Ishii Hyoki Co Ltd
TSE:6336

Watchlist Manager
Ishii Hyoki Co Ltd Logo
Ishii Hyoki Co Ltd
TSE:6336
Watchlist
Price: 789 JPY 1.54% Market Closed
Market Cap: 6.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-4%
5Y
+41%
10Y
+83%
Operating Income
+
3Y
-25%
5Y
+80%
10Y
+41%
Net Income
+
3Y
-28%
5Y
+93%
10Y
+6%

Earnings Waterfall
Ishii Hyoki Co Ltd

Revenue
15.6B JPY
Cost of Revenue
-11.9B JPY
Gross Profit
3.7B JPY
Operating Expenses
-2.5B JPY
Operating Income
1.2B JPY
Other Expenses
-179m JPY
Net Income
1B JPY

Income Statement
Ishii Hyoki Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Apr-2005 Jul-2005 Oct-2005 Apr-2006 Jul-2006 Oct-2006 Apr-2007 Jul-2007 Oct-2007 Apr-2008 Jul-2008 Oct-2008 Apr-2009 Jul-2009 Oct-2009 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Jan-2012 Apr-2012 Jul-2012 Oct-2012 Jan-2013 Apr-2013 Jul-2013 Oct-2013 Jan-2014 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025 Jul-2025 Oct-2025
Revenue
Interest Expense
12
0
0
12
20
0
17
0
0
9
0
0
6
0
0
11
27
46
64
71
79
88
93
106
101
108
116
116
128
123
121
119
117
114
111
114
116
118
118
111
101
90
82
73
68
66
64
63
63
64
62
61
59
55
52
53
53
55
58
57
58
57
55
53
52
51
50
50
48
46
46
46
46
45
42
0
0
0
Revenue
11 514
N/A
10 591
-8%
10 154
-4%
10 486
+3%
10 407
-1%
11 338
+9%
12 160
+7%
12 859
+6%
12 568
-2%
12 691
+1%
14 377
+13%
18 142
+26%
17 800
-2%
14 995
-16%
9 320
-38%
9 722
+4%
10 357
+7%
13 142
+27%
17 153
+31%
16 661
-3%
17 044
+2%
14 199
-17%
12 566
-12%
9 966
-21%
8 256
-17%
8 488
+3%
7 791
-8%
7 281
-7%
7 131
-2%
6 391
-10%
6 124
-4%
6 961
+14%
6 887
-1%
6 934
+1%
6 782
-2%
7 534
+11%
7 627
+1%
8 526
+12%
9 415
+10%
8 962
-5%
9 183
+2%
9 147
0%
9 407
+3%
10 056
+7%
10 914
+9%
11 730
+7%
12 853
+10%
12 553
-2%
12 681
+1%
12 296
-3%
13 192
+7%
12 875
-2%
11 750
-9%
12 064
+3%
10 368
-14%
10 024
-3%
10 811
+8%
11 050
+2%
11 588
+5%
12 847
+11%
13 695
+7%
14 061
+3%
14 424
+3%
14 877
+3%
14 358
-3%
16 230
+13%
18 222
+12%
19 204
+5%
19 627
+2%
17 909
-9%
16 729
-7%
15 152
-9%
15 726
+4%
15 484
-2%
14 821
-4%
15 235
+3%
14 816
-3%
15 575
+5%
Gross Profit
Cost of Revenue
(8 969)
(8 270)
(7 970)
(8 031)
(7 768)
(8 206)
(8 871)
(9 392)
(9 228)
(9 472)
(11 083)
(13 572)
(13 595)
(11 478)
(7 934)
(7 700)
(8 400)
(10 587)
(14 237)
(14 735)
(15 279)
(13 410)
(11 489)
(8 855)
(6 803)
(6 186)
(5 710)
(5 364)
(5 188)
(4 707)
(4 491)
(4 837)
(4 717)
(4 695)
(4 575)
(5 137)
(5 247)
(5 955)
(6 699)
(6 480)
(6 833)
(6 801)
(6 872)
(7 371)
(7 816)
(8 438)
(9 356)
(9 145)
(9 172)
(8 860)
(9 456)
(9 334)
(8 671)
(8 980)
(7 916)
(7 714)
(8 269)
(8 284)
(8 482)
(9 213)
(9 701)
(10 096)
(10 468)
(10 941)
(10 826)
(12 322)
(13 819)
(14 559)
(14 773)
(13 496)
(12 675)
(11 619)
(12 110)
(11 988)
(11 434)
(11 749)
(11 434)
(11 896)
Gross Profit
2 545
N/A
2 320
-9%
2 184
-6%
2 455
+12%
2 638
+7%
3 133
+19%
3 289
+5%
3 467
+5%
3 340
-4%
3 219
-4%
3 294
+2%
4 570
+39%
4 206
-8%
3 517
-16%
1 386
-61%
2 022
+46%
1 957
-3%
2 555
+31%
2 915
+14%
1 926
-34%
1 764
-8%
789
-55%
1 076
+36%
1 110
+3%
1 453
+31%
2 301
+58%
2 081
-10%
1 917
-8%
1 943
+1%
1 684
-13%
1 632
-3%
2 124
+30%
2 171
+2%
2 239
+3%
2 206
-1%
2 397
+9%
2 381
-1%
2 571
+8%
2 716
+6%
2 483
-9%
2 349
-5%
2 345
0%
2 534
+8%
2 685
+6%
3 099
+15%
3 292
+6%
3 497
+6%
3 409
-3%
3 510
+3%
3 436
-2%
3 736
+9%
3 541
-5%
3 079
-13%
3 084
+0%
2 452
-20%
2 310
-6%
2 542
+10%
2 766
+9%
3 107
+12%
3 634
+17%
3 993
+10%
3 965
-1%
3 956
0%
3 937
0%
3 533
-10%
3 908
+11%
4 404
+13%
4 645
+5%
4 854
+4%
4 413
-9%
4 054
-8%
3 532
-13%
3 617
+2%
3 496
-3%
3 387
-3%
3 486
+3%
3 382
-3%
3 679
+9%
Operating Income
Operating Expenses
(1 557)
(1 584)
(1 582)
(1 656)
(1 670)
(1 765)
(1 711)
(1 781)
(1 780)
(1 851)
(1 926)
(2 028)
(2 068)
(2 004)
(1 954)
(2 091)
(2 209)
(2 317)
(3 073)
(3 032)
(4 104)
(4 025)
(3 991)
(3 811)
(2 521)
(2 358)
(2 152)
(1 955)
(1 866)
(1 748)
(1 706)
(1 722)
(1 723)
(1 735)
(1 571)
(1 391)
(1 642)
(1 724)
(2 011)
(2 011)
(2 047)
(2 016)
(1 972)
(2 044)
(2 143)
(2 244)
(2 260)
(2 295)
(2 240)
(2 227)
(2 312)
(2 287)
(2 247)
(2 225)
(2 174)
(2 137)
(2 088)
(2 101)
(2 058)
(2 084)
(2 171)
(2 177)
(2 214)
(2 223)
(2 269)
(2 324)
(2 416)
(2 502)
(2 521)
(2 533)
(2 496)
(2 502)
(2 505)
(2 480)
(2 501)
(2 466)
(2 481)
(2 486)
Selling, General & Administrative
(1 218)
(1 232)
(1 241)
(1 336)
(1 364)
(1 439)
(1 392)
(1 440)
(1 442)
(1 485)
(1 513)
(1 578)
(1 563)
(1 456)
(1 350)
(1 378)
(1 457)
(1 499)
(1 996)
(1 998)
(2 505)
(2 503)
(2 471)
(2 571)
(2 099)
(2 087)
(1 518)
(1 885)
(1 783)
(1 693)
(1 390)
(1 645)
(1 659)
(1 713)
(1 309)
(1 614)
(1 616)
(1 691)
(1 645)
(1 978)
(2 015)
(1 984)
(1 674)
(2 010)
(2 109)
(2 210)
(1 895)
(2 261)
(2 207)
(2 194)
(1 975)
(2 254)
(2 214)
(2 187)
(1 856)
(2 094)
(2 045)
(2 065)
(1 740)
(2 054)
(2 142)
(2 148)
(1 877)
(2 194)
(2 241)
(2 296)
(2 122)
(2 475)
(2 496)
(2 510)
(2 200)
(2 480)
(2 484)
(2 459)
(2 187)
(2 444)
(2 458)
(2 463)
Research & Development
(244)
(257)
(244)
(220)
(205)
(226)
(222)
(244)
(240)
(256)
(285)
(302)
(352)
(397)
(458)
(568)
(611)
(679)
(888)
(836)
(1 400)
(1 324)
(1 301)
0
0
0
(417)
0
0
0
(160)
0
0
0
(161)
0
0
0
(253)
0
0
0
(196)
0
0
0
(251)
0
0
0
(227)
0
0
0
(191)
0
0
0
(178)
0
0
0
(182)
0
0
0
(133)
0
0
0
(137)
0
0
0
(141)
0
0
0
Depreciation & Amortization
(95)
(96)
(97)
(100)
(101)
(101)
(97)
(97)
(97)
(110)
(128)
(148)
(154)
(150)
(146)
(144)
(141)
(139)
(188)
(199)
(199)
(198)
(220)
0
0
(85)
(217)
(69)
(83)
(56)
(156)
(47)
(34)
(22)
(102)
(18)
(26)
(33)
(114)
(33)
(32)
(33)
(103)
(33)
(34)
(34)
(114)
(34)
(33)
(33)
(111)
(33)
(32)
(38)
(127)
(42)
(43)
(36)
(140)
(30)
(29)
(29)
(155)
(29)
(28)
(28)
(160)
(26)
(25)
(23)
(159)
(21)
(21)
(20)
(172)
(21)
(22)
(22)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 240)
(423)
(186)
0
0
0
0
0
(30)
(30)
0
0
242
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)
(1)
0
(1)
(1)
(1)
0
(1)
Operating Income
988
N/A
736
-25%
602
-18%
799
+33%
969
+21%
1 368
+41%
1 578
+15%
1 686
+7%
1 561
-7%
1 369
-12%
1 368
0%
2 543
+86%
2 138
-16%
1 513
-29%
(568)
N/A
(68)
+88%
(252)
-269%
238
N/A
(157)
N/A
(1 106)
-604%
(2 339)
-112%
(3 236)
-38%
(2 915)
+10%
(2 701)
+7%
(1 069)
+60%
(56)
+95%
(71)
-26%
(38)
+47%
77
N/A
(64)
N/A
(74)
-15%
402
N/A
448
+11%
505
+13%
635
+26%
1 006
+58%
739
-27%
847
+15%
705
-17%
471
-33%
302
-36%
329
+9%
562
+71%
641
+14%
955
+49%
1 048
+10%
1 237
+18%
1 114
-10%
1 270
+14%
1 209
-5%
1 424
+18%
1 255
-12%
832
-34%
860
+3%
278
-68%
173
-38%
455
+162%
665
+46%
1 049
+58%
1 550
+48%
1 822
+18%
1 787
-2%
1 742
-3%
1 714
-2%
1 263
-26%
1 584
+25%
1 988
+26%
2 143
+8%
2 333
+9%
1 880
-19%
1 559
-17%
1 030
-34%
1 111
+8%
1 016
-9%
886
-13%
1 020
+15%
901
-12%
1 193
+32%
Pre-Tax Income
Interest Income Expense
(32)
43
80
56
(10)
(4)
15
16
0
(24)
(4)
(0)
13
(16)
(13)
32
(12)
(48)
(41)
(108)
(115)
(115)
(156)
(89)
(94)
(75)
29
73
103
96
21
(84)
14
43
55
119
16
(11)
(30)
(120)
(113)
(27)
(14)
42
53
(26)
(32)
(58)
(65)
(65)
(54)
(59)
(47)
(32)
(38)
(28)
(36)
(67)
(64)
(79)
(91)
(57)
(75)
(76)
(58)
27
9
4
80
(3)
76
86
9
34
73
64
110
76
Non-Reccuring Items
2
(24)
(25)
(26)
(5)
(5)
(5)
(0)
(16)
19
12
(133)
113
119
273
(70)
(305)
(298)
(513)
(419)
(213)
293
6
(14)
594
407
848
847
270
(48)
(26)
0
0
(30)
242
0
241
240
(12)
(12)
(12)
(12)
(20)
(23)
(22)
(22)
(12)
(15)
(18)
(23)
(87)
(90)
(87)
(81)
0
9
10
9
(48)
(48)
(51)
(60)
(16)
(16)
(14)
(4)
(1)
0
(0)
(3)
(211)
(211)
(211)
(208)
(4)
(5)
(5)
(6)
Gain/Loss on Disposition of Assets
1
(1)
1
(0)
1
1
0
(8)
(4)
(5)
5
(16)
(14)
(15)
1
0
0
0
0
(0)
(6 138)
(6 217)
(6 193)
(6 217)
(78)
1
79
79
78
78
4
0
4
73
74
0
72
3
(1)
(2)
(1)
(0)
(9)
(6)
(8)
(8)
1
0
4
4
4
1
1
2
7
9
9
8
3
0
7
10
10
0
0
0
2
0
3
3
3
0
0
0
(2)
(2)
0
8
Total Other Income
26
27
28
13
14
(4)
(1)
(12)
2
0
(18)
(13)
(15)
24
45
66
73
63
78
80
85
101
141
78
5
(15)
(64)
(38)
20
10
21
49
33
30
(2)
66
36
45
66
68
(44)
(49)
(57)
(46)
30
124
118
108
107
82
95
93
39
(25)
(28)
(27)
61
75
87
96
57
56
64
66
19
23
20
65
123
105
87
109
107
137
150
119
114
97
Pre-Tax Income
986
N/A
782
-21%
685
-12%
842
+23%
969
+15%
1 355
+40%
1 587
+17%
1 681
+6%
1 543
-8%
1 359
-12%
1 361
+0%
2 381
+75%
2 236
-6%
1 625
-27%
(261)
N/A
(39)
+85%
(495)
-1 156%
(44)
+91%
(633)
-1 339%
(1 553)
-145%
(8 720)
-462%
(9 175)
-5%
(9 116)
+1%
(8 943)
+2%
(642)
+93%
263
N/A
821
+213%
924
+12%
549
-41%
72
-87%
(53)
N/A
367
N/A
499
+36%
620
+24%
1 004
+62%
1 192
+19%
1 104
-7%
1 124
+2%
727
-35%
406
-44%
134
-67%
241
+80%
462
+92%
609
+32%
1 008
+66%
1 116
+11%
1 311
+17%
1 150
-12%
1 297
+13%
1 206
-7%
1 382
+15%
1 200
-13%
738
-38%
724
-2%
220
-70%
137
-38%
498
+264%
690
+38%
1 026
+49%
1 519
+48%
1 744
+15%
1 736
0%
1 725
-1%
1 687
-2%
1 210
-28%
1 629
+35%
2 018
+24%
2 212
+10%
2 538
+15%
1 981
-22%
1 513
-24%
1 014
-33%
1 017
+0%
980
-4%
1 103
+13%
1 196
+8%
1 120
-6%
1 368
+22%
Net Income
Tax Provision
(424)
(334)
(297)
(358)
(418)
(568)
(654)
(666)
(648)
(581)
(583)
(1 012)
(973)
(966)
(147)
(330)
(85)
(387)
(258)
71
(616)
(496)
(741)
(715)
(139)
(136)
(11)
(15)
(18)
(18)
(40)
(42)
(41)
(44)
(45)
(98)
(119)
(134)
(105)
(85)
(62)
(85)
27
7
(51)
(21)
(90)
(69)
(82)
(127)
(314)
(290)
(267)
(245)
(111)
(81)
(67)
(163)
(299)
(461)
(526)
(428)
(234)
(189)
(84)
(227)
(378)
(416)
(465)
(367)
(412)
(293)
(366)
(314)
(315)
(321)
(227)
(353)
Income from Continuing Operations
562
448
389
484
550
787
934
1 015
895
778
779
1 369
1 263
660
(409)
(370)
(579)
(431)
(892)
(1 482)
(9 335)
(9 670)
(9 858)
(9 658)
(781)
127
810
909
531
54
(93)
326
458
576
959
1 094
985
991
622
321
72
157
489
616
957
1 095
1 221
1 080
1 216
1 079
1 068
911
472
479
109
55
431
527
727
1 058
1 218
1 308
1 491
1 498
1 125
1 402
1 640
1 796
2 073
1 614
1 101
721
651
666
788
875
893
1 015
Income to Minority Interest
(11)
(19)
(10)
(14)
(17)
(25)
(30)
(16)
(14)
(8)
(14)
(14)
(6)
2
5
0
(1)
2
2
5
7
6
1
(2)
(7)
(10)
3
7
6
4
(7)
(11)
(11)
(6)
(5)
(7)
(11)
(12)
(13)
(12)
(8)
(7)
(6)
(5)
(5)
(4)
(4)
(5)
(7)
(9)
(12)
(12)
(11)
(8)
(4)
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)
551
N/A
429
-22%
379
-12%
471
+24%
534
+13%
763
+43%
904
+19%
999
+11%
881
-12%
770
-13%
765
-1%
1 356
+77%
1 256
-7%
662
-47%
(404)
N/A
(370)
+9%
(581)
-57%
(430)
+26%
(889)
-107%
(1 477)
-66%
(9 328)
-531%
(9 665)
-4%
(9 857)
-2%
(9 660)
+2%
(787)
+92%
113
N/A
803
+611%
900
+12%
516
-43%
34
-93%
(123)
N/A
292
N/A
425
+46%
548
+29%
932
+70%
1 066
+14%
953
-11%
957
+1%
588
-39%
288
-51%
48
-83%
136
+185%
472
+246%
603
+28%
940
+56%
1 088
+16%
1 217
+12%
1 077
-11%
1 216
+13%
1 070
-12%
1 056
-1%
899
-15%
460
-49%
472
+2%
105
-78%
53
-49%
431
+707%
527
+22%
727
+38%
1 058
+46%
1 218
+15%
1 308
+7%
1 491
+14%
1 498
+0%
1 125
-25%
1 402
+25%
1 640
+17%
1 796
+10%
2 073
+15%
1 614
-22%
1 101
-32%
721
-35%
650
-10%
666
+2%
788
+18%
875
+11%
893
+2%
1 014
+14%
EPS (Diluted)
78.67
N/A
61.31
-22%
54.12
-12%
67.25
+24%
76.21
+13%
103.05
+35%
111.59
+8%
121.82
+9%
108.7
-11%
95.02
-13%
93.29
-2%
167.35
+79%
155.09
-7%
80.7
-48%
-49.9
N/A
-45.63
+9%
-70.81
-55%
-53.02
+25%
-111.12
-110%
-189.41
-70%
-1 195.93
-531%
-1 239.08
-4%
-1 232.12
+1%
-1 238.51
-1%
-100.94
+92%
8.01
N/A
66.91
+735%
115.34
+72%
25.53
-78%
4.35
-83%
-15.37
N/A
20.85
N/A
30.35
+46%
39.15
+29%
65.8
+68%
74.02
+12%
66.14
-11%
66.47
+0%
40.86
-39%
20
-51%
5.82
-71%
11.86
+104%
40.91
+245%
52.39
+28%
81.71
+56%
132.67
+62%
149.25
+12%
131.39
-12%
148.31
+13%
131.19
-12%
129.54
-1%
110.24
-15%
56.46
-49%
57.86
+2%
12.91
-78%
6.55
-49%
52.89
+707%
64.59
+22%
89.15
+38%
129.76
+46%
149.42
+15%
160.44
+7%
182.85
+14%
183.73
+0%
138.04
-25%
171.96
+25%
201.15
+17%
220.33
+10%
254.23
+15%
198.02
-22%
135.1
-32%
88.48
-35%
79.73
-10%
81.65
+2%
96.66
+18%
107.49
+11%
110.8
+3%
126.67
+14%

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.