Super Value Co Ltd
TSE:3094
Super Value Co Ltd
TSE:3094
Price:
792
JPY
0.13%
Market Closed
Market Cap:
¥10B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Super Value Co Ltd
TSE:3094
|
JP |
|
Tres Tentos Agroindustrial SA
BOVESPA:TTEN3
|
BR |
|
Delcath Systems Inc
NASDAQ:DCTH
|
US |
|
Cradle Resources Ltd
ASX:CXX
|
AU |
|
M
|
Mudanjiang Hengfeng Paper Co Ltd
SSE:600356
|
CN |
Income Statement
Earnings Waterfall
Super Value Co Ltd
Super Value Co Ltd
Income Statement
Super Value Co Ltd
Super Value Co Ltd
Currency: JPY
| 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
|
59
|
0
|
0
|
58
|
114
|
168
|
220
|
214
|
208
|
200
|
194
|
188
|
182
|
177
|
171
|
164
|
157
|
131
|
106
|
82
|
60
|
58
|
57
|
57
|
57
|
59
|
65
|
69
|
72
|
73
|
69
|
67
|
65
|
66
|
67
|
70
|
73
|
76
|
76
|
75
|
76
|
79
|
83
|
85
|
85
|
82
|
78
|
76
|
74
|
72
|
68
|
61
|
54
|
47
|
43
|
41
|
39
|
38
|
37
|
40
|
43
|
45
|
48
|
0
|
0
|
|
| Revenue |
27 175
N/A
|
28 491
+5%
|
30 065
+6%
|
31 909
+6%
|
33 327
+4%
|
34 657
+4%
|
35 576
+3%
|
47 975
+35%
|
48 659
+1%
|
49 309
+1%
|
50 655
+3%
|
52 933
+4%
|
54 951
+4%
|
56 741
+3%
|
57 993
+2%
|
57 991
0%
|
57 789
0%
|
57 905
+0%
|
58 547
+1%
|
59 363
+1%
|
59 970
+1%
|
60 297
+1%
|
60 163
0%
|
60 568
+1%
|
61 967
+2%
|
63 799
+3%
|
66 152
+4%
|
68 705
+4%
|
70 473
+3%
|
72 113
+2%
|
73 423
+2%
|
73 867
+1%
|
74 130
+0%
|
73 856
0%
|
73 696
0%
|
74 298
+1%
|
74 666
+0%
|
75 801
+2%
|
76 386
+1%
|
76 221
0%
|
76 375
+0%
|
75 865
-1%
|
76 739
+1%
|
77 000
+0%
|
80 004
+4%
|
81 424
+2%
|
80 070
-2%
|
80 080
+0%
|
77 126
-4%
|
75 223
-2%
|
74 355
-1%
|
72 420
-3%
|
70 343
-3%
|
68 824
-2%
|
68 135
-1%
|
68 172
+0%
|
68 361
+0%
|
68 696
+0%
|
69 232
+1%
|
70 434
+2%
|
71 539
+2%
|
71 580
+0%
|
69 326
-3%
|
66 487
-4%
|
63 931
-4%
|
62 497
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(21 268)
|
(22 390)
|
(23 752)
|
(25 303)
|
(26 420)
|
(27 452)
|
(28 194)
|
(37 930)
|
(38 377)
|
(38 923)
|
(39 965)
|
(41 738)
|
(43 350)
|
(44 748)
|
(45 781)
|
(45 840)
|
(45 670)
|
(45 760)
|
(46 279)
|
(46 910)
|
(47 300)
|
(47 463)
|
(47 304)
|
(47 501)
|
(48 740)
|
(50 245)
|
(52 047)
|
(53 994)
|
(55 240)
|
(56 446)
|
(57 414)
|
(57 649)
|
(57 787)
|
(57 444)
|
(57 287)
|
(57 949)
|
(58 326)
|
(59 333)
|
(59 665)
|
(59 409)
|
(59 692)
|
(59 310)
|
(60 288)
|
(60 361)
|
(62 133)
|
(62 801)
|
(61 313)
|
(61 385)
|
(59 491)
|
(58 373)
|
(57 952)
|
(56 914)
|
(55 554)
|
(54 596)
|
(54 168)
|
(53 947)
|
(53 928)
|
(54 202)
|
(54 870)
|
(56 047)
|
(56 951)
|
(57 013)
|
(55 248)
|
(53 259)
|
(51 036)
|
(49 565)
|
|
| Gross Profit |
5 907
N/A
|
6 101
+3%
|
6 313
+3%
|
6 606
+5%
|
6 907
+5%
|
7 205
+4%
|
7 382
+2%
|
10 045
+36%
|
10 282
+2%
|
10 386
+1%
|
10 690
+3%
|
11 195
+5%
|
11 601
+4%
|
11 993
+3%
|
12 211
+2%
|
12 151
0%
|
12 117
0%
|
12 143
+0%
|
12 267
+1%
|
12 453
+2%
|
12 671
+2%
|
12 835
+1%
|
12 860
+0%
|
13 067
+2%
|
13 228
+1%
|
13 556
+2%
|
14 107
+4%
|
14 711
+4%
|
15 234
+4%
|
15 666
+3%
|
16 009
+2%
|
16 218
+1%
|
16 344
+1%
|
16 414
+0%
|
16 409
0%
|
16 349
0%
|
16 339
0%
|
16 469
+1%
|
16 722
+2%
|
16 812
+1%
|
16 683
-1%
|
16 555
-1%
|
16 451
-1%
|
16 640
+1%
|
17 871
+7%
|
18 623
+4%
|
18 757
+1%
|
18 695
0%
|
17 634
-6%
|
16 850
-4%
|
16 403
-3%
|
15 506
-5%
|
14 789
-5%
|
14 228
-4%
|
13 966
-2%
|
14 225
+2%
|
14 433
+1%
|
14 494
+0%
|
14 361
-1%
|
14 386
+0%
|
14 589
+1%
|
14 567
0%
|
14 078
-3%
|
13 228
-6%
|
12 894
-3%
|
12 933
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 121)
|
(5 290)
|
(5 497)
|
(5 869)
|
(6 265)
|
(6 558)
|
(6 662)
|
(8 959)
|
(8 983)
|
(9 222)
|
(9 646)
|
(10 072)
|
(10 624)
|
(11 005)
|
(11 197)
|
(11 251)
|
(11 228)
|
(11 277)
|
(11 577)
|
(11 801)
|
(12 164)
|
(12 467)
|
(12 510)
|
(12 654)
|
(12 937)
|
(13 216)
|
(13 679)
|
(14 145)
|
(14 560)
|
(14 877)
|
(15 155)
|
(15 330)
|
(15 506)
|
(15 675)
|
(15 956)
|
(16 293)
|
(16 257)
|
(16 751)
|
(17 341)
|
(17 404)
|
(17 497)
|
(17 478)
|
(17 514)
|
(17 568)
|
(19 200)
|
(17 740)
|
(17 585)
|
(17 389)
|
(17 908)
|
(17 579)
|
(17 372)
|
(16 310)
|
(17 320)
|
(17 148)
|
(17 075)
|
(15 850)
|
(15 939)
|
(15 952)
|
(16 278)
|
(16 613)
|
(16 702)
|
(16 781)
|
(16 428)
|
(15 985)
|
(15 315)
|
(14 602)
|
|
| Selling, General & Administrative |
(4 886)
|
(5 047)
|
(5 242)
|
(5 590)
|
(5 955)
|
(6 220)
|
(6 311)
|
(8 487)
|
(8 512)
|
(8 731)
|
(9 094)
|
(9 439)
|
(10 104)
|
(10 622)
|
(10 993)
|
(10 455)
|
(11 228)
|
(11 277)
|
(11 576)
|
(11 119)
|
(12 164)
|
(12 467)
|
(12 510)
|
(12 079)
|
(12 870)
|
(13 150)
|
(13 614)
|
(13 410)
|
(14 520)
|
(14 836)
|
(15 114)
|
(14 480)
|
(15 500)
|
(15 669)
|
(15 956)
|
(15 403)
|
(16 676)
|
(17 170)
|
(17 341)
|
(16 344)
|
(17 373)
|
(17 355)
|
(17 417)
|
(16 521)
|
(17 740)
|
(17 740)
|
(17 585)
|
(16 480)
|
(17 046)
|
(16 739)
|
(16 532)
|
(15 575)
|
(16 132)
|
(15 960)
|
(15 887)
|
(15 305)
|
(15 939)
|
(15 952)
|
(16 278)
|
(15 997)
|
(16 702)
|
(16 781)
|
(16 428)
|
(15 209)
|
(15 315)
|
(14 602)
|
|
| Depreciation & Amortization |
(235)
|
(243)
|
(255)
|
(280)
|
(310)
|
(338)
|
(349)
|
(471)
|
(471)
|
(491)
|
(553)
|
(632)
|
0
|
0
|
0
|
(796)
|
0
|
0
|
0
|
(682)
|
0
|
0
|
0
|
(575)
|
0
|
0
|
0
|
(735)
|
0
|
0
|
0
|
(850)
|
0
|
0
|
0
|
(890)
|
0
|
0
|
0
|
(1 060)
|
0
|
0
|
0
|
(1 047)
|
0
|
0
|
0
|
(909)
|
0
|
0
|
0
|
(735)
|
0
|
0
|
0
|
(545)
|
0
|
0
|
0
|
(616)
|
0
|
0
|
0
|
(776)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(520)
|
(383)
|
(204)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(67)
|
(66)
|
(65)
|
0
|
(40)
|
(41)
|
(41)
|
0
|
(6)
|
(6)
|
0
|
0
|
419
|
419
|
0
|
0
|
(123)
|
(123)
|
(97)
|
0
|
(1 461)
|
0
|
(0)
|
(0)
|
(862)
|
(840)
|
(840)
|
0
|
(1 188)
|
(1 188)
|
(1 188)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Operating Income |
788
N/A
|
812
+3%
|
817
+1%
|
736
-10%
|
641
-13%
|
646
+1%
|
720
+11%
|
1 087
+51%
|
1 298
+19%
|
1 163
-10%
|
1 042
-10%
|
1 123
+8%
|
976
-13%
|
987
+1%
|
1 015
+3%
|
900
-11%
|
890
-1%
|
867
-3%
|
690
-20%
|
652
-6%
|
506
-22%
|
367
-27%
|
350
-5%
|
413
+18%
|
292
-29%
|
340
+16%
|
427
+26%
|
567
+33%
|
673
+19%
|
789
+17%
|
853
+8%
|
888
+4%
|
835
-6%
|
736
-12%
|
452
-39%
|
55
-88%
|
82
+48%
|
(282)
N/A
|
(620)
-120%
|
(592)
+4%
|
(813)
-37%
|
(924)
-14%
|
(1 063)
-15%
|
(928)
+13%
|
(1 329)
-43%
|
883
N/A
|
1 173
+33%
|
1 306
+11%
|
(274)
N/A
|
(729)
-166%
|
(969)
-33%
|
(803)
+17%
|
(2 531)
-215%
|
(2 919)
-15%
|
(3 109)
-6%
|
(1 624)
+48%
|
(1 506)
+7%
|
(1 458)
+3%
|
(1 917)
-31%
|
(2 227)
-16%
|
(2 113)
+5%
|
(2 214)
-5%
|
(2 350)
-6%
|
(2 757)
-17%
|
(2 421)
+12%
|
(1 670)
+31%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(172)
|
(171)
|
(172)
|
(169)
|
(169)
|
(167)
|
(165)
|
(214)
|
(208)
|
(202)
|
(193)
|
(183)
|
(160)
|
(151)
|
(144)
|
(138)
|
(136)
|
(129)
|
(99)
|
(73)
|
(56)
|
(30)
|
(30)
|
(28)
|
(28)
|
(29)
|
(31)
|
(37)
|
(42)
|
(45)
|
(46)
|
(43)
|
(41)
|
(40)
|
(41)
|
(38)
|
(47)
|
(50)
|
(53)
|
(54)
|
(54)
|
(55)
|
(58)
|
(53)
|
(65)
|
(65)
|
(63)
|
(59)
|
(57)
|
(56)
|
(54)
|
(50)
|
(43)
|
(37)
|
(31)
|
(26)
|
(25)
|
(24)
|
(23)
|
(23)
|
(26)
|
(29)
|
(33)
|
(35)
|
(40)
|
(43)
|
|
| Non-Reccuring Items |
7
|
6
|
5
|
3
|
(128)
|
(133)
|
(129)
|
(129)
|
(182)
|
(182)
|
(183)
|
(186)
|
2
|
2
|
1
|
3
|
0
|
0
|
2
|
(422)
|
(407)
|
(407)
|
(409)
|
(51)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
417
|
419
|
0
|
0
|
(30)
|
(123)
|
0
|
0
|
0
|
(1 461)
|
0
|
(1 483)
|
(1 483)
|
(862)
|
0
|
0
|
0
|
(1 188)
|
0
|
0
|
0
|
(320)
|
(326)
|
(326)
|
(318)
|
(49)
|
(62)
|
(218)
|
(317)
|
(217)
|
(251)
|
(128)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
417
|
417
|
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
|
1 464
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
156
|
189
|
189
|
238
|
82
|
|
| Total Other Income |
48
|
41
|
44
|
42
|
42
|
41
|
46
|
98
|
101
|
118
|
131
|
106
|
115
|
111
|
107
|
105
|
102
|
99
|
36
|
44
|
470
|
480
|
137
|
135
|
133
|
138
|
141
|
123
|
129
|
120
|
123
|
132
|
136
|
147
|
149
|
139
|
146
|
145
|
146
|
166
|
158
|
159
|
156
|
151
|
161
|
155
|
155
|
129
|
137
|
137
|
133
|
148
|
1 599
|
1 592
|
1 592
|
124
|
123
|
118
|
118
|
117
|
116
|
114
|
106
|
104
|
96
|
94
|
|
| Pre-Tax Income |
671
N/A
|
688
+3%
|
694
+1%
|
612
-12%
|
386
-37%
|
387
+0%
|
472
+22%
|
841
+78%
|
1 010
+20%
|
898
-11%
|
799
-11%
|
860
+8%
|
935
+9%
|
951
+2%
|
979
+3%
|
870
-11%
|
856
-2%
|
837
-2%
|
1 048
+25%
|
619
-41%
|
513
-17%
|
410
-20%
|
47
-89%
|
469
+898%
|
396
-16%
|
448
+13%
|
536
+20%
|
612
+14%
|
760
+24%
|
864
+14%
|
930
+8%
|
971
+4%
|
931
-4%
|
843
-9%
|
977
+16%
|
576
-41%
|
181
-69%
|
(186)
N/A
|
(556)
-199%
|
(604)
-9%
|
(709)
-17%
|
(820)
-16%
|
(966)
-18%
|
(2 291)
-137%
|
(1 233)
+46%
|
(510)
+59%
|
(218)
+57%
|
514
N/A
|
(194)
N/A
|
(648)
-234%
|
(889)
-37%
|
(428)
+52%
|
(975)
-128%
|
(1 364)
-40%
|
(1 548)
-13%
|
(1 847)
-19%
|
(1 734)
+6%
|
(1 689)
+3%
|
(2 139)
-27%
|
(2 181)
-2%
|
(2 084)
+4%
|
(2 191)
-5%
|
(2 405)
-10%
|
(2 716)
-13%
|
(2 379)
+12%
|
(1 665)
+30%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(275)
|
(290)
|
(283)
|
(251)
|
(163)
|
(165)
|
(198)
|
(353)
|
(419)
|
(375)
|
(337)
|
(372)
|
(403)
|
(412)
|
(426)
|
(366)
|
(351)
|
(338)
|
(411)
|
(248)
|
(209)
|
(171)
|
(37)
|
(199)
|
(175)
|
(194)
|
(228)
|
(245)
|
(293)
|
(326)
|
(347)
|
(343)
|
(316)
|
(284)
|
(316)
|
(169)
|
(141)
|
(140)
|
(528)
|
(594)
|
(557)
|
(540)
|
(71)
|
(14)
|
(147)
|
(194)
|
(159)
|
112
|
232
|
272
|
189
|
(401)
|
(398)
|
(407)
|
(368)
|
(91)
|
(99)
|
(97)
|
(104)
|
(77)
|
(77)
|
(76)
|
(75)
|
(74)
|
(73)
|
(86)
|
|
| Income from Continuing Operations |
396
|
398
|
411
|
361
|
223
|
222
|
273
|
488
|
591
|
523
|
463
|
489
|
532
|
540
|
554
|
504
|
506
|
499
|
637
|
370
|
303
|
238
|
8
|
270
|
219
|
252
|
307
|
367
|
468
|
539
|
584
|
627
|
615
|
559
|
661
|
406
|
40
|
(326)
|
(1 084)
|
(1 198)
|
(1 266)
|
(1 360)
|
(1 037)
|
(2 305)
|
(1 381)
|
(704)
|
(377)
|
626
|
38
|
(376)
|
(700)
|
(829)
|
(1 373)
|
(1 771)
|
(1 916)
|
(1 937)
|
(1 833)
|
(1 787)
|
(2 243)
|
(2 258)
|
(2 161)
|
(2 266)
|
(2 480)
|
(2 791)
|
(2 452)
|
(1 751)
|
|
| Net Income (Common) |
396
N/A
|
398
+1%
|
411
+3%
|
361
-12%
|
223
-38%
|
222
0%
|
273
+23%
|
488
+79%
|
591
+21%
|
523
-12%
|
463
-11%
|
489
+6%
|
532
+9%
|
540
+2%
|
554
+3%
|
504
-9%
|
506
+0%
|
499
-1%
|
637
+28%
|
370
-42%
|
303
-18%
|
238
-21%
|
8
-97%
|
270
+3 273%
|
219
-19%
|
252
+15%
|
307
+22%
|
367
+20%
|
468
+28%
|
539
+15%
|
584
+8%
|
627
+7%
|
615
-2%
|
559
-9%
|
661
+18%
|
406
-39%
|
40
-90%
|
(326)
N/A
|
(1 084)
-232%
|
(1 198)
-11%
|
(1 266)
-6%
|
(1 360)
-7%
|
(1 037)
+24%
|
(2 305)
-122%
|
(1 381)
+40%
|
(704)
+49%
|
(377)
+46%
|
626
N/A
|
38
-94%
|
(376)
N/A
|
(700)
-86%
|
(829)
-19%
|
(1 373)
-66%
|
(1 771)
-29%
|
(1 916)
-8%
|
(1 937)
-1%
|
(1 833)
+5%
|
(1 787)
+3%
|
(2 243)
-26%
|
(2 258)
-1%
|
(2 161)
+4%
|
(2 266)
-5%
|
(2 480)
-9%
|
(2 791)
-13%
|
(2 452)
+12%
|
(1 751)
+29%
|
|
| EPS (Diluted) |
56.57
N/A
|
56.85
+0%
|
58.71
+3%
|
51.57
-12%
|
31.85
-38%
|
31.71
0%
|
39
+23%
|
69.71
+79%
|
84.42
+21%
|
74.71
-12%
|
66.14
-11%
|
69.85
+6%
|
76
+9%
|
77.14
+2%
|
79.14
+3%
|
72
-9%
|
72.28
+0%
|
71.28
-1%
|
91
+28%
|
52.85
-42%
|
43.28
-18%
|
39.66
-8%
|
1.33
-97%
|
40.9
+2 975%
|
31.28
-24%
|
36
+15%
|
43.85
+22%
|
55.64
+27%
|
66.85
+20%
|
77
+15%
|
97.33
+26%
|
95.16
-2%
|
87.85
-8%
|
79.85
-9%
|
94.42
+18%
|
61.59
-35%
|
6.34
-90%
|
-51.47
N/A
|
-171.13
-232%
|
-189.13
-11%
|
-199.9
-6%
|
-214.73
-7%
|
-163.77
+24%
|
-363.96
-122%
|
-209.29
+42%
|
-106.75
+49%
|
-57.16
+46%
|
94.85
N/A
|
5.76
-94%
|
-59.35
N/A
|
-110.46
-86%
|
-130.98
-19%
|
-216.81
-66%
|
-278.56
-28%
|
-219.39
+21%
|
-255.22
-16%
|
-144.68
+43%
|
-140.98
+3%
|
-177.01
-26%
|
-178.16
-1%
|
-170.53
+4%
|
-178.85
-5%
|
-195.69
-9%
|
-220.19
-13%
|
-189.65
+14%
|
-135.14
+29%
|
|
Switch to:
Switch to:
See Also
Discover More
