127
128
21
(356)
(369)
(364)
(331)
51
51
44
0
0
382
382
688
0
0
310
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(443)
(538)
(654)
(430)
(674)
(40)
(296)
(363)
(771)
(846)
(578)
(1 454)
(1 643)
(1 873)
(1 371)
(1 526)
(2 356)
(2 579)
(1 772)
(2 874)
(2 637)
(2 035)
(2 078)
(1 940)
(1 073)
(1 228)
(937)
(1 604)
(1 706)
(1 385)
(1 698)
(709)
(770)
(1 273)
(2 324)
(1 623)
(2 122)
(2 621)
(3 006)
(3 204)
(3 100)
2 646
(2 125)
1 367
1 781
(3 453)
(2 602)
(4 310)
(4 163)
(4 568)
(4 158)
(2 326)
(3 010)
(3 125)
(514)
(1 493)
(1 018)
(512)
(312)
(314)
(315)
(315)
(703)
0
0
0
(529)
1
1
0
(715)
0
1
3
(205)
0
Pre-Tax Income
14 196
N/A
14 800
+4%
16 025
+8%
17 751
+11%
17 464
-2%
18 000
+3%
18 255
+1%
20 323
+11%
19 601
-4%
18 980
-3%
17 459
-8%
13 664
-22%
14 008
+3%
13 858
-1%
14 888
+7%
14 122
-5%
12 790
-9%
13 401
+5%
13 451
+0%
12 911
-4%
12 871
0%
13 151
+2%
15 431
+17%
15 388
0%
16 326
+6%
16 961
+4%
17 711
+4%
19 766
+12%
20 944
+6%
21 460
+2%
22 278
+4%
22 006
-1%
22 683
+3%
23 527
+4%
23 823
+1%
26 143
+10%
27 956
+7%
29 655
+6%
30 253
+2%
30 417
+1%
30 212
-1%
29 796
-1%
27 079
-9%
28 016
+3%
29 703
+6%
31 230
+5%
35 999
+15%
36 645
+2%
37 675
+3%
38 119
+1%
37 595
-1%
38 860
+3%
39 079
+1%
39 404
+1%
37 814
-4%
72 069
+91%
72 159
+0%
73 883
+2%
43 194
-42%
82 906
+92%
86 123
+4%
89 704
+4%
54 231
-40%
55 133
+2%
57 039
+3%
58 359
+2%
60 797
+4%
59 623
-2%
66 190
+11%
70 810
+7%
75 605
+7%
84 473
+12%
85 095
+1%
85 010
0%
83 754
-1%
80 163
-4%
Net Income
Tax Provision
(4 955)
(5 412)
(5 597)
(6 245)
(6 552)
(6 822)
(6 963)
(8 244)
(8 230)
(8 199)
(7 036)
(5 967)
(5 757)
(5 476)
(5 761)
(5 799)
(5 020)
(5 015)
(5 593)
(5 080)
(5 173)
(5 580)
(6 397)
(6 398)
(6 873)
(6 915)
(6 596)
(7 068)
(7 487)
(7 472)
(9 712)
(9 664)
(9 463)
(9 438)
(8 330)
(8 790)
(9 670)
(10 395)
(10 087)
(4 795)
(4 550)
(4 349)
(3 216)
(9 091)
(9 735)
(9 195)
(11 841)
(11 462)
(11 194)
(12 010)
(11 191)
(11 583)
(11 710)
(11 921)
(10 575)
(20 171)
(20 165)
(20 338)
(11 572)
(22 225)
(23 079)
(24 341)
(14 885)
(15 247)
(15 742)
(15 967)
(16 597)
(16 933)
(16 505)
(17 493)
(18 704)
(20 160)
(22 239)
(22 283)
(21 568)
(20 715)
Income from Continuing Operations
9 241
9 388
10 428
11 506
10 912
11 178
11 292
12 079
11 371
10 781
10 423
7 697
8 251
8 382
9 127
8 323
7 770
8 386
7 858
7 831
7 698
7 571
9 034
8 990
9 453
10 046
11 115
12 698
13 457
13 988
12 566
12 342
13 220
14 089
15 493
17 353
18 286
19 260
20 166
25 622
25 662
25 447
23 863
18 925
19 968
22 035
24 158
25 183
26 481
26 109
26 404
27 277
27 369
27 483
27 239
51 898
51 994
53 545
31 622
60 681
63 044
65 363
39 346
39 886
41 297
42 392
44 200
42 690
49 685
53 317
56 901
64 313
62 856
62 727
62 186
59 448
Income to Minority Interest
(820)
(860)
(930)
(1 306)
(1 370)
(1 437)
(1 406)
(1 315)
(1 219)
(1 061)
(933)
(692)
(690)
(524)
(72)
(58)
(65)
(77)
(83)
(82)
(75)
(55)
(51)
(71)
(81)
(87)
(102)
(104)
(73)
(62)
(5)
(4)
(31)
(77)
(110)
(155)
(204)
(198)
(201)
(199)
(168)
(167)
(53)
(85)
(129)
(172)
(311)
(335)
(343)
(366)
(411)
(412)
(421)
(423)
(411)
(750)
(768)
(793)
(462)
(886)
(872)
(847)
(441)
(452)
(465)
(464)
(466)
(463)
(434)
(438)
(458)
(443)
(467)
(475)
(490)
(505)
Net Income (Common)
8 418
N/A
8 523
+1%
9 492
+11%
10 194
+7%
9 539
-6%
9 740
+2%
9 884
+1%
10 764
+9%
10 151
-6%
9 720
-4%
9 487
-2%
7 001
-26%
7 560
+8%
7 854
+4%
9 054
+15%
8 261
-9%
7 702
-7%
8 304
+8%
7 770
-6%
7 743
0%
7 622
-2%
7 516
-1%
8 983
+20%
8 921
-1%
9 372
+5%
9 960
+6%
11 012
+11%
12 595
+14%
13 382
+6%
13 923
+4%
12 559
-10%
12 334
-2%
13 188
+7%
14 011
+6%
15 382
+10%
17 197
+12%
18 082
+5%
19 060
+5%
19 964
+5%
25 424
+27%
25 492
+0%
25 280
-1%
23 810
-6%
18 839
-21%
19 839
+5%
21 864
+10%
23 846
+9%
24 846
+4%
26 137
+5%
25 742
-2%
25 992
+1%
26 865
+3%
26 948
+0%
27 059
+0%
26 827
-1%
51 146
+91%
51 222
+0%
52 747
+3%
31 159
-41%
59 791
+92%
62 168
+4%
64 512
+4%
38 903
-40%
39 430
+1%
40 828
+4%
41 923
+3%
43 733
+4%
42 224
-3%
49 248
+17%
52 878
+7%
56 441
+7%
63 867
+13%
62 387
-2%
62 249
0%
61 695
-1%
58 942
-4%
EPS (Diluted)
43.39
N/A
43.48
+0%
48.92
+13%
52.54
+7%
48.66
-7%
50.2
+3%
50.94
+1%
54.91
+8%
52.32
-5%
50.1
-4%
46.73
-7%
33.49
-28%
36.52
+9%
37.57
+3%
43.73
+16%
40.1
-8%
37.38
-7%
40.31
+8%
37.71
-6%
37.77
+0%
37.18
-2%
36.3
-2%
43.8
+21%
43.94
+0%
46.86
+7%
49.8
+6%
54.78
+10%
62.98
+15%
66.93
+6%
69.62
+4%
62.78
-10%
61.97
-1%
67.28
+9%
71.48
+6%
78.19
+9%
88.18
+13%
92.72
+5%
98.24
+6%
102.66
+4%
131.73
+28%
132.08
+0%
130.98
-1%
123.28
-6%
97.61
-21%
102.79
+5%
113.29
+10%
123.71
+9%
129.4
+5%
136.13
+5%
134.08
-2%
135.39
+1%
139.94
+3%
140.37
+0%
140.95
+0%
139.74
-1%
266.52
+91%
266.71
+0%
274.76
+3%
32.46
-88%
311.57
+860%
324.33
+4%
336.68
+4%
40.59
-88%
205.86
+407%
213.19
+4%
218.97
+3%
45.67
-79%
44.13
-3%
51.64
+17%
55.56
+8%
59.19
+7%
67.12
+13%
65.56
-2%
65.52
0%
64.99
-1%
62.57
-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 301,400+ 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.