Eat&Holdings Co Ltd
TSE:2882

Watchlist Manager
Eat&Holdings Co Ltd Logo
Eat&Holdings Co Ltd
TSE:2882
Watchlist
Price: 2 033 JPY 0.54% Market Closed
Market Cap: 23.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+22%
5Y
+35%
10Y
+82%
Operating Income
+
3Y
-10%
5Y
+174%
10Y
+194%
Net Income
+
3Y
-63%
5Y
-
10Y
+259%

Earnings Waterfall
Eat&Holdings Co Ltd

Revenue
39.3B JPY
Cost of Revenue
-22.9B JPY
Gross Profit
16.4B JPY
Operating Expenses
-15.4B JPY
Operating Income
927m JPY
Other Expenses
-630m JPY
Net Income
297m JPY

Income Statement
Eat&Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 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
12
11
10
9
8
9
10
11
11
11
11
10
11
11
11
10
8
7
5
6
6
7
9
9
9
9
9
9
10
10
11
11
11
11
11
13
14
15
14
13
12
11
12
11
12
13
22
25
27
30
25
27
30
33
38
0
0
Revenue
17 899
N/A
18 227
+2%
18 790
+3%
18 901
+1%
19 228
+2%
19 565
+2%
19 809
+1%
19 841
+0%
20 024
+1%
19 927
0%
20 062
+1%
20 138
+0%
20 264
+1%
20 429
+1%
20 801
+2%
21 108
+1%
21 595
+2%
22 367
+4%
23 005
+3%
23 924
+4%
24 686
+3%
25 666
+4%
26 304
+2%
26 879
+2%
27 304
+2%
27 634
+1%
28 166
+2%
28 492
+1%
28 829
+1%
29 119
+1%
29 164
+0%
29 403
+1%
29 765
+1%
29 938
+1%
30 362
+1%
29 852
-2%
29 121
-2%
28 826
-1%
25 964
-10%
26 739
+3%
27 205
+2%
27 712
+2%
30 881
+11%
31 787
+3%
32 206
+1%
32 536
+1%
33 033
+2%
33 674
+2%
34 693
+3%
35 620
+3%
35 922
+1%
36 075
+0%
36 109
+0%
36 315
+1%
37 335
+3%
38 324
+3%
39 307
+3%
Gross Profit
Cost of Revenue
(11 640)
(11 953)
(12 243)
(12 357)
(12 533)
(12 724)
(12 897)
(12 917)
(13 106)
(12 961)
(12 954)
(12 938)
(12 995)
(13 200)
(13 539)
(13 753)
(13 996)
(14 361)
(14 736)
(15 137)
(15 404)
(15 857)
(16 051)
(16 323)
(16 540)
(16 720)
(16 913)
(17 152)
(17 321)
(17 430)
(17 413)
(17 531)
(17 795)
(17 891)
(18 235)
(18 090)
(17 601)
(17 437)
(15 743)
(15 923)
(16 218)
(16 433)
(18 297)
(18 929)
(19 064)
(19 281)
(19 657)
(20 116)
(20 944)
(21 543)
(21 596)
(21 500)
(21 214)
(21 169)
(21 767)
(22 337)
(22 937)
Gross Profit
6 260
N/A
6 274
+0%
6 547
+4%
6 544
0%
6 695
+2%
6 842
+2%
6 911
+1%
6 924
+0%
6 918
0%
6 967
+1%
7 108
+2%
7 200
+1%
7 269
+1%
7 229
-1%
7 262
+0%
7 355
+1%
7 598
+3%
8 006
+5%
8 269
+3%
8 787
+6%
9 283
+6%
9 809
+6%
10 253
+5%
10 556
+3%
10 764
+2%
10 915
+1%
11 254
+3%
11 339
+1%
11 508
+1%
11 689
+2%
11 752
+1%
11 872
+1%
11 970
+1%
12 048
+1%
12 127
+1%
11 762
-3%
11 520
-2%
11 389
-1%
10 221
-10%
10 816
+6%
10 987
+2%
11 279
+3%
12 584
+12%
12 858
+2%
13 142
+2%
13 255
+1%
13 376
+1%
13 558
+1%
13 749
+1%
14 077
+2%
14 326
+2%
14 575
+2%
14 895
+2%
15 146
+2%
15 568
+3%
15 987
+3%
16 370
+2%
Operating Income
Operating Expenses
(5 532)
(5 707)
(5 503)
(5 668)
(5 757)
(5 945)
(6 009)
(6 020)
(6 082)
(6 057)
(6 158)
(6 592)
(6 561)
(6 790)
(6 978)
(7 072)
(7 284)
(7 435)
(7 741)
(8 416)
(8 735)
(9 285)
(9 645)
(9 874)
(10 011)
(10 148)
(10 483)
(10 558)
(10 693)
(10 865)
(10 917)
(10 997)
(11 087)
(11 172)
(11 317)
(11 242)
(11 182)
(10 999)
(9 960)
(10 214)
(10 392)
(10 656)
(11 750)
(11 965)
(12 117)
(12 315)
(12 461)
(12 600)
(12 776)
(13 089)
(13 267)
(13 554)
(13 790)
(14 051)
(14 478)
(14 996)
(15 443)
Selling, General & Administrative
(5 532)
(5 707)
(5 336)
(5 667)
(5 757)
(5 945)
(5 794)
(6 020)
(6 082)
(6 057)
(6 158)
(6 431)
(6 561)
(6 790)
(6 690)
(7 072)
(7 284)
(7 435)
(7 376)
(8 209)
(8 735)
(9 285)
(9 645)
(9 874)
(10 011)
(10 148)
(10 483)
(10 558)
(10 693)
(10 865)
(10 917)
(10 997)
(11 087)
(11 172)
(11 317)
(11 242)
(11 182)
(10 999)
(9 960)
(10 213)
(10 392)
(10 656)
(11 748)
(11 963)
(12 114)
(12 312)
(12 460)
(12 600)
(12 775)
(13 087)
(13 266)
(13 552)
(13 789)
(14 052)
(14 476)
(14 995)
(15 441)
Depreciation & Amortization
0
0
(167)
0
0
0
(215)
0
0
0
0
0
0
0
0
0
0
0
(365)
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
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
(161)
0
0
(289)
0
0
0
(0)
(207)
0
0
0
0
0
0
(0)
0
0
0
(0)
(0)
(0)
0
(0)
(0)
0
0
(0)
(1)
0
0
(2)
(2)
(3)
(3)
(1)
0
(1)
(2)
(1)
(2)
(1)
1
(2)
0
(2)
Operating Income
727
N/A
567
-22%
1 044
+84%
877
-16%
938
+7%
897
-4%
902
+1%
904
+0%
837
-7%
910
+9%
950
+4%
608
-36%
707
+16%
439
-38%
283
-35%
284
+0%
315
+11%
571
+81%
528
-8%
371
-30%
548
+48%
524
-4%
607
+16%
682
+12%
753
+10%
766
+2%
771
+1%
781
+1%
815
+4%
824
+1%
834
+1%
875
+5%
883
+1%
876
-1%
810
-8%
520
-36%
338
-35%
390
+15%
261
-33%
602
+130%
595
-1%
622
+5%
834
+34%
893
+7%
1 025
+15%
940
-8%
915
-3%
958
+5%
973
+2%
988
+2%
1 059
+7%
1 021
-4%
1 105
+8%
1 095
-1%
1 090
0%
991
-9%
927
-6%
Pre-Tax Income
Interest Income Expense
(11)
(9)
(8)
(7)
(7)
(7)
(7)
(8)
(8)
(8)
(9)
(9)
(9)
(9)
(3)
(7)
(9)
(7)
(9)
(18)
(32)
66
65
64
78
(26)
(30)
(29)
(31)
(28)
(26)
(20)
(18)
(20)
(20)
(28)
(22)
(20)
(15)
(7)
(12)
(11)
(12)
(11)
(12)
(13)
(22)
(25)
(27)
(30)
(25)
(29)
(32)
(35)
(38)
(49)
(58)
Non-Reccuring Items
(71)
(31)
(68)
(68)
(52)
(173)
(122)
(116)
(118)
(4)
(155)
0
(182)
(178)
(72)
(72)
(53)
(54)
(207)
0
(280)
(327)
(260)
(320)
(337)
(342)
(310)
(255)
(302)
(246)
(313)
(310)
(261)
(274)
(178)
(576)
(1 049)
(1 047)
(1 002)
(507)
112
263
381
276
204
45
(203)
(257)
(268)
(277)
(1 040)
(222)
(202)
282
635
(191)
(223)
Gain/Loss on Disposition of Assets
0
(1)
(1)
(1)
0
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
(18)
(18)
(18)
(57)
(41)
(45)
(47)
(8)
0
(4)
(1)
(23)
(23)
(22)
(23)
(1)
0
8
841
785
0
832
(1)
(3)
(3)
(3)
(2)
(10)
0
0
0
(4)
0
(34)
(34)
(30)
0
0
Total Other Income
2
8
27
41
45
16
7
16
15
23
7
(5)
20
25
33
39
13
13
6
5
6
5
4
3
2
2
2
(3)
(16)
(10)
(10)
(8)
14
16
14
41
39
35
20
850
3
0
3
0
19
26
34
42
31
21
34
25
25
(71)
(66)
(84)
(43)
Pre-Tax Income
648
N/A
534
-18%
994
+86%
842
-15%
923
+10%
731
-21%
779
+7%
795
+2%
724
-9%
921
+27%
794
-14%
595
-25%
536
-10%
276
-49%
242
-12%
243
+1%
266
+9%
523
+97%
319
-39%
341
+7%
225
-34%
250
+11%
359
+44%
388
+8%
450
+16%
353
-22%
425
+20%
495
+16%
462
-7%
540
+17%
462
-14%
514
+11%
597
+16%
575
-4%
625
+9%
(45)
N/A
(685)
-1 409%
199
N/A
50
-75%
938
+1 779%
1 531
+63%
874
-43%
1 203
+38%
1 155
-4%
1 233
+7%
996
-19%
714
-28%
718
+1%
709
-1%
702
-1%
24
-97%
795
+3 213%
862
+8%
1 237
+44%
1 591
+29%
667
-58%
603
-10%
Net Income
Tax Provision
(314)
(258)
(481)
(415)
(429)
(353)
(349)
(338)
(323)
(402)
(350)
(281)
(257)
(162)
(166)
(167)
(183)
(275)
(118)
(135)
(93)
(86)
(202)
(202)
(213)
(192)
(208)
(246)
(240)
(267)
(123)
(137)
(172)
(163)
(276)
(79)
157
(230)
(249)
(532)
(782)
(481)
(427)
(425)
(432)
(370)
(361)
(350)
(331)
(327)
(184)
(504)
(565)
(703)
(740)
(364)
(336)
Income from Continuing Operations
334
275
513
427
495
378
431
456
400
519
443
313
279
114
76
76
83
248
201
206
132
164
157
187
237
161
217
249
222
273
339
377
425
413
349
(124)
(527)
(31)
(199)
407
748
392
776
730
801
626
353
368
378
375
(160)
291
297
534
851
303
267
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
(1)
(1)
(3)
(5)
(2)
(2)
(1)
(0)
(2)
(3)
(5)
(8)
(9)
(8)
(7)
(5)
(3)
(3)
(1)
(1)
(3)
(1)
4
13
22
32
32
30
33
52
53
61
57
37
36
29
Net Income (Common)
334
N/A
275
-18%
513
+86%
427
-17%
495
+16%
378
-24%
431
+14%
456
+6%
400
-12%
519
+30%
443
-15%
313
-29%
279
-11%
114
-59%
76
-33%
76
0%
83
+9%
248
+200%
201
-19%
206
+3%
133
-36%
163
+23%
156
-4%
184
+18%
232
+26%
159
-32%
215
+36%
248
+15%
221
-11%
271
+23%
336
+24%
371
+11%
417
+12%
404
-3%
341
-16%
(132)
N/A
(533)
-305%
(34)
+94%
(202)
-496%
404
N/A
747
+85%
389
-48%
773
+99%
734
-5%
812
+11%
647
-20%
385
-40%
400
+4%
408
+2%
408
N/A
(106)
N/A
345
N/A
360
+4%
593
+65%
888
+50%
341
-62%
297
-13%
EPS (Diluted)
42.26
N/A
34.83
-18%
64.12
+84%
53.31
-17%
56.86
+7%
49.73
-13%
53.87
+8%
60.01
+11%
51.98
-13%
67.41
+30%
55.37
-18%
35.16
-36%
31.37
-11%
12.97
-59%
8.56
-34%
8.53
0%
9.29
+9%
27.85
+200%
22.59
-19%
23.21
+3%
14.94
-36%
18.32
+23%
17.54
-4%
20.65
+18%
26.1
+26%
17.82
-32%
24.13
+35%
27.57
+14%
22.7
-18%
26.68
+18%
34.53
+29%
36.56
+6%
41.07
+12%
39.82
-3%
33.56
-16%
-12.96
N/A
-52.44
-305%
-3.34
+94%
-19.91
-496%
39.73
N/A
73.58
+85%
38.26
-48%
76.08
+99%
72.23
-5%
79.77
+10%
63.56
-20%
37.84
-40%
38.7
+2%
38.05
-2%
36.73
-3%
-9.79
N/A
30.44
N/A
31.73
+4%
52.29
+65%
78.3
+50%
30.06
-62%
26.15
-13%

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 307,700+ 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

© 2026 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.