Maezawa Industries Inc
TSE:6489

Watchlist Manager
Maezawa Industries Inc Logo
Maezawa Industries Inc
TSE:6489
Watchlist
Price: 2 045 JPY 1.14%
Market Cap: 35.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+22%
5Y
+26%
10Y
+27%
Operating Income
+
3Y
+72%
5Y
+180%
10Y
+466%
Net Income
+
3Y
+34%
5Y
+209%
10Y
+376%

Earnings Waterfall
Maezawa Industries Inc

Revenue
37.9B JPY
Cost of Revenue
-26.5B JPY
Gross Profit
11.4B JPY
Operating Expenses
-6.7B JPY
Operating Income
4.7B JPY
Other Expenses
-1.7B JPY
Net Income
3B JPY

Income Statement
Maezawa Industries Inc

Rotate your device to view
Income Statement
Currency: JPY
Aug-2006 Nov-2006 Feb-2007 Aug-2007 Nov-2007 Feb-2008 Aug-2008 Nov-2008 Feb-2009 Aug-2009 Nov-2009 Feb-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
14
38
70
97
112
117
116
118
119
119
120
119
109
97
86
77
80
84
85
85
80
77
76
76
72
65
54
44
37
33
32
28
27
26
24
24
23
22
22
21
21
20
19
19
19
19
18
18
16
16
16
15
16
16
17
18
18
0
27
0
Revenue
13 972
N/A
14 657
+5%
14 090
-4%
13 872
-2%
12 138
-13%
11 091
-9%
11 372
+3%
10 893
-4%
15 175
+39%
16 826
+11%
19 405
+15%
18 896
-3%
17 838
-6%
16 403
-8%
14 986
-9%
26 336
+76%
26 486
+1%
26 935
+2%
27 740
+3%
26 141
-6%
26 011
0%
26 186
+1%
26 084
0%
27 616
+6%
27 996
+1%
27 211
-3%
27 284
+0%
27 168
0%
27 333
+1%
28 514
+4%
29 816
+5%
29 045
-3%
29 807
+3%
29 072
-2%
28 666
-1%
28 833
+1%
28 252
-2%
27 877
-1%
26 994
-3%
26 161
-3%
26 163
+0%
27 635
+6%
28 210
+2%
28 612
+1%
28 752
+0%
29 036
+1%
29 859
+3%
30 118
+1%
30 825
+2%
29 841
-3%
29 524
-1%
29 944
+1%
30 051
+0%
30 968
+3%
31 889
+3%
31 810
0%
32 015
+1%
32 584
+2%
31 543
-3%
30 903
-2%
30 999
+0%
30 816
-1%
31 588
+3%
32 369
+2%
31 925
-1%
32 796
+3%
34 346
+5%
36 511
+6%
37 857
+4%
38 047
+1%
39 421
+4%
37 499
-5%
37 927
+1%
Gross Profit
Cost of Revenue
(11 411)
(12 093)
(11 779)
(11 651)
(10 404)
(9 550)
(9 934)
(9 240)
(13 081)
(14 460)
(16 703)
(15 711)
(14 789)
(13 496)
(12 264)
(21 055)
(21 156)
(21 371)
(21 808)
(20 569)
(20 416)
(20 582)
(20 669)
(21 659)
(21 859)
(21 218)
(21 500)
(21 525)
(21 733)
(22 636)
(23 267)
(23 382)
(24 049)
(23 704)
(23 454)
(22 943)
(22 675)
(22 095)
(21 676)
(21 046)
(20 869)
(22 059)
(22 027)
(22 457)
(22 628)
(22 649)
(23 247)
(23 523)
(23 785)
(23 029)
(22 855)
(22 642)
(22 841)
(23 224)
(23 167)
(22 950)
(22 806)
(22 780)
(22 200)
(21 953)
(22 207)
(22 314)
(22 734)
(22 926)
(22 368)
(23 022)
(23 959)
(25 434)
(26 447)
(26 807)
(27 668)
(26 234)
(26 486)
Gross Profit
2 561
N/A
2 564
+0%
2 311
-10%
2 221
-4%
1 734
-22%
1 541
-11%
1 438
-7%
1 653
+15%
2 094
+27%
2 366
+13%
2 702
+14%
3 185
+18%
3 049
-4%
2 907
-5%
2 722
-6%
5 281
+94%
5 330
+1%
5 564
+4%
5 932
+7%
5 572
-6%
5 595
+0%
5 604
+0%
5 415
-3%
5 957
+10%
6 137
+3%
5 993
-2%
5 784
-3%
5 643
-2%
5 600
-1%
5 878
+5%
6 549
+11%
5 663
-14%
5 758
+2%
5 368
-7%
5 212
-3%
5 890
+13%
5 577
-5%
5 782
+4%
5 318
-8%
5 115
-4%
5 294
+3%
5 576
+5%
6 183
+11%
6 155
0%
6 124
-1%
6 387
+4%
6 612
+4%
6 595
0%
7 040
+7%
6 812
-3%
6 669
-2%
7 302
+9%
7 210
-1%
7 744
+7%
8 722
+13%
8 860
+2%
9 209
+4%
9 804
+6%
9 343
-5%
8 950
-4%
8 792
-2%
8 502
-3%
8 854
+4%
9 443
+7%
9 557
+1%
9 774
+2%
10 387
+6%
11 077
+7%
11 410
+3%
11 240
-1%
11 753
+5%
11 265
-4%
11 441
+2%
Operating Income
Operating Expenses
(4 670)
(4 435)
(4 351)
(4 420)
(4 647)
(4 596)
(4 443)
(4 158)
(4 009)
(3 792)
(3 539)
(3 380)
(3 372)
(3 375)
(3 358)
(4 534)
(4 564)
(4 622)
(4 677)
(4 926)
(4 958)
(5 049)
(5 055)
(4 826)
(4 888)
(4 847)
(4 905)
(4 937)
(4 956)
(4 915)
(4 911)
(4 957)
(4 928)
(4 966)
(4 957)
(5 017)
(5 014)
(5 027)
(5 007)
(4 830)
(4 789)
(4 815)
(4 872)
(5 085)
(5 148)
(5 191)
(5 216)
(5 274)
(5 259)
(5 253)
(5 361)
(5 524)
(5 531)
(5 489)
(5 393)
(5 639)
(5 713)
(5 836)
(5 912)
(5 912)
(6 058)
(6 082)
(6 096)
(6 217)
(6 266)
(6 344)
(6 423)
(6 202)
(6 193)
(6 256)
(6 270)
(6 611)
(6 740)
Selling, General & Administrative
(4 670)
(4 508)
(4 351)
(4 420)
(4 511)
(4 596)
(4 271)
(4 299)
(3 484)
(3 312)
(3 093)
(2 980)
(2 966)
(2 986)
(2 970)
(4 008)
(4 171)
(4 354)
(4 539)
(4 305)
(4 958)
(5 049)
(5 055)
(4 402)
(4 886)
(4 846)
(4 904)
(4 468)
(4 956)
(4 914)
(4 908)
(4 547)
(4 927)
(4 965)
(4 958)
(4 650)
(5 014)
(5 027)
(5 008)
(4 475)
(4 788)
(4 814)
(4 868)
(4 678)
(5 146)
(5 190)
(5 216)
(4 894)
(5 260)
(5 252)
(5 361)
(5 025)
(5 531)
(5 489)
(5 393)
(5 165)
(5 712)
(5 835)
(5 912)
(5 415)
(6 057)
(6 081)
(6 094)
(5 693)
(6 264)
(6 343)
(6 422)
(5 765)
(6 194)
(6 255)
(6 269)
(6 188)
(6 739)
Research & Development
0
0
0
0
0
0
(144)
(285)
(432)
(390)
(365)
(323)
(326)
(306)
(302)
(409)
0
0
0
(482)
0
0
0
(423)
0
0
0
(468)
0
0
0
(409)
0
0
0
0
0
0
0
(354)
0
0
0
(406)
0
0
0
(380)
0
0
0
(499)
0
0
0
(473)
0
0
0
(496)
0
0
0
(523)
0
0
0
(436)
0
0
0
(423)
0
Depreciation & Amortization
0
0
0
0
0
0
(28)
(63)
(93)
(90)
(81)
(77)
(80)
(83)
(86)
(117)
0
0
0
(139)
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
Other Operating Expenses
0
73
0
0
(136)
0
0
489
0
0
0
0
0
0
0
0
(393)
(268)
(138)
0
0
0
0
(1)
(2)
(1)
0
(1)
0
0
(3)
(1)
(1)
0
0
(367)
0
0
1
(1)
(1)
(1)
(4)
(1)
(2)
(1)
0
0
1
(1)
0
0
0
0
0
(1)
(1)
(1)
0
(1)
0
(1)
(2)
(1)
(2)
(1)
0
(1)
1
(1)
(1)
0
(1)
Operating Income
(2 109)
N/A
(1 871)
+11%
(2 040)
-9%
(2 199)
-8%
(2 913)
-32%
(3 055)
-5%
(3 005)
+2%
(2 505)
+17%
(1 915)
+24%
(1 426)
+26%
(837)
+41%
(195)
+77%
(323)
-66%
(468)
-45%
(636)
-36%
747
N/A
766
+3%
942
+23%
1 255
+33%
646
-49%
637
-1%
555
-13%
360
-35%
1 131
+214%
1 249
+10%
1 146
-8%
879
-23%
706
-20%
644
-9%
963
+50%
1 638
+70%
706
-57%
830
+18%
402
-52%
255
-37%
873
+242%
563
-36%
755
+34%
311
-59%
285
-8%
505
+77%
761
+51%
1 311
+72%
1 070
-18%
976
-9%
1 196
+23%
1 396
+17%
1 321
-5%
1 781
+35%
1 559
-12%
1 308
-16%
1 778
+36%
1 679
-6%
2 255
+34%
3 329
+48%
3 221
-3%
3 496
+9%
3 968
+14%
3 431
-14%
3 038
-11%
2 734
-10%
2 420
-11%
2 758
+14%
3 226
+17%
3 291
+2%
3 430
+4%
3 964
+16%
4 875
+23%
5 217
+7%
4 984
-4%
5 483
+10%
4 654
-15%
4 701
+1%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
38
35
30
31
28
24
17
9
16
(13)
(40)
(54)
(56)
(58)
(64)
(65)
(65)
(66)
(65)
(55)
(43)
(31)
(19)
(22)
(26)
(27)
(26)
(17)
(9)
(8)
(5)
(6)
2
12
21
28
31
33
38
39
40
42
43
44
46
46
51
51
54
55
56
56
65
65
80
82
90
90
90
89
94
93
98
98
107
102
143
Non-Reccuring Items
(82)
(129)
(188)
(169)
(144)
(53)
(77)
(69)
(112)
(93)
(61)
(14)
7
(15)
(23)
(28)
(36)
(24)
(13)
33
(22)
(33)
(32)
(18)
(12)
(7)
(8)
(15)
(17)
(29)
(35)
(35)
(38)
124
2
(366)
(361)
(504)
(379)
(21)
(31)
(47)
(44)
(52)
(40)
(37)
(42)
(39)
(43)
(76)
(217)
(209)
(209)
(184)
(37)
(39)
(41)
(23)
(73)
(73)
(69)
(71)
(28)
(23)
(21)
(31)
(25)
(43)
(47)
(71)
(184)
(182)
(329)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
(5)
10
(6)
(8)
(24)
(4)
4
5
(4)
(8)
(9)
(9)
(1)
0
0
0
0
0
0
0
(1)
(1)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
0
4
4
0
0
0
0
0
0
0
3
4
0
4
1
0
0
0
0
10
0
10
10
(4)
0
Total Other Income
128
103
137
191
231
188
96
54
37
13
0
(11)
(2)
3
(8)
(12)
(35)
(49)
1
(23)
39
49
(24)
(56)
(51)
(52)
(24)
(19)
(17)
(15)
(14)
24
23
22
9
(15)
(11)
(6)
7
23
24
31
46
74
72
63
50
12
18
18
73
75
79
88
85
102
100
94
44
60
62
54
55
29
35
41
41
25
30
17
15
12
8
Pre-Tax Income
(2 063)
N/A
(1 897)
+8%
(2 091)
-10%
(2 177)
-4%
(2 826)
-30%
(2 920)
-3%
(2 948)
-1%
(2 490)
+16%
(1 950)
+22%
(1 481)
+24%
(878)
+41%
(220)
+75%
(305)
-39%
(467)
-53%
(646)
-38%
690
N/A
647
-6%
806
+25%
1 178
+46%
597
-49%
589
-1%
505
-14%
238
-53%
991
+316%
1 121
+13%
1 032
-8%
804
-22%
640
-20%
590
-8%
896
+52%
1 562
+74%
667
-57%
789
+18%
531
-33%
257
-52%
484
+88%
186
-62%
239
+28%
(59)
N/A
299
N/A
519
+74%
773
+49%
1 344
+74%
1 125
-16%
1 046
-7%
1 261
+21%
1 444
+15%
1 340
-7%
1 799
+34%
1 549
-14%
1 214
-22%
1 690
+39%
1 600
-5%
2 210
+38%
3 431
+55%
3 339
-3%
3 611
+8%
4 095
+13%
3 470
-15%
3 094
-11%
2 807
-9%
2 489
-11%
2 876
+16%
3 322
+16%
3 395
+2%
3 529
+4%
4 074
+15%
4 960
+22%
5 298
+7%
5 038
-5%
5 431
+8%
4 582
-16%
4 523
-1%
Net Income
Tax Provision
24
31
40
37
35
23
34
(3)
(5)
6
18
(42)
(23)
(24)
(81)
(276)
(327)
(351)
(238)
(115)
(122)
(125)
(132)
(143)
(136)
(129)
(145)
(155)
(166)
(165)
(177)
(161)
(153)
45
114
(41)
0
(138)
(236)
(167)
(196)
(223)
(173)
(234)
(250)
(191)
(296)
(334)
(313)
(459)
(557)
(615)
(620)
(598)
(954)
(849)
(829)
(1 088)
(942)
(952)
(546)
(471)
(595)
(691)
(1 026)
(1 081)
(1 271)
(1 428)
(1 518)
(1 455)
(1 596)
(1 504)
(1 501)
Income from Continuing Operations
(2 039)
(1 866)
(2 051)
(2 140)
(2 791)
(2 897)
(2 914)
(2 493)
(1 955)
(1 475)
(860)
(262)
(328)
(491)
(727)
414
320
455
940
482
467
380
106
848
985
903
659
485
424
731
1 385
506
636
576
371
443
186
101
(295)
132
323
550
1 171
891
796
1 070
1 148
1 006
1 486
1 090
657
1 075
980
1 612
2 477
2 490
2 782
3 007
2 528
2 142
2 261
2 018
2 281
2 631
2 369
2 448
2 803
3 532
3 780
3 583
3 835
3 078
3 022
Net Income (Common)
(2 039)
N/A
(1 866)
+8%
(2 051)
-10%
(2 137)
-4%
(2 790)
-31%
(2 897)
-4%
(2 915)
-1%
(2 494)
+14%
(1 958)
+21%
(1 481)
+24%
(863)
+42%
(266)
+69%
(330)
-24%
(494)
-50%
(729)
-48%
410
N/A
316
-23%
451
+43%
936
+108%
482
-49%
467
-3%
380
-19%
107
-72%
848
+693%
985
+16%
904
-8%
658
-27%
484
-26%
423
-13%
730
+73%
1 384
+90%
505
-64%
634
+26%
575
-9%
371
-35%
442
+19%
186
-58%
100
-46%
(296)
N/A
132
N/A
323
+145%
550
+70%
1 171
+113%
890
-24%
795
-11%
1 069
+34%
1 147
+7%
1 005
-12%
1 485
+48%
1 087
-27%
655
-40%
1 075
+64%
979
-9%
1 612
+65%
2 478
+54%
2 489
+0%
2 781
+12%
3 007
+8%
2 527
-16%
2 142
-15%
2 262
+6%
2 019
-11%
2 281
+13%
2 630
+15%
2 368
-10%
2 446
+3%
2 801
+15%
3 531
+26%
3 778
+7%
3 582
-5%
3 834
+7%
3 077
-20%
3 021
-2%
EPS (Diluted)
-97.09
N/A
-88.85
+8%
-97.66
-10%
-101.76
-4%
-132.85
-31%
-137.95
-4%
-145.75
-6%
-131.26
+10%
-108.77
+17%
-82.27
+24%
-45.42
+45%
-14.77
+67%
-18.33
-24%
-27.44
-50%
-40.5
-48%
22.77
N/A
17.55
-23%
25.05
+43%
52
+108%
26.77
-49%
25.94
-3%
21.11
-19%
5.94
-72%
47.11
+693%
54.72
+16%
50.22
-8%
36.55
-27%
26.88
-26%
23.5
-13%
40.55
+73%
76.88
+90%
27.54
-64%
35.22
+28%
31.94
-9%
20.61
-35%
24.11
+17%
10.33
-57%
5.55
-46%
-16.44
N/A
7.2
N/A
17.94
+149%
30.55
+70%
65.05
+113%
48.55
-25%
44.16
-9%
58.18
+32%
53.43
-8%
50.88
-5%
78.31
+54%
57.32
-27%
34.54
-40%
56.69
+64%
51.63
-9%
85.71
+66%
133.8
+56%
133.1
-1%
150.61
+13%
165.43
+10%
139.37
-16%
117.53
-16%
124.77
+6%
111.29
-11%
125.71
+13%
144.98
+15%
130.65
-10%
135.67
+4%
157.04
+16%
196.63
+25%
212.48
+8%
203.49
-4%
217.81
+7%
174.37
-20%
171.63
-2%

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 307,500+ 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.