K

Koatsu Gas Kogyo Co Ltd
TSE:4097

Watchlist Manager
Koatsu Gas Kogyo Co Ltd
TSE:4097
Watchlist
Price: 1 138 JPY -0.61% Market Closed
Market Cap: 63.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+14%
5Y
+27%
10Y
+28%
Operating Income
+
3Y
+21%
5Y
+41%
10Y
+39%
Net Income
+
3Y
+20%
5Y
+54%
10Y
+65%

Earnings Waterfall
Koatsu Gas Kogyo Co Ltd

Revenue
99.3B JPY
Cost of Revenue
-72.5B JPY
Gross Profit
26.7B JPY
Operating Expenses
-20.8B JPY
Operating Income
5.9B JPY
Other Expenses
-1.1B JPY
Net Income
4.9B JPY

Income Statement
Koatsu Gas Kogyo Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
23
0
0
22
0
0
25
0
0
23
45
67
88
86
84
82
83
81
81
80
78
77
74
74
70
68
66
63
62
62
61
61
60
53
48
42
36
37
36
36
36
35
35
34
33
31
30
30
31
31
31
31
30
28
26
24
24
25
26
27
30
34
37
43
48
51
57
61
67
0
0
Revenue
55 299
N/A
56 525
+2%
58 219
+3%
58 621
+1%
59 150
+1%
57 479
-3%
53 275
-7%
48 871
-8%
46 060
-6%
47 102
+2%
48 232
+2%
49 297
+2%
67 792
+38%
69 512
+3%
71 054
+2%
72 709
+2%
72 998
+0%
73 061
+0%
75 346
+3%
75 587
+0%
75 293
0%
75 390
+0%
74 038
-2%
75 063
+1%
77 638
+3%
78 218
+1%
79 170
+1%
79 304
+0%
77 998
-2%
78 109
+0%
77 345
-1%
76 786
-1%
76 469
0%
75 885
-1%
75 542
0%
75 620
+0%
76 028
+1%
76 801
+1%
78 023
+2%
79 458
+2%
79 958
+1%
81 589
+2%
82 205
+1%
83 848
+2%
84 952
+1%
85 165
+0%
86 157
+1%
84 670
-2%
83 943
-1%
81 354
-3%
78 199
-4%
76 883
-2%
76 907
+0%
78 143
+2%
79 964
+2%
81 560
+2%
82 483
+1%
84 603
+3%
87 285
+3%
89 427
+2%
91 470
+2%
92 217
+1%
92 256
+0%
93 175
+1%
93 275
+0%
94 688
+2%
95 984
+1%
97 729
+2%
98 983
+1%
99 612
+1%
99 262
0%
Gross Profit
Cost of Revenue
(42 668)
(43 527)
(44 505)
(44 478)
(45 230)
(44 092)
(40 512)
(36 567)
(33 910)
(34 606)
(35 451)
(36 114)
(49 622)
(50 592)
(51 333)
(52 200)
(52 050)
(52 108)
(54 451)
(54 888)
(55 014)
(55 123)
(53 737)
(54 616)
(56 709)
(57 175)
(58 033)
(58 169)
(56 996)
(56 980)
(56 169)
(55 462)
(54 934)
(54 397)
(53 997)
(53 993)
(54 299)
(54 766)
(55 723)
(56 900)
(57 545)
(59 110)
(59 862)
(61 311)
(62 053)
(62 067)
(62 712)
(61 343)
(60 782)
(58 845)
(56 343)
(55 237)
(55 289)
(56 030)
(57 355)
(58 809)
(59 678)
(61 655)
(63 957)
(65 776)
(67 501)
(67 973)
(67 812)
(68 225)
(67 824)
(68 844)
(70 093)
(71 521)
(72 662)
(73 098)
(72 518)
Gross Profit
12 631
N/A
12 998
+3%
13 714
+6%
14 144
+3%
13 921
-2%
13 388
-4%
12 763
-5%
12 304
-4%
12 150
-1%
12 496
+3%
12 781
+2%
13 183
+3%
18 170
+38%
18 920
+4%
19 721
+4%
20 508
+4%
20 947
+2%
20 954
+0%
20 896
0%
20 700
-1%
20 279
-2%
20 266
0%
20 300
+0%
20 447
+1%
20 929
+2%
21 043
+1%
21 137
+0%
21 135
0%
21 002
-1%
21 128
+1%
21 175
+0%
21 323
+1%
21 535
+1%
21 488
0%
21 545
+0%
21 627
+0%
21 728
+0%
22 034
+1%
22 299
+1%
22 558
+1%
22 414
-1%
22 481
+0%
22 346
-1%
22 539
+1%
22 899
+2%
23 098
+1%
23 445
+2%
23 326
-1%
23 162
-1%
22 509
-3%
21 856
-3%
21 646
-1%
21 618
0%
22 113
+2%
22 609
+2%
22 751
+1%
22 806
+0%
22 949
+1%
23 328
+2%
23 651
+1%
23 968
+1%
24 244
+1%
24 444
+1%
24 951
+2%
25 451
+2%
25 844
+2%
25 891
+0%
26 208
+1%
26 321
+0%
26 514
+1%
26 744
+1%
Operating Income
Operating Expenses
(9 039)
(9 481)
(10 197)
(10 712)
(10 316)
(10 042)
(9 954)
(9 799)
(9 776)
(9 690)
(9 757)
(9 835)
(13 589)
(14 190)
(14 781)
(15 346)
(15 774)
(15 851)
(15 812)
(15 962)
(15 978)
(16 055)
(16 162)
(16 188)
(16 250)
(16 493)
(16 644)
(16 777)
(16 896)
(16 829)
(16 898)
(17 025)
(16 945)
(17 024)
(17 084)
(17 062)
(17 213)
(17 345)
(17 430)
(17 589)
(17 596)
(18 244)
(17 600)
(17 608)
(17 799)
(17 968)
(18 122)
(18 169)
(18 020)
(17 876)
(17 666)
(17 453)
(17 428)
(17 538)
(17 730)
(17 936)
(18 085)
(18 253)
(18 430)
(18 637)
(18 852)
(19 012)
(19 183)
(19 238)
(19 714)
(20 106)
(20 037)
(20 354)
(20 352)
(20 574)
(20 818)
Selling, General & Administrative
(9 039)
(9 395)
(10 197)
(10 336)
(10 190)
(9 285)
(9 261)
(9 145)
(9 057)
(8 991)
(9 107)
(9 197)
(12 826)
(13 635)
(14 440)
(15 224)
(14 571)
(15 853)
(15 814)
(15 964)
(15 115)
(16 057)
(16 164)
(16 190)
(15 433)
(16 495)
(16 645)
(16 778)
(16 032)
(16 827)
(16 897)
(17 024)
(16 057)
(17 025)
(17 084)
(17 061)
(16 329)
(17 343)
(17 428)
(17 588)
(16 692)
(17 616)
(17 601)
(17 609)
(16 867)
(17 849)
(18 004)
(18 051)
(16 980)
(17 876)
(17 666)
(17 453)
(16 387)
(17 538)
(17 730)
(17 936)
(16 997)
(18 245)
(18 463)
(18 729)
(17 453)
(19 020)
(19 150)
(19 206)
(18 214)
(19 903)
(20 036)
(20 353)
(19 055)
(20 572)
(20 818)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(261)
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
0
0
0
Depreciation & Amortization
0
0
0
(291)
(592)
(731)
(666)
(627)
(719)
(699)
(650)
(638)
(763)
(557)
(343)
(123)
(941)
2
1
0
(862)
0
0
0
(817)
0
0
0
(864)
0
0
0
(888)
0
0
0
(884)
0
0
0
(903)
0
0
0
(932)
0
0
0
(1 040)
0
0
0
(1 041)
0
0
0
(1 088)
0
0
0
(1 399)
0
0
0
(1 499)
0
0
0
(1 296)
0
0
Other Operating Expenses
0
(86)
0
(85)
466
(26)
(27)
(27)
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)
(628)
0
0
(0)
(119)
(118)
(118)
0
0
0
0
0
(0)
0
0
0
(8)
33
92
0
8
(33)
(33)
(1)
(203)
(1)
(1)
(1)
(2)
0
Operating Income
3 592
N/A
3 517
-2%
3 517
N/A
3 431
-2%
3 604
+5%
3 345
-7%
2 809
-16%
2 505
-11%
2 374
-5%
2 805
+18%
3 022
+8%
3 346
+11%
4 581
+37%
4 729
+3%
4 940
+4%
5 163
+5%
5 173
+0%
5 103
-1%
5 084
0%
4 738
-7%
4 302
-9%
4 212
-2%
4 139
-2%
4 259
+3%
4 678
+10%
4 549
-3%
4 492
-1%
4 357
-3%
4 106
-6%
4 300
+5%
4 277
-1%
4 297
+0%
4 590
+7%
4 462
-3%
4 460
0%
4 566
+2%
4 515
-1%
4 690
+4%
4 870
+4%
4 968
+2%
4 818
-3%
4 235
-12%
4 743
+12%
4 929
+4%
5 099
+3%
5 129
+1%
5 323
+4%
5 157
-3%
5 141
0%
4 634
-10%
4 189
-10%
4 193
+0%
4 190
0%
4 575
+9%
4 879
+7%
4 816
-1%
4 721
-2%
4 695
-1%
4 898
+4%
5 014
+2%
5 116
+2%
5 233
+2%
5 261
+1%
5 712
+9%
5 737
+0%
5 738
+0%
5 854
+2%
5 854
N/A
5 969
+2%
5 940
0%
5 926
0%
Pre-Tax Income
Interest Income Expense
50
57
57
69
40
38
38
68
82
91
289
238
224
191
(8)
51
69
67
63
66
67
81
84
85
89
90
92
104
195
119
120
129
71
90
88
163
176
255
282
239
173
228
249
264
368
309
280
328
354
376
387
410
809
804
1 219
1 193
1 249
1 409
1 072
992
490
583
547
613
757
623
325
999
764
673
1 002
Non-Reccuring Items
(3)
(90)
(89)
0
0
0
0
0
0
(114)
(121)
(118)
(416)
(279)
(280)
(284)
(181)
(153)
(147)
(140)
(62)
(41)
(49)
(54)
195
192
207
208
(40)
19
14
(92)
(171)
(180)
(134)
(31)
(17)
10
(36)
(35)
(655)
0
(630)
(630)
(135)
0
0
0
(115)
(89)
(89)
(89)
(61)
(69)
(110)
(169)
(17)
0
0
0
(32)
(41)
0
0
(203)
0
(321)
(322)
(41)
(200)
(177)
Gain/Loss on Disposition of Assets
0
(5)
(17)
(19)
(6)
(5)
(2)
(3)
(3)
(3)
(3)
(2)
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
101
167
167
167
57
(8)
(8)
(14)
0
14
14
13
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(17)
0
0
0
0
0
0
Total Other Income
431
376
379
365
387
351
332
334
310
339
326
326
448
413
283
297
325
286
407
419
484
476
480
477
455
451
433
522
493
568
548
462
503
404
409
434
429
396
441
371
415
355
337
334
386
345
294
304
380
351
372
370
314
434
472
501
321
291
217
207
387
433
503
529
397
509
512
515
478
474
591
Pre-Tax Income
4 070
N/A
3 856
-5%
3 847
0%
3 846
0%
4 024
+5%
3 729
-7%
3 178
-15%
2 905
-9%
2 764
-5%
3 120
+13%
3 513
+13%
3 790
+8%
4 836
+28%
5 055
+5%
4 937
-2%
5 228
+6%
5 386
+3%
5 303
-2%
5 406
+2%
5 083
-6%
4 791
-6%
4 728
-1%
4 654
-2%
4 767
+2%
5 417
+14%
5 281
-3%
5 223
-1%
5 189
-1%
4 754
-8%
5 005
+5%
4 958
-1%
4 796
-3%
4 992
+4%
4 775
-4%
4 822
+1%
5 130
+6%
5 103
-1%
5 451
+7%
5 723
+5%
5 711
0%
4 918
-14%
4 876
-1%
4 692
-4%
4 888
+4%
5 704
+17%
5 783
+1%
5 912
+2%
5 804
-2%
5 772
-1%
5 272
-9%
4 859
-8%
4 884
+1%
5 252
+8%
5 745
+9%
6 460
+12%
6 341
-2%
6 275
-1%
6 395
+2%
6 187
-3%
6 213
+0%
5 962
-4%
6 208
+4%
6 311
+2%
6 854
+9%
6 671
-3%
6 870
+3%
6 370
-7%
7 046
+11%
7 170
+2%
6 887
-4%
7 342
+7%
Net Income
Tax Provision
(1 775)
(1 665)
(1 645)
(1 598)
(1 759)
(1 620)
(1 396)
(1 313)
(1 263)
(1 377)
(1 461)
(1 538)
(2 053)
(2 110)
(2 071)
(2 340)
(2 464)
(2 438)
(2 493)
(2 210)
(1 939)
(2 000)
(1 948)
(1 996)
(2 236)
(2 093)
(2 030)
(1 970)
(1 890)
(1 961)
(1 950)
(1 877)
(1 840)
(1 749)
(1 738)
(1 792)
(1 724)
(1 835)
(1 819)
(1 811)
(1 634)
(1 598)
(1 634)
(1 697)
(2 159)
(2 175)
(2 218)
(2 186)
(1 926)
(1 801)
(1 674)
(1 662)
(1 720)
(1 842)
(2 042)
(2 084)
(2 096)
(2 172)
(2 092)
(2 041)
(1 974)
(2 030)
(2 074)
(2 234)
(2 120)
(2 169)
(2 037)
(2 249)
(2 359)
(2 281)
(2 431)
Income from Continuing Operations
2 295
2 192
2 202
2 248
2 265
2 109
1 782
1 592
1 502
1 743
2 052
2 251
2 783
2 946
2 867
2 889
2 922
2 866
2 914
2 874
2 852
2 728
2 707
2 772
3 182
3 189
3 193
3 220
2 864
3 045
3 009
2 919
3 152
3 026
3 084
3 339
3 379
3 618
3 906
3 900
3 284
3 278
3 058
3 192
3 546
3 608
3 694
3 617
3 846
3 470
3 185
3 222
3 533
3 903
4 418
4 257
4 178
4 223
4 094
4 172
3 988
4 179
4 237
4 620
4 551
4 701
4 333
4 797
4 811
4 606
4 911
Income to Minority Interest
(38)
(32)
(29)
(34)
(37)
(27)
(9)
(2)
(11)
(25)
(24)
(29)
(49)
(97)
(150)
(195)
(188)
(194)
(185)
(172)
(151)
(140)
(154)
(180)
(208)
(169)
(121)
(67)
(53)
(55)
(55)
(50)
(65)
(62)
(58)
(64)
(53)
(48)
(46)
(44)
(43)
(50)
(48)
(53)
(54)
(50)
(49)
(32)
(40)
(27)
(28)
(30)
(13)
(29)
(31)
(30)
(29)
(27)
(30)
(39)
(46)
(55)
(56)
(51)
(47)
(38)
(31)
(28)
(26)
(30)
(34)
Net Income (Common)
2 256
N/A
2 159
-4%
2 169
+0%
2 211
+2%
2 223
+1%
2 081
-6%
1 773
-15%
1 591
-10%
1 492
-6%
1 719
+15%
2 028
+18%
2 221
+10%
2 733
+23%
2 848
+4%
2 716
-5%
2 694
-1%
2 735
+2%
2 672
-2%
2 729
+2%
2 702
-1%
2 700
0%
2 588
-4%
2 553
-1%
2 592
+2%
2 974
+15%
3 022
+2%
3 074
+2%
3 155
+3%
2 810
-11%
2 989
+6%
2 953
-1%
2 868
-3%
3 087
+8%
2 964
-4%
3 026
+2%
3 275
+8%
3 326
+2%
3 569
+7%
3 859
+8%
3 855
0%
3 241
-16%
3 228
0%
3 009
-7%
3 138
+4%
3 491
+11%
3 558
+2%
3 646
+2%
3 586
-2%
3 806
+6%
3 444
-10%
3 157
-8%
3 191
+1%
3 519
+10%
3 874
+10%
4 387
+13%
4 227
-4%
4 150
-2%
4 196
+1%
4 064
-3%
4 133
+2%
3 942
-5%
4 123
+5%
4 180
+1%
4 568
+9%
4 503
-1%
4 661
+4%
4 301
-8%
4 768
+11%
4 784
+0%
4 575
-4%
4 876
+7%
EPS (Diluted)
41.01
N/A
38.55
-6%
39.43
+2%
40.2
+2%
39.69
-1%
37.83
-5%
32.23
-15%
28.41
-12%
27.12
-5%
31.25
+15%
36.87
+18%
40.38
+10%
49.69
+23%
51.78
+4%
49.38
-5%
48.98
-1%
49.72
+2%
48.58
-2%
49.61
+2%
49.12
-1%
49.09
0%
47.05
-4%
46.41
-1%
47.12
+2%
54.07
+15%
54.94
+2%
55.89
+2%
57.36
+3%
50.88
-11%
54.34
+7%
53.69
-1%
52.14
-3%
55.91
+7%
53.89
-4%
55.01
+2%
59.54
+8%
60.25
+1%
64.89
+8%
70.16
+8%
70.09
0%
58.7
-16%
58.69
0%
54.7
-7%
56.84
+4%
63.24
+11%
64.45
+2%
66.04
+2%
64.95
-2%
68.94
+6%
62.38
-10%
57.19
-8%
57.8
+1%
63.75
+10%
70.18
+10%
79.47
+13%
76.57
-4%
75.17
-2%
76.01
+1%
73.62
-3%
74.86
+2%
71.4
-5%
74.69
+5%
75.72
+1%
82.75
+9%
81.57
-1%
84.43
+4%
77.97
-8%
86.39
+11%
86.68
+0%
82.89
-4%
88.33
+7%

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 308,000+ 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.