Kyorin Holdings Inc
TSE:4569

Watchlist Manager
Kyorin Holdings Inc Logo
Kyorin Holdings Inc
TSE:4569
Watchlist
Price: 1 555 JPY 1.17% Market Closed
Market Cap: 89.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+27%
5Y
+22%
10Y
+17%
Operating Income
+
3Y
+111%
5Y
+51%
10Y
-13%
Net Income
+
3Y
+85%
5Y
+25%
10Y
-19%

Earnings Waterfall
Kyorin Holdings Inc

Revenue
133.7B JPY
Cost of Revenue
-72.8B JPY
Gross Profit
60.9B JPY
Operating Expenses
-48.5B JPY
Operating Income
12.4B JPY
Other Expenses
-3B JPY
Net Income
9.3B JPY

Income Statement
Kyorin Holdings Inc

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
0
0
0
11
0
0
13
0
0
12
23
35
51
52
55
52
48
42
52
46
38
34
13
13
11
10
8
7
6
5
8
12
17
23
26
28
29
28
28
27
24
24
23
52
64
78
93
77
75
72
69
66
68
68
67
67
66
66
66
65
66
65
65
65
66
68
87
120
173
0
0
Revenue
60 167
N/A
61 231
+2%
62 325
+2%
61 190
-2%
63 223
+3%
66 361
+5%
68 894
+4%
71 814
+4%
74 579
+4%
75 945
+2%
75 572
0%
75 820
+0%
104 069
+37%
104 223
+0%
103 749
0%
105 662
+2%
103 232
-2%
103 845
+1%
104 799
+1%
105 048
+0%
107 031
+2%
107 848
+1%
109 928
+2%
111 232
+1%
111 400
+0%
111 558
+0%
111 661
+0%
111 572
0%
113 121
+1%
113 291
+0%
114 395
+1%
118 988
+4%
119 483
+0%
120 623
+1%
121 725
+1%
116 850
-4%
115 373
-1%
114 124
-1%
111 503
-2%
111 460
0%
110 640
-1%
109 313
-1%
110 242
+1%
109 734
0%
113 620
+4%
114 238
+1%
111 559
-2%
110 217
-1%
109 983
0%
108 923
-1%
109 419
+0%
106 324
-3%
102 904
-3%
102 910
+0%
104 271
+1%
105 666
+1%
105 534
0%
105 458
0%
105 525
+0%
108 524
+3%
113 270
+4%
116 505
+3%
119 114
+2%
119 830
+1%
119 532
0%
120 097
+0%
119 734
0%
121 551
+2%
130 087
+7%
131 897
+1%
133 679
+1%
Gross Profit
Cost of Revenue
(23 104)
(23 316)
(23 838)
(25 219)
(26 945)
(27 920)
(27 571)
(27 147)
(27 422)
(27 922)
(27 470)
(27 707)
(37 554)
(36 660)
(37 082)
(37 278)
(36 926)
(38 229)
(38 408)
(39 055)
(40 133)
(40 110)
(41 137)
(42 326)
(43 047)
(44 353)
(45 290)
(46 028)
(46 598)
(46 646)
(46 819)
(47 031)
(47 360)
(48 095)
(49 629)
(50 464)
(50 847)
(51 099)
(50 145)
(48 999)
(49 064)
(49 138)
(49 694)
(51 806)
(56 210)
(56 661)
(56 202)
(54 545)
(52 950)
(52 122)
(52 113)
(51 606)
(51 276)
(53 363)
(55 095)
(56 597)
(56 093)
(55 991)
(56 842)
(58 268)
(63 102)
(65 143)
(66 913)
(68 403)
(68 124)
(68 570)
(68 407)
(69 785)
(70 551)
(71 452)
(72 811)
Gross Profit
37 063
N/A
37 915
+2%
38 487
+2%
35 971
-7%
36 278
+1%
38 441
+6%
41 323
+7%
44 667
+8%
47 157
+6%
48 023
+2%
48 102
+0%
48 113
+0%
66 515
+38%
67 563
+2%
66 667
-1%
68 384
+3%
66 306
-3%
65 616
-1%
66 391
+1%
65 993
-1%
66 898
+1%
67 738
+1%
68 791
+2%
68 906
+0%
68 353
-1%
67 205
-2%
66 371
-1%
65 544
-1%
66 523
+1%
66 645
+0%
67 576
+1%
71 957
+6%
72 123
+0%
72 528
+1%
72 096
-1%
66 386
-8%
64 526
-3%
63 025
-2%
61 358
-3%
62 461
+2%
61 576
-1%
60 175
-2%
60 548
+1%
57 928
-4%
57 410
-1%
57 577
+0%
55 357
-4%
55 672
+1%
57 033
+2%
56 801
0%
57 306
+1%
54 718
-5%
51 628
-6%
49 547
-4%
49 176
-1%
49 069
0%
49 441
+1%
49 467
+0%
48 683
-2%
50 256
+3%
50 168
0%
51 362
+2%
52 201
+2%
51 427
-1%
51 408
0%
51 527
+0%
51 327
0%
51 766
+1%
59 536
+15%
60 445
+2%
60 868
+1%
Operating Income
Operating Expenses
(28 852)
(31 253)
(32 698)
(33 301)
(32 123)
(33 288)
(33 978)
(36 099)
(36 110)
(37 916)
(37 423)
(36 803)
(50 071)
(49 235)
(49 524)
(51 582)
(51 842)
(51 173)
(50 559)
(49 486)
(48 950)
(49 405)
(50 899)
(51 166)
(50 746)
(50 488)
(50 390)
(50 749)
(51 786)
(53 310)
(53 327)
(53 245)
(52 487)
(54 516)
(55 591)
(54 103)
(54 113)
(53 261)
(53 165)
(51 556)
(52 769)
(52 630)
(50 322)
(50 125)
(48 452)
(48 366)
(48 470)
(48 240)
(49 545)
(48 874)
(49 098)
(48 385)
(45 854)
(45 467)
(44 968)
(44 477)
(44 438)
(43 219)
(42 835)
(43 477)
(45 049)
(46 492)
(46 909)
(46 548)
(45 403)
(45 086)
(44 925)
(47 122)
(46 991)
(46 678)
(48 502)
Selling, General & Administrative
(28 852)
(29 559)
(32 698)
(30 666)
(32 831)
(25 718)
(26 854)
(27 827)
(27 800)
(27 651)
(27 904)
(27 676)
(37 576)
(37 953)
(37 833)
(38 028)
(37 878)
(37 666)
(37 777)
(38 157)
(37 890)
(38 427)
(38 613)
(41 537)
(39 385)
(46 758)
(50 386)
(47 805)
(38 271)
(42 853)
(39 218)
(39 199)
(39 467)
(39 393)
(39 818)
(40 377)
(40 544)
(40 229)
(39 744)
(38 789)
(38 510)
(38 416)
(38 222)
(38 190)
(37 646)
(40 014)
(42 692)
(45 164)
(38 541)
(43 407)
(40 480)
(37 365)
(36 138)
(36 754)
(36 092)
(35 799)
(35 536)
(34 170)
(33 797)
(33 990)
(34 140)
(35 385)
(36 463)
(37 082)
(37 375)
(39 048)
(40 732)
(44 793)
(36 453)
(46 658)
(48 484)
Research & Development
0
0
0
(2 635)
(4 968)
(7 570)
(7 124)
(8 272)
(8 310)
(10 265)
(9 519)
(9 127)
(12 495)
(11 282)
(11 691)
(13 554)
(13 964)
(13 507)
(12 781)
(11 329)
(11 059)
(10 976)
(12 286)
0
(11 359)
0
0
(2 942)
(13 514)
(10 456)
(14 110)
(14 046)
0
(12 428)
(13 076)
(13 724)
(13 569)
(13 032)
(13 421)
(12 767)
(14 243)
(14 210)
(12 094)
(9 222)
(10 790)
0
0
0
(10 987)
(5 450)
(8 603)
0
(9 703)
(7 373)
(6 464)
(8 671)
(8 897)
(9 043)
(9 031)
(9 482)
(10 903)
(10 630)
(10 247)
(9 457)
(8 019)
0
0
0
(10 514)
0
0
Depreciation & Amortization
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
(15)
(2)
(5)
(8)
(14)
(15)
(16)
(17)
(15)
(15)
(14)
(13)
(12)
(10)
(8)
(6)
(4)
(4)
(4)
(4)
(4)
(5)
(6)
(7)
(8)
(12)
(16)
(19)
(22)
(18)
(15)
Other Operating Expenses
0
(1 694)
0
0
5 676
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
(2)
0
(9 629)
(2)
(3 730)
(4)
(2)
(2)
(1)
1
0
(13 020)
(2 695)
(2 697)
0
0
0
0
0
(1)
(2)
(1)
(2 705)
(2)
(8 337)
(5 762)
(3 059)
(2)
0
0
(11 007)
(1)
(1 330)
(2 404)
(1)
(1)
(2)
(3)
(1)
(2)
(472)
(193)
0
(1)
(6 026)
(4 177)
(2 310)
(2)
(2)
(3)
Operating Income
8 211
N/A
6 662
-19%
5 789
-13%
2 670
-54%
4 155
+56%
5 153
+24%
7 345
+43%
8 568
+17%
11 047
+29%
10 107
-9%
10 679
+6%
11 310
+6%
16 444
+45%
18 328
+11%
17 143
-6%
16 802
-2%
14 464
-14%
14 443
0%
15 832
+10%
16 507
+4%
17 948
+9%
18 333
+2%
17 892
-2%
17 740
-1%
17 607
-1%
16 717
-5%
15 981
-4%
14 795
-7%
14 737
0%
13 335
-10%
14 249
+7%
18 712
+31%
19 636
+5%
18 012
-8%
16 505
-8%
12 283
-26%
10 413
-15%
9 764
-6%
8 193
-16%
10 905
+33%
8 807
-19%
7 545
-14%
10 226
+36%
7 803
-24%
8 958
+15%
9 211
+3%
6 887
-25%
7 432
+8%
7 488
+1%
7 927
+6%
8 208
+4%
6 333
-23%
5 774
-9%
4 080
-29%
4 208
+3%
4 592
+9%
5 003
+9%
6 248
+25%
5 848
-6%
6 779
+16%
5 119
-24%
4 870
-5%
5 292
+9%
4 879
-8%
6 005
+23%
6 441
+7%
6 402
-1%
4 644
-27%
12 545
+170%
13 767
+10%
12 366
-10%
Pre-Tax Income
Interest Income Expense
790
783
740
713
184
(25)
(167)
367
373
392
312
319
321
290
280
300
302
401
289
286
317
327
389
316
306
306
318
363
396
328
309
331
193
266
262
268
366
309
309
342
349
412
425
505
469
496
630
578
581
590
492
537
1 018
1 028
1 000
976
467
502
555
555
1 161
1 098
2 023
2 111
1 474
1 475
681
509
526
576
741
Non-Reccuring Items
79
26
(452)
(272)
(3 057)
(2 960)
(2 960)
(8)
(21)
(33)
(4)
(34)
(63)
(69)
(71)
(15)
(7)
22
20
2
0
(18)
(18)
(18)
(18)
0
0
(1 699)
(2 235)
(2 236)
(2 236)
(538)
(2 696)
0
0
(3 720)
(1 024)
(1 023)
(1 403)
(377)
(807)
(808)
(429)
(430)
(1)
0
0
1
0
0
1 074
1 073
1 074
0
0
0
(320)
559
282
263
410
0
0
(1 044)
(486)
(541)
(602)
267
(320)
(165)
(103)
Gain/Loss on Disposition of Assets
(269)
(759)
(251)
(232)
(49)
(33)
(18)
(17)
(105)
(97)
(94)
(17)
67
66
68
71
(6)
(25)
(32)
(37)
(98)
(236)
(78)
(72)
(14)
134
(24)
4 454
4 306
4 295
4 203
(272)
0
1 468
1 486
1 473
(136)
485
538
523
524
(149)
(132)
(118)
(107)
(55)
(39)
(27)
(24)
(32)
(34)
0
342
(22)
(28)
(29)
(32)
(27)
(22)
(17)
(15)
(15)
(17)
(37)
(90)
(146)
(146)
(131)
(127)
(66)
(85)
Total Other Income
0
169
0
48
71
207
308
410
436
364
260
232
366
388
401
526
509
486
519
428
436
432
396
366
431
422
347
343
357
295
301
259
1 682
240
236
217
97
122
146
155
188
179
182
(58)
40
(11)
(52)
245
210
200
211
461
144
513
567
227
98
89
96
99
231
208
145
186
116
178
200
145
146
81
11
Pre-Tax Income
8 811
N/A
6 881
-22%
5 826
-15%
2 927
-50%
1 304
-55%
2 342
+80%
4 508
+92%
9 320
+107%
11 730
+26%
10 733
-8%
11 153
+4%
11 810
+6%
17 135
+45%
19 003
+11%
17 821
-6%
17 684
-1%
15 262
-14%
15 327
+0%
16 628
+8%
17 186
+3%
18 603
+8%
18 838
+1%
18 581
-1%
18 332
-1%
18 312
0%
17 579
-4%
16 622
-5%
18 256
+10%
17 561
-4%
16 017
-9%
16 826
+5%
18 492
+10%
18 815
+2%
19 986
+6%
18 489
-7%
10 521
-43%
9 716
-8%
9 657
-1%
7 783
-19%
11 548
+48%
9 061
-22%
7 179
-21%
10 272
+43%
7 702
-25%
9 359
+22%
9 641
+3%
7 426
-23%
8 229
+11%
8 255
+0%
8 685
+5%
9 951
+15%
8 404
-16%
8 352
-1%
5 599
-33%
5 747
+3%
5 766
+0%
5 216
-10%
7 371
+41%
6 759
-8%
7 679
+14%
6 906
-10%
6 161
-11%
7 443
+21%
6 095
-18%
7 019
+15%
7 407
+6%
6 535
-12%
5 434
-17%
12 770
+135%
14 193
+11%
12 930
-9%
Net Income
Tax Provision
(3 529)
(3 283)
(3 138)
(2 301)
(1 177)
(1 497)
(2 227)
(3 575)
(4 190)
(3 371)
(3 949)
(4 277)
(6 209)
(7 176)
(6 497)
(7 063)
(6 031)
(5 955)
(6 457)
(5 920)
(6 181)
(6 258)
(6 057)
(5 899)
(6 287)
(5 870)
(5 499)
(5 933)
(5 497)
(4 877)
(5 290)
(5 167)
(5 175)
(5 522)
(5 131)
(2 990)
(2 411)
(2 540)
(1 922)
(2 846)
(2 486)
(1 919)
(2 721)
(2 135)
(2 490)
(2 569)
(1 940)
(2 097)
(2 106)
(2 208)
(2 518)
(2 125)
(2 222)
(1 540)
(1 613)
(1 658)
(1 284)
(1 793)
(1 706)
(1 852)
(2 182)
(1 944)
(2 204)
(1 834)
(1 696)
(1 879)
(1 718)
(1 591)
(3 684)
(3 893)
(3 606)
Income from Continuing Operations
5 282
3 598
2 688
626
127
845
2 281
5 745
7 540
7 362
7 204
7 533
10 926
11 827
11 324
10 621
9 231
9 372
10 171
11 266
12 422
12 580
12 524
12 433
12 025
11 709
11 123
12 323
12 064
11 140
11 536
13 325
13 640
14 464
13 358
7 531
7 305
7 117
5 861
8 702
6 575
5 260
7 551
5 567
6 869
7 072
5 486
6 132
6 149
6 477
7 433
6 279
6 130
4 059
4 134
4 108
3 932
5 578
5 053
5 827
4 724
4 217
5 239
4 261
5 323
5 528
4 817
3 843
9 086
10 300
9 324
Income to Minority Interest
19
7
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
5 301
N/A
3 603
-32%
2 687
-25%
627
-77%
128
-80%
842
+558%
2 278
+171%
5 741
+152%
7 537
+31%
7 360
-2%
7 203
-2%
7 535
+5%
10 927
+45%
11 825
+8%
11 323
-4%
10 619
-6%
9 231
-13%
9 372
+2%
10 171
+9%
11 266
+11%
12 422
+10%
12 580
+1%
12 524
0%
12 432
-1%
12 025
-3%
11 710
-3%
11 123
-5%
12 324
+11%
12 064
-2%
11 140
-8%
11 536
+4%
13 324
+15%
13 639
+2%
14 462
+6%
13 356
-8%
7 531
-44%
7 305
-3%
7 118
-3%
5 861
-18%
8 701
+48%
6 574
-24%
5 258
-20%
7 551
+44%
5 567
-26%
6 869
+23%
7 072
+3%
5 486
-22%
6 131
+12%
6 149
+0%
6 478
+5%
7 433
+15%
6 279
-16%
6 130
-2%
4 059
-34%
4 133
+2%
4 109
-1%
3 932
-4%
5 577
+42%
5 053
-9%
5 826
+15%
4 723
-19%
4 216
-11%
5 238
+24%
4 260
-19%
5 322
+25%
5 527
+4%
4 816
-13%
3 843
-20%
9 086
+136%
10 301
+13%
9 325
-9%
EPS (Diluted)
70.68
N/A
47.4
-33%
35.82
-24%
8.36
-77%
1.7
-80%
11.22
+560%
30.37
+171%
75.53
+149%
100.49
+33%
98.13
-2%
96.04
-2%
100.46
+5%
145.69
+45%
157.66
+8%
150.97
-4%
141.58
-6%
123.08
-13%
124.96
+2%
135.61
+9%
150.21
+11%
165.62
+10%
167.73
+1%
166.98
0%
165.76
-1%
160.33
-3%
156.13
-3%
148.3
-5%
164.32
+11%
161.63
-2%
150.54
-7%
155.89
+4%
180.05
+15%
184.27
+2%
198.1
+8%
182.95
-8%
103.16
-44%
99.44
-4%
96.18
-3%
79.2
-18%
117.58
+48%
89.26
-24%
71.05
-20%
102.04
+44%
96.97
-5%
104.68
+8%
123.45
+18%
95.76
-22%
107.02
+12%
107.34
+0%
113.08
+5%
129.75
+15%
109.6
-16%
106.99
-2%
70.84
-34%
72.13
+2%
71.71
-1%
68.62
-4%
97.33
+42%
88.18
-9%
101.67
+15%
82.42
-19%
73.57
-11%
91.32
+24%
74.15
-19%
92.73
+25%
96.2
+4%
83.83
-13%
66.89
-20%
158.16
+136%
179.31
+13%
162.32
-9%

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.