Sun Corp
TSE:6736

Watchlist Manager
Sun Corp Logo
Sun Corp
TSE:6736
Watchlist
Price: 9 430 JPY -1.36% Market Closed
Market Cap: 226.4B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-77%
5Y
-63%
10Y
-63%
Operating Income
+
3Y
+89%
5Y
+91%
10Y
-
Net Income
+
3Y
+159%
5Y
-
10Y
+3 476%

Earnings Waterfall
Sun Corp

Revenue
9.7B JPY
Cost of Revenue
-7.2B JPY
Gross Profit
2.6B JPY
Operating Expenses
-2.7B JPY
Operating Income
-117.9m JPY
Other Expenses
21.4B JPY
Net Income
21.3B JPY

Income Statement
Sun Corp

Rotate your device to view
Income Statement
Currency: JPY
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
7
0
0
4
0
0
2
4
6
9
8
8
11
12
13
14
11
10
9
10
9
11
11
11
11
10
9
11
12
13
22
0
16
9
6
8
8
8
9
10
12
12
14
15
16
24
17
25
34
38
43
35
27
22
19
18
17
15
11
7
5
10
12
17
22
24
0
0
Revenue
8 933
N/A
8 301
-7%
8 987
+8%
7 687
-14%
7 932
+3%
8 894
+12%
8 707
-2%
11 354
+30%
10 692
-6%
11 588
+8%
10 482
-10%
11 073
+6%
12 009
+8%
11 638
-3%
10 296
-12%
13 702
+33%
12 883
-6%
14 090
+9%
15 096
+7%
16 131
+7%
18 466
+14%
18 370
-1%
18 533
+1%
18 667
+1%
18 807
+1%
21 609
+15%
22 760
+5%
24 314
+7%
24 377
+0%
24 207
-1%
26 667
+10%
27 348
+3%
27 494
+1%
26 226
-5%
23 658
-10%
22 877
-3%
22 810
0%
22 716
0%
22 427
-1%
24 698
+10%
25 911
+5%
26 064
+1%
27 724
+6%
26 298
-5%
25 044
-5%
25 852
+3%
26 036
+1%
25 243
-3%
25 924
+3%
25 180
-3%
24 743
-2%
26 220
+6%
25 366
-3%
26 139
+3%
26 524
+1%
26 663
+1%
28 372
+6%
30 240
+7%
34 005
+12%
37 205
+9%
39 528
+6%
42 774
+8%
45 396
+6%
37 449
-18%
30 267
-19%
20 902
-31%
10 419
-50%
10 046
-4%
10 032
0%
11 192
+12%
10 509
-6%
10 837
+3%
11 065
+2%
9 744
-12%
Gross Profit
Cost of Revenue
(5 542)
(5 097)
(5 483)
(4 629)
(4 699)
(5 188)
(4 980)
(6 287)
(5 865)
(6 150)
(5 619)
(6 347)
(7 122)
(7 065)
(5 786)
(7 588)
(6 912)
(7 399)
(8 350)
(9 095)
(10 666)
(10 768)
(10 623)
(10 278)
(10 151)
(11 787)
(12 025)
(13 079)
(12 887)
(12 433)
(13 446)
(13 102)
(12 933)
(11 797)
(10 373)
(10 018)
(10 013)
(9 980)
(9 794)
(10 529)
(11 345)
(10 905)
(11 573)
(10 744)
(9 035)
(8 890)
(8 474)
(8 250)
(8 582)
(8 628)
(8 417)
(8 444)
(8 149)
(7 971)
(7 736)
(7 838)
(7 708)
(8 253)
(10 044)
(10 868)
(11 926)
(13 114)
(13 067)
(11 912)
(10 869)
(8 954)
(7 294)
(7 082)
(7 111)
(8 126)
(7 674)
(8 002)
(8 260)
(7 192)
Gross Profit
3 391
N/A
3 204
-6%
3 504
+9%
3 058
-13%
3 234
+6%
3 706
+15%
3 728
+1%
5 066
+36%
4 828
-5%
5 438
+13%
4 864
-11%
4 726
-3%
4 888
+3%
4 573
-6%
4 509
-1%
6 114
+36%
5 971
-2%
6 691
+12%
6 746
+1%
7 036
+4%
7 800
+11%
7 602
-3%
7 910
+4%
8 390
+6%
8 657
+3%
9 822
+13%
10 735
+9%
11 235
+5%
11 490
+2%
11 774
+2%
13 221
+12%
14 246
+8%
14 561
+2%
14 429
-1%
13 285
-8%
12 859
-3%
12 796
0%
12 736
0%
12 633
-1%
14 169
+12%
14 565
+3%
15 159
+4%
16 151
+7%
15 553
-4%
16 009
+3%
16 962
+6%
17 562
+4%
16 993
-3%
17 342
+2%
16 552
-5%
16 326
-1%
17 776
+9%
17 217
-3%
18 168
+6%
18 788
+3%
18 825
+0%
20 665
+10%
21 987
+6%
23 961
+9%
26 337
+10%
27 602
+5%
29 660
+7%
32 329
+9%
25 537
-21%
19 398
-24%
11 948
-38%
3 126
-74%
2 964
-5%
2 921
-1%
3 066
+5%
2 835
-8%
2 835
+0%
2 806
-1%
2 552
-9%
Operating Income
Operating Expenses
(2 703)
(2 639)
(2 534)
(2 508)
(2 483)
(3 130)
(3 508)
(4 004)
(3 866)
(3 958)
(3 915)
(4 009)
(4 221)
(4 339)
(4 486)
(5 894)
(5 946)
(6 174)
(6 133)
(6 479)
(6 458)
(6 450)
(6 435)
(6 812)
(7 220)
(7 842)
(8 529)
(9 040)
(9 524)
(9 723)
(10 458)
(11 961)
(12 466)
(13 212)
(13 317)
(12 450)
(12 807)
(12 540)
(12 481)
(14 027)
(14 651)
(15 689)
(17 002)
(16 628)
(16 990)
(17 483)
(17 561)
(17 194)
(18 343)
(18 309)
(19 161)
(20 028)
(19 429)
(19 475)
(18 630)
(18 138)
(18 717)
(19 709)
(22 453)
(24 977)
(27 179)
(30 735)
(33 675)
(27 248)
(20 571)
(12 143)
(2 744)
(2 651)
(2 765)
(2 849)
(2 910)
(2 834)
14 458
(2 670)
Selling, General & Administrative
(2 703)
(2 669)
(2 534)
(2 508)
(2 568)
(3 131)
(2 980)
(3 576)
(2 094)
(2 136)
(2 134)
(2 179)
(2 269)
(2 317)
(2 393)
(3 195)
(3 948)
(4 834)
(5 529)
(3 487)
(6 458)
(6 450)
(6 435)
(3 799)
(7 220)
(7 841)
(8 529)
(5 403)
(9 524)
(9 723)
(10 458)
(7 528)
(12 411)
(13 212)
(13 317)
(7 419)
(12 807)
(12 540)
(12 481)
(7 997)
(14 651)
(15 689)
(17 002)
(9 718)
(16 990)
(17 483)
(17 561)
(10 378)
(18 343)
(18 309)
(19 161)
(13 420)
(19 429)
(19 475)
(18 630)
(11 382)
(18 717)
(19 709)
(22 453)
(16 303)
(27 179)
(30 735)
(33 675)
(17 051)
(20 571)
(12 143)
(2 744)
(1 632)
(2 765)
(2 849)
(2 910)
(1 919)
(2 764)
(2 670)
Research & Development
0
0
0
0
0
0
(396)
(900)
(1 385)
(1 435)
(1 388)
(1 432)
(1 551)
(1 618)
(1 691)
(2 145)
0
0
0
(2 444)
0
0
0
(2 665)
0
0
0
(3 537)
0
0
0
(4 300)
0
0
0
0
0
0
0
(5 655)
0
0
0
(6 552)
0
0
0
(6 552)
0
0
0
(6 609)
0
0
0
(6 640)
0
0
0
(8 470)
0
0
0
(9 781)
0
0
0
(1 019)
0
0
0
(914)
0
0
Depreciation & Amortization
0
0
0
0
0
0
(132)
(259)
(388)
(387)
(392)
(399)
(401)
(404)
(403)
(553)
0
0
0
(548)
0
0
0
(348)
0
0
0
(100)
0
0
0
(133)
0
0
0
(132)
0
0
0
(376)
0
0
0
(358)
0
0
0
(264)
0
0
0
0
0
0
0
(117)
0
0
0
(203)
0
0
0
(416)
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
30
0
0
84
0
0
730
0
0
0
0
0
0
0
0
(1 998)
(1 340)
(604)
0
0
0
0
0
0
0
0
0
0
0
0
0
(54)
0
0
(4 900)
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)
17 222
(0)
Operating Income
688
N/A
565
-18%
970
+72%
551
-43%
750
+36%
576
-23%
219
-62%
1 062
+384%
961
-9%
1 480
+54%
949
-36%
718
-24%
666
-7%
234
-65%
23
-90%
221
+865%
25
-89%
517
+1 992%
613
+19%
557
-9%
1 342
+141%
1 152
-14%
1 475
+28%
1 577
+7%
1 437
-9%
1 980
+38%
2 206
+11%
2 195
0%
1 966
-10%
2 051
+4%
2 763
+35%
2 284
-17%
2 096
-8%
1 218
-42%
(32)
N/A
409
N/A
(11)
N/A
196
N/A
151
-23%
142
-6%
(86)
N/A
(530)
-519%
(851)
-60%
(1 075)
-26%
(981)
+9%
(521)
+47%
1
N/A
(201)
N/A
(1 000)
-399%
(1 757)
-76%
(2 835)
-61%
(2 252)
+21%
(2 212)
+2%
(1 307)
+41%
158
N/A
687
+334%
1 948
+183%
2 277
+17%
1 508
-34%
1 360
-10%
422
-69%
(1 075)
N/A
(1 345)
-25%
(1 711)
-27%
(1 172)
+31%
(194)
+83%
382
N/A
313
-18%
156
-50%
217
+39%
(75)
N/A
1
N/A
17 264
+1 295 977%
(118)
N/A
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
58
98
35
(41)
(40)
45
19
(56)
(39)
(9)
41
68
9
(4)
7
(10)
62
104
(125)
(70)
(61)
174
139
176
121
(168)
(40)
(114)
(209)
(159)
(169)
(240)
(147)
(349)
(348)
(281)
(263)
(35)
(2)
(65)
(298)
(139)
(172)
(10)
298
397
388
390
333
157
231
782
1 662
3 539
6 999
8 158
5 317
3 791
(2 500)
(6 021)
(4 060)
(4 425)
(1 573)
209
240
732
2 571
2 960
Non-Reccuring Items
378
321
(26)
(106)
(84)
(111)
(19)
(158)
(327)
(334)
(233)
(85)
(84)
(26)
(10)
(2)
(10)
6
(41)
(63)
(92)
(125)
(87)
(201)
(158)
(125)
(121)
(356)
38
36
47
79
0
75
65
123
123
(3)
(1)
(235)
(235)
(125)
(285)
(571)
(571)
(671)
(511)
5
6
(5)
(599)
(1 340)
(1 299)
(1 322)
(756)
(8)
(51)
(27)
816
4 732
9 426
13 675
15 912
11 980
7 287
3 035
(21)
(5)
6
(13)
17 551
17 234
0
19 478
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
5
5
5
1
1
0
5
0
(1)
0
0
0
0
0
0
0
1
1
1
703
743
860
759
64
24
(93)
8
(0)
0
0
17
7
7
7
3
0
(88)
(86)
(87)
0
0
(0)
(0)
0
1
2
4
0
0
Total Other Income
79
54
52
93
106
96
53
(44)
12
6
35
5
7
7
5
28
27
30
32
10
12
1
4
20
10
22
19
28
26
23
(143)
7
(157)
(158)
9
8
9
14
12
6
12
16
19
8
23
22
33
30
29
27
25
24
13
7
14
37
30
10
2
44
56
43
28
(12)
(113)
22
19
(3)
19
(1)
(0)
12
18
11
Pre-Tax Income
1 145
N/A
940
-18%
997
+6%
538
-46%
772
+44%
561
-27%
312
-44%
959
+208%
681
-29%
1 112
+63%
711
-36%
681
-4%
608
-11%
159
-74%
(22)
N/A
238
N/A
83
-65%
621
+646%
613
-1%
501
-18%
1 268
+153%
1 018
-20%
1 454
+43%
1 500
+3%
1 169
-22%
1 812
+55%
2 049
+13%
2 046
0%
2 170
+6%
2 287
+5%
2 788
+22%
2 207
-21%
1 897
-14%
1 019
-46%
(166)
N/A
382
N/A
(48)
N/A
(33)
+31%
16
N/A
(436)
N/A
(657)
-51%
(920)
-40%
(1 380)
-50%
(1 673)
-21%
(828)
+51%
(491)
+41%
85
N/A
454
+432%
(1 072)
N/A
(1 720)
-60%
(3 204)
-86%
(3 162)
+1%
(3 111)
+2%
(2 232)
+28%
(251)
+89%
890
N/A
2 165
+143%
3 048
+41%
3 995
+31%
9 679
+142%
16 902
+75%
20 712
+23%
19 826
-4%
13 960
-30%
3 502
-75%
(3 158)
N/A
(3 680)
-17%
(4 120)
-12%
(1 391)
+66%
413
N/A
17 719
+4 192%
17 984
+1%
19 853
+10%
22 331
+12%
Net Income
Tax Provision
(468)
(435)
(432)
(156)
(229)
(223)
(188)
(343)
(229)
(397)
(319)
(217)
(202)
(98)
(66)
(86)
(13)
(158)
(222)
(414)
(680)
(605)
(615)
(149)
(91)
(227)
(274)
(545)
(462)
(480)
(527)
(541)
(509)
(318)
(129)
(215)
(169)
(206)
(220)
(132)
(160)
(41)
44
345
304
242
(173)
(1 366)
(1 293)
(1 202)
(928)
(333)
(407)
(586)
(744)
(706)
(825)
(873)
(1 383)
(2 231)
(2 905)
(2 978)
(1 661)
(460)
527
772
108
342
436
440
(280)
(719)
(1 015)
(1 017)
Income from Continuing Operations
677
505
565
382
543
338
124
615
452
715
392
465
406
62
(88)
152
70
463
391
87
589
413
839
1 351
1 078
1 585
1 775
1 501
1 708
1 807
2 261
1 666
1 388
701
(295)
167
(216)
(239)
(205)
(568)
(817)
(961)
(1 336)
(1 328)
(525)
(250)
(88)
(913)
(2 365)
(2 922)
(4 132)
(3 495)
(3 518)
(2 818)
(995)
184
1 339
2 176
2 611
7 448
13 998
17 734
18 165
13 500
4 028
(2 386)
(3 573)
(3 778)
(955)
853
17 438
17 264
18 838
21 314
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
23
(38)
17
(20)
(10)
50
(5)
10
0
0
0
5
9
13
(4)
(45)
(88)
(130)
(143)
(179)
(169)
(140)
(105)
(36)
(12)
5
3
(8)
(14)
7
10
39
35
(21)
(44)
(79)
(72)
(43)
46
213
55
280
130
(177)
(137)
(391)
(574)
(762)
(4 629)
(7 385)
(9 507)
(10 537)
(6 622)
(3 761)
0
0
0
0
0
0
0
0
0
Net Income (Common)
677
N/A
505
-25%
565
+12%
382
-32%
543
+42%
338
-38%
124
-63%
615
+397%
452
-26%
715
+58%
392
-45%
488
+24%
368
-25%
79
-79%
(108)
N/A
142
N/A
120
-16%
458
+282%
400
-13%
87
-78%
589
+576%
413
-30%
844
+105%
1 360
+61%
1 091
-20%
1 581
+45%
1 730
+9%
1 413
-18%
1 578
+12%
1 664
+5%
2 082
+25%
1 497
-28%
1 249
-17%
596
-52%
(331)
N/A
155
N/A
(211)
N/A
(236)
-11%
(213)
+10%
(582)
-173%
(810)
-39%
(951)
-17%
(1 296)
-36%
(1 293)
+0%
(545)
+58%
(293)
+46%
(167)
+43%
(985)
-489%
(2 408)
-144%
(2 875)
-19%
(3 919)
-36%
(3 440)
+12%
(3 238)
+6%
(2 688)
+17%
(1 172)
+56%
47
N/A
948
+1 902%
1 601
+69%
1 849
+15%
2 819
+52%
6 612
+135%
8 227
+24%
7 627
-7%
6 878
-10%
267
-96%
(3 765)
N/A
(3 573)
+5%
(3 778)
-6%
(955)
+75%
853
N/A
17 438
+1 944%
17 264
-1%
18 838
+9%
21 314
+13%
EPS (Diluted)
30.88
N/A
22.83
-26%
26.03
+14%
17.5
-33%
24.67
+41%
15.71
-36%
5.86
-63%
28.89
+393%
21.44
-26%
33.86
+58%
9.28
-73%
1 625.33
+17 414%
17.44
-99%
3.74
-79%
-5.11
N/A
6.76
N/A
5.67
-16%
21.8
+284%
19.24
-12%
4.14
-78%
28.42
+586%
19.93
-30%
40
+101%
64.76
+62%
48.25
-25%
69.66
+44%
75.88
+9%
61.43
-19%
69.5
+13%
72.97
+5%
90.93
+25%
65.59
-28%
54.52
-17%
26.6
-51%
-14.76
N/A
6.76
N/A
-9.39
N/A
-10.47
-12%
-9.47
+10%
-25.88
-173%
-35.99
-39%
-42.24
-17%
-57.61
-36%
-57.4
+0%
-24.13
+58%
-12.99
+46%
-7.41
+43%
-43.63
-489%
-106.64
-144%
-127.42
-19%
-173.82
-36%
-152.47
+12%
-143.28
+6%
-118.71
+17%
-51.55
+57%
2.04
N/A
39.51
+1 837%
58.5
+48%
65.01
+11%
117.56
+81%
278.05
+137%
346.27
+25%
323.48
-7%
278.46
-14%
11.97
-96%
-169.52
N/A
-160.82
+5%
-169.82
-6%
-42.91
+75%
38.22
N/A
783.23
+1 949%
774.26
-1%
845.09
+9%
959.71
+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 307,900+ 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

© 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.