Sanyo Denki Co Ltd
TSE:6516

Watchlist Manager
Sanyo Denki Co Ltd Logo
Sanyo Denki Co Ltd
TSE:6516
Watchlist
Price: 4 120 JPY Market Closed
Market Cap: 160.4B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-7%
5Y
+45%
10Y
+17%
Operating Income
+
3Y
-21%
5Y
+417%
10Y
+40%
Net Income
+
3Y
-33%
5Y
+477%
10Y
+56%

Earnings Waterfall
Sanyo Denki Co Ltd

Revenue
102.1B JPY
Cost of Revenue
-74.8B JPY
Gross Profit
27.3B JPY
Operating Expenses
-17.6B JPY
Operating Income
9.7B JPY
Other Expenses
-2.2B JPY
Net Income
7.5B JPY

Income Statement
Sanyo Denki 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 Sep-2025
Revenue
Interest Expense
37
0
0
18
0
0
19
0
0
37
0
0
33
0
0
40
0
0
44
78
116
156
147
146
142
133
126
124
112
105
98
89
86
77
71
70
71
74
75
68
63
65
0
0
0
31
0
0
0
18
0
0
0
102
0
0
0
128
0
0
0
98
0
0
0
99
0
0
0
187
0
0
0
200
0
0
0
299
0
0
Revenue
39 012
N/A
43 914
+13%
46 579
+6%
46 608
+0%
47 151
+1%
46 774
-1%
45 692
-2%
45 374
-1%
48 442
+7%
50 713
+5%
50 957
+0%
49 992
-2%
47 362
-5%
45 049
-5%
39 975
-11%
32 240
-19%
26 938
-16%
27 487
+2%
36 398
+32%
44 847
+23%
50 744
+13%
70 295
+39%
74 061
+5%
75 286
+2%
73 376
-3%
69 972
-5%
66 917
-4%
64 545
-4%
63 302
-2%
64 050
+1%
63 121
-1%
63 391
+0%
66 177
+4%
67 670
+2%
77 605
+15%
81 370
+5%
85 590
+5%
91 745
+7%
87 966
-4%
87 084
-1%
84 651
-3%
80 282
-5%
77 581
-3%
75 690
-2%
74 266
-2%
74 798
+1%
77 382
+3%
81 220
+5%
85 906
+6%
89 188
+4%
91 089
+2%
91 379
+0%
89 132
-2%
84 678
-5%
79 347
-6%
74 581
-6%
71 751
-4%
70 706
-1%
67 578
-4%
70 183
+4%
72 902
+4%
77 506
+6%
88 265
+14%
93 487
+6%
97 630
+4%
101 123
+4%
104 150
+3%
110 159
+6%
115 881
+5%
120 803
+4%
124 149
+3%
122 621
-1%
118 055
-4%
112 904
-4%
105 000
-7%
98 775
-6%
98 062
-1%
97 847
0%
98 840
+1%
102 105
+3%
Gross Profit
Cost of Revenue
(32 462)
(36 197)
(38 357)
(38 745)
(39 058)
(38 698)
(37 188)
(36 634)
(38 571)
(40 859)
(41 159)
(40 691)
(38 265)
(36 050)
(31 799)
(26 779)
(24 034)
(24 822)
(30 791)
(35 803)
(39 717)
(55 276)
(58 072)
(59 668)
(58 553)
(56 059)
(53 790)
(51 801)
(50 662)
(50 671)
(49 559)
(49 325)
(51 073)
(52 344)
(59 789)
(63 019)
(66 520)
(71 163)
(68 321)
(67 049)
(65 061)
(61 975)
(60 016)
(58 675)
(57 565)
(57 022)
(58 466)
(60 865)
(63 909)
(66 284)
(67 336)
(67 686)
(66 264)
(63 662)
(60 988)
(58 782)
(57 208)
(56 757)
(54 759)
(55 977)
(57 809)
(60 469)
(67 513)
(70 796)
(73 434)
(75 524)
(77 372)
(81 496)
(85 629)
(89 586)
(91 841)
(90 765)
(87 313)
(84 001)
(78 456)
(74 156)
(73 756)
(72 721)
(73 308)
(74 794)
Gross Profit
6 550
N/A
7 717
+18%
8 222
+7%
7 863
-4%
8 093
+3%
8 076
0%
8 504
+5%
8 740
+3%
9 871
+13%
9 854
0%
9 798
-1%
9 301
-5%
9 097
-2%
8 999
-1%
8 176
-9%
5 461
-33%
2 904
-47%
2 665
-8%
5 607
+110%
9 044
+61%
11 027
+22%
15 019
+36%
15 989
+6%
15 618
-2%
14 823
-5%
13 913
-6%
13 127
-6%
12 744
-3%
12 640
-1%
13 379
+6%
13 562
+1%
14 066
+4%
15 104
+7%
15 326
+1%
17 816
+16%
18 351
+3%
19 070
+4%
20 582
+8%
19 645
-5%
20 035
+2%
19 590
-2%
18 307
-7%
17 565
-4%
17 015
-3%
16 701
-2%
17 776
+6%
18 916
+6%
20 355
+8%
21 997
+8%
22 904
+4%
23 753
+4%
23 693
0%
22 868
-3%
21 016
-8%
18 359
-13%
15 799
-14%
14 543
-8%
13 949
-4%
12 819
-8%
14 206
+11%
15 093
+6%
17 037
+13%
20 752
+22%
22 691
+9%
24 196
+7%
25 599
+6%
26 778
+5%
28 663
+7%
30 252
+6%
31 217
+3%
32 308
+3%
31 856
-1%
30 742
-3%
28 903
-6%
26 544
-8%
24 619
-7%
24 306
-1%
25 126
+3%
25 532
+2%
27 311
+7%
Operating Income
Operating Expenses
(4 628)
(4 822)
(4 939)
(4 926)
(4 957)
(5 104)
(5 204)
(5 581)
(5 769)
(5 972)
(5 946)
(6 109)
(6 198)
(6 286)
(6 277)
(6 063)
(5 838)
(5 667)
(5 982)
(6 347)
(6 768)
(9 059)
(9 165)
(9 362)
(9 248)
(9 182)
(9 244)
(8 954)
(9 191)
(9 431)
(9 528)
(9 972)
(10 177)
(10 505)
(11 699)
(12 073)
(12 654)
(13 116)
(12 831)
(13 100)
(13 224)
(12 875)
(12 623)
(12 221)
(12 037)
(12 362)
(12 760)
(13 473)
(13 911)
(14 120)
(14 161)
(14 077)
(13 934)
(14 426)
(14 332)
(14 054)
(13 684)
(12 906)
(12 448)
(12 322)
(12 243)
(12 207)
(12 815)
(13 238)
(13 918)
(14 628)
(15 388)
(16 370)
(17 201)
(17 796)
(17 983)
(18 161)
(17 364)
(17 092)
(17 081)
(16 686)
(17 265)
(17 190)
(17 281)
(17 573)
Selling, General & Administrative
(4 628)
(4 822)
(4 939)
(4 926)
(4 957)
(5 104)
(5 204)
(5 530)
(5 769)
(5 972)
(5 947)
(6 109)
(6 174)
(6 287)
(6 203)
(5 990)
(5 832)
(5 719)
(6 098)
(6 461)
(6 890)
(9 221)
(9 354)
(9 511)
(9 356)
(7 872)
(9 243)
(8 954)
(9 191)
(8 060)
(9 528)
(9 971)
(10 176)
(9 228)
(11 697)
(12 072)
(12 652)
(11 654)
(12 820)
(13 088)
(13 223)
(11 188)
(10 986)
(10 639)
(10 485)
(10 944)
(12 848)
(13 541)
(13 969)
(11 905)
(14 317)
(14 231)
(14 089)
(12 315)
(14 455)
(14 190)
(13 812)
(10 173)
(12 605)
(12 551)
(12 489)
(9 750)
(13 003)
(13 354)
(14 043)
(11 861)
(15 466)
(16 353)
(17 253)
(14 291)
(18 155)
(18 323)
(18 184)
(14 207)
(17 989)
(17 822)
(17 697)
(13 985)
(17 762)
(17 938)
Research & Development
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
(1 303)
0
0
0
(1 266)
0
0
0
(1 166)
0
0
0
(1 275)
0
0
0
(1 686)
0
0
0
(1 314)
0
0
0
(2 143)
0
0
0
(2 082)
0
0
0
(2 107)
0
0
0
(1 936)
0
0
0
(2 144)
0
0
0
(2 835)
0
0
0
(2 869)
0
0
0
(2 878)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(24)
(49)
(74)
(73)
(6)
52
116
114
122
162
189
149
108
(6)
0
0
0
(104)
0
0
0
(110)
0
0
0
(174)
0
0
0
(224)
0
0
0
(211)
0
0
0
(189)
0
0
0
(199)
0
0
0
(772)
0
0
0
(730)
0
0
0
(739)
0
0
0
(770)
0
0
0
(835)
0
0
0
(897)
0
0
Other Operating Expenses
0
0
0
0
0
0
0
(51)
0
0
0
0
0
50
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
0
0
(1)
0
(1)
(1)
(1)
(2)
(1)
(2)
(13)
(11)
(12)
0
223
(1 637)
(1 582)
(1 552)
107
88
68
58
117
156
154
155
170
123
136
128
146
157
229
246
209
188
116
125
116
78
(17)
52
100
172
162
820
819
908
1 136
432
570
481
365
Operating Income
1 922
N/A
2 895
+51%
3 283
+13%
2 937
-11%
3 136
+7%
2 972
-5%
3 300
+11%
3 159
-4%
4 102
+30%
3 882
-5%
3 852
-1%
3 192
-17%
2 899
-9%
2 713
-6%
1 899
-30%
(602)
N/A
(2 934)
-387%
(3 002)
-2%
(375)
+88%
2 697
N/A
4 259
+58%
5 960
+40%
6 824
+14%
6 256
-8%
5 575
-11%
4 731
-15%
3 883
-18%
3 790
-2%
3 449
-9%
3 948
+14%
4 034
+2%
4 094
+1%
4 927
+20%
4 821
-2%
6 117
+27%
6 278
+3%
6 416
+2%
7 466
+16%
6 814
-9%
6 935
+2%
6 366
-8%
5 432
-15%
4 942
-9%
4 794
-3%
4 664
-3%
5 414
+16%
6 156
+14%
6 882
+12%
8 086
+17%
8 784
+9%
9 592
+9%
9 616
+0%
8 934
-7%
6 590
-26%
4 027
-39%
1 745
-57%
859
-51%
1 043
+21%
371
-64%
1 884
+408%
2 850
+51%
4 830
+69%
7 937
+64%
9 453
+19%
10 278
+9%
10 971
+7%
11 390
+4%
12 293
+8%
13 051
+6%
13 421
+3%
14 325
+7%
13 695
-4%
13 378
-2%
11 811
-12%
9 463
-20%
7 933
-16%
7 041
-11%
7 936
+13%
8 251
+4%
9 738
+18%
Pre-Tax Income
Interest Income Expense
(269)
(28)
(128)
(22)
241
712
498
309
111
424
86
(154)
(425)
(255)
(453)
(326)
(482)
(144)
(395)
(453)
(550)
(530)
(466)
(500)
(289)
(106)
(89)
141
400
411
760
735
688
441
158
440
619
624
646
351
(81)
(164)
(566)
(646)
(17)
(82)
343
505
(63)
(244)
(39)
55
(117)
300
(87)
(229)
(28)
(58)
10
(46)
(223)
176
305
448
783
787
1 724
2 186
1 135
798
776
606
1 034
1 505
1 167
(317)
1 111
59
(867)
627
Non-Reccuring Items
(265)
(222)
(218)
(153)
(442)
(385)
(383)
(63)
(95)
(98)
(160)
(123)
(122)
(241)
(416)
(417)
(208)
(38)
(153)
(253)
(615)
(734)
248
223
507
734
(401)
(348)
(150)
(92)
149
112
107
(61)
(34)
110
(13)
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
Gain/Loss on Disposition of Assets
0
(3)
(4)
(4)
(3)
(2)
(13)
(14)
(7)
4
(6)
0
(1)
12
(1)
0
0
0
0
0
1
(21)
0
1
0
(17)
0
1
1
(10)
3
2
2
(5)
1
1
2
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
Total Other Income
56
(19)
(9)
41
84
118
98
108
181
194
199
156
106
164
104
276
369
427
261
92
26
31
112
170
164
323
193
156
142
155
149
160
162
114
136
238
313
308
378
303
295
0
(52)
(85)
(158)
0
1
1
1
0
0
0
0
0
1
0
0
1
0
0
0
(10)
0
0
0
29
0
0
1
7
0
0
0
7
0
0
0
8
0
0
Pre-Tax Income
1 444
N/A
2 623
+82%
2 924
+11%
2 799
-4%
3 016
+8%
3 415
+13%
3 500
+2%
3 499
0%
4 292
+23%
4 406
+3%
3 971
-10%
3 071
-23%
2 457
-20%
2 393
-3%
1 133
-53%
(1 069)
N/A
(3 255)
-204%
(2 757)
+15%
(662)
+76%
2 083
N/A
3 121
+50%
4 706
+51%
6 719
+43%
6 150
-8%
5 957
-3%
5 665
-5%
3 586
-37%
3 740
+4%
3 842
+3%
4 412
+15%
5 095
+15%
5 103
+0%
5 886
+15%
5 310
-10%
6 378
+20%
7 067
+11%
7 337
+4%
8 398
+14%
7 839
-7%
7 590
-3%
6 580
-13%
5 268
-20%
4 324
-18%
4 063
-6%
4 489
+10%
5 332
+19%
6 500
+22%
7 388
+14%
8 024
+9%
8 540
+6%
9 553
+12%
9 671
+1%
8 817
-9%
6 890
-22%
3 941
-43%
1 517
-62%
832
-45%
986
+19%
381
-61%
1 838
+382%
2 627
+43%
4 996
+90%
8 243
+65%
9 901
+20%
11 061
+12%
11 787
+7%
13 113
+11%
14 479
+10%
14 187
-2%
14 226
+0%
15 103
+6%
14 303
-5%
14 413
+1%
13 323
-8%
10 630
-20%
7 616
-28%
8 152
+7%
8 003
-2%
7 384
-8%
10 365
+40%
Net Income
Tax Provision
(566)
(969)
(1 067)
(1 055)
(1 148)
(1 306)
(1 226)
(1 260)
(1 398)
(1 497)
(1 253)
(1 088)
(925)
(839)
(533)
(616)
(347)
(509)
136
(25)
(12)
(126)
(723)
(837)
(1 169)
(1 251)
(1 120)
(1 115)
(1 025)
(1 448)
(1 616)
(1 562)
(1 687)
(1 582)
(1 737)
(2 146)
(2 279)
(2 677)
(2 653)
(2 758)
(2 402)
(1 528)
(1 187)
(910)
(1 173)
(1 299)
(1 562)
(1 828)
(1 864)
(2 124)
(2 449)
(2 363)
(2 143)
(1 906)
(1 286)
(815)
(532)
(559)
(447)
(528)
(708)
(1 053)
(1 727)
(2 276)
(2 583)
(2 770)
(2 697)
(3 282)
(3 004)
(2 814)
(3 554)
(3 348)
(3 397)
(2 844)
(2 238)
(1 334)
(1 487)
(2 365)
(2 054)
(2 819)
Income from Continuing Operations
878
1 654
1 857
1 744
1 868
2 109
2 274
2 239
2 894
2 909
2 718
1 983
1 532
1 554
600
(1 685)
(3 602)
(3 266)
(526)
2 058
3 109
4 580
5 996
5 313
4 788
4 414
2 466
2 625
2 817
2 964
3 479
3 541
4 199
3 728
4 641
4 921
5 058
5 721
5 186
4 832
4 178
3 740
3 137
3 153
3 316
4 033
4 938
5 560
6 160
6 416
7 104
7 308
6 674
4 984
2 655
702
300
427
(66)
1 310
1 919
3 943
6 516
7 625
8 478
9 017
10 416
11 197
11 183
11 412
11 549
10 955
11 016
10 479
8 392
6 282
6 665
5 638
5 330
7 546
Income to Minority Interest
(15)
(69)
(99)
(115)
(140)
(137)
(151)
(156)
(193)
(177)
(145)
(101)
(66)
(35)
(19)
(2)
22
34
3
(42)
(69)
(62)
(76)
(75)
(69)
(46)
(19)
4
25
(5)
(2)
1
0
0
0
0
0
(1)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
(2)
(1)
(1)
(1)
0
0
0
Net Income (Common)
863
N/A
1 583
+83%
1 755
+11%
1 625
-7%
1 728
+6%
1 972
+14%
2 120
+8%
2 082
-2%
2 699
+30%
2 729
+1%
2 572
-6%
1 879
-27%
1 466
-22%
1 513
+3%
578
-62%
(1 685)
N/A
(3 579)
-112%
(3 232)
+10%
(529)
+84%
2 009
N/A
3 031
+51%
4 518
+49%
5 921
+31%
5 244
-11%
4 729
-10%
4 366
-8%
2 446
-44%
2 627
+7%
2 838
+8%
2 957
+4%
3 477
+18%
3 541
+2%
4 199
+19%
3 727
-11%
4 639
+24%
4 919
+6%
5 056
+3%
5 720
+13%
5 186
-9%
4 831
-7%
4 177
-14%
3 738
-11%
3 135
-16%
3 151
+1%
3 314
+5%
4 031
+22%
4 936
+22%
5 558
+13%
6 157
+11%
6 415
+4%
7 102
+11%
7 306
+3%
6 672
-9%
4 983
-25%
2 652
-47%
700
-74%
298
-57%
426
+43%
(67)
N/A
1 308
N/A
1 918
+47%
3 942
+106%
6 513
+65%
7 622
+17%
8 475
+11%
9 015
+6%
10 413
+16%
11 194
+8%
11 180
0%
11 410
+2%
11 546
+1%
10 952
-5%
11 012
+1%
10 477
-5%
8 389
-20%
6 280
-25%
6 664
+6%
5 637
-15%
5 328
-5%
7 546
+42%
EPS (Diluted)
24.02
N/A
131.91
+449%
146.25
+11%
45.01
-69%
144
+220%
164.33
+14%
58.82
-64%
173.5
+195%
224.91
+30%
75.66
-66%
214.33
+183%
156.58
-27%
39.52
-75%
126.08
+219%
48.16
-62%
-45.43
N/A
-275.3
-506%
-269.33
+2%
-14.18
+95%
53.87
N/A
81.28
+51%
121.16
+49%
158.8
+31%
140.65
-11%
126.84
-10%
117.1
-8%
65.61
-44%
70.46
+7%
76.12
+8%
79.32
+4%
93.27
+18%
94.99
+2%
112.65
+19%
99.98
-11%
124.46
+24%
131.98
+6%
135.66
+3%
153.47
+13%
139.15
-9%
129.64
-7%
112.09
-14%
100.3
-11%
85
-15%
85.88
+1%
90.33
+5%
109.73
+21%
134.55
+23%
151.52
+13%
168.96
+12%
175.6
+4%
195.55
+11%
201.17
+3%
183.72
-9%
137.21
-25%
73.02
-47%
19.31
-74%
8.2
-58%
11.73
+43%
-1.84
N/A
36.02
N/A
52.82
+47%
108.56
+106%
179.37
+65%
209.92
+17%
233.42
+11%
248.29
+6%
286.81
+16%
308.24
+7%
307.94
0%
314.28
+2%
317.77
+1%
301.42
-5%
303.16
+1%
289.17
-5%
234.59
-19%
175.52
-25%
186.26
+6%
157.58
-15%
149.76
-5%
212.61
+42%

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 301,100+ 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.