Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
I

Ichikawa Co Ltd
TSE:3513

Watchlist Manager
Ichikawa Co Ltd
TSE:3513
Watchlist
Price: 3 420 JPY 1.79%
Market Cap: ¥17B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+10%
5Y
+21%
10Y
+13%
Operating Income
+
3Y
+101%
5Y
+290%
10Y
+68%
Net Income
+
3Y
+53%
5Y
+176%
10Y
+74%

Earnings Waterfall
Ichikawa Co Ltd

Income Statement
Ichikawa Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 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 Sep-2025
Revenue
Interest Expense
15
0
0
15
0
0
11
0
0
19
0
0
20
0
0
21
0
0
35
81
122
162
166
157
151
146
139
133
128
122
117
113
109
104
99
95
90
86
82
78
74
70
67
60
51
42
33
25
20
16
13
13
13
12
12
13
14
14
14
14
14
14
13
11
10
23
22
22
22
7
6
6
6
7
8
7
7
9
0
0
Revenue
10 183
N/A
10 626
+4%
10 415
-2%
10 169
-2%
10 036
-1%
10 251
+2%
10 180
-1%
10 160
0%
10 201
+0%
10 305
+1%
10 708
+4%
10 710
+0%
10 797
+1%
10 236
-5%
9 539
-7%
8 452
-11%
8 387
-1%
8 121
-3%
8 644
+6%
8 592
-1%
8 929
+4%
12 244
+37%
12 116
-1%
11 858
-2%
11 636
-2%
11 554
-1%
11 460
-1%
11 517
+0%
11 688
+1%
11 753
+1%
11 882
+1%
12 227
+3%
12 451
+2%
12 462
+0%
12 565
+1%
12 430
-1%
12 612
+1%
12 591
0%
12 579
0%
12 626
+0%
12 189
-3%
12 043
-1%
11 667
-3%
11 590
-1%
11 548
0%
11 696
+1%
12 041
+3%
12 320
+2%
12 565
+2%
12 417
-1%
12 524
+1%
12 381
-1%
12 369
0%
12 358
0%
12 324
0%
12 034
-2%
11 963
-1%
11 946
0%
11 805
-1%
11 847
+0%
11 508
-3%
11 599
+1%
11 603
+0%
11 624
+0%
12 033
+4%
12 355
+3%
12 652
+2%
13 010
+3%
13 523
+4%
13 344
-1%
13 511
+1%
13 689
+1%
13 433
-2%
13 603
+1%
13 639
+0%
13 609
0%
14 158
+4%
13 947
-1%
14 080
+1%
14 278
+1%
Gross Profit
Cost of Revenue
(5 842)
(6 117)
(5 973)
(5 847)
(5 848)
(6 015)
(6 018)
(5 895)
(5 907)
(5 939)
(6 152)
(6 218)
(6 358)
(6 251)
(6 027)
(5 585)
(5 713)
(5 796)
(6 132)
(5 986)
(5 942)
(8 205)
(7 963)
(7 758)
(7 652)
(7 473)
(7 523)
(7 694)
(7 678)
(7 666)
(7 692)
(7 738)
(7 782)
(7 907)
(7 892)
(7 777)
(7 862)
(7 870)
(7 863)
(7 892)
(7 756)
(7 713)
(7 448)
(7 495)
(7 441)
(7 516)
(7 809)
(7 801)
(7 875)
(7 750)
(7 719)
(7 572)
(7 583)
(7 640)
(7 683)
(7 655)
(7 605)
(7 377)
(7 328)
(7 535)
(7 419)
(7 323)
(7 353)
(7 133)
(7 374)
(7 692)
(7 787)
(7 905)
(8 158)
(7 915)
(7 932)
(7 919)
(7 599)
(7 666)
(7 644)
(7 681)
(7 998)
(7 931)
(7 986)
(8 017)
Gross Profit
4 341
N/A
4 509
+4%
4 442
-1%
4 322
-3%
4 187
-3%
4 235
+1%
4 162
-2%
4 265
+2%
4 294
+1%
4 366
+2%
4 556
+4%
4 492
-1%
4 439
-1%
3 985
-10%
3 512
-12%
2 867
-18%
2 674
-7%
2 325
-13%
2 513
+8%
2 606
+4%
2 987
+15%
4 039
+35%
4 154
+3%
4 099
-1%
3 984
-3%
4 080
+2%
3 937
-3%
3 823
-3%
4 010
+5%
4 087
+2%
4 190
+3%
4 489
+7%
4 669
+4%
4 555
-2%
4 673
+3%
4 653
0%
4 751
+2%
4 720
-1%
4 716
0%
4 735
+0%
4 433
-6%
4 330
-2%
4 219
-3%
4 095
-3%
4 107
+0%
4 180
+2%
4 232
+1%
4 519
+7%
4 690
+4%
4 667
0%
4 805
+3%
4 809
+0%
4 786
0%
4 717
-1%
4 642
-2%
4 379
-6%
4 358
0%
4 569
+5%
4 477
-2%
4 311
-4%
4 089
-5%
4 276
+5%
4 249
-1%
4 492
+6%
4 659
+4%
4 663
+0%
4 865
+4%
5 105
+5%
5 366
+5%
5 429
+1%
5 580
+3%
5 770
+3%
5 834
+1%
5 937
+2%
5 995
+1%
5 928
-1%
6 160
+4%
6 016
-2%
6 094
+1%
6 261
+3%
Operating Income
Operating Expenses
(2 915)
(2 968)
(2 982)
(3 137)
(3 226)
(3 325)
(3 270)
(3 205)
(3 193)
(3 300)
(3 380)
(3 394)
(3 347)
(3 339)
(3 230)
(3 041)
(2 824)
(2 680)
(2 635)
(2 557)
(2 515)
(3 380)
(3 345)
(3 364)
(3 392)
(3 387)
(3 407)
(3 367)
(3 355)
(3 359)
(3 365)
(3 437)
(3 526)
(3 597)
(3 643)
(3 708)
(3 810)
(3 868)
(3 958)
(3 962)
(3 876)
(3 853)
(3 836)
(3 805)
(3 828)
(3 818)
(3 807)
(3 911)
(3 988)
(4 074)
(4 149)
(4 168)
(4 204)
(4 232)
(4 240)
(4 223)
(4 164)
(4 150)
(4 085)
(3 980)
(3 938)
(3 952)
(3 942)
(3 971)
(4 006)
(4 132)
(4 297)
(4 462)
(4 596)
(4 629)
(4 642)
(4 652)
(4 678)
(4 822)
(4 917)
(4 897)
(4 938)
(4 944)
(4 972)
(4 966)
Selling, General & Administrative
(2 915)
(2 968)
(2 982)
(3 137)
(3 226)
(3 325)
(3 270)
(3 168)
(3 193)
(3 300)
(3 376)
(3 394)
(3 319)
(3 331)
(3 155)
(2 965)
(2 743)
(2 596)
(2 550)
(2 469)
(2 428)
(2 877)
(3 257)
(3 305)
(3 363)
(2 936)
(3 407)
(3 367)
(3 354)
(2 956)
(3 365)
(3 437)
(3 526)
(3 168)
(3 643)
(3 707)
(3 810)
(3 323)
(3 958)
(3 963)
(3 876)
(3 333)
(3 817)
(3 805)
(3 828)
(3 327)
(3 807)
(3 911)
(3 988)
(3 576)
(4 149)
(4 169)
(4 204)
(4 139)
(4 240)
(4 223)
(4 164)
(3 702)
(4 085)
(3 980)
(3 938)
(3 490)
(3 942)
(3 971)
(4 006)
(3 682)
(4 297)
(4 462)
(4 596)
(4 176)
(4 640)
(4 649)
(4 676)
(4 361)
(4 869)
(4 896)
(4 936)
(4 519)
(4 965)
(4 964)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(388)
0
0
0
(337)
0
0
0
(310)
0
0
0
(357)
0
0
0
(357)
0
0
0
0
0
0
0
(413)
0
0
0
(410)
0
0
0
0
0
0
0
(328)
0
0
0
(333)
0
0
0
(318)
0
0
0
(330)
0
0
0
(334)
0
0
0
(324)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(28)
(49)
(76)
(76)
(81)
(85)
(85)
(88)
(87)
(116)
0
0
0
(114)
0
0
0
(94)
0
0
0
(72)
0
0
0
(63)
0
0
0
(76)
0
0
0
(78)
0
0
0
(88)
0
0
0
(94)
0
0
0
(119)
0
0
0
(129)
0
0
0
(131)
0
0
0
(122)
0
0
0
(125)
0
0
0
(99)
0
0
Other Operating Expenses
0
0
0
0
0
0
0
(37)
0
0
(4)
0
0
41
0
0
0
0
0
0
0
0
(87)
(59)
(29)
0
0
0
0
0
0
0
0
0
0
0
0
(125)
0
0
0
(444)
(19)
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)
(2)
(3)
(2)
(2)
(48)
(1)
(2)
(2)
(7)
0
Operating Income
1 426
N/A
1 541
+8%
1 460
-5%
1 184
-19%
961
-19%
911
-5%
891
-2%
1 060
+19%
1 101
+4%
1 066
-3%
1 176
+10%
1 098
-7%
1 092
-1%
646
-41%
281
-56%
(174)
N/A
(150)
+14%
(355)
-137%
(123)
+66%
50
N/A
473
+855%
658
+39%
809
+23%
736
-9%
592
-20%
694
+17%
530
-24%
456
-14%
655
+44%
728
+11%
825
+13%
1 052
+28%
1 143
+9%
958
-16%
1 031
+8%
946
-8%
941
0%
853
-9%
758
-11%
772
+2%
558
-28%
477
-14%
383
-20%
290
-24%
279
-4%
363
+30%
425
+17%
609
+43%
703
+15%
593
-16%
657
+11%
641
-2%
582
-9%
485
-17%
402
-17%
156
-61%
193
+24%
419
+117%
392
-6%
332
-15%
152
-54%
323
+113%
307
-5%
521
+70%
653
+25%
531
-19%
569
+7%
643
+13%
769
+20%
800
+4%
938
+17%
1 118
+19%
1 155
+3%
1 115
-3%
1 078
-3%
1 031
-4%
1 222
+19%
1 072
-12%
1 122
+5%
1 295
+15%
Pre-Tax Income
Interest Income Expense
8
11
16
19
22
30
39
40
44
219
214
212
64
522
548
493
17
(19)
(44)
(81)
(63)
(174)
(127)
(95)
(123)
(139)
(129)
(131)
(217)
(226)
(165)
(153)
(141)
(79)
(114)
(97)
(45)
8
(6)
(17)
26
54
(13)
(13)
4
(10)
40
47
33
64
104
120
163
121
118
124
93
104
99
271
293
253
247
57
56
26
140
174
184
201
179
180
103
137
130
3
120
96
25
151
Non-Reccuring Items
(167)
(197)
(197)
(212)
(209)
(153)
(83)
0
0
0
0
0
(26)
(148)
(150)
(133)
(12)
(10)
(154)
(116)
(266)
(536)
(372)
(418)
(272)
(22)
(110)
(166)
(102)
(3)
88
155
94
0
(9)
(12)
(12)
0
(14)
(28)
(9)
(26)
0
(47)
(23)
0
(1)
43
(5)
(59)
(57)
(61)
(62)
(36)
(22)
(19)
(17)
(37)
(8)
(95)
(123)
(97)
(93)
(8)
(2)
(37)
(37)
(36)
(12)
(11)
(9)
(8)
(12)
(49)
0
(45)
(40)
(5)
0
(10)
Gain/Loss on Disposition of Assets
(152)
(136)
(118)
(115)
(63)
(118)
(127)
(127)
(127)
(112)
(160)
(121)
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
(31)
(31)
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
(18)
0
0
0
(13)
0
0
0
0
0
0
Total Other Income
(7)
(55)
(61)
(67)
(28)
(20)
(68)
(80)
(122)
(58)
(96)
(39)
(172)
(31)
17
23
61
62
49
29
21
34
(18)
(9)
11
14
(6)
(26)
(48)
16
15
13
14
12
6
2
(5)
4
37
39
27
1
(5)
32
50
29
35
35
28
31
23
23
30
38
30
46
64
78
66
66
43
88
122
141
199
218
205
173
116
73
21
14
25
(36)
(52)
(53)
(50)
40
90
97
Pre-Tax Income
1 108
N/A
1 165
+5%
1 100
-6%
809
-27%
685
-15%
650
-5%
652
+0%
893
+37%
897
+0%
1 115
+24%
1 133
+2%
1 150
+1%
958
-17%
988
+3%
696
-30%
209
-70%
(84)
N/A
(322)
-282%
(272)
+16%
(118)
+57%
165
N/A
(17)
N/A
293
N/A
214
-27%
208
-3%
547
+163%
285
-48%
133
-53%
288
+117%
515
+79%
763
+48%
1 067
+40%
1 110
+4%
891
-20%
913
+2%
838
-8%
880
+5%
865
-2%
776
-10%
735
-5%
571
-22%
506
-11%
365
-28%
262
-28%
310
+18%
382
+23%
498
+31%
734
+47%
757
+3%
629
-17%
726
+15%
723
0%
713
-1%
607
-15%
528
-13%
307
-42%
334
+9%
564
+69%
549
-3%
574
+4%
366
-36%
568
+55%
583
+3%
711
+22%
906
+27%
738
-19%
877
+19%
953
+9%
1 057
+11%
1 045
-1%
1 129
+8%
1 304
+15%
1 271
-3%
1 154
-9%
1 156
+0%
936
-19%
1 252
+34%
1 203
-4%
1 237
+3%
1 533
+24%
Net Income
Tax Provision
(450)
(483)
(474)
(387)
(355)
(276)
(292)
(336)
(387)
(448)
(447)
(471)
(381)
(486)
(358)
(1 463)
(1 329)
(1 322)
(127)
33
29
114
206
16
108
60
29
84
(73)
(72)
(93)
(132)
(144)
(152)
(196)
(211)
(267)
(216)
(180)
(114)
(55)
(141)
(118)
(138)
(158)
(146)
(195)
(269)
(231)
(285)
(305)
(284)
(284)
(230)
(200)
(146)
(144)
(205)
(200)
(183)
(143)
(198)
(199)
(212)
(248)
(213)
(216)
(249)
(271)
(211)
(299)
(334)
(346)
(146)
(124)
(113)
(210)
(421)
(370)
(455)
Income from Continuing Operations
658
681
627
422
329
374
360
558
510
667
686
679
577
502
338
(1 254)
(1 414)
(1 644)
(399)
(85)
195
96
499
229
316
607
314
217
215
443
670
934
966
739
718
628
614
649
596
621
516
365
247
124
152
236
303
465
526
345
421
439
429
377
328
161
190
359
349
391
223
370
385
499
658
524
661
704
786
834
831
970
924
1 008
1 032
823
1 042
782
867
1 078
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
(12)
(11)
(11)
(4)
1
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
11
11
11
11
0
0
0
Net Income (Common)
658
N/A
681
+4%
627
-8%
422
-33%
329
-22%
374
+13%
360
-4%
558
+55%
510
-9%
667
+31%
686
+3%
679
-1%
577
-15%
502
-13%
338
-33%
(1 254)
N/A
(1 414)
-13%
(1 644)
-16%
(399)
+76%
(85)
+79%
195
N/A
96
-51%
499
+419%
229
-54%
316
+38%
607
+92%
314
-48%
217
-31%
215
-1%
443
+106%
670
+51%
934
+39%
966
+3%
739
-23%
718
-3%
628
-12%
614
-2%
649
+6%
596
-8%
621
+4%
516
-17%
365
-29%
247
-32%
124
-50%
152
+23%
236
+55%
303
+29%
465
+53%
526
+13%
345
-34%
421
+22%
432
+3%
417
-3%
366
-12%
317
-14%
157
-50%
191
+21%
358
+88%
348
-3%
391
+12%
222
-43%
370
+66%
384
+4%
499
+30%
658
+32%
524
-20%
661
+26%
704
+6%
785
+12%
833
+6%
829
0%
969
+17%
923
-5%
1 018
+10%
1 042
+2%
832
-20%
1 052
+26%
782
-26%
867
+11%
1 078
+24%
EPS (Diluted)
117.55
N/A
121.67
+4%
111.89
-8%
75.37
-33%
58.8
-22%
69.2
+18%
66.64
-4%
103.25
+55%
94.46
-9%
123.59
+31%
127.03
+3%
125.68
-1%
106.92
-15%
92.87
-13%
62.55
-33%
-232.2
N/A
-261.79
-13%
-304.46
-16%
-73.85
+76%
-15.81
+79%
36.01
N/A
19.2
-47%
92.35
+381%
42.46
-54%
58.53
+38%
121.4
+107%
58.12
-52%
40.11
-31%
39.79
-1%
88.6
+123%
124.14
+40%
173.03
+39%
178.81
+3%
147.8
-17%
132.88
-10%
125.6
-5%
127.83
+2%
129.81
+2%
124.06
-4%
129.35
+4%
107.5
-17%
76.46
-29%
52.44
-31%
25.81
-51%
31.7
+23%
49.59
+56%
63.16
+27%
96.81
+53%
109.6
+13%
72.51
-34%
87.66
+21%
89.93
+3%
87.75
-2%
77.03
-12%
66.77
-13%
34.32
-49%
41.73
+22%
77.68
+86%
76.21
-2%
85.41
+12%
48.57
-43%
80.81
+66%
83.98
+4%
109.06
+30%
143.63
+32%
114.46
-20%
144.41
+26%
153.78
+6%
171.53
+12%
181.96
+6%
181.17
0%
214.38
+18%
209.93
-2%
227.59
+8%
237.71
+4%
193.42
-19%
245.17
+27%
181.47
-26%
203.51
+12%
250.96
+23%

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 316,200+ 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.