Copro-Holdings Co Ltd
TSE:7059
Copro-Holdings Co Ltd
TSE:7059
Price:
878
JPY
-1.35%
Market Closed
Market Cap:
¥35.1B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Copro-Holdings Co Ltd
TSE:7059
|
JP |
|
Sosandar PLC
LSE:SOS
|
UK |
|
C
|
Colbun SA
SGO:COLBUN
|
CL |
|
Y
|
Yunkang Group Ltd
HKEX:2325
|
CN |
|
COSYN Ltd
BSE:538922
|
IN |
|
T
|
Tinna Rubber and Infrastructure Ltd
BSE:530475
|
IN |
|
Jay Ushin Ltd
BSE:513252
|
IN |
|
Dhampur Sugar Mills Ltd
NSE:DHAMPURSUG
|
IN |
Income Statement
Earnings Waterfall
Copro-Holdings Co Ltd
Copro-Holdings Co Ltd
Income Statement
Copro-Holdings Co Ltd
Copro-Holdings Co Ltd
Currency: JPY
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||
| Interest Expense |
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
16 992
N/A
|
12 470
-27%
|
13 123
+5%
|
13 706
+4%
|
14 221
+4%
|
14 642
+3%
|
14 837
+1%
|
14 785
0%
|
14 967
+1%
|
15 208
+2%
|
15 589
+3%
|
16 283
+4%
|
16 857
+4%
|
17 734
+5%
|
18 791
+6%
|
19 949
+6%
|
21 259
+7%
|
22 704
+7%
|
24 098
+6%
|
25 563
+6%
|
27 188
+6%
|
28 627
+5%
|
30 015
+5%
|
31 442
+5%
|
32 768
+4%
|
33 989
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(11 320)
|
(8 279)
|
(8 747)
|
(9 373)
|
(9 876)
|
(10 298)
|
(10 539)
|
(10 385)
|
(10 452)
|
(10 533)
|
(10 744)
|
(11 226)
|
(11 663)
|
(12 365)
|
(13 216)
|
(14 208)
|
(15 202)
|
(16 302)
|
(17 324)
|
(18 431)
|
(19 642)
|
(20 672)
|
(21 706)
|
(22 702)
|
(23 653)
|
(24 525)
|
|
| Gross Profit |
5 672
N/A
|
4 191
-26%
|
4 376
+4%
|
4 333
-1%
|
4 345
+0%
|
4 344
0%
|
4 298
-1%
|
4 400
+2%
|
4 516
+3%
|
4 675
+4%
|
4 845
+4%
|
5 057
+4%
|
5 195
+3%
|
5 369
+3%
|
5 575
+4%
|
5 741
+3%
|
6 057
+6%
|
6 401
+6%
|
6 774
+6%
|
7 132
+5%
|
7 546
+6%
|
7 955
+5%
|
8 309
+4%
|
8 740
+5%
|
9 115
+4%
|
9 464
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(3 657)
|
(2 720)
|
(2 783)
|
(2 841)
|
(2 891)
|
(2 928)
|
(2 861)
|
(2 884)
|
(2 978)
|
(3 075)
|
(3 224)
|
(3 549)
|
(3 736)
|
(4 006)
|
(4 253)
|
(4 413)
|
(4 468)
|
(4 536)
|
(4 633)
|
(4 808)
|
(4 904)
|
(5 072)
|
(5 545)
|
(5 775)
|
(6 108)
|
(6 399)
|
|
| Selling, General & Administrative |
(3 657)
|
(2 720)
|
(2 783)
|
(2 841)
|
(2 891)
|
(2 928)
|
(2 860)
|
(2 883)
|
(2 977)
|
(3 074)
|
(3 223)
|
(3 483)
|
(3 736)
|
(4 006)
|
(4 253)
|
(4 413)
|
(4 468)
|
(4 536)
|
(4 633)
|
(4 808)
|
(4 904)
|
(5 072)
|
(5 545)
|
(5 775)
|
(6 108)
|
(6 399)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(65)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
| Operating Income |
2 015
N/A
|
1 470
-27%
|
1 593
+8%
|
1 492
-6%
|
1 454
-3%
|
1 416
-3%
|
1 437
+1%
|
1 516
+6%
|
1 538
+1%
|
1 600
+4%
|
1 621
+1%
|
1 508
-7%
|
1 458
-3%
|
1 363
-7%
|
1 322
-3%
|
1 327
+0%
|
1 589
+20%
|
1 865
+17%
|
2 142
+15%
|
2 324
+9%
|
2 642
+14%
|
2 884
+9%
|
2 764
-4%
|
2 965
+7%
|
3 007
+1%
|
3 065
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
(1)
|
1
|
1
|
1
|
(2)
|
1
|
6
|
(0)
|
6
|
3
|
(2)
|
2
|
|
| Non-Reccuring Items |
4
|
4
|
(18)
|
85
|
68
|
68
|
3
|
(88)
|
(138)
|
(152)
|
(65)
|
0
|
(15)
|
(4)
|
(5)
|
(5)
|
(5)
|
(1)
|
1
|
1
|
1
|
0
|
(1)
|
(4)
|
(4)
|
(4)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
(6)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
74
|
74
|
72
|
72
|
11
|
10
|
10
|
16
|
3
|
6
|
13
|
|
| Pre-Tax Income |
2 007
N/A
|
1 463
-27%
|
1 567
+7%
|
1 571
+0%
|
1 516
-3%
|
1 483
-2%
|
1 439
-3%
|
1 427
-1%
|
1 400
-2%
|
1 448
+3%
|
1 556
+7%
|
1 509
-3%
|
1 446
-4%
|
1 363
-6%
|
1 319
-3%
|
1 397
+6%
|
1 658
+19%
|
1 937
+17%
|
2 213
+14%
|
2 337
+6%
|
2 659
+14%
|
2 894
+9%
|
2 784
-4%
|
2 966
+7%
|
3 007
+1%
|
3 076
+2%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
(632)
|
(452)
|
(483)
|
(483)
|
(464)
|
(442)
|
(430)
|
(453)
|
(467)
|
(509)
|
(593)
|
(566)
|
(531)
|
(499)
|
(454)
|
(476)
|
(564)
|
(657)
|
(750)
|
(799)
|
(909)
|
(993)
|
(964)
|
(1 031)
|
(1 048)
|
(1 091)
|
|
| Income from Continuing Operations |
1 376
|
1 011
|
1 084
|
1 088
|
1 052
|
1 041
|
1 009
|
975
|
933
|
939
|
963
|
944
|
915
|
865
|
865
|
921
|
1 094
|
1 280
|
1 463
|
1 538
|
1 751
|
1 901
|
1 821
|
1 935
|
1 959
|
1 985
|
|
| Net Income (Common) |
1 376
N/A
|
1 011
-27%
|
1 084
+7%
|
1 088
+0%
|
1 052
-3%
|
1 041
-1%
|
1 009
-3%
|
975
-3%
|
933
-4%
|
939
+1%
|
963
+3%
|
944
-2%
|
915
-3%
|
865
-6%
|
865
+0%
|
921
+7%
|
1 094
+19%
|
1 280
+17%
|
1 463
+14%
|
1 538
+5%
|
1 751
+14%
|
1 901
+9%
|
1 821
-4%
|
1 935
+6%
|
1 959
+1%
|
1 985
+1%
|
|
| EPS (Diluted) |
35.82
N/A
|
26.21
-27%
|
28.18
+8%
|
28.37
+1%
|
27.23
-4%
|
26.88
-1%
|
26.18
-3%
|
25.16
-4%
|
24.12
-4%
|
24.83
+3%
|
25.21
+2%
|
25.18
0%
|
24.42
-3%
|
23.05
-6%
|
23.02
0%
|
23.82
+3%
|
27.83
+17%
|
32.35
+16%
|
37.2
+15%
|
38.67
+4%
|
44.84
+16%
|
48.86
+9%
|
47.09
-4%
|
50.21
+7%
|
50.75
+1%
|
51.38
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
