Loadstar Capital KK
TSE:3482
Loadstar Capital KK
TSE:3482
Price:
3 090
JPY
-1.12%
Market Closed
Market Cap:
¥51B
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
|
Loadstar Capital KK
TSE:3482
|
JP |
|
Rli Corp
NYSE:RLI
|
US |
|
Akiba Holdings Co Ltd
TSE:6840
|
JP |
|
S
|
Socionext Inc
TSE:6526
|
JP |
|
Y
|
Yubico AB
STO:YUBICO
|
SE |
|
Ruifeng Power Group Company Ltd
HKEX:2025
|
CN |
|
EMCOR Group Inc
NYSE:EME
|
US |
|
Morganite Crucible (India) Ltd
BSE:523160
|
IN |
|
Business Warrior Corp
OTC:BZWR
|
US |
|
H
|
Hangzhou Fortune Gas Cryogenic Group Co Ltd
SSE:603173
|
CN |
|
Orla Mining Ltd
TSX:OLA
|
CA |
|
Westwing Group SE
XETRA:WEW
|
DE |
|
M
|
Misawa & Co Ltd
TSE:3169
|
JP |
|
Onthemarket PLC
LSE:OTMP
|
UK |
|
Kamux Oyj
OTC:KMUXF
|
FI |
|
Blue Owl Capital Inc
NYSE:OWL
|
US |
|
Ningbo Jifeng Auto Parts Co Ltd
SSE:603997
|
CN |
|
A
|
Asgent Inc
TSE:4288
|
JP |
|
M
|
Mexco Energy Corp
AMEX:MXC
|
US |
|
B
|
Bezeq Israeli Telecommunication Corp Ltd
TASE:BEZQ
|
IL |
|
M
|
Media Prima Bhd
KLSE:MEDIA
|
MY |
Income Statement
Earnings Waterfall
Loadstar Capital KK
Loadstar Capital KK
Income Statement
Loadstar Capital KK
Loadstar Capital KK
Currency: JPY
| 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 |
158
|
170
|
187
|
200
|
205
|
214
|
219
|
226
|
225
|
251
|
273
|
297
|
328
|
324
|
316
|
311
|
311
|
328
|
351
|
372
|
412
|
461
|
504
|
534
|
556
|
604
|
716
|
863
|
0
|
0
|
1 288
|
|
| Revenue |
10 573
N/A
|
11 263
+7%
|
9 670
-14%
|
12 494
+29%
|
11 935
-4%
|
13 952
+17%
|
15 116
+8%
|
14 795
-2%
|
17 873
+21%
|
16 903
-5%
|
16 979
+0%
|
15 910
-6%
|
16 827
+6%
|
16 649
-1%
|
17 920
+8%
|
18 365
+2%
|
21 510
+17%
|
20 326
-6%
|
23 637
+16%
|
24 182
+2%
|
24 628
+2%
|
31 519
+28%
|
28 726
-9%
|
32 701
+14%
|
29 402
-10%
|
29 184
-1%
|
34 421
+18%
|
37 305
+8%
|
40 006
+7%
|
39 002
-3%
|
44 633
+14%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 808)
|
(7 945)
|
(6 401)
|
(8 478)
|
(8 008)
|
(9 786)
|
(10 378)
|
(10 334)
|
(12 104)
|
(11 139)
|
(11 346)
|
(10 003)
|
(10 637)
|
(9 982)
|
(10 964)
|
(11 001)
|
(12 485)
|
(11 818)
|
(14 276)
|
(15 002)
|
(16 182)
|
(20 976)
|
(18 655)
|
(21 125)
|
(18 859)
|
(16 690)
|
(21 070)
|
(20 865)
|
(23 754)
|
(25 937)
|
(29 185)
|
|
| Gross Profit |
2 765
N/A
|
3 318
+20%
|
3 269
-1%
|
4 016
+23%
|
3 927
-2%
|
4 166
+6%
|
4 738
+14%
|
4 461
-6%
|
5 769
+29%
|
5 764
0%
|
5 633
-2%
|
5 907
+5%
|
6 190
+5%
|
6 667
+8%
|
6 956
+4%
|
7 364
+6%
|
9 025
+23%
|
8 508
-6%
|
9 361
+10%
|
9 180
-2%
|
8 446
-8%
|
10 543
+25%
|
10 071
-4%
|
11 576
+15%
|
10 543
-9%
|
12 494
+19%
|
13 351
+7%
|
16 440
+23%
|
16 252
-1%
|
13 065
-20%
|
15 448
+18%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(683)
|
(815)
|
(877)
|
(980)
|
(1 061)
|
(1 056)
|
(1 085)
|
(1 099)
|
(1 131)
|
(1 145)
|
(1 149)
|
(1 180)
|
(1 226)
|
(1 284)
|
(1 338)
|
(1 467)
|
(1 554)
|
(1 653)
|
(1 816)
|
(1 830)
|
(1 899)
|
(1 908)
|
(1 822)
|
(1 764)
|
(1 731)
|
(1 798)
|
(1 904)
|
(2 084)
|
(2 131)
|
(2 059)
|
(2 033)
|
|
| Selling, General & Administrative |
(683)
|
(814)
|
(876)
|
(979)
|
(1 061)
|
(1 055)
|
(1 084)
|
(1 098)
|
(1 129)
|
(1 144)
|
(1 148)
|
(1 178)
|
(1 224)
|
(1 283)
|
(1 337)
|
(1 467)
|
(1 554)
|
(1 652)
|
(1 816)
|
(1 830)
|
(1 899)
|
(1 908)
|
(1 821)
|
(1 762)
|
(1 729)
|
(1 798)
|
(1 903)
|
(2 084)
|
(2 132)
|
(2 057)
|
(2 033)
|
|
| Other Operating Expenses |
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
(1)
|
0
|
1
|
(2)
|
0
|
|
| Operating Income |
2 082
N/A
|
2 503
+20%
|
2 392
-4%
|
3 036
+27%
|
2 866
-6%
|
3 110
+9%
|
3 653
+17%
|
3 362
-8%
|
4 638
+38%
|
4 619
0%
|
4 484
-3%
|
4 727
+5%
|
4 964
+5%
|
5 383
+8%
|
5 618
+4%
|
5 897
+5%
|
7 471
+27%
|
6 855
-8%
|
7 545
+10%
|
7 350
-3%
|
6 547
-11%
|
8 635
+32%
|
8 249
-4%
|
9 812
+19%
|
8 812
-10%
|
10 696
+21%
|
11 447
+7%
|
14 356
+25%
|
14 121
-2%
|
11 006
-22%
|
13 415
+22%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
(263)
|
(320)
|
(355)
|
(408)
|
(441)
|
(455)
|
(486)
|
(506)
|
(508)
|
(521)
|
(526)
|
(524)
|
(555)
|
(574)
|
(592)
|
(524)
|
(507)
|
(512)
|
(503)
|
(622)
|
(685)
|
(742)
|
(808)
|
(890)
|
(942)
|
(1 034)
|
(1 234)
|
(1 364)
|
(1 569)
|
(1 763)
|
(1 844)
|
|
| Non-Reccuring Items |
(14)
|
(28)
|
(39)
|
(71)
|
(92)
|
(79)
|
(16)
|
8
|
35
|
9
|
(26)
|
(8)
|
(23)
|
20
|
28
|
43
|
73
|
59
|
104
|
40
|
(188)
|
46
|
(112)
|
(17)
|
212
|
(94)
|
97
|
211
|
121
|
307
|
362
|
|
| Total Other Income |
(14)
|
(22)
|
(70)
|
(118)
|
(120)
|
(147)
|
(147)
|
(73)
|
(141)
|
(108)
|
(18)
|
(34)
|
33
|
34
|
(23)
|
(13)
|
(67)
|
(60)
|
(82)
|
(142)
|
(201)
|
(202)
|
(177)
|
(204)
|
(91)
|
(255)
|
(255)
|
(266)
|
(329)
|
(198)
|
(260)
|
|
| Pre-Tax Income |
1 791
N/A
|
2 133
+19%
|
1 928
-10%
|
2 439
+27%
|
2 213
-9%
|
2 429
+10%
|
3 004
+24%
|
2 791
-7%
|
4 024
+44%
|
3 999
-1%
|
3 914
-2%
|
4 161
+6%
|
4 419
+6%
|
4 863
+10%
|
5 031
+3%
|
5 403
+7%
|
6 970
+29%
|
6 342
-9%
|
7 064
+11%
|
6 626
-6%
|
5 473
-17%
|
7 737
+41%
|
7 152
-8%
|
8 701
+22%
|
7 991
-8%
|
9 313
+17%
|
10 055
+8%
|
12 937
+29%
|
12 344
-5%
|
9 352
-24%
|
11 673
+25%
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
(535)
|
(641)
|
(569)
|
(726)
|
(653)
|
(719)
|
(927)
|
(862)
|
(1 241)
|
(1 236)
|
(1 214)
|
(1 294)
|
(1 377)
|
(1 515)
|
(1 565)
|
(1 681)
|
(2 161)
|
(1 981)
|
(2 221)
|
(2 102)
|
(1 764)
|
(2 463)
|
(2 268)
|
(2 753)
|
(2 535)
|
(2 949)
|
(3 184)
|
(4 070)
|
(3 900)
|
(2 964)
|
(3 695)
|
|
| Income from Continuing Operations |
1 256
|
1 492
|
1 359
|
1 713
|
1 560
|
1 710
|
2 077
|
1 929
|
2 783
|
2 763
|
2 700
|
2 867
|
3 042
|
3 348
|
3 466
|
3 722
|
4 809
|
4 361
|
4 843
|
4 524
|
3 709
|
5 274
|
4 884
|
5 948
|
5 456
|
6 364
|
6 871
|
8 867
|
8 444
|
6 388
|
7 978
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
1 255
N/A
|
1 492
+19%
|
1 359
-9%
|
1 713
+26%
|
1 560
-9%
|
1 710
+10%
|
2 077
+21%
|
1 929
-7%
|
2 783
+44%
|
2 762
-1%
|
2 700
-2%
|
2 867
+6%
|
3 042
+6%
|
3 348
+10%
|
3 465
+3%
|
3 721
+7%
|
4 809
+29%
|
4 360
-9%
|
4 843
+11%
|
4 525
-7%
|
3 708
-18%
|
5 274
+42%
|
4 883
-7%
|
5 946
+22%
|
5 455
-8%
|
6 363
+17%
|
6 871
+8%
|
8 867
+29%
|
8 444
-5%
|
6 389
-24%
|
7 976
+25%
|
|
| EPS (Diluted) |
58.64
N/A
|
69.71
+19%
|
63.47
-9%
|
79.99
+26%
|
72.6
-9%
|
79.69
+10%
|
96.75
+21%
|
89.68
-7%
|
165.74
+85%
|
168.33
+2%
|
151.63
-10%
|
172.68
+14%
|
182.47
+6%
|
200.95
+10%
|
208.28
+4%
|
225.09
+8%
|
294.11
+31%
|
265.22
-10%
|
294.58
+11%
|
275.66
-6%
|
225.49
-18%
|
319.36
+42%
|
296.19
-7%
|
356.51
+20%
|
322.3
-10%
|
377.66
+17%
|
408.19
+8%
|
525.26
+29%
|
499.38
-5%
|
376.37
-25%
|
470.68
+25%
|
|
Switch to:
Switch to:
See Also
Discover More
