MatsukiyoCocokara & Co
TSE:3088

Watchlist Manager
MatsukiyoCocokara & Co Logo
MatsukiyoCocokara & Co
TSE:3088
Watchlist
Price: 2 832 JPY -0.16% Market Closed
Market Cap: 1.2T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+31%
5Y
+88%
10Y
+113%
Operating Income
+
3Y
+82%
5Y
+150%
10Y
+294%
Net Income
+
3Y
+50%
5Y
+138%
10Y
+295%

Earnings Waterfall
MatsukiyoCocokara & Co

Revenue
1.1T JPY
Cost of Revenue
-698.2B JPY
Gross Profit
377.3B JPY
Operating Expenses
-292.7B JPY
Operating Income
84.6B JPY
Other Expenses
-28.7B JPY
Net Income
55.9B JPY

Income Statement
MatsukiyoCocokara & Co

Rotate your device to view
Income Statement
Currency: JPY
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
63
0
0
75
124
149
179
126
97
89
77
86
78
71
63
40
35
33
34
36
38
40
41
38
35
31
23
21
20
18
19
18
17
17
16
16
16
16
17
17
18
18
18
25
31
38
44
46
49
54
60
57
57
56
53
57
58
57
57
57
58
62
64
0
Revenue
394 517
N/A
302 140
-23%
300 202
-1%
297 869
-1%
304 677
+2%
312 949
+3%
322 200
+3%
428 184
+33%
430 178
+0%
430 227
+0%
432 495
+1%
434 597
+0%
440 300
+1%
447 562
+2%
453 436
+1%
456 311
+1%
463 256
+2%
466 783
+1%
473 500
+1%
495 385
+5%
488 886
-1%
491 830
+1%
495 399
+1%
485 512
-2%
505 061
+4%
516 010
+2%
526 241
+2%
536 052
+2%
538 802
+1%
537 366
0%
536 858
0%
535 133
0%
538 522
+1%
545 375
+1%
551 515
+1%
558 879
+1%
565 974
+1%
569 307
+1%
573 207
+1%
575 991
+0%
577 283
+0%
589 282
+2%
587 348
0%
590 593
+1%
573 479
-3%
557 815
-3%
556 104
0%
544 737
-2%
553 481
+2%
554 103
+0%
640 928
+16%
729 969
+14%
819 692
+12%
918 041
+12%
936 388
+2%
951 247
+2%
972 260
+2%
993 938
+2%
1 007 304
+1%
1 022 531
+2%
1 034 058
+1%
1 040 494
+1%
1 053 718
+1%
1 061 626
+1%
1 075 520
+1%
Gross Profit
Cost of Revenue
(286 296)
(220 517)
(218 906)
(217 138)
(222 216)
(227 592)
(233 391)
(308 954)
(309 489)
(309 552)
(310 729)
(312 111)
(316 581)
(322 004)
(325 252)
(326 109)
(329 969)
(331 427)
(336 340)
(352 731)
(347 627)
(349 841)
(352 976)
(345 346)
(359 192)
(366 062)
(372 837)
(380 380)
(382 240)
(381 366)
(379 545)
(376 848)
(378 353)
(382 665)
(385 943)
(389 673)
(393 502)
(394 357)
(395 496)
(396 509)
(396 177)
(403 794)
(401 517)
(401 154)
(390 388)
(378 626)
(379 264)
(373 496)
(379 828)
(380 052)
(435 241)
(489 990)
(545 011)
(604 817)
(612 725)
(621 927)
(635 415)
(650 426)
(659 268)
(668 433)
(674 919)
(677 865)
(685 962)
(689 390)
(698 242)
Gross Profit
108 221
N/A
81 623
-25%
81 296
0%
80 731
-1%
82 461
+2%
85 357
+4%
88 809
+4%
119 230
+34%
120 689
+1%
120 675
0%
121 766
+1%
122 486
+1%
123 719
+1%
125 558
+1%
128 184
+2%
130 202
+2%
133 287
+2%
135 356
+2%
137 160
+1%
142 654
+4%
141 259
-1%
141 989
+1%
142 423
+0%
140 166
-2%
145 869
+4%
149 948
+3%
153 404
+2%
155 672
+1%
156 562
+1%
156 000
0%
157 313
+1%
158 285
+1%
160 169
+1%
162 710
+2%
165 572
+2%
169 206
+2%
172 472
+2%
174 950
+1%
177 711
+2%
179 482
+1%
181 106
+1%
185 488
+2%
185 831
+0%
189 439
+2%
183 091
-3%
179 189
-2%
176 840
-1%
171 241
-3%
173 653
+1%
174 051
+0%
205 687
+18%
239 979
+17%
274 681
+14%
313 224
+14%
323 663
+3%
329 320
+2%
336 845
+2%
343 512
+2%
348 036
+1%
354 098
+2%
359 139
+1%
362 629
+1%
367 756
+1%
372 236
+1%
377 278
+1%
Operating Income
Operating Expenses
(91 243)
(69 966)
(68 854)
(68 748)
(71 390)
(74 556)
(78 111)
(103 735)
(104 200)
(104 032)
(103 676)
(104 381)
(105 863)
(107 299)
(108 892)
(110 515)
(112 447)
(114 612)
(116 323)
(120 216)
(121 222)
(122 315)
(123 593)
(122 533)
(124 396)
(126 155)
(127 013)
(128 254)
(128 570)
(128 009)
(129 475)
(129 854)
(130 700)
(132 008)
(133 096)
(135 641)
(137 802)
(140 157)
(142 139)
(143 454)
(145 221)
(147 998)
(150 229)
(151 876)
(149 183)
(145 815)
(142 658)
(139 659)
(140 440)
(141 097)
(169 929)
(198 888)
(228 243)
(259 280)
(261 693)
(267 044)
(269 479)
(272 004)
(275 370)
(278 393)
(283 605)
(286 816)
(289 145)
(290 154)
(292 667)
Selling, General & Administrative
(90 933)
(70 339)
(69 294)
(69 108)
(71 604)
(74 623)
(78 111)
(98 694)
(104 200)
(104 032)
(103 676)
(98 929)
(105 863)
(107 300)
(108 892)
(104 490)
(112 446)
(114 610)
(116 322)
(113 794)
(121 220)
(122 313)
(123 591)
(115 375)
(124 395)
(126 154)
(127 012)
(120 684)
(128 569)
(128 008)
(129 475)
(121 909)
(130 700)
(132 008)
(133 095)
(127 935)
(137 800)
(140 155)
(142 136)
(135 220)
(145 219)
(147 997)
(150 228)
(143 472)
(149 184)
(145 814)
(142 658)
(131 080)
(140 437)
(141 097)
(169 929)
(184 026)
(228 243)
(259 279)
(261 692)
(246 231)
(269 478)
(272 004)
(275 370)
(256 094)
(283 606)
(286 814)
(289 144)
(267 622)
(292 665)
Depreciation & Amortization
(310)
373
440
360
214
67
0
(5 041)
0
0
0
(5 452)
0
0
0
(6 024)
0
0
0
(6 420)
0
0
0
(7 157)
0
0
0
(7 569)
0
0
0
(7 945)
0
0
0
(7 704)
0
0
0
(8 233)
0
0
0
(8 403)
0
0
0
(8 578)
0
0
0
(14 861)
0
0
0
(20 812)
0
0
0
(22 298)
0
0
0
(22 531)
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
(1)
(1)
(2)
0
(2)
(2)
(2)
(2)
(2)
(1)
(1)
0
(1)
(1)
0
0
0
0
0
0
(2)
(2)
(2)
(3)
(1)
(2)
(1)
(1)
(1)
0
(1)
0
(1)
(3)
0
0
(1)
0
(1)
(1)
(1)
(1)
0
0
(1)
0
(2)
(1)
(1)
(2)
Operating Income
16 978
N/A
11 657
-31%
12 442
+7%
11 983
-4%
11 071
-8%
10 801
-2%
10 698
-1%
15 495
+45%
16 489
+6%
16 643
+1%
18 090
+9%
18 105
+0%
17 856
-1%
18 259
+2%
19 292
+6%
19 687
+2%
20 840
+6%
20 744
0%
20 837
+0%
22 438
+8%
20 037
-11%
19 674
-2%
18 830
-4%
17 633
-6%
21 473
+22%
23 793
+11%
26 391
+11%
27 418
+4%
27 992
+2%
27 991
0%
27 838
-1%
28 431
+2%
29 469
+4%
30 702
+4%
32 476
+6%
33 565
+3%
34 670
+3%
34 793
+0%
35 572
+2%
36 028
+1%
35 885
0%
37 490
+4%
35 602
-5%
37 563
+6%
33 908
-10%
33 374
-2%
34 182
+2%
31 582
-8%
33 213
+5%
32 954
-1%
35 758
+9%
41 091
+15%
46 438
+13%
53 944
+16%
61 970
+15%
62 276
+0%
67 366
+8%
71 508
+6%
72 666
+2%
75 705
+4%
75 534
0%
75 813
+0%
78 611
+4%
82 082
+4%
84 611
+3%
Pre-Tax Income
Interest Income Expense
(25)
67
112
238
209
205
70
98
235
271
336
337
303
332
350
367
420
410
416
427
424
429
535
1 097
1 073
1 090
969
437
439
433
429
432
423
427
433
441
497
491
493
476
420
427
441
448
509
230
681
807
898
713
282
204
86
543
556
522
491
495
3 223
3 227
3 314
3 327
586
409
480
Non-Reccuring Items
(3 044)
(1 270)
(1 136)
(893)
(3 762)
(3 714)
(3 659)
(3 102)
(469)
(591)
(674)
(1 421)
(1 679)
(1 607)
(1 586)
(2 262)
(1 749)
(1 742)
(1 845)
(1 852)
(1 824)
(1 773)
(1 713)
(1 039)
(1 205)
(1 907)
(1 331)
(2 845)
(2 555)
(2 453)
(2 946)
(2 089)
(1 868)
(1 754)
(1 693)
(1 719)
(1 724)
(1 884)
(1 922)
(1 673)
(1 503)
(909)
(962)
(921)
(1 437)
(1 466)
(1 477)
(1 845)
(1 480)
(1 789)
8 708
4 735
4 796
5 026
(5 728)
(2 467)
(2 441)
(1 623)
(1 304)
(1 952)
(1 877)
(2 626)
(2 661)
(2 912)
(3 071)
Gain/Loss on Disposition of Assets
0
0
0
0
3
0
10
10
8
28
21
22
22
(43)
(32)
20
(34)
30
22
44
53
36
33
30
21
20
59
0
51
96
62
72
65
(21)
(26)
5
(40)
0
0
16
0
16
(5)
7
7
13
0
17
(7)
(18)
(267)
(36)
(23)
38
850
647
674
585
20
(41)
182
211
204
527
265
Total Other Income
1 209
1 013
993
937
1 038
1 272
1 358
1 906
1 849
1 610
1 489
1 197
1 276
1 375
1 528
1 612
1 526
1 561
1 606
1 649
1 673
1 781
1 799
1 929
2 015
1 930
1 990
2 005
1 971
2 019
2 023
1 969
1 966
2 010
2 035
2 126
2 145
2 262
2 241
2 522
2 454
2 239
2 274
1 981
1 971
2 026
1 993
2 105
2 161
2 128
2 934
3 320
3 800
4 326
4 001
3 930
3 909
4 113
4 067
4 307
4 128
3 687
3 898
3 788
3 824
Pre-Tax Income
15 118
N/A
11 467
-24%
12 411
+8%
12 265
-1%
8 559
-30%
8 564
+0%
8 477
-1%
14 407
+70%
18 112
+26%
17 961
-1%
19 262
+7%
18 240
-5%
17 778
-3%
18 316
+3%
19 552
+7%
19 424
-1%
21 003
+8%
21 003
N/A
21 036
+0%
22 706
+8%
20 363
-10%
20 147
-1%
19 484
-3%
19 650
+1%
23 377
+19%
24 926
+7%
28 078
+13%
27 015
-4%
27 898
+3%
28 086
+1%
27 406
-2%
28 815
+5%
30 055
+4%
31 364
+4%
33 225
+6%
34 418
+4%
35 548
+3%
35 662
+0%
36 384
+2%
37 369
+3%
37 256
0%
39 263
+5%
37 350
-5%
39 078
+5%
34 958
-11%
34 177
-2%
35 379
+4%
32 666
-8%
34 785
+6%
33 988
-2%
47 415
+40%
49 314
+4%
55 097
+12%
63 877
+16%
61 649
-3%
64 908
+5%
69 999
+8%
75 078
+7%
78 672
+5%
81 246
+3%
81 281
+0%
80 412
-1%
80 638
+0%
83 894
+4%
86 109
+3%
Net Income
Tax Provision
(6 727)
(5 206)
(5 178)
(5 068)
(4 171)
(4 362)
(4 464)
(6 924)
(7 859)
(7 872)
(8 637)
(8 062)
(7 800)
(7 847)
(7 743)
(8 002)
(8 505)
(8 564)
(8 656)
(9 269)
(8 446)
(8 343)
(8 152)
(7 937)
(9 134)
(9 710)
(9 402)
(9 142)
(8 915)
(8 582)
(9 240)
(8 696)
(9 388)
(9 880)
(10 573)
(11 662)
(11 928)
(12 026)
(12 160)
(12 333)
(12 342)
(12 860)
(12 298)
(12 902)
(11 488)
(11 406)
(11 788)
(11 064)
(11 919)
(11 749)
(13 490)
(14 912)
(17 691)
(20 941)
(23 353)
(24 141)
(25 165)
(26 969)
(27 816)
(28 630)
(28 961)
(28 641)
(29 085)
(28 883)
(29 847)
Income from Continuing Operations
8 391
6 261
7 233
7 197
4 388
4 202
4 013
7 483
10 253
10 089
10 625
10 178
9 978
10 469
11 809
11 422
12 498
12 439
12 380
13 437
11 917
11 804
11 332
11 713
14 243
15 216
18 676
17 873
18 983
19 504
18 166
20 119
20 667
21 484
22 652
22 756
23 620
23 636
24 224
25 036
24 914
26 403
25 052
26 176
23 470
22 771
23 591
21 602
22 866
22 239
33 925
34 402
37 406
42 936
38 296
40 767
44 834
48 109
50 856
52 616
52 320
51 771
51 553
55 011
56 262
Income to Minority Interest
(197)
(198)
(183)
(158)
(96)
(124)
(132)
(186)
(264)
(235)
(203)
(221)
(184)
(160)
(173)
(152)
(153)
(129)
(110)
(82)
(49)
(76)
(53)
0
(89)
(84)
(80)
(18)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(24)
(85)
(148)
(210)
(220)
(219)
(228)
(274)
(268)
(297)
(303)
(280)
(334)
(320)
Net Income (Common)
8 193
N/A
6 056
-26%
7 042
+16%
7 035
0%
4 289
-39%
4 072
-5%
3 869
-5%
7 291
+88%
9 982
+37%
9 850
-1%
10 420
+6%
9 955
-4%
9 787
-2%
10 305
+5%
11 633
+13%
11 270
-3%
12 346
+10%
12 309
0%
12 270
0%
13 355
+9%
11 867
-11%
11 728
-1%
11 279
-4%
11 619
+3%
14 152
+22%
15 130
+7%
18 593
+23%
17 853
-4%
18 964
+6%
19 503
+3%
18 166
-7%
20 119
+11%
20 667
+3%
21 483
+4%
22 652
+5%
22 755
+0%
23 618
+4%
23 635
+0%
24 222
+2%
25 035
+3%
24 913
0%
26 402
+6%
25 052
-5%
26 176
+4%
23 471
-10%
22 772
-3%
23 590
+4%
21 602
-8%
22 866
+6%
22 239
-3%
33 927
+53%
34 377
+1%
37 320
+9%
42 787
+15%
38 084
-11%
40 545
+6%
44 612
+10%
47 879
+7%
50 580
+6%
52 347
+3%
52 023
-1%
51 467
-1%
51 272
0%
54 675
+7%
55 941
+2%
EPS (Diluted)
86.24
N/A
63.74
-26%
73.35
+15%
74.05
+1%
44.67
-40%
39.53
-12%
34.54
-13%
68.8
+99%
89.12
+30%
90.36
+1%
95.59
+6%
90.5
-5%
89.78
-1%
94.54
+5%
125.08
+32%
102.45
-18%
113.26
+11%
111.9
-1%
112.56
+1%
122.52
+9%
108.87
-11%
108.59
0%
105.41
-3%
107.76
+2%
132.26
+23%
141.4
+7%
173.76
+23%
166.35
-4%
177.23
+7%
182.27
+3%
171.37
-6%
188.97
+10%
194.97
+3%
202.66
+4%
213.69
+5%
214.93
+1%
222.81
+4%
223.23
+0%
232.86
+4%
239.32
+3%
242.66
+1%
257.14
+6%
243.97
-5%
254.94
+4%
228.58
-10%
221.84
-3%
229.71
+4%
70.12
-69%
223.58
+219%
218.26
-2%
237.42
+9%
93.77
-61%
264.06
+182%
303.19
+15%
90.23
-70%
95.99
+6%
106.64
+11%
114.47
+7%
121.12
+6%
125.27
+3%
124.74
0%
125.55
+1%
127
+1%
133.81
+5%
139.6
+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 301,500+ 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.