S

Sansei Landic Co Ltd
TSE:3277

Watchlist Manager
Sansei Landic Co Ltd
TSE:3277
Watchlist
Price: 1 323 JPY -0.23% Market Closed
Market Cap: 11.4B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+61%
5Y
+31%
10Y
+165%
Operating Income
+
3Y
+111%
5Y
+97%
10Y
+248%
Net Income
+
3Y
+67%
5Y
+96%
10Y
+359%

Earnings Waterfall
Sansei Landic Co Ltd

Revenue
24B JPY
Cost of Revenue
-16.7B JPY
Gross Profit
7.3B JPY
Operating Expenses
-4.6B JPY
Operating Income
2.7B JPY
Other Expenses
-1.1B JPY
Net Income
1.6B JPY

Income Statement
Sansei Landic Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 Sep-2025
Revenue
Interest Expense
80
69
61
62
70
77
84
85
87
96
105
109
98
88
86
87
99
104
101
95
83
74
68
72
85
101
114
123
125
119
115
111
116
125
135
151
155
152
143
126
119
122
128
141
166
200
233
260
272
276
279
275
280
286
0
0
Revenue
8 042
N/A
8 016
0%
7 772
-3%
7 377
-5%
9 475
+28%
9 763
+3%
10 173
+4%
10 449
+3%
9 188
-12%
9 735
+6%
9 570
-2%
10 632
+11%
10 444
-2%
9 528
-9%
10 774
+13%
9 048
-16%
11 568
+28%
12 816
+11%
13 214
+3%
13 842
+5%
12 300
-11%
12 021
-2%
11 917
-1%
12 098
+2%
13 099
+8%
13 870
+6%
14 381
+4%
15 861
+10%
16 833
+6%
15 886
-6%
17 700
+11%
16 816
-5%
18 020
+7%
20 903
+16%
18 673
-11%
18 344
-2%
17 775
-3%
18 333
+3%
18 529
+1%
20 137
+9%
16 836
-16%
15 915
-5%
15 892
0%
14 899
-6%
15 533
+4%
17 575
+13%
19 348
+10%
23 737
+23%
23 269
-2%
23 989
+3%
24 281
+1%
25 154
+4%
25 620
+2%
27 262
+6%
27 140
0%
23 985
-12%
Gross Profit
Cost of Revenue
(5 557)
(5 704)
(5 754)
(5 527)
(7 061)
(7 408)
(7 606)
(7 580)
(6 254)
(6 163)
(5 968)
(6 965)
(7 055)
(6 650)
(7 392)
(5 937)
(7 798)
(8 651)
(9 206)
(9 611)
(8 344)
(8 386)
(7 989)
(8 119)
(8 566)
(9 062)
(9 307)
(10 792)
(12 028)
(11 235)
(12 849)
(11 986)
(12 902)
(15 421)
(13 965)
(13 823)
(13 788)
(13 943)
(14 142)
(15 154)
(12 468)
(11 594)
(11 147)
(10 165)
(10 486)
(11 659)
(13 208)
(16 925)
(16 927)
(18 127)
(18 497)
(19 263)
(19 318)
(19 640)
(19 474)
(16 710)
Gross Profit
2 485
N/A
2 312
-7%
2 018
-13%
1 850
-8%
2 415
+31%
2 355
-2%
2 567
+9%
2 868
+12%
2 934
+2%
3 572
+22%
3 603
+1%
3 667
+2%
3 389
-8%
2 878
-15%
3 382
+18%
3 112
-8%
3 769
+21%
4 165
+10%
4 008
-4%
4 231
+6%
3 957
-6%
3 635
-8%
3 929
+8%
3 979
+1%
4 532
+14%
4 807
+6%
5 075
+6%
5 069
0%
4 805
-5%
4 650
-3%
4 850
+4%
4 830
0%
5 119
+6%
5 481
+7%
4 709
-14%
4 521
-4%
3 986
-12%
4 389
+10%
4 387
0%
4 983
+14%
4 368
-12%
4 321
-1%
4 745
+10%
4 733
0%
5 047
+7%
5 916
+17%
6 140
+4%
6 812
+11%
6 342
-7%
5 862
-8%
5 784
-1%
5 891
+2%
6 302
+7%
7 623
+21%
7 667
+1%
7 275
-5%
Operating Income
Operating Expenses
(1 736)
(1 774)
(1 807)
(1 838)
(1 898)
(1 962)
(1 996)
(2 003)
(2 014)
(2 007)
(2 032)
(2 108)
(2 184)
(2 237)
(2 330)
(2 330)
(2 470)
(2 523)
(2 576)
(2 592)
(2 510)
(2 512)
(2 519)
(2 634)
(2 770)
(2 918)
(2 985)
(3 067)
(3 039)
(3 138)
(3 140)
(3 153)
(3 258)
(3 354)
(3 243)
(3 138)
(3 139)
(3 160)
(3 243)
(3 371)
(3 251)
(3 285)
(3 404)
(3 443)
(3 578)
(3 810)
(3 943)
(4 210)
(4 187)
(4 254)
(4 260)
(4 257)
(4 420)
(4 509)
(4 569)
(4 552)
Selling, General & Administrative
(1 735)
(1 774)
(1 807)
(1 838)
(1 898)
(1 962)
(1 996)
(2 003)
(2 014)
(2 007)
(2 032)
(2 109)
(2 184)
(2 237)
(2 330)
(2 330)
(2 470)
(2 523)
(2 576)
(2 592)
(2 510)
(2 512)
(2 519)
(2 634)
(2 770)
(2 854)
(2 985)
(3 030)
(3 039)
(3 059)
(3 112)
(3 161)
(3 258)
(3 354)
(3 243)
(3 138)
(3 139)
(3 163)
(3 246)
(3 374)
(3 251)
(3 285)
(3 404)
(3 443)
(3 578)
(3 776)
(3 928)
(4 210)
(4 187)
(4 254)
(4 260)
(4 257)
(4 420)
(4 504)
(4 569)
(4 552)
Other Operating Expenses
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)
(64)
0
(36)
(0)
(79)
(28)
8
(0)
0
0
0
(0)
3
3
3
(0)
0
0
0
0
(34)
(15)
(0)
(0)
0
(0)
0
(0)
(4)
0
0
Operating Income
749
N/A
538
-28%
211
-61%
13
-94%
517
+3 971%
393
-24%
572
+46%
865
+51%
920
+6%
1 565
+70%
1 571
+0%
1 558
-1%
1 205
-23%
641
-47%
1 052
+64%
782
-26%
1 300
+66%
1 642
+26%
1 432
-13%
1 640
+14%
1 446
-12%
1 123
-22%
1 409
+25%
1 345
-5%
1 762
+31%
1 890
+7%
2 090
+11%
2 002
-4%
1 766
-12%
1 512
-14%
1 711
+13%
1 677
-2%
1 861
+11%
2 127
+14%
1 466
-31%
1 383
-6%
847
-39%
1 229
+45%
1 144
-7%
1 612
+41%
1 118
-31%
1 036
-7%
1 342
+29%
1 290
-4%
1 469
+14%
2 106
+43%
2 197
+4%
2 601
+18%
2 155
-17%
1 608
-25%
1 524
-5%
1 634
+7%
1 883
+15%
3 114
+65%
3 097
-1%
2 723
-12%
Pre-Tax Income
Interest Income Expense
(79)
(69)
(61)
(61)
(69)
(77)
(83)
(84)
(86)
(94)
(103)
(107)
(96)
(86)
(84)
(86)
(98)
(104)
(101)
(95)
(83)
(74)
(68)
(72)
(85)
(101)
(114)
(123)
(125)
(119)
(115)
(111)
(116)
(125)
(135)
(151)
(155)
(152)
(143)
(126)
(119)
(122)
(128)
(141)
(166)
(200)
(233)
(260)
(272)
(276)
(279)
(275)
(280)
(283)
(287)
(311)
Non-Reccuring Items
(4)
(1)
(1)
(18)
(17)
(16)
(16)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(30)
(30)
(30)
(94)
0
(115)
(115)
(79)
0
0
0
0
0
0
0
(29)
0
0
0
0
0
(19)
(27)
(34)
0
0
(16)
(101)
(21)
(25)
(16)
(16)
0
0
0
Gain/Loss on Disposition of Assets
54
1
1
1
23
22
22
22
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
97
0
0
97
(16)
0
0
0
0
0
0
0
32
4
4
4
4
19
19
19
20
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
76
79
(39)
(38)
(11)
(8)
(10)
(26)
(24)
(46)
(45)
(44)
(64)
(46)
(43)
(22)
(5)
(5)
(40)
(40)
(35)
(32)
1
(7)
(9)
89
78
(16)
(6)
(31)
(0)
3
14
7
(31)
3
17
35
51
17
1
(2)
(13)
(21)
(20)
(26)
(105)
(110)
(26)
(108)
(26)
(8)
(1)
(11)
(9)
(26)
Pre-Tax Income
797
N/A
549
-31%
111
-80%
(103)
N/A
443
N/A
313
-29%
484
+55%
778
+61%
810
+4%
1 425
+76%
1 423
0%
1 407
-1%
1 044
-26%
509
-51%
925
+82%
674
-27%
1 196
+77%
1 534
+28%
1 292
-16%
1 505
+17%
1 329
-12%
987
-26%
1 313
+33%
1 236
-6%
1 672
+35%
1 878
+12%
1 939
+3%
1 846
-5%
1 539
-17%
1 362
-12%
1 596
+17%
1 569
-2%
1 759
+12%
2 009
+14%
1 300
-35%
1 235
-5%
712
-42%
1 116
+57%
1 056
-5%
1 507
+43%
1 004
-33%
932
-7%
1 202
+29%
1 121
-7%
1 270
+13%
1 880
+48%
1 860
-1%
2 216
+19%
1 756
-21%
1 204
-31%
1 194
-1%
1 335
+12%
1 585
+19%
2 820
+78%
2 801
-1%
2 386
-15%
Net Income
Tax Provision
(352)
(255)
(73)
11
(209)
(159)
(231)
(345)
(354)
(591)
(586)
(575)
(418)
(208)
(366)
(322)
(472)
(619)
(535)
(570)
(475)
(350)
(442)
(406)
(561)
(631)
(654)
(651)
(533)
(471)
(550)
(513)
(600)
(671)
(432)
(409)
(355)
(502)
(478)
(694)
(394)
(271)
(282)
(151)
(210)
(512)
(574)
(738)
(573)
(376)
(377)
(421)
(535)
(922)
(912)
(769)
Income from Continuing Operations
444
294
38
(93)
233
154
253
432
456
835
837
832
626
301
559
352
724
915
757
935
854
637
871
831
1 111
1 247
1 285
1 194
1 007
891
1 045
1 056
1 159
1 338
868
826
358
613
578
813
609
661
920
971
1 060
1 369
1 286
1 477
1 183
827
817
914
1 051
1 898
1 888
1 617
Net Income (Common)
444
N/A
294
-34%
38
-87%
(93)
N/A
233
N/A
154
-34%
253
+65%
432
+71%
456
+5%
835
+83%
837
+0%
832
-1%
626
-25%
301
-52%
559
+86%
352
-37%
724
+106%
915
+26%
757
-17%
935
+24%
854
-9%
637
-25%
871
+37%
831
-5%
1 111
+34%
1 247
+12%
1 285
+3%
1 194
-7%
1 007
-16%
891
-11%
1 045
+17%
1 056
+1%
1 159
+10%
1 338
+15%
868
-35%
826
-5%
358
-57%
613
+72%
578
-6%
813
+41%
609
-25%
661
+9%
920
+39%
971
+5%
1 060
+9%
1 369
+29%
1 286
-6%
1 477
+15%
1 183
-20%
827
-30%
817
-1%
914
+12%
1 051
+15%
1 898
+81%
1 888
-1%
1 617
-14%
EPS (Diluted)
74
N/A
42.53
-43%
5.53
-87%
-13.43
N/A
33.28
N/A
22.3
-33%
36.74
+65%
62.67
+71%
65.14
+4%
119.22
+83%
119.61
+0%
117.22
-2%
88.58
-24%
37.62
-58%
67.32
+79%
43.46
-35%
88.74
+104%
111.53
+26%
92.26
-17%
114.04
+24%
104.03
-9%
77.65
-25%
103.66
+33%
97.74
-6%
133.52
+37%
148.47
+11%
152.98
+3%
141.68
-7%
119.17
-16%
105.51
-11%
123.29
+17%
124.88
+1%
136.6
+9%
157.58
+15%
102.55
-35%
97.84
-5%
42.25
-57%
72.79
+72%
69.62
-4%
98.09
+41%
73.22
-25%
80.21
+10%
110.93
+38%
119
+7%
129.01
+8%
166.75
+29%
156.14
-6%
179.27
+15%
143.72
-20%
100.38
-30%
99.02
-1%
110.59
+12%
127.22
+15%
229.98
+81%
232.65
+1%
199.4
-14%

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 307,400+ 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

© 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.