Superbag Co Ltd
TSE:3945

Watchlist Manager
Superbag Co Ltd Logo
Superbag Co Ltd
TSE:3945
Watchlist
Price: 2 817 JPY 1.84% Market Closed
Market Cap: 4.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+12%
5Y
-6%
10Y
-21%
Operating Income
+
3Y
-
5Y
+95%
10Y
+461%
Net Income
+
3Y
-
5Y
+589%
10Y
+1 106%

Earnings Waterfall
Superbag Co Ltd

Revenue
27.9B JPY
Cost of Revenue
-22.3B JPY
Gross Profit
5.5B JPY
Operating Expenses
-4.7B JPY
Operating Income
864m JPY
Other Expenses
101m JPY
Net Income
965m JPY

Income Statement
Superbag 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
33
0
0
32
0
0
34
0
0
36
0
0
34
0
0
31
0
0
29
61
92
120
118
114
113
112
110
110
107
104
101
100
98
98
99
102
107
106
105
103
101
102
97
92
88
86
88
88
86
84
83
83
85
88
91
93
97
98
98
98
96
95
96
99
100
100
98
92
90
88
87
85
82
80
78
75
72
69
0
0
Revenue
29 576
N/A
29 672
+0%
29 992
+1%
30 436
+1%
30 882
+1%
31 137
+1%
31 621
+2%
32 166
+2%
32 766
+2%
32 767
+0%
32 481
-1%
32 403
0%
32 196
-1%
32 075
0%
31 641
-1%
30 201
-5%
28 818
-5%
26 938
-7%
26 371
-2%
26 139
-1%
26 049
0%
33 345
+28%
33 222
0%
33 062
0%
33 307
+1%
33 597
+1%
33 976
+1%
34 182
+1%
34 396
+1%
34 539
+0%
34 689
+0%
35 042
+1%
35 389
+1%
35 899
+1%
35 836
0%
35 606
-1%
35 565
0%
35 319
-1%
35 290
0%
35 489
+1%
35 189
-1%
35 170
0%
34 929
-1%
34 475
-1%
33 928
-2%
33 495
-1%
33 334
0%
33 198
0%
33 239
+0%
33 082
0%
32 902
-1%
32 856
0%
32 969
+0%
32 995
+0%
33 144
+0%
32 781
-1%
32 206
-2%
31 895
-1%
30 578
-4%
29 566
-3%
27 508
-7%
26 253
-5%
25 723
-2%
25 195
-2%
25 451
+1%
25 134
-1%
24 956
-1%
24 923
0%
24 952
+0%
25 253
+1%
25 537
+1%
25 900
+1%
26 462
+2%
26 837
+1%
27 286
+2%
27 469
+1%
27 523
+0%
27 579
+0%
27 734
+1%
27 888
+1%
Gross Profit
Cost of Revenue
(24 929)
(25 245)
(25 709)
(26 092)
(26 384)
(26 625)
(27 157)
(27 751)
(28 305)
(28 317)
(28 114)
(28 033)
(27 788)
(27 616)
(27 120)
(25 635)
(24 176)
(22 296)
(21 893)
(21 631)
(21 565)
(27 677)
(27 610)
(27 699)
(28 065)
(28 325)
(28 664)
(28 843)
(29 143)
(29 322)
(29 557)
(29 968)
(30 376)
(30 980)
(30 960)
(30 803)
(30 823)
(30 418)
(30 320)
(30 415)
(30 004)
(29 699)
(29 225)
(28 436)
(27 635)
(27 381)
(27 246)
(27 223)
(27 328)
(27 307)
(27 282)
(27 371)
(27 606)
(27 617)
(27 663)
(27 203)
(26 413)
(25 903)
(24 686)
(23 805)
(22 225)
(21 371)
(21 078)
(20 752)
(21 073)
(20 869)
(20 684)
(20 594)
(20 400)
(20 456)
(20 542)
(20 721)
(21 145)
(21 421)
(21 797)
(21 954)
(22 004)
(22 074)
(22 205)
(22 341)
Gross Profit
4 647
N/A
4 427
-5%
4 283
-3%
4 344
+1%
4 498
+4%
4 512
+0%
4 464
-1%
4 415
-1%
4 461
+1%
4 450
0%
4 367
-2%
4 370
+0%
4 408
+1%
4 458
+1%
4 520
+1%
4 565
+1%
4 641
+2%
4 641
N/A
4 477
-4%
4 508
+1%
4 484
-1%
5 668
+26%
5 612
-1%
5 363
-4%
5 242
-2%
5 272
+1%
5 311
+1%
5 338
+1%
5 252
-2%
5 217
-1%
5 131
-2%
5 073
-1%
5 012
-1%
4 919
-2%
4 876
-1%
4 803
-1%
4 742
-1%
4 901
+3%
4 970
+1%
5 074
+2%
5 185
+2%
5 471
+6%
5 704
+4%
6 039
+6%
6 293
+4%
6 114
-3%
6 088
0%
5 975
-2%
5 911
-1%
5 775
-2%
5 620
-3%
5 485
-2%
5 363
-2%
5 378
+0%
5 481
+2%
5 578
+2%
5 793
+4%
5 992
+3%
5 892
-2%
5 761
-2%
5 283
-8%
4 882
-8%
4 645
-5%
4 443
-4%
4 378
-1%
4 265
-3%
4 272
+0%
4 329
+1%
4 552
+5%
4 797
+5%
4 995
+4%
5 179
+4%
5 317
+3%
5 416
+2%
5 489
+1%
5 515
+0%
5 519
+0%
5 505
0%
5 529
+0%
5 547
+0%
Operating Income
Operating Expenses
(4 369)
(4 385)
(4 357)
(4 333)
(4 350)
(4 385)
(4 412)
(4 402)
(4 386)
(4 352)
(4 337)
(4 316)
(4 306)
(4 282)
(4 240)
(4 135)
(4 010)
(3 960)
(3 941)
(3 960)
(3 949)
(5 187)
(5 187)
(5 171)
(5 152)
(5 141)
(5 157)
(5 175)
(5 183)
(5 196)
(5 202)
(5 212)
(5 224)
(5 196)
(5 153)
(5 078)
(4 989)
(4 919)
(4 905)
(4 920)
(4 932)
(5 170)
(5 207)
(5 240)
(5 319)
(5 196)
(5 236)
(5 319)
(5 407)
(5 455)
(5 514)
(5 531)
(5 576)
(5 584)
(5 568)
(5 535)
(5 498)
(5 515)
(5 441)
(5 317)
(5 149)
(5 019)
(4 924)
(4 885)
(4 839)
(4 761)
(4 640)
(4 537)
(4 426)
(4 347)
(4 317)
(4 285)
(4 298)
(4 382)
(4 455)
(4 528)
(4 580)
(4 604)
(4 639)
(4 683)
Selling, General & Administrative
(4 369)
(4 385)
(4 357)
(4 333)
(4 349)
(4 385)
(4 412)
(4 403)
(4 386)
(4 352)
(4 336)
(4 316)
(4 305)
(4 282)
(4 239)
(4 136)
(4 011)
(3 961)
(3 940)
(3 958)
(3 946)
(5 187)
(5 184)
(5 169)
(5 150)
(5 141)
(5 156)
(5 174)
(5 184)
(5 196)
(5 203)
(5 213)
(5 225)
(5 196)
(5 154)
(5 080)
(4 990)
(4 918)
(4 905)
(4 920)
(4 930)
(5 169)
(5 204)
(5 237)
(5 318)
(5 195)
(5 236)
(5 317)
(5 407)
(5 454)
(5 514)
(5 532)
(5 575)
(5 584)
(5 568)
(5 536)
(5 498)
(5 514)
(5 439)
(5 315)
(5 148)
(5 019)
(4 925)
(4 885)
(4 838)
(4 761)
(4 639)
(4 537)
(4 426)
(4 345)
(4 315)
(4 282)
(4 297)
(4 381)
(4 455)
(4 527)
(4 577)
(4 602)
(4 637)
(4 681)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
(3)
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
(1)
0
0
(2)
(1)
(3)
(3)
0
(1)
0
(2)
0
(1)
0
0
(1)
0
0
1
0
(1)
(2)
(2)
0
0
1
0
(1)
0
(1)
0
0
(2)
(2)
(3)
(1)
(1)
0
(1)
(3)
(2)
0
(2)
Operating Income
278
N/A
42
-85%
(74)
N/A
11
N/A
148
+1 245%
127
-14%
52
-59%
13
-75%
75
+477%
98
+31%
30
-69%
54
+80%
103
+91%
178
+73%
282
+58%
431
+53%
631
+46%
681
+8%
536
-21%
548
+2%
535
-2%
481
-10%
425
-12%
192
-55%
90
-53%
131
+46%
154
+18%
163
+6%
68
-58%
21
-69%
(71)
N/A
(139)
-96%
(211)
-52%
(277)
-31%
(277)
N/A
(275)
+1%
(247)
+10%
(18)
+93%
65
N/A
154
+137%
253
+64%
301
+19%
497
+65%
799
+61%
974
+22%
918
-6%
852
-7%
656
-23%
504
-23%
320
-37%
106
-67%
(46)
N/A
(213)
-363%
(206)
+3%
(87)
+58%
43
N/A
295
+586%
477
+62%
451
-5%
444
-2%
134
-70%
(137)
N/A
(279)
-104%
(442)
-58%
(461)
-4%
(496)
-8%
(368)
+26%
(208)
+43%
126
N/A
450
+257%
678
+51%
894
+32%
1 019
+14%
1 034
+1%
1 034
N/A
987
-5%
939
-5%
901
-4%
890
-1%
864
-3%
Pre-Tax Income
Interest Income Expense
1
(69)
(7)
(4)
5
(65)
(77)
(53)
(12)
0
(16)
(33)
(49)
(63)
(65)
(39)
(42)
(60)
(66)
(59)
(49)
(84)
(88)
(80)
(83)
(56)
(55)
(73)
(42)
72
118
167
290
380
324
307
206
55
99
92
41
(52)
(101)
(144)
(169)
(152)
(105)
(69)
(18)
(21)
(10)
(10)
(6)
(18)
(19)
(23)
(38)
(42)
(42)
(37)
(36)
116
110
105
102
(48)
(58)
(35)
(7)
10
14
15
34
25
47
59
97
354
375
404
Non-Reccuring Items
(4)
(83)
(104)
(64)
9
35
6
5
3
(14)
(14)
(11)
(3)
(1)
(8)
(5)
(8)
(14)
(9)
(16)
(4)
(1)
(5)
(75)
(80)
(1)
10
90
92
45
46
43
(179)
(225)
(234)
(18)
210
222
219
4
1
(6)
(8)
(26)
(19)
(24)
(16)
(3)
(12)
(10)
(16)
(11)
(11)
(912)
(903)
(905)
(904)
(8)
(173)
(220)
(217)
(174)
31
97
(311)
(586)
(625)
(648)
(243)
(6)
(8)
(2)
(1)
(1)
(1)
(1)
(2)
(286)
(298)
(310)
Gain/Loss on Disposition of Assets
0
0
(1)
0
0
0
0
2
(1)
(1)
12
13
14
1
4
3
1
1
2
3
3
3
4
4
4
4
8
9
10
10
8
9
9
7
8
7
6
6
6
6
7
0
1
0
0
6
4
6
7
26
26
26
26
22
22
21
19
68
66
64
0
1
(5)
399
397
411
417
17
24
8
9
5
0
0
0
0
0
0
0
0
Total Other Income
(21)
(26)
53
64
54
88
101
88
20
(3)
27
101
119
110
44
38
32
31
24
17
11
50
61
66
70
63
59
58
55
38
35
43
90
113
85
77
31
2
6
8
13
16
7
5
3
27
31
33
37
41
39
64
72
69
66
41
33
34
31
30
89
35
44
46
58
41
32
23
5
12
14
24
33
30
26
30
15
65
65
54
Pre-Tax Income
254
N/A
(136)
N/A
(132)
+3%
7
N/A
216
+2 986%
185
-14%
82
-56%
53
-35%
85
+60%
80
-6%
40
-50%
124
+210%
185
+49%
225
+22%
258
+15%
427
+66%
615
+44%
639
+4%
488
-24%
492
+1%
495
+1%
449
-9%
396
-12%
106
-73%
0
N/A
140
N/A
177
+26%
247
+40%
183
-26%
186
+2%
136
-27%
122
-10%
(3)
N/A
(3)
N/A
(96)
-3 100%
96
N/A
205
+114%
267
+30%
395
+48%
264
-33%
315
+19%
259
-18%
396
+53%
634
+60%
789
+24%
775
-2%
766
-1%
623
-19%
518
-17%
356
-31%
145
-59%
23
-84%
(132)
N/A
(1 045)
-692%
(921)
+12%
(823)
+11%
(595)
+28%
529
N/A
333
-37%
281
-16%
(30)
N/A
(159)
-430%
(98)
+38%
206
N/A
(215)
N/A
(678)
-215%
(602)
+11%
(851)
-41%
(95)
+89%
474
N/A
707
+49%
936
+32%
1 085
+16%
1 088
+0%
1 106
+2%
1 075
-3%
1 049
-2%
1 034
-1%
1 032
0%
1 012
-2%
Net Income
Tax Provision
(159)
2
1
(40)
(117)
(91)
(62)
(54)
(72)
(73)
(43)
(86)
(25)
(47)
(65)
(194)
(280)
(291)
(242)
(230)
(213)
(200)
(189)
(87)
(70)
(115)
(109)
(136)
(92)
(87)
(86)
(80)
(25)
(36)
(5)
(84)
(122)
(152)
(203)
(183)
(159)
(114)
(118)
(144)
(211)
(210)
(220)
(191)
(158)
(128)
(109)
(59)
(6)
126
133
98
25
(155)
(79)
(114)
(13)
(234)
(324)
(372)
(319)
(35)
(25)
39
(58)
0
(35)
(56)
(60)
(223)
(253)
(263)
(336)
(60)
(54)
(48)
Income from Continuing Operations
95
(133)
(131)
(33)
98
94
20
0
13
7
(4)
38
160
179
192
232
334
347
246
262
283
249
206
18
(72)
26
67
110
91
99
51
43
(27)
(39)
(101)
12
83
115
192
81
156
145
278
490
578
565
546
432
360
228
36
(36)
(138)
(919)
(788)
(725)
(570)
374
254
167
(43)
(393)
(422)
(166)
(534)
(713)
(627)
(812)
(153)
474
672
880
1 025
865
853
812
713
974
978
964
Income to Minority Interest
15
13
11
9
8
12
12
11
8
5
(1)
0
2
5
6
4
8
7
10
3
(2)
(2)
2
7
6
(4)
(10)
(10)
(5)
(4)
0
2
1
11
11
11
9
(2)
2
1
3
(3)
(14)
(25)
(31)
(21)
(23)
(21)
(21)
(17)
(7)
(4)
(9)
(14)
(23)
(23)
(21)
(23)
(20)
(27)
(17)
9
23
(15)
51
71
58
106
38
0
0
0
0
0
0
1
1
1
1
0
Net Income (Common)
105
N/A
(124)
N/A
(121)
+2%
(28)
+77%
105
N/A
101
-4%
28
-72%
5
-82%
19
+280%
11
-42%
(6)
N/A
35
N/A
159
+354%
180
+13%
199
+11%
237
+19%
342
+44%
354
+4%
255
-28%
266
+4%
281
+6%
247
-12%
208
-16%
24
-88%
(67)
N/A
22
N/A
57
+159%
100
+75%
86
-14%
95
+10%
51
-46%
44
-14%
(26)
N/A
(28)
-8%
(88)
-214%
25
N/A
92
+268%
112
+22%
191
+71%
80
-58%
158
+98%
140
-11%
261
+86%
462
+77%
544
+18%
543
0%
522
-4%
411
-21%
338
-18%
209
-38%
27
-87%
(41)
N/A
(149)
-263%
(933)
-526%
(809)
+13%
(750)
+7%
(591)
+21%
351
N/A
233
-34%
140
-40%
(59)
N/A
(383)
-549%
(398)
-4%
(179)
+55%
(482)
-169%
(642)
-33%
(569)
+11%
(706)
-24%
(116)
+84%
473
N/A
671
+42%
879
+31%
1 025
+17%
866
-16%
854
-1%
814
-5%
714
-12%
976
+37%
979
+0%
965
-1%
EPS (Diluted)
52.5
N/A
-62
N/A
-60.5
+2%
-28
+54%
52.5
N/A
50.5
-4%
14
-72%
2.5
-82%
19
+660%
5.5
-71%
-3
N/A
17.5
N/A
79.5
+354%
90
+13%
99.5
+11%
118.5
+19%
171
+44%
177
+4%
127.5
-28%
133
+4%
140.5
+6%
123.5
-12%
104
-16%
12
-88%
-33.5
N/A
11
N/A
28.5
+159%
50
+75%
43
-14%
47.5
+10%
25.5
-46%
22
-14%
-13
N/A
-14
-8%
-44
-214%
12.5
N/A
46
+268%
73.16
+59%
95.5
+31%
40
-58%
79
+98%
91.47
+16%
130.5
+43%
231
+77%
272
+18%
354.88
+30%
261
-26%
205.5
-21%
169
-18%
136.64
-19%
17.65
-87%
-26.81
N/A
-97.44
-263%
-610.13
-526%
-529.07
+13%
-490.56
+7%
-386.59
+21%
229.59
N/A
152.41
-34%
91.59
-40%
-38.6
N/A
-250.57
-549%
-260.4
-4%
-117.11
+55%
-315.36
-169%
-420.05
-33%
-372.31
+11%
-461.94
-24%
-75.9
+84%
309.5
N/A
439.09
+42%
575.25
+31%
670.82
+17%
570.76
-15%
576.52
+1%
549.11
-5%
481.44
-12%
658.37
+37%
660.09
+0%
649.83
-2%

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.