Yokohama Rubber Co Ltd
TSE:5101

Watchlist Manager
Yokohama Rubber Co Ltd Logo
Yokohama Rubber Co Ltd
TSE:5101
Watchlist
Price: 6 100 JPY -1.91% Market Closed
Market Cap: 980.9B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+51%
5Y
+97%
10Y
+80%
Operating Income
+
3Y
+88%
5Y
+237%
10Y
+94%
Net Income
+
3Y
+23%
5Y
+141%
10Y
+65%

Earnings Waterfall
Yokohama Rubber Co Ltd

Revenue
1.1T JPY
Cost of Revenue
-742.9B JPY
Gross Profit
405.7B JPY
Operating Expenses
-288B JPY
Operating Income
117.8B JPY
Other Expenses
-53.9B JPY
Net Income
63.9B JPY

Income Statement
Yokohama Rubber 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
Revenue
Interest Expense
0
0
0
528
0
0
680
0
0
981
0
0
889
0
0
740
0
0
613
0
0
0
644
1 107
1 936
2 613
2 497
2 772
2 494
2 486
2 616
2 673
2 846
2 929
3 175
3 295
3 371
3 390
3 233
3 030
2 858
2 728
2 549
2 556
2 874
0
0
0
3 245
0
0
0
2 994
0
0
0
2 728
0
0
0
2 788
0
0
0
2 100
0
0
0
2 939
0
0
0
6 300
0
0
0
5 415
0
0
Revenue
303 341
N/A
304 768
+0%
305 888
+0%
311 035
+2%
317 426
+2%
333 698
+5%
344 317
+3%
354 878
+3%
367 777
+4%
382 541
+4%
398 664
+4%
409 720
+3%
411 265
+0%
413 036
+0%
410 622
-1%
382 652
-7%
356 044
-7%
344 020
-3%
366 267
+6%
380 239
+4%
390 407
+3%
519 742
+33%
531 712
+2%
539 678
+1%
465 133
-14%
600 384
+29%
604 702
+1%
599 979
-1%
559 700
-7%
552 123
-1%
560 423
+2%
579 044
+3%
601 629
+4%
613 881
+2%
615 819
+0%
619 029
+1%
625 245
+1%
624 052
0%
637 704
+2%
639 108
+0%
629 856
-1%
620 467
-1%
601 638
-3%
596 401
-1%
574 048
-4%
590 493
+3%
610 174
+3%
619 359
+2%
646 272
+4%
649 640
+1%
651 706
+0%
651 578
0%
650 239
0%
650 605
+0%
651 668
+0%
655 143
+1%
650 462
-1%
630 067
-3%
582 468
-8%
566 251
-3%
551 090
-3%
571 615
+4%
616 943
+8%
635 094
+3%
670 809
+6%
711 823
+6%
758 403
+7%
826 117
+9%
860 477
+4%
879 200
+2%
912 158
+4%
937 218
+3%
985 333
+5%
1 033 438
+5%
1 067 452
+3%
1 075 734
+1%
1 094 746
+2%
1 117 445
+2%
1 148 664
+3%
Gross Profit
Cost of Revenue
(202 406)
(205 034)
(203 629)
(208 877)
(212 558)
(225 738)
(235 920)
(245 681)
(258 660)
(268 045)
(275 233)
(279 439)
(280 305)
(285 807)
(289 899)
(274 334)
(253 427)
(237 475)
(248 060)
(258 406)
(266 839)
(359 209)
(370 519)
(377 879)
(327 271)
(421 129)
(418 436)
(411 163)
(377 631)
(370 523)
(374 251)
(383 933)
(395 501)
(400 255)
(400 951)
(404 784)
(407 967)
(406 207)
(413 685)
(413 022)
(405 149)
(398 876)
(386 735)
(383 865)
(383 361)
(397 893)
(416 351)
(424 737)
(433 234)
(434 581)
(434 776)
(432 201)
(434 497)
(440 083)
(441 697)
(447 331)
(441 323)
(426 614)
(396 568)
(387 131)
(375 642)
(384 426)
(412 493)
(420 900)
(447 178)
(478 318)
(506 535)
(547 339)
(572 803)
(586 835)
(619 077)
(640 295)
(659 442)
(685 334)
(693 591)
(690 650)
(704 995)
(722 645)
(742 936)
Gross Profit
100 935
N/A
99 734
-1%
102 259
+3%
102 158
0%
104 868
+3%
107 960
+3%
108 397
+0%
109 197
+1%
109 117
0%
114 496
+5%
123 431
+8%
130 281
+6%
130 960
+1%
127 229
-3%
120 723
-5%
108 318
-10%
102 617
-5%
106 545
+4%
118 207
+11%
121 833
+3%
123 568
+1%
160 533
+30%
161 193
+0%
161 799
+0%
137 862
-15%
179 255
+30%
186 266
+4%
188 816
+1%
182 069
-4%
181 600
0%
186 172
+3%
195 111
+5%
206 128
+6%
213 626
+4%
214 868
+1%
214 245
0%
217 278
+1%
217 845
+0%
224 019
+3%
226 086
+1%
224 707
-1%
221 591
-1%
214 903
-3%
212 536
-1%
190 687
-10%
192 600
+1%
193 823
+1%
194 622
+0%
213 038
+9%
215 059
+1%
216 930
+1%
219 377
+1%
215 742
-2%
210 522
-2%
209 971
0%
207 812
-1%
209 139
+1%
203 453
-3%
185 900
-9%
179 120
-4%
175 448
-2%
187 189
+7%
204 450
+9%
214 194
+5%
223 631
+4%
233 505
+4%
251 868
+8%
278 778
+11%
287 674
+3%
292 365
+2%
293 081
+0%
296 923
+1%
325 891
+10%
348 104
+7%
373 861
+7%
385 084
+3%
389 751
+1%
394 800
+1%
405 728
+3%
Operating Income
Operating Expenses
(82 649)
(83 195)
(84 725)
(85 106)
(85 767)
(87 071)
(88 467)
(89 790)
(92 042)
(95 008)
(97 543)
(99 521)
(100 847)
(103 477)
(103 930)
(99 216)
(93 288)
(89 232)
(90 908)
(93 893)
(97 223)
(131 041)
(133 468)
(132 994)
(111 571)
(147 201)
(144 223)
(144 760)
(132 372)
(133 582)
(137 311)
(141 793)
(149 481)
(155 405)
(153 692)
(155 651)
(158 212)
(154 632)
(163 224)
(168 438)
(170 171)
(166 041)
(163 984)
(163 580)
(145 720)
(159 986)
(161 157)
(155 687)
(154 354)
(157 804)
(156 273)
(167 578)
(151 396)
(164 406)
(164 442)
(154 648)
(156 016)
(157 061)
(150 953)
(146 809)
(139 322)
(138 430)
(143 510)
(147 948)
(159 965)
(171 919)
(189 245)
(208 687)
(218 461)
(223 727)
(225 157)
(223 697)
(226 548)
(237 529)
(246 518)
(251 327)
(264 417)
(283 056)
(287 967)
Selling, General & Administrative
(82 649)
(83 195)
(84 725)
(85 106)
(85 767)
(87 071)
(88 467)
(88 338)
(92 042)
(95 008)
(97 265)
(99 521)
(100 073)
(103 685)
(101 611)
(96 978)
(91 153)
(87 069)
(88 777)
(91 691)
(95 241)
(128 392)
(131 480)
(131 722)
(109 447)
(143 705)
(144 222)
(143 811)
(129 630)
(133 580)
(137 310)
(141 792)
(146 642)
(152 839)
(153 692)
(155 650)
(155 167)
(158 664)
(163 225)
(168 438)
(167 192)
(172 020)
(169 962)
(169 558)
(144 912)
(142 892)
(142 027)
(136 353)
(154 773)
(155 902)
(156 609)
(156 910)
(156 485)
(157 127)
(157 261)
(158 308)
(159 009)
(157 336)
(150 690)
(145 628)
(139 573)
(138 835)
(144 298)
(150 112)
(161 469)
(171 691)
(188 299)
(207 633)
(217 585)
(222 932)
(225 158)
(223 748)
(226 764)
(237 130)
(245 733)
(251 736)
(255 371)
(261 208)
(263 795)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(774)
(1 522)
(2 319)
(2 238)
(2 135)
(2 163)
(2 131)
(2 202)
(1 982)
(2 649)
0
0
(2 124)
0
0
0
(2 741)
0
0
0
(2 839)
0
0
0
0
0
0
0
(2 978)
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
Other Operating Expenses
0
0
0
0
0
0
0
(1 452)
0
0
(278)
0
0
1 730
0
0
0
0
0
0
0
0
(1 988)
(1 272)
0
(3 496)
(1)
(949)
(1)
(2)
0
(1)
0
(2 566)
0
(1)
(3 045)
4 032
0
0
(1)
5 979
5 978
5 978
(808)
(17 094)
(19 130)
(19 334)
419
(1 902)
336
(10 668)
5 089
(7 279)
(7 181)
3 660
2 993
275
(263)
(1 181)
251
405
788
2 164
1 504
(228)
(946)
(1 054)
(876)
(795)
1
51
216
(399)
(785)
409
(9 046)
(21 848)
(24 172)
Operating Income
18 286
N/A
16 539
-10%
17 534
+6%
17 052
-3%
19 101
+12%
20 889
+9%
19 930
-5%
19 407
-3%
17 075
-12%
19 488
+14%
25 888
+33%
30 760
+19%
30 113
-2%
23 752
-21%
16 793
-29%
9 102
-46%
9 329
+2%
17 313
+86%
27 299
+58%
27 940
+2%
26 345
-6%
29 492
+12%
27 725
-6%
28 805
+4%
26 291
-9%
32 054
+22%
42 043
+31%
44 056
+5%
49 697
+13%
48 018
-3%
48 861
+2%
53 318
+9%
56 647
+6%
58 221
+3%
61 176
+5%
58 594
-4%
59 066
+1%
63 213
+7%
60 795
-4%
57 648
-5%
54 536
-5%
55 550
+2%
50 919
-8%
48 956
-4%
44 967
-8%
32 614
-27%
32 666
+0%
38 935
+19%
58 684
+51%
57 255
-2%
60 657
+6%
51 799
-15%
64 346
+24%
46 116
-28%
45 529
-1%
53 164
+17%
53 123
0%
46 392
-13%
34 947
-25%
32 311
-8%
36 126
+12%
48 759
+35%
60 940
+25%
66 246
+9%
63 666
-4%
61 586
-3%
62 623
+2%
70 091
+12%
69 213
-1%
68 638
-1%
67 924
-1%
73 226
+8%
99 343
+36%
110 575
+11%
127 343
+15%
133 757
+5%
125 334
-6%
111 744
-11%
117 761
+5%
Pre-Tax Income
Interest Income Expense
0
0
0
12
(337)
(736)
(638)
3 636
4 384
4 261
359
(1 106)
898
(2 479)
(7 918)
(7 928)
(6 984)
(1 631)
(6 601)
(6 057)
(6 589)
(5 337)
(3 114)
(5 535)
(5 871)
(3 109)
(5 400)
(1 185)
3 385
2 453
5 605
5 341
3 693
649
1 123
1 191
1 201
(1 692)
(842)
(3 777)
(3 874)
(3 632)
(6 929)
(4 593)
(4 304)
(3 349)
(300)
409
2 269
(175)
(2 003)
(2 678)
(2 513)
(2 878)
(2 513)
(3 290)
482
(3 472)
(2 642)
(1 522)
322
1 394
1 873
1 479
(2 790)
1 753
6 898
6 888
(1 646)
2 884
4 562
4 333
5 862
5 842
3 606
(8 358)
(3 033)
(10 527)
(14 862)
Non-Reccuring Items
(330)
(487)
(2 069)
(1 613)
(1 575)
(128)
(128)
0
0
0
0
0
0
(806)
(855)
(588)
51
80
(306)
(139)
(119)
(1 121)
(1 002)
(3 549)
(2 985)
0
(3 496)
0
0
0
0
0
(2 566)
0
1 466
1 467
1
0
0
0
5 980
0
0
0
(16 519)
0
0
0
(5 998)
0
0
0
(11 748)
6 174
6 703
6 722
4 697
534
1 647
1 494
(2 574)
22 444
20 682
20 604
24 696
(735)
(692)
(454)
4 943
(113)
2 165
2 664
1 384
3 323
1 080
0
(5 716)
0
0
Gain/Loss on Disposition of Assets
0
0
0
(122)
(242)
(313)
(223)
(398)
(362)
(436)
(330)
(597)
(510)
(420)
188
136
150
(201)
(190)
(163)
(229)
(354)
(332)
(60)
(1 127)
(666)
(705)
(1 032)
(597)
(577)
(540)
(546)
(1 118)
(1 156)
(1 230)
2 305
0
2 692
2 712
(845)
(1 060)
(948)
(1 110)
(1 147)
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
Total Other Income
(2 238)
(2 034)
(1 516)
(1 027)
(791)
(309)
(273)
45
909
2 596
(214)
(1 233)
(2 860)
(173)
(295)
(297)
(353)
(520)
(308)
(191)
(851)
(796)
(510)
(839)
299
148
(802)
(280)
(717)
(738)
(621)
(633)
(837)
(799)
(816)
(1 060)
2 326
(2 695)
(2 826)
(2 595)
(1 328)
(337)
(241)
(588)
(68)
(58)
433
1 010
(64)
2
2
1
(144)
0
1
1
(538)
0
0
(1)
(382)
0
0
0
(373)
0
0
0
(888)
0
2
2
(614)
0
1
2
(1 226)
1
0
Pre-Tax Income
15 718
N/A
14 018
-11%
13 949
0%
14 302
+3%
16 156
+13%
19 403
+20%
18 668
-4%
22 690
+22%
22 006
-3%
25 909
+18%
25 703
-1%
27 824
+8%
27 641
-1%
19 874
-28%
7 913
-60%
425
-95%
2 193
+416%
15 041
+586%
19 894
+32%
21 390
+8%
18 557
-13%
21 884
+18%
22 767
+4%
18 822
-17%
16 607
-12%
28 427
+71%
31 640
+11%
41 559
+31%
51 768
+25%
49 156
-5%
53 305
+8%
57 480
+8%
55 819
-3%
56 915
+2%
61 719
+8%
62 497
+1%
62 594
+0%
61 518
-2%
59 839
-3%
50 431
-16%
54 254
+8%
50 633
-7%
42 639
-16%
42 628
0%
24 076
-44%
29 207
+21%
32 799
+12%
40 354
+23%
54 891
+36%
57 082
+4%
58 656
+3%
49 122
-16%
49 941
+2%
49 413
-1%
49 721
+1%
56 598
+14%
57 764
+2%
43 454
-25%
33 951
-22%
32 282
-5%
33 492
+4%
72 597
+117%
83 495
+15%
88 329
+6%
85 199
-4%
62 605
-27%
68 830
+10%
76 526
+11%
71 622
-6%
71 410
0%
74 653
+5%
80 225
+7%
105 975
+32%
119 742
+13%
132 030
+10%
125 401
-5%
115 359
-8%
101 218
-12%
102 900
+2%
Net Income
Tax Provision
(6 405)
(5 813)
(5 513)
(5 382)
4 892
481
1 023
(12 754)
(7 945)
(9 951)
(1 946)
(1 744)
(1 789)
(6 158)
(7 222)
(4 595)
(6 438)
(5 786)
(6 961)
(6 551)
(6 580)
(7 098)
(6 757)
(4 961)
(4 327)
(7 211)
(8 492)
(12 287)
(18 606)
(19 544)
(21 452)
(22 939)
(20 872)
(21 083)
(21 735)
(22 067)
(22 057)
(21 548)
(20 787)
(16 227)
(17 738)
(16 245)
(14 097)
(15 717)
(14 044)
(14 824)
(15 828)
(16 848)
(14 052)
(14 833)
(14 960)
(13 754)
(13 249)
(12 923)
(14 111)
(7 782)
(14 837)
(10 011)
(6 609)
(13 774)
(7 008)
(18 048)
(21 483)
(22 783)
(25 645)
(20 369)
(22 458)
(26 357)
(24 473)
(24 671)
(23 058)
(21 844)
(37 545)
(41 290)
(44 697)
(40 742)
(39 228)
(36 366)
(37 804)
Income from Continuing Operations
9 313
8 205
8 436
8 920
21 048
19 884
19 691
9 936
14 061
15 958
23 757
26 080
25 852
13 716
691
(4 170)
(4 245)
9 255
12 933
14 839
11 977
14 786
16 010
13 861
12 280
21 216
23 148
29 272
33 162
29 612
31 853
34 541
34 947
35 832
39 984
40 430
40 537
39 970
39 052
34 204
36 516
34 388
28 542
26 911
10 032
14 383
16 971
23 506
40 839
42 249
43 696
35 368
36 692
36 490
35 610
48 816
42 927
33 443
27 342
18 508
26 484
54 549
62 012
65 546
59 554
42 236
46 372
50 169
47 149
46 739
51 595
58 381
68 430
78 452
87 333
84 659
76 131
64 852
65 096
Income to Minority Interest
(259)
(282)
(346)
(320)
(317)
(401)
(449)
(454)
(380)
(395)
(413)
(344)
(344)
(448)
(465)
(285)
(17)
(207)
(492)
(645)
(648)
(858)
(880)
(853)
(656)
(806)
(653)
(534)
(551)
(144)
38
213
60
12
5
(57)
(33)
(117)
(272)
(348)
(208)
(288)
(232)
(377)
(669)
(732)
(879)
(794)
(864)
(847)
(854)
(973)
(1 069)
(1 075)
(1 097)
(1 146)
(957)
(857)
(700)
(492)
(540)
(717)
(774)
(706)
(806)
(844)
(885)
(1 272)
(1 231)
(1 272)
(1 304)
(1 161)
(1 197)
(1 125)
(1 198)
(1 167)
(1 211)
(1 202)
(1 219)
Net Income (Common)
9 051
N/A
7 917
-13%
8 089
+2%
8 599
+6%
20 732
+141%
19 481
-6%
19 239
-1%
9 479
-51%
13 679
+44%
15 562
+14%
23 344
+50%
25 734
+10%
25 506
-1%
13 262
-48%
222
-98%
(4 456)
N/A
(4 262)
+4%
9 044
N/A
12 432
+37%
14 185
+14%
11 322
-20%
13 923
+23%
15 126
+9%
13 006
-14%
11 618
-11%
20 402
+76%
22 492
+10%
28 733
+28%
32 611
+13%
29 471
-10%
31 890
+8%
34 755
+9%
35 007
+1%
35 844
+2%
39 989
+12%
40 373
+1%
40 502
+0%
39 850
-2%
38 780
-3%
33 854
-13%
36 307
+7%
34 099
-6%
28 307
-17%
26 533
-6%
9 362
-65%
13 650
+46%
16 092
+18%
22 710
+41%
39 975
+76%
41 401
+4%
42 842
+3%
34 395
-20%
35 623
+4%
35 415
-1%
34 512
-3%
47 669
+38%
41 971
-12%
32 586
-22%
26 507
-19%
17 990
-32%
26 312
+46%
54 394
+107%
61 988
+14%
65 461
+6%
65 500
+0%
47 832
-27%
51 873
+8%
55 304
+7%
45 918
-17%
45 466
-1%
50 292
+11%
57 220
+14%
67 234
+18%
77 328
+15%
86 136
+11%
83 493
-3%
74 919
-10%
63 649
-15%
63 875
+0%
EPS (Diluted)
48.92
N/A
49.79
+2%
47.3
-5%
50.28
+6%
119.83
+138%
113.92
-5%
114.51
+1%
55.75
-51%
81.42
+46%
92.63
+14%
138.13
+49%
153.17
+11%
151.82
-1%
78.47
-48%
1.32
-98%
-26.52
N/A
-25.21
+5%
53.83
N/A
74
+37%
84.43
+14%
67.39
-20%
82.87
+23%
90.03
+9%
77.41
-14%
69.15
-11%
121.44
+76%
133.88
+10%
171.02
+28%
195.27
+14%
181.91
-7%
196.85
+8%
214.53
+9%
216.09
+1%
221.25
+2%
246.84
+12%
249.21
+1%
250.67
+1%
247.51
-1%
242.37
-2%
211.58
-13%
226.07
+7%
213.11
-6%
176.91
-17%
165.83
-6%
58.39
-65%
85.31
+46%
100.57
+18%
141.93
+41%
249.32
+76%
258.75
+4%
267.76
+3%
214.43
-20%
222.12
+4%
220.8
-1%
215.12
-3%
297.09
+38%
261.62
-12%
203.21
-22%
165.14
-19%
112.04
-32%
163.92
+46%
338.78
+107%
386.01
+14%
407.56
+6%
407.86
+0%
297.8
-27%
322.88
+8%
344.14
+7%
285.8
-17%
282.92
-1%
312.91
+11%
355.96
+14%
418.31
+18%
481.05
+15%
535.76
+11%
520.67
-3%
467.81
-10%
401.18
-14%
405.77
+1%

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 300,900+ 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

© 2025 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.