M

Mitsui High-tec Inc
TSE:6966

Watchlist Manager
Mitsui High-tec Inc
TSE:6966
Watchlist
Price: 843 JPY 1.08% Market Closed
Market Cap: 166.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+36%
5Y
+147%
10Y
+231%
Operating Income
+
3Y
-34%
5Y
+1 703%
10Y
+449%
Net Income
+
3Y
-49%
5Y
+6 663%
10Y
+254%

Earnings Waterfall
Mitsui High-tec Inc

Revenue
219.3B JPY
Cost of Revenue
-186.9B JPY
Gross Profit
32.4B JPY
Operating Expenses
-17.9B JPY
Operating Income
14.5B JPY
Other Expenses
-5.2B JPY
Net Income
9.3B JPY

Income Statement
Mitsui High-tec Inc

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
Revenue
Interest Expense
6
0
0
1
0
0
0
0
0
1
0
0
0
0
0
8
18
28
38
38
36
33
31
29
27
25
21
18
15
12
9
7
0
3
2
0
0
0
1
2
4
6
8
11
15
20
23
28
36
44
56
66
76
84
89
92
94
97
100
104
107
114
123
129
133
133
133
140
149
161
172
198
226
260
297
0
0
Revenue
31 900
N/A
32 596
+2%
34 110
+5%
36 448
+7%
39 196
+8%
42 286
+8%
44 358
+5%
46 569
+5%
47 452
+2%
46 968
-1%
44 898
-4%
42 594
-5%
33 891
-20%
29 206
-14%
26 454
-9%
33 141
+25%
36 321
+10%
37 806
+4%
50 069
+32%
50 169
+0%
50 251
+0%
50 773
+1%
50 817
+0%
52 147
+3%
53 668
+3%
54 043
+1%
54 652
+1%
55 066
+1%
56 268
+2%
57 990
+3%
60 630
+5%
62 128
+2%
62 854
+1%
64 571
+3%
65 494
+1%
65 948
+1%
66 266
+0%
64 849
-2%
64 104
-1%
63 810
0%
62 989
-1%
64 053
+2%
65 346
+2%
67 943
+4%
71 597
+5%
75 180
+5%
78 727
+5%
80 565
+2%
82 198
+2%
82 744
+1%
81 985
-1%
82 182
+0%
82 844
+1%
84 280
+2%
86 970
+3%
88 071
+1%
88 726
+1%
92 006
+4%
97 351
+6%
106 707
+10%
117 538
+10%
126 540
+8%
139 429
+10%
151 170
+8%
160 662
+6%
171 661
+7%
174 615
+2%
177 094
+1%
182 768
+3%
187 771
+3%
195 881
+4%
201 047
+3%
206 236
+3%
210 011
+2%
214 890
+2%
219 136
+2%
219 255
+0%
Gross Profit
Cost of Revenue
(25 173)
(26 080)
(27 586)
(29 290)
(31 396)
(33 944)
(35 871)
(37 722)
(38 846)
(38 971)
(37 978)
(36 833)
(31 118)
(27 884)
(25 436)
(29 912)
(32 482)
(33 576)
(44 555)
(44 660)
(44 486)
(45 259)
(45 251)
(46 052)
(46 918)
(46 785)
(47 404)
(47 770)
(48 651)
(49 883)
(51 581)
(52 715)
(53 390)
(54 643)
(55 467)
(56 054)
(56 388)
(55 701)
(55 056)
(54 893)
(54 435)
(55 261)
(56 257)
(58 332)
(61 262)
(64 230)
(67 994)
(70 040)
(71 782)
(72 868)
(72 574)
(73 353)
(74 208)
(75 696)
(77 929)
(78 366)
(78 741)
(80 597)
(83 939)
(90 392)
(97 892)
(104 155)
(112 970)
(120 227)
(126 285)
(134 754)
(138 674)
(143 741)
(150 824)
(156 471)
(163 199)
(167 693)
(173 331)
(177 781)
(182 510)
(186 344)
(186 870)
Gross Profit
6 727
N/A
6 516
-3%
6 524
+0%
7 158
+10%
7 800
+9%
8 342
+7%
8 487
+2%
8 847
+4%
8 606
-3%
7 997
-7%
6 920
-13%
5 761
-17%
2 773
-52%
1 322
-52%
1 018
-23%
3 229
+217%
3 839
+19%
4 230
+10%
5 514
+30%
5 509
0%
5 765
+5%
5 514
-4%
5 566
+1%
6 095
+10%
6 750
+11%
7 258
+8%
7 248
0%
7 296
+1%
7 617
+4%
8 107
+6%
9 049
+12%
9 413
+4%
9 464
+1%
9 928
+5%
10 027
+1%
9 894
-1%
9 878
0%
9 148
-7%
9 048
-1%
8 917
-1%
8 554
-4%
8 792
+3%
9 089
+3%
9 611
+6%
10 335
+8%
10 950
+6%
10 733
-2%
10 525
-2%
10 416
-1%
9 876
-5%
9 411
-5%
8 829
-6%
8 636
-2%
8 584
-1%
9 041
+5%
9 705
+7%
9 985
+3%
11 409
+14%
13 412
+18%
16 315
+22%
19 646
+20%
22 385
+14%
26 459
+18%
30 943
+17%
34 377
+11%
36 907
+7%
35 941
-3%
33 353
-7%
31 944
-4%
31 300
-2%
32 682
+4%
33 354
+2%
32 905
-1%
32 230
-2%
32 380
+0%
32 792
+1%
32 385
-1%
Operating Income
Operating Expenses
(4 488)
(4 568)
(4 653)
(4 853)
(5 042)
(5 188)
(5 317)
(5 412)
(5 560)
(5 666)
(5 658)
(5 529)
(5 405)
(4 594)
(4 359)
(4 598)
(4 759)
(6 921)
(6 195)
(5 955)
(5 790)
(5 721)
(5 521)
(5 601)
(5 704)
(5 768)
(5 934)
(5 561)
(6 146)
(6 359)
(6 537)
(6 800)
(6 871)
(6 782)
(6 961)
(7 138)
(7 235)
(7 300)
(7 190)
(7 156)
(7 070)
(7 095)
(7 268)
(7 711)
(8 072)
(8 417)
(8 591)
(8 638)
(8 847)
(8 934)
(8 912)
(8 928)
(8 888)
(8 955)
(9 022)
(9 192)
(9 180)
(9 402)
(9 622)
(10 058)
(10 620)
(10 927)
(11 500)
(11 995)
(12 516)
(13 003)
(13 355)
(13 547)
(13 794)
(14 135)
(14 563)
(15 087)
(15 364)
(15 722)
(16 363)
(17 277)
(17 871)
Selling, General & Administrative
(4 354)
(4 533)
(4 653)
(4 877)
(4 467)
(5 188)
(5 317)
(5 382)
(5 560)
(5 666)
(5 627)
(5 529)
(4 800)
(4 718)
(3 581)
(3 814)
(3 934)
(3 842)
(5 084)
(4 869)
(4 775)
(4 792)
(4 686)
(5 004)
(5 331)
(5 595)
(5 234)
(6 007)
(6 145)
(6 358)
(5 777)
(6 624)
(6 695)
(6 781)
(6 163)
(7 137)
(7 234)
(7 299)
(6 366)
(7 156)
(7 069)
(7 095)
(6 721)
(7 634)
(7 963)
(8 313)
(7 880)
(8 640)
(8 848)
(8 933)
(8 288)
(8 928)
(8 887)
(8 955)
(8 464)
(9 189)
(9 177)
(9 400)
(9 012)
(10 055)
(10 618)
(10 925)
(10 773)
(11 994)
(12 515)
(13 000)
(12 496)
(13 545)
(13 792)
(14 136)
(13 770)
(15 089)
(15 364)
(15 721)
(15 512)
(17 276)
(17 871)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(157)
(320)
(491)
(477)
(485)
(471)
(625)
(618)
(568)
(509)
(424)
0
0
0
(300)
0
0
0
(398)
0
0
0
(429)
0
0
0
(585)
0
0
0
(301)
0
0
0
(444)
0
0
0
(353)
0
0
0
(308)
0
0
0
(389)
0
0
0
(507)
0
0
0
(622)
0
0
0
(451)
0
0
0
(320)
0
0
Depreciation & Amortization
(134)
0
0
0
(184)
0
0
0
0
0
0
0
(101)
(191)
(287)
(307)
(340)
(373)
(486)
(468)
(447)
(420)
(411)
0
0
0
(399)
0
0
0
(361)
0
0
0
(368)
0
0
0
(238)
0
0
0
(245)
0
0
0
(267)
0
0
0
(270)
0
0
0
(248)
0
0
0
(220)
0
0
0
(218)
0
0
0
(236)
0
0
0
(342)
0
0
0
(530)
0
0
Other Operating Expenses
0
(35)
0
24
(391)
0
0
(30)
0
0
(31)
0
(347)
635
0
0
0
(2 235)
0
0
0
0
0
(597)
(373)
(173)
(1)
446
(1)
(1)
(1)
(176)
(176)
0
(1)
(1)
(1)
(1)
(1)
0
(1)
0
(1)
(77)
(109)
(104)
0
0
0
0
(1)
1
0
0
(2)
(3)
(3)
(2)
(1)
(3)
0
(2)
(2)
(1)
0
(3)
(1)
(2)
0
1
0
0
0
(1)
(1)
0
0
Operating Income
2 239
N/A
1 948
-13%
1 871
-4%
2 305
+23%
2 758
+20%
3 154
+14%
3 170
+1%
3 435
+8%
3 046
-11%
2 331
-23%
1 262
-46%
232
-82%
(2 632)
N/A
(3 272)
-24%
(3 341)
-2%
(1 369)
+59%
(920)
+33%
(2 691)
-193%
(681)
+75%
(446)
+35%
(25)
+94%
(207)
-728%
45
N/A
494
+998%
1 046
+112%
1 490
+42%
1 314
-12%
1 735
+32%
1 471
-15%
1 748
+19%
2 512
+44%
2 613
+4%
2 593
-1%
3 146
+21%
3 066
-3%
2 756
-10%
2 643
-4%
1 848
-30%
1 858
+1%
1 761
-5%
1 484
-16%
1 697
+14%
1 821
+7%
1 900
+4%
2 263
+19%
2 533
+12%
2 142
-15%
1 887
-12%
1 569
-17%
942
-40%
499
-47%
(99)
N/A
(252)
-155%
(371)
-47%
19
N/A
513
+2 600%
805
+57%
2 007
+149%
3 790
+89%
6 257
+65%
9 026
+44%
11 458
+27%
14 959
+31%
18 948
+27%
21 861
+15%
23 904
+9%
22 586
-6%
19 806
-12%
18 150
-8%
17 165
-5%
18 119
+6%
18 267
+1%
17 541
-4%
16 508
-6%
16 017
-3%
15 515
-3%
14 514
-6%
Pre-Tax Income
Interest Income Expense
40
(95)
(44)
(145)
61
185
228
295
82
(11)
116
101
483
198
108
(56)
(273)
(292)
(221)
(308)
(148)
48
39
201
230
321
778
847
1 107
1 050
688
336
198
518
785
868
1 092
857
471
257
2
20
168
253
273
138
(218)
(121)
68
161
230
239
(65)
(180)
25
24
100
103
(49)
(5)
37
469
764
2 218
2 124
2 931
(54)
(1 004)
743
996
4 004
5 770
3 158
1 795
1 378
(3 206)
35
Non-Reccuring Items
(3)
(942)
(942)
(968)
(26)
(26)
9
(457)
(457)
(466)
(346)
(347)
0
0
0
0
(2 235)
0
(3 139)
(3 270)
(1 096)
(1 597)
(1 372)
(1 265)
(1 591)
(1 089)
446
0
833
832
(175)
0
0
(541)
(244)
(130)
(130)
236
(52)
78
112
107
151
0
0
0
11
186
186
252
97
(58)
(58)
(105)
(162)
(264)
(263)
(272)
(487)
(264)
(265)
(274)
(244)
(352)
(687)
(663)
(1 484)
(1 462)
(1 127)
(1 147)
60
75
182
236
232
386
(56)
Gain/Loss on Disposition of Assets
0
(15)
0
(86)
(54)
(70)
(77)
(50)
(46)
(52)
(69)
(62)
(52)
(30)
(29)
(35)
(34)
1 436
1 363
1 365
1 352
(129)
(119)
(96)
(75)
(71)
(116)
(108)
(112)
(111)
(55)
(70)
(159)
(164)
(878)
(865)
(770)
(761)
(50)
(51)
(65)
(75)
(59)
(81)
(81)
(78)
(160)
(142)
(128)
(127)
(52)
(49)
(48)
(44)
(83)
(90)
(90)
(92)
(78)
(47)
(123)
(188)
(284)
1 027
1 024
1 055
1 050
(242)
(327)
(434)
(529)
(548)
(417)
(499)
(540)
(598)
(651)
Total Other Income
86
73
38
104
50
22
20
41
67
58
28
54
118
230
276
269
223
179
127
92
53
33
122
157
152
163
168
173
175
162
175
126
113
104
74
84
106
112
111
125
99
117
107
68
79
106
91
108
114
116
141
195
198
186
194
197
215
255
326
260
257
218
233
237
246
255
154
216
249
221
138
169
143
156
89
69
44
Pre-Tax Income
2 362
N/A
969
-59%
923
-5%
1 210
+31%
2 789
+130%
3 265
+17%
3 350
+3%
3 264
-3%
2 692
-18%
1 860
-31%
991
-47%
(22)
N/A
(2 083)
-9 368%
(2 874)
-38%
(2 986)
-4%
(1 191)
+60%
(3 239)
-172%
(1 368)
+58%
(2 551)
-86%
(2 567)
-1%
136
N/A
(1 852)
N/A
(1 285)
+31%
(509)
+60%
(238)
+53%
814
N/A
2 590
+218%
2 647
+2%
3 474
+31%
3 681
+6%
3 145
-15%
3 005
-4%
2 745
-9%
3 063
+12%
2 803
-8%
2 713
-3%
2 941
+8%
2 292
-22%
2 338
+2%
2 170
-7%
1 632
-25%
1 866
+14%
2 188
+17%
2 140
-2%
2 534
+18%
2 699
+7%
1 866
-31%
1 918
+3%
1 809
-6%
1 344
-26%
915
-32%
228
-75%
(225)
N/A
(514)
-128%
(7)
+99%
380
N/A
767
+102%
2 001
+161%
3 502
+75%
6 201
+77%
8 932
+44%
11 683
+31%
15 428
+32%
22 078
+43%
24 568
+11%
27 482
+12%
22 252
-19%
17 314
-22%
17 688
+2%
16 801
-5%
21 792
+30%
23 733
+9%
20 607
-13%
18 196
-12%
17 176
-6%
12 166
-29%
13 886
+14%
Net Income
Tax Provision
(1 074)
(946)
(926)
(988)
(777)
(807)
(801)
(931)
(820)
(498)
(330)
(181)
(174)
(127)
(123)
(105)
(151)
(181)
(197)
(224)
(239)
(227)
(268)
(267)
(264)
(299)
(305)
(348)
(434)
(421)
(293)
(314)
(229)
(117)
(224)
(207)
(282)
(403)
(501)
(440)
(425)
(362)
(310)
259
320
111
76
(563)
(704)
(562)
(579)
(551)
(476)
(446)
(579)
(577)
(595)
(795)
(881)
(1 589)
(2 330)
(3 173)
(3 621)
(5 499)
(6 238)
(6 086)
(4 629)
(3 307)
(3 373)
(4 339)
(6 178)
(6 563)
(5 643)
(5 052)
(4 953)
(3 763)
(4 566)
Income from Continuing Operations
1 288
23
(3)
222
2 012
2 458
2 549
2 333
1 872
1 362
661
(203)
(2 257)
(3 001)
(3 109)
(1 296)
(3 390)
(1 549)
(2 748)
(2 791)
(103)
(2 079)
(1 553)
(776)
(502)
515
2 285
2 299
3 040
3 260
2 852
2 691
2 516
2 946
2 579
2 506
2 659
1 889
1 837
1 730
1 207
1 504
1 878
2 399
2 854
2 810
1 942
1 355
1 105
782
336
(323)
(701)
(960)
(586)
(197)
172
1 206
2 621
4 612
6 602
8 510
11 807
16 579
18 330
21 396
17 623
14 007
14 315
12 462
15 614
17 170
14 964
13 144
12 223
8 403
9 320
Income to Minority Interest
8
4
0
(1)
(3)
(6)
(9)
(10)
(9)
(9)
(5)
(4)
2
2
3
0
(3)
(4)
(7)
(10)
(13)
(17)
(16)
(16)
(15)
(15)
(18)
(18)
(20)
(22)
(23)
(26)
(26)
(25)
(25)
(23)
(24)
(22)
(20)
(21)
(21)
(24)
(27)
(29)
(30)
(31)
(36)
(36)
(34)
(34)
(33)
(34)
(37)
(37)
(37)
(34)
(32)
(31)
(27)
(30)
(29)
(26)
(27)
(22)
(23)
(32)
(42)
(54)
(63)
(71)
(68)
(61)
(50)
(16)
(3)
7
13
Net Income (Common)
1 296
N/A
27
-98%
(5)
N/A
216
N/A
2 006
+829%
2 449
+22%
2 537
+4%
2 319
-9%
1 860
-20%
1 349
-27%
650
-52%
(209)
N/A
(2 253)
-978%
(2 993)
-33%
(3 107)
-4%
(1 299)
+58%
(3 399)
-162%
(1 558)
+54%
(2 757)
-77%
(2 802)
-2%
(117)
+96%
(2 095)
-1 691%
(1 573)
+25%
(796)
+49%
(521)
+35%
498
N/A
2 267
+355%
2 281
+1%
3 019
+32%
3 236
+7%
2 827
-13%
2 664
-6%
2 490
-7%
2 920
+17%
2 553
-13%
2 480
-3%
2 634
+6%
1 867
-29%
1 817
-3%
1 710
-6%
1 184
-31%
1 480
+25%
1 849
+25%
2 370
+28%
2 824
+19%
2 777
-2%
1 906
-31%
1 317
-31%
1 070
-19%
747
-30%
302
-60%
(358)
N/A
(738)
-106%
(998)
-35%
(624)
+37%
(233)
+63%
138
N/A
1 174
+751%
2 592
+121%
4 581
+77%
6 571
+43%
8 482
+29%
11 778
+39%
16 555
+41%
18 306
+11%
21 362
+17%
17 581
-18%
13 952
-21%
14 251
+2%
12 391
-13%
15 545
+25%
17 109
+10%
14 913
-13%
13 126
-12%
12 219
-7%
8 410
-31%
9 333
+11%
EPS (Diluted)
30.85
N/A
0.62
-98%
-0.16
N/A
5.14
N/A
46.65
+808%
56.95
+22%
59
+4%
52.7
-11%
43.25
-18%
31.38
-27%
15.11
-52%
-4.97
N/A
-53.64
-979%
-69.6
-30%
-73.97
-6%
-30.92
+58%
-79.04
-156%
-37.09
+53%
-65.64
-77%
-66.71
-2%
-2.78
+96%
-49.88
-1 694%
-37.45
+25%
-18.95
+49%
-12.4
+35%
11.85
N/A
53.97
+355%
54.3
+1%
71.88
+32%
77.04
+7%
67.3
-13%
63.42
-6%
59.28
-7%
69.52
+17%
61.36
-12%
60.48
-1%
64.24
+6%
45.53
-29%
44.33
-3%
42.75
-4%
30.35
-29%
37.94
+25%
47.38
+25%
60.76
+28%
72.41
+19%
73.07
+1%
49.54
-32%
34.65
-30%
28.15
-19%
19.74
-30%
7.96
-60%
-9.55
N/A
-19.88
-108%
-27.04
-36%
-16.84
+38%
-6.37
+62%
3.77
N/A
32.11
+752%
70.91
+121%
125.32
+77%
179.77
+43%
232.05
+29%
64.44
-72%
452.91
+603%
500.82
+11%
584.42
+17%
96.2
-84%
381.71
+297%
389.89
+2%
67.8
-83%
85.06
+25%
93.61
+10%
81.6
-13%
71.83
-12%
66.86
-7%
46.02
-31%
51.07
+11%

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 302,100+ 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.