Taiyo Holdings Co Ltd
TSE:4626

Watchlist Manager
Taiyo Holdings Co Ltd Logo
Taiyo Holdings Co Ltd
TSE:4626
Watchlist
Price: 4 839 JPY 1.62% Market Closed
Market Cap: 558.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+24%
5Y
+61%
10Y
+160%
Operating Income
+
3Y
+37%
5Y
+194%
10Y
+141%
Net Income
+
3Y
+0%
5Y
+133%
10Y
+70%

Earnings Waterfall
Taiyo Holdings Co Ltd

Revenue
126.9B JPY
Cost of Revenue
-67.1B JPY
Gross Profit
59.9B JPY
Operating Expenses
-35.1B JPY
Operating Income
24.8B JPY
Other Expenses
-12.2B JPY
Net Income
12.6B JPY

Income Statement
Taiyo Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
2
0
3
0
3
0
2
0
0
1
1
5
15
23
32
35
31
29
30
40
51
62
69
69
72
80
86
95
105
111
127
150
168
189
196
198
205
213
226
221
228
227
228
241
241
255
261
281
337
411
473
532
583
606
664
742
802
794
730
0
0
Revenue
21 252
N/A
23 183
+9%
25 819
+11%
28 321
+10%
30 649
+8%
31 255
+2%
31 843
+2%
32 705
+3%
34 895
+7%
34 475
-1%
33 204
-4%
27 063
-18%
24 716
-9%
23 150
-6%
25 861
+12%
28 569
+10%
29 703
+4%
30 173
+2%
40 366
+34%
40 430
+0%
40 765
+1%
41 023
+1%
39 797
-3%
38 491
-3%
37 276
-3%
36 636
-2%
36 184
-1%
36 568
+1%
38 944
+6%
41 605
+7%
44 224
+6%
46 282
+5%
47 648
+3%
48 015
+1%
48 260
+1%
49 050
+2%
48 882
0%
49 679
+2%
49 843
+0%
48 702
-2%
47 885
-2%
47 465
-1%
47 866
+1%
48 985
+2%
50 208
+2%
50 966
+2%
52 241
+3%
54 668
+5%
56 714
+4%
58 956
+4%
59 389
+1%
59 957
+1%
60 334
+1%
65 964
+9%
70 627
+7%
74 482
+5%
78 861
+6%
78 775
0%
80 991
+3%
85 284
+5%
89 903
+5%
94 153
+5%
97 966
+4%
100 155
+2%
102 413
+2%
101 116
-1%
97 338
-4%
95 442
-2%
95 650
+0%
98 606
+3%
104 775
+6%
111 768
+7%
113 567
+2%
117 417
+3%
119 010
+1%
121 335
+2%
126 941
+5%
Gross Profit
Cost of Revenue
(13 174)
(14 392)
(16 061)
(17 880)
(19 896)
(20 106)
(20 075)
(20 335)
(22 130)
(22 444)
(21 873)
(18 531)
(17 122)
(16 160)
(17 775)
(19 494)
(20 323)
(20 731)
(28 428)
(29 099)
(30 076)
(30 711)
(29 822)
(28 569)
(27 073)
(26 129)
(25 319)
(24 970)
(25 951)
(27 151)
(28 348)
(29 356)
(29 828)
(29 406)
(28 865)
(28 749)
(27 740)
(27 747)
(27 355)
(26 650)
(26 534)
(26 001)
(26 220)
(26 453)
(26 611)
(27 044)
(27 304)
(28 593)
(29 940)
(31 431)
(33 043)
(34 033)
(34 401)
(38 898)
(41 574)
(43 653)
(46 367)
(45 246)
(46 125)
(48 677)
(50 867)
(52 938)
(55 099)
(55 415)
(56 698)
(56 239)
(54 547)
(54 373)
(53 594)
(53 929)
(55 944)
(58 541)
(59 234)
(61 892)
(62 823)
(64 101)
(67 056)
Gross Profit
8 078
N/A
8 791
+9%
9 758
+11%
10 441
+7%
10 753
+3%
11 149
+4%
11 768
+6%
12 370
+5%
12 765
+3%
12 031
-6%
11 331
-6%
8 532
-25%
7 594
-11%
6 990
-8%
8 086
+16%
9 075
+12%
9 380
+3%
9 442
+1%
11 938
+26%
11 331
-5%
10 689
-6%
10 312
-4%
9 975
-3%
9 922
-1%
10 203
+3%
10 507
+3%
10 865
+3%
11 598
+7%
12 993
+12%
14 454
+11%
15 876
+10%
16 926
+7%
17 820
+5%
18 609
+4%
19 395
+4%
20 301
+5%
21 142
+4%
21 932
+4%
22 488
+3%
22 052
-2%
21 351
-3%
21 464
+1%
21 646
+1%
22 532
+4%
23 597
+5%
23 922
+1%
24 937
+4%
26 075
+5%
26 774
+3%
27 525
+3%
26 346
-4%
25 924
-2%
25 933
+0%
27 066
+4%
29 053
+7%
30 829
+6%
32 494
+5%
33 529
+3%
34 866
+4%
36 607
+5%
39 036
+7%
41 215
+6%
42 867
+4%
44 740
+4%
45 715
+2%
44 877
-2%
42 791
-5%
41 069
-4%
42 056
+2%
44 677
+6%
48 831
+9%
53 227
+9%
54 333
+2%
55 525
+2%
56 187
+1%
57 234
+2%
59 885
+5%
Operating Income
Operating Expenses
(4 561)
(4 764)
(4 820)
(4 871)
(4 808)
(4 750)
(4 871)
(5 032)
(5 197)
(5 235)
(5 174)
(5 228)
(4 961)
(4 720)
(4 507)
(4 560)
(4 613)
(4 647)
(6 557)
(6 492)
(6 414)
(6 351)
(5 934)
(6 075)
(6 225)
(6 356)
(6 480)
(6 670)
(7 178)
(7 723)
(8 308)
(8 914)
(9 280)
(9 614)
(10 141)
(10 549)
(10 836)
(11 289)
(11 524)
(11 549)
(11 636)
(11 958)
(12 425)
(13 211)
(13 664)
(12 796)
(16 878)
(18 017)
(19 175)
(17 309)
(18 247)
(20 094)
(20 359)
(21 038)
(19 917)
(23 714)
(24 056)
(20 311)
(20 923)
(22 285)
(22 803)
(23 828)
(24 909)
(26 945)
(27 641)
(28 142)
(26 819)
(26 962)
(27 543)
(28 718)
(30 628)
(32 136)
(32 789)
(38 766)
(34 120)
(34 470)
(35 061)
Selling, General & Administrative
(4 561)
(4 764)
(4 820)
(4 871)
(4 421)
(4 750)
(4 871)
(5 092)
(5 197)
(5 235)
(5 501)
(5 228)
(4 961)
(4 720)
(4 507)
(4 560)
(4 613)
(4 647)
(5 797)
(6 492)
(6 414)
(6 351)
(5 156)
(6 074)
(6 223)
(6 354)
(5 449)
(6 668)
(7 178)
(7 724)
(6 785)
(8 914)
(9 279)
(9 612)
(7 973)
(10 547)
(10 835)
(11 286)
(8 849)
(11 548)
(11 635)
(11 956)
(8 820)
(12 735)
(13 188)
(13 190)
(9 819)
(14 762)
(15 918)
(17 308)
(13 403)
(18 782)
(19 047)
(19 728)
(14 660)
(20 078)
(20 421)
(20 310)
(15 490)
(21 749)
(22 803)
(23 827)
(18 778)
(25 733)
(26 507)
(27 019)
(19 869)
(26 961)
(27 543)
(28 716)
(20 914)
(32 135)
(32 788)
(33 559)
(23 910)
(34 469)
(35 060)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(499)
0
0
0
(560)
0
0
0
(814)
0
0
0
(1 078)
0
0
0
(1 566)
0
0
0
(1 784)
0
0
0
(2 407)
0
0
0
(3 010)
0
0
0
(3 037)
0
0
0
(3 223)
0
0
0
(3 152)
0
0
0
(3 436)
0
0
0
(4 275)
0
0
0
(5 933)
0
0
0
(6 960)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(261)
0
0
0
(217)
0
0
0
(216)
0
0
0
(444)
0
0
0
(600)
0
0
0
(889)
0
0
0
(1 197)
0
0
0
(4 048)
0
0
0
(1 807)
0
0
0
(2 034)
0
0
0
(2 280)
0
0
0
(2 694)
0
0
0
(2 674)
0
0
0
(3 780)
0
0
0
(3 249)
0
0
Other Operating Expenses
0
0
0
0
(387)
0
0
60
0
0
327
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(2)
0
(1)
(2)
0
1
(1)
0
0
(2)
(1)
(2)
(1)
(3)
(2)
(2)
(2)
(2)
(1)
(476)
(476)
394
(1)
(3 255)
(3 257)
(1)
0
(1 312)
(1 312)
(1 310)
0
(3 636)
(3 635)
(1)
(1)
(536)
0
(1)
(1)
(1 212)
(1 134)
(1 123)
(1)
(1)
0
(2)
(1)
(1)
(1)
(5 207)
(1)
(1)
0
Operating Income
3 517
N/A
4 027
+15%
4 938
+23%
5 570
+13%
5 945
+7%
6 399
+8%
6 897
+8%
7 338
+6%
7 568
+3%
6 796
-10%
6 157
-9%
3 304
-46%
2 633
-20%
2 270
-14%
3 579
+58%
4 515
+26%
4 767
+6%
4 795
+1%
5 381
+12%
4 839
-10%
4 275
-12%
3 961
-7%
4 041
+2%
3 847
-5%
3 978
+3%
4 151
+4%
4 385
+6%
4 928
+12%
5 815
+18%
6 731
+16%
7 568
+12%
8 012
+6%
8 540
+7%
8 995
+5%
9 254
+3%
9 752
+5%
10 306
+6%
10 643
+3%
10 964
+3%
10 503
-4%
9 715
-8%
9 506
-2%
9 221
-3%
9 321
+1%
9 933
+7%
11 126
+12%
8 059
-28%
8 058
0%
7 599
-6%
10 216
+34%
8 099
-21%
5 830
-28%
5 574
-4%
6 028
+8%
9 136
+52%
7 115
-22%
8 438
+19%
13 218
+57%
13 943
+5%
14 322
+3%
16 233
+13%
17 387
+7%
17 958
+3%
17 795
-1%
18 074
+2%
16 735
-7%
15 972
-5%
14 107
-12%
14 513
+3%
15 959
+10%
18 203
+14%
21 091
+16%
21 544
+2%
16 759
-22%
22 067
+32%
22 764
+3%
24 824
+9%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
319
454
(67)
(450)
(754)
(177)
(131)
(77)
(173)
(109)
(103)
(179)
(121)
(55)
(58)
140
249
297
283
274
177
153
84
267
546
609
570
415
186
54
110
80
62
19
(11)
(48)
(106)
(223)
(226)
(201)
(237)
(145)
(135)
(194)
(178)
(259)
(241)
(181)
(234)
(231)
(215)
(264)
(289)
(331)
(573)
(698)
(664)
(506)
(448)
(438)
(428)
(577)
(631)
(311)
(519)
(463)
(647)
(236)
Non-Reccuring Items
12
(89)
(240)
(253)
(401)
(236)
(195)
(32)
(33)
(156)
(143)
(268)
(173)
(191)
0
(31)
(52)
(52)
(54)
(24)
(7)
(517)
(428)
(434)
(430)
15
(67)
(71)
(70)
(5)
(293)
(279)
(278)
(292)
(14)
(13)
(14)
1
2
0
0
(869)
(475)
0
0
0
4
0
0
(3 255)
(1 311)
0
0
0
(3 711)
0
0
(3 720)
(535)
0
(615)
(540)
(1 410)
0
0
0
(78)
0
0
0
(5 208)
(5 160)
(5 208)
0
(7 243)
(7 628)
(7 075)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
1
0
(342)
(343)
(342)
(3)
(5)
(37)
(38)
(54)
(85)
(54)
(56)
(38)
(7)
8
20
22
21
58
53
59
66
20
26
0
15
11
6
6
0
0
0
29
10
10
10
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
Total Other Income
(109)
92
310
196
286
184
411
124
147
14
110
79
51
45
30
38
42
45
45
46
71
155
41
123
97
19
61
51
54
134
106
167
179
99
71
51
61
68
111
56
48
32
(38)
(53)
(70)
(50)
101
113
86
67
60
8
11
24
95
18
58
109
197
392
543
637
742
406
281
161
74
(81)
(165)
(208)
(316)
(250)
(156)
(163)
205
213
(120)
Pre-Tax Income
3 420
N/A
4 030
+18%
5 008
+24%
5 513
+10%
5 829
+6%
6 347
+9%
7 113
+12%
7 430
+4%
7 682
+3%
6 974
-9%
6 578
-6%
2 706
-59%
1 718
-37%
1 028
-40%
3 429
+234%
4 386
+28%
4 643
+6%
4 577
-1%
5 209
+14%
4 673
-10%
4 106
-12%
3 422
-17%
3 561
+4%
3 471
-3%
3 793
+9%
4 454
+17%
4 698
+5%
5 212
+11%
6 131
+18%
7 090
+16%
7 593
+7%
8 050
+6%
8 728
+8%
9 374
+7%
9 920
+6%
10 375
+5%
10 779
+4%
10 904
+1%
11 137
+2%
10 669
-4%
9 845
-8%
8 731
-11%
8 756
+0%
9 267
+6%
9 825
+6%
10 980
+12%
7 941
-28%
7 945
+0%
7 484
-6%
6 791
-9%
6 703
-1%
5 703
-15%
5 391
-5%
5 874
+9%
5 261
-10%
6 892
+31%
8 315
+21%
9 373
+13%
13 374
+43%
14 499
+8%
15 897
+10%
17 195
+8%
16 959
-1%
17 628
+4%
17 657
+0%
16 232
-8%
15 462
-5%
13 578
-12%
13 910
+2%
15 323
+10%
12 102
-21%
15 050
+24%
15 869
+5%
16 077
+1%
14 566
-9%
14 702
+1%
17 393
+18%
Net Income
Tax Provision
(1 222)
(1 407)
(1 695)
(1 942)
(1 660)
(1 860)
(2 063)
(2 073)
(2 121)
(2 003)
(2 148)
(1 034)
(1 054)
(828)
(1 496)
(1 458)
(1 465)
(1 421)
(1 694)
(1 546)
(1 301)
(1 108)
(1 005)
(828)
(1 048)
(1 280)
(1 264)
(1 507)
(1 857)
(2 138)
(2 393)
(2 513)
(2 675)
(2 755)
(2 947)
(3 089)
(3 043)
(2 969)
(3 009)
(2 463)
(2 250)
(2 297)
(2 199)
(2 759)
(2 930)
(2 976)
(3 016)
(3 010)
(2 846)
(2 633)
(2 259)
(1 832)
(1 562)
(1 905)
(1 455)
(2 068)
(2 834)
(2 811)
(3 777)
(4 091)
(4 324)
(4 850)
(4 960)
(5 166)
(4 987)
(4 426)
(4 057)
(3 232)
(3 761)
(4 041)
(3 449)
(4 352)
(4 239)
(4 655)
(3 786)
(3 892)
(4 801)
Income from Continuing Operations
2 198
2 623
3 313
3 571
4 169
4 487
5 050
5 357
5 561
4 971
4 430
1 672
664
200
1 933
2 928
3 178
3 156
3 515
3 127
2 805
2 314
2 556
2 643
2 745
3 174
3 434
3 705
4 274
4 952
5 200
5 537
6 053
6 619
6 973
7 286
7 736
7 935
8 128
8 206
7 595
6 434
6 557
6 508
6 895
8 004
4 925
4 935
4 638
4 158
4 444
3 871
3 829
3 969
3 806
4 824
5 481
6 562
9 597
10 408
11 573
12 345
11 999
12 462
12 670
11 806
11 405
10 346
10 149
11 282
8 653
10 698
11 630
11 422
10 780
10 810
12 592
Income to Minority Interest
(76)
(109)
(105)
(106)
(135)
(157)
(194)
(179)
(196)
(171)
(143)
(52)
(30)
(23)
(80)
(102)
(95)
(91)
(111)
(81)
(59)
(61)
(52)
(54)
(75)
(65)
(67)
(78)
(185)
(243)
(269)
(300)
(253)
(266)
(305)
(318)
(317)
(321)
(331)
(297)
(263)
(230)
(158)
(141)
(122)
(78)
(69)
(61)
(47)
(44)
(46)
(48)
(52)
(52)
(56)
(60)
(65)
(69)
(67)
(99)
(128)
(162)
(194)
(144)
(95)
(43)
0
0
0
0
1
1
1
1
0
0
0
Net Income (Common)
2 122
N/A
2 513
+18%
3 205
+28%
3 461
+8%
4 031
+16%
4 329
+7%
4 855
+12%
5 176
+7%
5 361
+4%
4 796
-11%
4 284
-11%
1 616
-62%
630
-61%
170
-73%
1 851
+989%
2 821
+52%
3 076
+9%
3 054
-1%
3 402
+11%
3 046
-10%
2 748
-10%
2 259
-18%
2 502
+11%
2 587
+3%
2 670
+3%
3 108
+16%
3 367
+8%
3 627
+8%
4 090
+13%
4 709
+15%
4 930
+5%
5 235
+6%
5 798
+11%
6 352
+10%
6 667
+5%
6 968
+5%
7 418
+6%
7 612
+3%
7 796
+2%
7 908
+1%
7 331
-7%
6 205
-15%
6 398
+3%
6 366
-1%
6 773
+6%
7 923
+17%
4 856
-39%
4 875
+0%
4 589
-6%
4 114
-10%
4 396
+7%
3 820
-13%
3 776
-1%
3 916
+4%
3 749
-4%
4 764
+27%
5 415
+14%
6 491
+20%
9 529
+47%
10 307
+8%
11 443
+11%
12 183
+6%
11 803
-3%
12 316
+4%
12 575
+2%
11 763
-6%
11 405
-3%
10 347
-9%
10 148
-2%
11 281
+11%
8 654
-23%
10 698
+24%
11 631
+9%
11 423
-2%
10 780
-6%
10 811
+0%
12 593
+16%
EPS (Diluted)
75.78
N/A
86.65
+14%
114.46
+32%
123.6
+8%
139
+12%
154.6
+11%
186.73
+21%
191.7
+3%
206.19
+8%
184.46
-11%
158.66
-14%
62.15
-61%
24.23
-61%
6.53
-73%
71.19
+990%
108.5
+52%
118.3
+9%
117.46
-1%
130.84
+11%
121.84
-7%
109.92
-10%
90.36
-18%
100.08
+11%
103.48
+3%
106.8
+3%
124.32
+16%
134.68
+8%
145.08
+8%
163.6
+13%
188.36
+15%
197.2
+5%
209.4
+6%
231.92
+11%
254.08
+10%
264.05
+4%
302.95
+15%
322.52
+6%
330.95
+3%
337.98
+2%
343.82
+2%
318.73
-7%
269.78
-15%
133.21
-51%
219.51
+65%
233.55
+6%
273.2
+17%
84.27
-69%
168.1
+99%
158.24
-6%
142.4
-10%
76.35
-46%
134.73
+76%
132.84
-1%
137.73
+4%
65.98
-52%
83.76
+27%
95.06
+13%
113.93
+20%
167.47
+47%
182.53
+9%
202.2
+11%
215.6
+7%
209.11
-3%
219.34
+5%
223.74
+2%
210.7
-6%
101.85
-52%
185.57
+82%
181.53
-2%
201.75
+11%
77.44
-62%
191.28
+147%
207.56
+9%
205.05
-1%
96.59
-53%
97.35
+1%
113.21
+16%

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.