S

Sakai Chemical Industry Co Ltd
TSE:4078

Watchlist Manager
Sakai Chemical Industry Co Ltd
TSE:4078
Watchlist
Price: 3 325 JPY 2.15% Market Closed
Market Cap: 56.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
0%
5Y
-1%
10Y
-5%
Operating Income
+
3Y
+5%
5Y
+79%
10Y
+66%
Net Income
+
3Y
-4%
5Y
+212%
10Y
+136%

Earnings Waterfall
Sakai Chemical Industry Co Ltd

Revenue
82.9B JPY
Cost of Revenue
-61.9B JPY
Gross Profit
21B JPY
Operating Expenses
-14.2B JPY
Operating Income
6.8B JPY
Other Expenses
-558m JPY
Net Income
6.2B JPY

Income Statement
Sakai Chemical Industry 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
45
0
0
36
0
0
33
0
0
40
0
0
49
0
0
48
0
0
61
85
124
163
140
153
150
147
145
145
146
145
143
140
127
124
121
119
125
121
118
115
116
118
117
115
108
101
99
97
98
95
91
88
86
91
90
89
86
83
82
81
81
89
88
87
88
73
72
72
70
76
80
93
107
116
128
130
131
140
0
0
Revenue
60 673
N/A
61 794
+2%
62 395
+1%
62 248
0%
62 223
0%
62 869
+1%
64 773
+3%
66 311
+2%
68 946
+4%
71 560
+4%
73 054
+2%
74 600
+2%
74 165
-1%
73 335
-1%
69 590
-5%
64 362
-8%
61 308
-5%
60 350
-2%
64 006
+6%
65 564
+2%
66 338
+1%
87 221
+31%
85 899
-2%
83 517
-3%
80 704
-3%
79 113
-2%
78 303
-1%
78 811
+1%
79 221
+1%
79 673
+1%
79 440
0%
81 329
+2%
83 785
+3%
86 141
+3%
87 647
+2%
86 969
-1%
87 535
+1%
86 973
-1%
87 027
+0%
87 654
+1%
86 072
-2%
85 520
-1%
84 137
-2%
82 549
-2%
82 964
+1%
83 938
+1%
85 275
+2%
86 354
+1%
87 346
+1%
87 223
0%
86 467
-1%
88 039
+2%
89 448
+2%
89 541
+0%
90 848
+1%
89 789
-1%
88 021
-2%
87 177
-1%
85 455
-2%
83 426
-2%
83 686
+0%
84 918
+1%
84 036
-1%
84 579
+1%
81 941
-3%
80 135
-2%
81 958
+2%
82 924
+1%
84 271
+2%
83 861
0%
83 547
0%
81 638
-2%
80 857
-1%
82 105
+2%
82 888
+1%
83 508
+1%
84 917
+2%
84 409
-1%
82 676
-2%
82 888
+0%
Gross Profit
Cost of Revenue
(44 348)
(44 867)
(45 794)
(45 981)
(46 564)
(46 842)
(48 437)
(49 418)
(51 340)
(53 678)
(55 486)
(57 662)
(57 823)
(57 694)
(54 736)
(50 639)
(47 490)
(46 345)
(48 538)
(49 636)
(50 181)
(66 365)
(65 702)
(64 010)
(62 430)
(62 067)
(61 784)
(62 838)
(63 370)
(63 675)
(63 805)
(65 881)
(67 914)
(69 990)
(71 169)
(70 193)
(70 730)
(69 926)
(69 889)
(70 146)
(68 416)
(67 385)
(65 905)
(64 439)
(64 477)
(65 451)
(66 340)
(67 400)
(68 468)
(68 338)
(67 774)
(69 142)
(70 606)
(70 893)
(72 140)
(71 532)
(69 717)
(69 010)
(67 871)
(66 298)
(66 635)
(67 696)
(65 477)
(64 331)
(61 386)
(59 090)
(61 043)
(62 459)
(64 523)
(65 381)
(66 035)
(65 666)
(65 008)
(65 248)
(65 301)
(64 893)
(65 006)
(64 127)
(62 031)
(61 905)
Gross Profit
16 325
N/A
16 927
+4%
16 601
-2%
16 267
-2%
15 659
-4%
16 027
+2%
16 336
+2%
16 893
+3%
17 606
+4%
17 882
+2%
17 568
-2%
16 938
-4%
16 342
-4%
15 641
-4%
14 854
-5%
13 723
-8%
13 818
+1%
14 005
+1%
15 468
+10%
15 928
+3%
16 157
+1%
20 856
+29%
20 197
-3%
19 507
-3%
18 274
-6%
17 046
-7%
16 519
-3%
15 973
-3%
15 851
-1%
15 998
+1%
15 635
-2%
15 448
-1%
15 871
+3%
16 151
+2%
16 478
+2%
16 776
+2%
16 805
+0%
17 047
+1%
17 138
+1%
17 508
+2%
17 656
+1%
18 135
+3%
18 232
+1%
18 110
-1%
18 487
+2%
18 487
N/A
18 935
+2%
18 954
+0%
18 878
0%
18 885
+0%
18 693
-1%
18 897
+1%
18 842
0%
18 648
-1%
18 708
+0%
18 257
-2%
18 304
+0%
18 167
-1%
17 584
-3%
17 128
-3%
17 051
0%
17 222
+1%
18 559
+8%
20 248
+9%
20 555
+2%
21 045
+2%
20 915
-1%
20 465
-2%
19 748
-4%
18 480
-6%
17 512
-5%
15 972
-9%
15 849
-1%
16 857
+6%
17 587
+4%
18 615
+6%
19 911
+7%
20 282
+2%
20 645
+2%
20 983
+2%
Operating Income
Operating Expenses
(10 836)
(11 090)
(11 124)
(11 018)
(10 903)
(10 888)
(10 842)
(10 704)
(10 820)
(10 800)
(10 856)
(10 895)
(10 896)
(11 007)
(10 847)
(10 606)
(10 079)
(9 948)
(10 029)
(10 135)
(9 997)
(13 478)
(13 198)
(13 175)
(13 217)
(12 953)
(13 037)
(13 235)
(13 404)
(13 469)
(13 251)
(12 958)
(12 806)
(12 855)
(13 056)
(13 035)
(13 196)
(13 086)
(13 235)
(13 432)
(13 456)
(13 647)
(13 892)
(14 058)
(14 153)
(14 063)
(14 094)
(14 072)
(14 175)
(14 307)
(14 239)
(14 255)
(14 198)
(14 247)
(14 305)
(14 335)
(14 327)
(14 152)
(13 801)
(13 364)
(13 022)
(12 918)
(13 096)
(13 185)
(13 357)
(13 551)
(13 733)
(14 060)
(14 102)
(14 073)
(13 999)
(13 915)
(13 919)
(13 915)
(13 981)
(13 964)
(13 995)
(14 189)
(14 244)
(14 232)
Selling, General & Administrative
(10 824)
(11 090)
(11 124)
(11 018)
(10 903)
(10 888)
(10 842)
(10 704)
(10 825)
(10 805)
(10 891)
(10 941)
(10 942)
(11 023)
(10 847)
(10 622)
(10 112)
(9 998)
(10 099)
(10 224)
(10 103)
(13 568)
(13 332)
(13 303)
(13 334)
(13 001)
(13 058)
(13 144)
(13 249)
(13 281)
(13 020)
(12 672)
(12 497)
(12 594)
(12 717)
(12 753)
(12 917)
(12 882)
(13 003)
(13 251)
(13 295)
(13 519)
(13 756)
(13 918)
(14 020)
(13 935)
(13 967)
(13 947)
(14 057)
(14 194)
(14 153)
(14 200)
(14 170)
(14 242)
(14 301)
(14 331)
(14 322)
(14 151)
(13 800)
(13 364)
(13 022)
(12 918)
(13 095)
(13 184)
(13 358)
(13 550)
(13 733)
(14 059)
(14 100)
(13 936)
(13 998)
(13 915)
(13 918)
(13 789)
(13 980)
(13 962)
(13 994)
(14 077)
(14 243)
(14 230)
Depreciation & Amortization
0
0
0
0
0
0
0
0
5
0
0
16
0
0
0
16
33
50
70
89
106
90
134
128
117
48
22
(91)
(155)
(186)
(229)
(283)
(306)
(260)
(338)
(281)
(279)
(203)
(231)
(180)
(159)
(127)
(136)
(140)
(131)
(127)
(125)
(123)
(119)
(112)
(85)
(54)
(26)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(136)
0
0
0
(125)
0
0
0
(111)
0
0
Other Operating Expenses
(12)
0
0
0
0
0
0
0
0
5
35
30
46
16
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
(2)
(2)
(3)
(3)
(1)
(1)
0
0
(1)
(1)
(1)
(2)
(1)
0
0
(2)
(1)
(2)
0
1
(1)
(1)
0
(1)
(2)
(2)
(2)
(4)
(1)
(1)
0
0
0
(1)
(1)
1
(1)
0
0
0
(1)
(1)
0
(1)
(1)
(1)
(2)
0
(1)
(1)
(2)
Operating Income
5 489
N/A
5 837
+6%
5 477
-6%
5 249
-4%
4 756
-9%
5 139
+8%
5 494
+7%
6 189
+13%
6 786
+10%
7 082
+4%
6 712
-5%
6 043
-10%
5 446
-10%
4 634
-15%
4 007
-14%
3 117
-22%
3 739
+20%
4 057
+9%
5 439
+34%
5 793
+7%
6 160
+6%
7 378
+20%
6 999
-5%
6 332
-10%
5 057
-20%
4 093
-19%
3 482
-15%
2 738
-21%
2 447
-11%
2 529
+3%
2 384
-6%
2 490
+4%
3 065
+23%
3 296
+8%
3 422
+4%
3 741
+9%
3 609
-4%
3 961
+10%
3 903
-1%
4 076
+4%
4 200
+3%
4 488
+7%
4 340
-3%
4 052
-7%
4 334
+7%
4 424
+2%
4 841
+9%
4 882
+1%
4 703
-4%
4 578
-3%
4 454
-3%
4 642
+4%
4 644
+0%
4 401
-5%
4 403
+0%
3 922
-11%
3 977
+1%
4 015
+1%
3 783
-6%
3 764
-1%
4 029
+7%
4 304
+7%
5 463
+27%
7 063
+29%
7 198
+2%
7 494
+4%
7 182
-4%
6 405
-11%
5 646
-12%
4 407
-22%
3 513
-20%
2 057
-41%
1 930
-6%
2 942
+52%
3 606
+23%
4 651
+29%
5 916
+27%
6 093
+3%
6 401
+5%
6 751
+5%
Pre-Tax Income
Interest Income Expense
(75)
(68)
(53)
214
314
246
16
(48)
59
73
65
81
96
86
16
(69)
(164)
(21)
(95)
(72)
(226)
(275)
(199)
(208)
(143)
(119)
(175)
(18)
(7)
324
221
151
423
275
257
416
735
856
898
751
246
90
(118)
(332)
(202)
621
753
994
2 715
1 956
1 938
2 008
430
464
566
644
430
469
367
463
1 317
1 613
1 882
1 624
1 935
1 804
1 863
2 133
738
524
391
287
311
429
427
56
332
417
178
427
Non-Reccuring Items
0
0
12
17
(57)
(57)
(62)
(47)
(144)
(142)
(149)
(94)
(203)
(159)
(303)
(145)
(300)
(325)
(403)
(166)
(2)
(1 376)
(1 882)
(1 911)
(1 935)
2 033
2 582
2 352
2 425
(1 078)
(1 074)
(907)
(1 120)
(915)
(902)
(1 152)
(1 229)
(737)
(723)
(421)
(683)
(646)
(847)
(887)
(434)
(686)
(1 172)
(1 159)
(3 865)
(2 912)
(2 883)
(2 997)
(241)
(371)
(414)
(571)
(571)
(541)
(598)
(385)
(514)
(7 572)
(7 526)
(7 552)
(7 527)
(908)
(469)
(447)
(353)
(85)
(553)
(548)
(6 730)
(6 843)
(6 792)
(6 954)
(915)
(630)
(611)
(457)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
(37)
0
0
0
0
0
1
0
0
0
0
0
0
0
88
88
88
140
0
0
0
10
0
0
0
0
0
0
0
0
0
0
0
0
69
69
70
(585)
0
(235)
(236)
313
478
715
717
746
582
582
580
2
1
0
0
0
0
1
29
30
30
30
5
122
122
121
118
0
0
0
1
2
0
1 174
Total Other Income
(871)
(1 128)
(1 229)
(878)
(482)
(144)
(82)
(94)
186
135
84
(67)
(33)
(3)
(27)
(59)
(66)
72
73
43
(22)
(49)
(64)
41
9
106
50
19
4
28
367
87
(75)
(261)
(327)
(156)
(4)
(327)
(324)
(128)
(224)
(89)
(24)
(201)
(197)
(296)
(275)
(258)
(189)
(357)
(308)
(271)
(220)
(1)
3
65
57
54
59
(410)
(432)
(382)
(375)
78
132
803
803
783
756
9
(191)
(385)
(230)
(231)
(2)
187
66
91
88
11
Pre-Tax Income
4 543
N/A
4 641
+2%
4 207
-9%
4 602
+9%
4 531
-2%
5 184
+14%
5 366
+4%
6 000
+12%
6 850
+14%
7 148
+4%
6 712
-6%
5 963
-11%
5 306
-11%
4 558
-14%
3 694
-19%
2 844
-23%
3 210
+13%
3 783
+18%
5 014
+33%
5 598
+12%
5 910
+6%
5 678
-4%
4 942
-13%
4 342
-12%
3 076
-29%
6 253
+103%
5 939
-5%
5 091
-14%
4 869
-4%
1 813
-63%
1 898
+5%
1 821
-4%
2 293
+26%
2 395
+4%
2 450
+2%
2 849
+16%
3 111
+9%
3 753
+21%
3 754
+0%
4 278
+14%
3 539
-17%
3 843
+9%
3 420
-11%
2 701
-21%
3 571
+32%
3 478
-3%
4 148
+19%
4 224
+2%
3 128
-26%
3 578
+14%
3 679
+3%
4 097
+11%
5 330
+30%
5 239
-2%
5 140
-2%
4 642
-10%
4 473
-4%
3 999
-11%
3 612
-10%
3 432
-5%
4 400
+28%
(2 037)
N/A
(556)
+73%
1 214
N/A
1 767
+46%
9 223
+422%
9 409
+2%
8 904
-5%
6 792
-24%
4 977
-27%
3 282
-34%
1 532
-53%
(4 601)
N/A
(3 703)
+20%
(2 761)
+25%
(2 060)
+25%
5 400
N/A
5 973
+11%
6 058
+1%
7 906
+31%
Net Income
Tax Provision
(2 052)
(2 107)
(1 949)
(2 078)
(1 981)
(2 155)
(2 210)
(2 448)
(2 769)
(2 895)
(2 748)
(2 504)
(2 286)
(1 987)
(1 668)
(1 305)
(1 467)
(1 673)
(2 176)
(2 355)
(2 603)
(2 248)
(2 079)
(1 858)
(1 492)
(1 978)
(1 729)
(1 424)
(1 095)
(759)
(590)
(602)
(721)
(1 004)
(1 027)
(1 131)
(1 275)
(1 469)
(1 517)
(1 664)
(1 364)
(1 517)
(1 406)
(1 176)
(1 388)
(1 323)
(1 468)
(1 512)
(1 434)
(1 192)
(1 275)
(1 323)
(1 246)
(1 461)
(1 492)
(1 342)
(1 468)
(1 271)
(1 042)
(1 130)
(1 283)
(422)
(781)
(1 046)
(1 223)
(2 119)
(2 181)
(2 113)
(1 640)
(2 368)
(1 947)
(3 742)
(3 578)
(3 091)
(3 136)
(1 130)
(1 137)
(824)
(1 073)
(1 590)
Income from Continuing Operations
2 491
2 534
2 258
2 524
2 550
3 029
3 156
3 552
4 081
4 253
3 964
3 459
3 020
2 571
2 026
1 539
1 743
2 110
2 838
3 243
3 307
3 430
2 863
2 484
1 584
4 275
4 210
3 667
3 774
1 054
1 308
1 219
1 572
1 391
1 423
1 718
1 836
2 284
2 237
2 614
2 175
2 326
2 014
1 525
2 183
2 155
2 680
2 712
1 694
2 386
2 404
2 774
4 084
3 778
3 648
3 300
3 005
2 728
2 570
2 302
3 117
(2 459)
(1 337)
168
544
7 104
7 228
6 791
5 152
2 609
1 335
(2 210)
(8 179)
(6 794)
(5 897)
(3 190)
4 263
5 149
4 985
6 316
Income to Minority Interest
(310)
(287)
(241)
(292)
(320)
(382)
(393)
(374)
(360)
(355)
(379)
(378)
(390)
(352)
(320)
(293)
(308)
(311)
(307)
(292)
(284)
(286)
(282)
(272)
(201)
(239)
(185)
(128)
(104)
(85)
(89)
(60)
(84)
(50)
(33)
(24)
(7)
(8)
18
14
21
14
(5)
(10)
(76)
(118)
(126)
(125)
(98)
(55)
(79)
(120)
(140)
(171)
(152)
(110)
(161)
(192)
(219)
(318)
(266)
(343)
(381)
(348)
(383)
(357)
(348)
(353)
(317)
(264)
(305)
(349)
(307)
(297)
(223)
(123)
(160)
(134)
(114)
(120)
Net Income (Common)
2 178
N/A
2 248
+3%
2 016
-10%
2 230
+11%
2 226
0%
2 647
+19%
2 766
+4%
3 179
+15%
3 719
+17%
3 893
+5%
3 587
-8%
3 080
-14%
2 629
-15%
2 216
-16%
1 704
-23%
1 248
-27%
1 432
+15%
1 795
+25%
2 525
+41%
2 943
+17%
3 014
+2%
3 144
+4%
2 580
-18%
2 213
-14%
1 389
-37%
4 034
+190%
4 022
0%
3 538
-12%
3 668
+4%
968
-74%
1 218
+26%
1 159
-5%
1 488
+28%
1 340
-10%
1 389
+4%
1 692
+22%
1 827
+8%
2 275
+25%
2 255
-1%
2 629
+17%
2 196
-16%
2 340
+7%
2 008
-14%
1 514
-25%
2 106
+39%
2 037
-3%
2 553
+25%
2 588
+1%
1 597
-38%
2 329
+46%
2 324
0%
2 652
+14%
3 941
+49%
3 606
-9%
3 495
-3%
3 188
-9%
2 843
-11%
2 535
-11%
2 350
-7%
1 983
-16%
2 850
+44%
(2 803)
N/A
(1 719)
+39%
(181)
+89%
160
N/A
6 747
+4 117%
6 880
+2%
6 438
-6%
4 836
-25%
2 344
-52%
1 029
-56%
(2 560)
N/A
(8 488)
-232%
(7 092)
+16%
(6 121)
+14%
(3 313)
+46%
4 103
N/A
5 013
+22%
4 870
-3%
6 193
+27%
EPS (Diluted)
103.71
N/A
107.04
+3%
96
-10%
106.19
+11%
106
0%
132.35
+25%
138.3
+4%
158.94
+15%
185.95
+17%
194.65
+5%
179.35
-8%
154
-14%
131.44
-15%
110.8
-16%
85.2
-23%
62.4
-27%
71.59
+15%
89.75
+25%
126.25
+41%
147.15
+17%
150.69
+2%
157.19
+4%
129
-18%
110.65
-14%
69.45
-37%
201.7
+190%
201.1
0%
176.9
-12%
183.4
+4%
48.4
-74%
60.9
+26%
57.95
-5%
74.4
+28%
67
-10%
69.45
+4%
84.6
+22%
91.35
+8%
115.03
+26%
118.68
+3%
138.36
+17%
115.57
-16%
121.77
+5%
105.68
-13%
79.68
-25%
117
+47%
109.58
-6%
141.83
+29%
143.77
+1%
88.72
-38%
130.24
+47%
129.11
-1%
156
+21%
232.8
+49%
210.31
-10%
208.03
-1%
189.62
-9%
169.04
-11%
150.79
-11%
139.75
-7%
117.81
-16%
169.28
+44%
-166.55
N/A
-104.9
+37%
-10.46
+90%
9.73
N/A
407.06
+4 084%
425.42
+5%
397.75
-7%
298.62
-25%
144.81
-52%
62.64
-57%
-157.98
N/A
-523.59
-231%
-437.64
+16%
-341.53
+22%
-184.13
+46%
228.08
N/A
278.91
+22%
272.63
-2%
355.24
+30%

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 307,900+ 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.