Win-Partners Co Ltd
TSE:3183
Win-Partners Co Ltd
TSE:3183
Price:
1 446
JPY
-0.28%
Market Cap:
¥44.1B
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
|
Win-Partners Co Ltd
TSE:3183
|
JP |
Income Statement
Earnings Waterfall
Win-Partners Co Ltd
Win-Partners Co Ltd
Income Statement
Win-Partners Co Ltd
Win-Partners Co Ltd
Currency: JPY
| 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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
|
| Revenue |
49 827
N/A
|
50 635
+2%
|
51 187
+1%
|
51 023
0%
|
50 559
-1%
|
51 511
+2%
|
52 840
+3%
|
53 643
+2%
|
54 147
+1%
|
55 256
+2%
|
55 990
+1%
|
56 626
+1%
|
57 760
+2%
|
58 640
+2%
|
59 799
+2%
|
62 174
+4%
|
62 832
+1%
|
64 136
+2%
|
64 942
+1%
|
66 845
+3%
|
69 776
+4%
|
70 977
+2%
|
71 057
+0%
|
67 727
-5%
|
64 538
-5%
|
60 305
-7%
|
59 277
-2%
|
60 417
+2%
|
62 124
+3%
|
64 717
+4%
|
65 385
+1%
|
66 509
+2%
|
66 392
0%
|
67 699
+2%
|
68 865
+2%
|
68 889
+0%
|
70 854
+3%
|
71 494
+1%
|
72 417
+1%
|
74 397
+3%
|
77 064
+4%
|
79 285
+3%
|
80 838
+2%
|
82 609
+2%
|
81 410
-1%
|
83 892
+3%
|
86 196
+3%
|
87 248
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(43 431)
|
(44 242)
|
(44 659)
|
(44 389)
|
(43 863)
|
(44 579)
|
(45 830)
|
(46 520)
|
(46 883)
|
(47 900)
|
(48 553)
|
(49 163)
|
(50 209)
|
(50 938)
|
(52 032)
|
(54 176)
|
(54 788)
|
(56 117)
|
(56 764)
|
(58 521)
|
(61 163)
|
(62 129)
|
(62 207)
|
(59 181)
|
(56 366)
|
(52 735)
|
(51 870)
|
(52 983)
|
(54 380)
|
(56 642)
|
(57 193)
|
(57 965)
|
(57 872)
|
(59 101)
|
(60 210)
|
(60 341)
|
(62 192)
|
(62 668)
|
(63 438)
|
(65 222)
|
(67 530)
|
(69 528)
|
(70 914)
|
(72 581)
|
(71 515)
|
(73 791)
|
(75 895)
|
(76 799)
|
|
| Gross Profit |
6 395
N/A
|
6 393
0%
|
6 529
+2%
|
6 634
+2%
|
6 696
+1%
|
6 932
+4%
|
7 010
+1%
|
7 122
+2%
|
7 265
+2%
|
7 355
+1%
|
7 437
+1%
|
7 465
+0%
|
7 552
+1%
|
7 704
+2%
|
7 768
+1%
|
7 998
+3%
|
8 045
+1%
|
8 020
0%
|
8 180
+2%
|
8 326
+2%
|
8 613
+3%
|
8 849
+3%
|
8 850
+0%
|
8 546
-3%
|
8 172
-4%
|
7 569
-7%
|
7 406
-2%
|
7 434
+0%
|
7 744
+4%
|
8 075
+4%
|
8 192
+1%
|
8 543
+4%
|
8 520
0%
|
8 599
+1%
|
8 655
+1%
|
8 548
-1%
|
8 662
+1%
|
8 826
+2%
|
8 978
+2%
|
9 175
+2%
|
9 534
+4%
|
9 757
+2%
|
9 925
+2%
|
10 028
+1%
|
9 895
-1%
|
10 101
+2%
|
10 301
+2%
|
10 449
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 916)
|
(3 974)
|
(4 008)
|
(4 080)
|
(4 097)
|
(4 184)
|
(4 227)
|
(4 255)
|
(4 300)
|
(4 288)
|
(4 312)
|
(4 357)
|
(4 493)
|
(4 547)
|
(4 648)
|
(4 862)
|
(4 901)
|
(4 408)
|
(4 558)
|
(5 004)
|
(5 351)
|
(5 116)
|
(5 129)
|
(5 437)
|
(5 523)
|
(5 405)
|
(5 399)
|
(5 362)
|
(5 488)
|
(5 592)
|
(5 611)
|
(5 610)
|
(5 758)
|
(5 924)
|
(5 961)
|
(6 133)
|
(6 192)
|
(6 552)
|
(6 648)
|
(6 812)
|
(6 907)
|
(6 976)
|
(7 017)
|
(7 031)
|
(7 087)
|
(7 178)
|
(7 274)
|
(7 475)
|
|
| Selling, General & Administrative |
(3 916)
|
(3 973)
|
(4 007)
|
(4 078)
|
(4 097)
|
(4 183)
|
(4 227)
|
(4 256)
|
(4 300)
|
(4 289)
|
(4 312)
|
(4 357)
|
(4 493)
|
(4 547)
|
(4 648)
|
(4 862)
|
(4 901)
|
(5 106)
|
(5 256)
|
(5 284)
|
(5 351)
|
(5 393)
|
(5 406)
|
(5 437)
|
(5 523)
|
(5 390)
|
(5 385)
|
(5 362)
|
(5 488)
|
(5 572)
|
(5 591)
|
(5 610)
|
(5 758)
|
(5 814)
|
(5 961)
|
(6 133)
|
(6 192)
|
(6 481)
|
(6 648)
|
(6 812)
|
(6 907)
|
(6 976)
|
(7 017)
|
(7 031)
|
(7 087)
|
(7 178)
|
(7 274)
|
(7 475)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
698
|
698
|
280
|
0
|
277
|
277
|
0
|
(0)
|
(14)
|
(14)
|
(0)
|
(0)
|
(20)
|
(20)
|
(0)
|
(0)
|
(111)
|
0
|
(0)
|
(0)
|
(71)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
| Operating Income |
2 479
N/A
|
2 419
-2%
|
2 521
+4%
|
2 554
+1%
|
2 599
+2%
|
2 748
+6%
|
2 782
+1%
|
2 866
+3%
|
2 965
+3%
|
3 066
+3%
|
3 124
+2%
|
3 107
-1%
|
3 058
-2%
|
3 157
+3%
|
3 121
-1%
|
3 137
+1%
|
3 144
+0%
|
3 611
+15%
|
3 620
+0%
|
3 320
-8%
|
3 261
-2%
|
3 732
+14%
|
3 721
0%
|
3 109
-16%
|
2 649
-15%
|
2 165
-18%
|
2 007
-7%
|
2 072
+3%
|
2 255
+9%
|
2 483
+10%
|
2 581
+4%
|
2 933
+14%
|
2 762
-6%
|
2 675
-3%
|
2 694
+1%
|
2 415
-10%
|
2 470
+2%
|
2 273
-8%
|
2 330
+2%
|
2 363
+1%
|
2 627
+11%
|
2 781
+6%
|
2 907
+5%
|
2 997
+3%
|
2 808
-6%
|
2 923
+4%
|
3 027
+4%
|
2 974
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
7
|
7
|
7
|
8
|
8
|
179
|
178
|
206
|
207
|
33
|
31
|
0
|
1
|
0
|
0
|
0
|
40
|
0
|
0
|
1
|
(0)
|
2
|
85
|
85
|
85
|
85
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
30
|
30
|
30
|
30
|
1
|
75
|
75
|
75
|
75
|
4
|
15
|
48
|
60
|
73
|
73
|
|
| Non-Reccuring Items |
371
|
(6)
|
(6)
|
(7)
|
(2)
|
(67)
|
(68)
|
(81)
|
(82)
|
(17)
|
(16)
|
(2)
|
(1)
|
(17)
|
(17)
|
678
|
642
|
0
|
0
|
2
|
279
|
0
|
0
|
(2)
|
(14)
|
0
|
0
|
(34)
|
(20)
|
0
|
0
|
0
|
(111)
|
0
|
(161)
|
(182)
|
(71)
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(11)
|
|
| Gain/Loss on Disposition of Assets |
(100)
|
(99)
|
(96)
|
(96)
|
5
|
(4)
|
(7)
|
(7)
|
0
|
0
|
0
|
6
|
6
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
(6)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
515
|
515
|
516
|
512
|
(2)
|
(2)
|
(3)
|
1
|
4
|
4
|
6
|
14
|
10
|
|
| Total Other Income |
13
|
13
|
13
|
12
|
19
|
19
|
18
|
22
|
1
|
8
|
8
|
5
|
3
|
9
|
9
|
7
|
2
|
1
|
(1)
|
(5)
|
2
|
4
|
8
|
7
|
12
|
7
|
14
|
14
|
8
|
7
|
5
|
6
|
1
|
(0)
|
(0)
|
(1)
|
2
|
4
|
4
|
5
|
20
|
18
|
17
|
18
|
4
|
(2)
|
(5)
|
(8)
|
|
| Pre-Tax Income |
2 770
N/A
|
2 334
-16%
|
2 439
+4%
|
2 471
+1%
|
2 629
+6%
|
2 874
+9%
|
2 902
+1%
|
3 005
+4%
|
3 090
+3%
|
3 090
0%
|
3 147
+2%
|
3 116
-1%
|
3 067
-2%
|
3 149
+3%
|
3 113
-1%
|
3 821
+23%
|
3 827
+0%
|
3 610
-6%
|
3 617
+0%
|
3 316
-8%
|
3 540
+7%
|
3 737
+6%
|
3 806
+2%
|
3 192
-16%
|
2 724
-15%
|
2 257
-17%
|
2 023
-10%
|
2 055
+2%
|
2 246
+9%
|
2 491
+11%
|
2 588
+4%
|
2 941
+14%
|
2 655
-10%
|
2 704
+2%
|
2 563
-5%
|
2 776
+8%
|
2 945
+6%
|
2 794
-5%
|
2 899
+4%
|
2 441
-16%
|
2 720
+11%
|
2 872
+6%
|
2 930
+2%
|
3 035
+4%
|
2 865
-6%
|
2 988
+4%
|
3 108
+4%
|
3 037
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(930)
|
(895)
|
(914)
|
(903)
|
(938)
|
(1 004)
|
(982)
|
(997)
|
(979)
|
(969)
|
(991)
|
(969)
|
(926)
|
(950)
|
(935)
|
(933)
|
(821)
|
(753)
|
(733)
|
(731)
|
(899)
|
(963)
|
(1 015)
|
(952)
|
(852)
|
(704)
|
(624)
|
(637)
|
(705)
|
(785)
|
(821)
|
(933)
|
(823)
|
(836)
|
(789)
|
(855)
|
(898)
|
(857)
|
(891)
|
(746)
|
(885)
|
(930)
|
(950)
|
(986)
|
(845)
|
(884)
|
(923)
|
(900)
|
|
| Income from Continuing Operations |
1 841
|
1 439
|
1 525
|
1 568
|
1 691
|
1 870
|
1 921
|
2 009
|
2 112
|
2 123
|
2 158
|
2 149
|
2 141
|
2 199
|
2 177
|
2 887
|
3 006
|
2 857
|
2 884
|
2 585
|
2 641
|
2 775
|
2 792
|
2 240
|
1 873
|
1 552
|
1 398
|
1 418
|
1 541
|
1 707
|
1 768
|
2 007
|
1 832
|
1 868
|
1 774
|
1 921
|
2 047
|
1 937
|
2 009
|
1 694
|
1 836
|
1 942
|
1 979
|
2 048
|
2 019
|
2 103
|
2 186
|
2 137
|
|
| Net Income (Common) |
1 841
N/A
|
1 439
-22%
|
1 525
+6%
|
1 568
+3%
|
1 691
+8%
|
1 870
+11%
|
1 921
+3%
|
2 009
+5%
|
2 112
+5%
|
2 123
+1%
|
2 158
+2%
|
2 149
0%
|
2 141
0%
|
2 199
+3%
|
2 177
-1%
|
2 887
+33%
|
3 006
+4%
|
2 857
-5%
|
2 884
+1%
|
2 585
-10%
|
2 641
+2%
|
2 775
+5%
|
2 792
+1%
|
2 240
-20%
|
1 873
-16%
|
1 552
-17%
|
1 398
-10%
|
1 418
+1%
|
1 541
+9%
|
1 707
+11%
|
1 768
+4%
|
2 007
+14%
|
1 832
-9%
|
1 868
+2%
|
1 774
-5%
|
1 921
+8%
|
2 047
+7%
|
1 937
-5%
|
2 009
+4%
|
1 694
-16%
|
1 836
+8%
|
1 942
+6%
|
1 979
+2%
|
2 048
+3%
|
2 019
-1%
|
2 103
+4%
|
2 186
+4%
|
2 137
-2%
|
|
| EPS (Diluted) |
63.48
N/A
|
49.62
-22%
|
52.58
+6%
|
54.06
+3%
|
58.89
+9%
|
64.48
+9%
|
66.24
+3%
|
69.27
+5%
|
73.56
+6%
|
73.2
0%
|
74.41
+2%
|
74.1
0%
|
74.58
+1%
|
75.82
+2%
|
75.06
-1%
|
99.55
+33%
|
104.69
+5%
|
98.51
-6%
|
99.44
+1%
|
90.05
-9%
|
91.99
+2%
|
96.64
+5%
|
97.24
+1%
|
78.03
-20%
|
65.23
-16%
|
54.08
-17%
|
48.71
-10%
|
49.4
+1%
|
53.66
+9%
|
59.45
+11%
|
61.57
+4%
|
69.92
+14%
|
63.88
-9%
|
65.72
+3%
|
62.4
-5%
|
67.6
+8%
|
72.04
+7%
|
68.15
-5%
|
70.56
+4%
|
59.31
-16%
|
64.4
+9%
|
67.98
+6%
|
69.29
+2%
|
71.21
+3%
|
70.45
-1%
|
74.26
+5%
|
78.68
+6%
|
76.93
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
