Koito Manufacturing Co Ltd
TSE:7276

Watchlist Manager
Koito Manufacturing Co Ltd Logo
Koito Manufacturing Co Ltd
TSE:7276
Watchlist
Price: 2 233.5 JPY -2.53% Market Closed
Market Cap: 687.5B JPY

Income Statement

Earnings Waterfall
Koito Manufacturing Co Ltd

Revenue
919.5B JPY
Cost of Revenue
-816.7B JPY
Gross Profit
102.8B JPY
Operating Expenses
-56.1B JPY
Operating Income
46.7B JPY
Other Expenses
141m JPY
Net Income
46.8B JPY

Income Statement
Koito Manufacturing 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
178
0
0
219
0
0
317
0
0
318
0
0
329
0
0
227
0
0
162
398
538
759
759
698
737
666
657
615
573
574
613
669
739
828
850
871
905
858
838
858
804
726
748
749
827
870
893
939
880
821
773
733
773
837
881
917
915
870
803
665
567
581
567
589
645
781
938
1 137
1 047
921
775
557
600
548
496
447
359
336
0
0
Revenue
238 914
N/A
248 274
+4%
255 436
+3%
260 433
+2%
267 081
+3%
277 657
+4%
291 313
+5%
305 622
+5%
320 738
+5%
328 517
+2%
331 994
+1%
338 039
+2%
344 878
+2%
344 155
0%
315 434
-8%
281 003
-11%
267 869
-5%
283 956
+6%
310 848
+9%
321 451
+3%
320 218
0%
428 977
+34%
408 051
-5%
407 904
0%
407 473
0%
430 929
+6%
459 470
+7%
466 830
+2%
472 185
+1%
472 843
+0%
488 633
+3%
514 338
+5%
555 843
+8%
597 502
+7%
623 370
+4%
653 552
+5%
676 497
+4%
706 470
+4%
737 447
+4%
766 501
+4%
800 419
+4%
813 477
+2%
815 336
+0%
813 887
0%
820 706
+1%
841 456
+3%
873 391
+4%
903 407
+3%
879 014
-3%
848 868
-3%
821 388
-3%
795 798
-3%
815 987
+3%
826 257
+1%
831 445
+1%
832 717
+0%
822 838
-1%
800 928
-3%
712 176
-11%
692 562
-3%
696 050
+1%
706 376
+1%
781 991
+11%
768 405
-2%
759 250
-1%
760 719
+0%
770 251
+1%
823 606
+7%
843 810
+2%
864 719
+2%
897 271
+4%
917 261
+2%
944 192
+3%
950 295
+1%
954 072
+0%
926 215
-3%
910 505
-2%
916 709
+1%
906 662
-1%
919 487
+1%
Gross Profit
Cost of Revenue
(206 865)
(214 752)
(221 137)
(224 894)
(230 743)
(241 054)
(253 729)
(266 866)
(282 038)
(288 950)
(291 660)
(292 934)
(296 793)
(297 385)
(278 754)
(252 816)
(238 212)
(242 045)
(258 542)
(267 553)
(269 988)
(358 300)
(350 035)
(348 886)
(346 892)
(365 193)
(384 471)
(391 256)
(397 786)
(399 474)
(415 193)
(439 207)
(471 872)
(504 321)
(526 025)
(550 706)
(569 485)
(596 460)
(621 103)
(643 405)
(668 745)
(676 553)
(674 459)
(670 715)
(676 501)
(694 089)
(719 406)
(742 131)
(719 926)
(692 264)
(669 171)
(649 812)
(667 944)
(678 738)
(685 554)
(689 188)
(684 804)
(672 890)
(615 034)
(602 264)
(602 638)
(609 132)
(660 578)
(653 733)
(656 409)
(664 669)
(682 246)
(729 333)
(749 734)
(768 889)
(792 523)
(807 554)
(830 158)
(843 620)
(852 384)
(833 517)
(822 150)
(820 037)
(804 940)
(816 700)
Gross Profit
32 049
N/A
33 522
+5%
34 299
+2%
35 539
+4%
36 338
+2%
36 603
+1%
37 584
+3%
38 756
+3%
38 700
0%
39 567
+2%
40 334
+2%
45 105
+12%
48 085
+7%
46 770
-3%
36 680
-22%
28 187
-23%
29 657
+5%
41 911
+41%
52 306
+25%
53 898
+3%
50 230
-7%
70 677
+41%
58 016
-18%
59 018
+2%
60 581
+3%
65 736
+9%
74 999
+14%
75 574
+1%
74 399
-2%
73 369
-1%
73 440
+0%
75 131
+2%
83 971
+12%
93 181
+11%
97 345
+4%
102 846
+6%
107 012
+4%
110 010
+3%
116 344
+6%
123 096
+6%
131 674
+7%
136 924
+4%
140 877
+3%
143 172
+2%
144 205
+1%
147 367
+2%
153 985
+4%
161 276
+5%
159 088
-1%
156 604
-2%
152 217
-3%
145 986
-4%
148 043
+1%
147 519
0%
145 891
-1%
143 529
-2%
138 034
-4%
128 038
-7%
97 142
-24%
90 298
-7%
93 412
+3%
97 244
+4%
121 413
+25%
114 672
-6%
102 841
-10%
96 050
-7%
88 005
-8%
94 273
+7%
94 076
0%
95 830
+2%
104 748
+9%
109 707
+5%
114 034
+4%
106 675
-6%
101 688
-5%
92 698
-9%
88 355
-5%
96 672
+9%
101 722
+5%
102 787
+1%
Operating Income
Operating Expenses
(25 008)
(25 089)
(24 637)
(24 605)
(24 111)
(24 092)
(24 463)
(25 028)
(26 055)
(27 011)
(27 527)
(27 589)
(27 722)
(28 572)
(27 634)
(26 547)
(25 302)
(24 886)
(24 797)
(24 584)
(25 020)
(33 242)
(33 113)
(33 793)
(33 708)
(34 010)
(35 020)
(35 133)
(35 449)
(35 701)
(36 927)
(38 677)
(41 680)
(43 675)
(44 577)
(45 135)
(44 643)
(45 855)
(48 801)
(51 062)
(54 368)
(55 516)
(54 948)
(53 605)
(54 019)
(54 844)
(55 474)
(58 813)
(55 802)
(52 819)
(50 011)
(45 386)
(46 014)
(45 985)
(46 515)
(46 773)
(47 201)
(45 627)
(42 198)
(41 828)
(38 773)
(40 537)
(41 767)
(41 597)
(41 924)
(42 616)
(43 726)
(45 201)
(46 810)
(48 983)
(52 401)
(50 137)
(50 803)
(50 680)
(59 093)
(51 149)
(50 769)
(51 799)
(53 987)
(56 129)
Selling, General & Administrative
(25 008)
(25 089)
(24 637)
(24 605)
(24 111)
(24 092)
(24 463)
(25 028)
(26 055)
(27 011)
(27 527)
(27 589)
(27 722)
(28 572)
(27 634)
(26 547)
(25 302)
(24 886)
(24 797)
(24 584)
(25 020)
(33 242)
(33 113)
(33 793)
(33 708)
(34 010)
(35 018)
(35 132)
(35 447)
(35 699)
(36 927)
(38 675)
(41 679)
(43 674)
(44 576)
(45 134)
(44 642)
(45 855)
(48 800)
(51 063)
(54 369)
(54 705)
(54 947)
(53 603)
(54 016)
(54 843)
(55 473)
(58 811)
(55 802)
(52 819)
(50 010)
(45 387)
(46 014)
(45 984)
(46 515)
(46 773)
(47 200)
(45 626)
(41 682)
(41 825)
(38 772)
(40 537)
(41 765)
(41 598)
(41 923)
(42 615)
(43 727)
(45 200)
(46 810)
(48 982)
(49 537)
(50 136)
(50 801)
(50 679)
(51 389)
(51 148)
(50 769)
(51 798)
(53 986)
(56 129)
Depreciation & Amortization
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
(810)
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
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
(2)
(1)
(2)
(2)
0
(2)
0
(1)
0
(1)
0
0
(1)
1
0
(1)
(1)
0
(3)
(1)
(1)
(2)
0
0
(1)
1
0
(1)
0
0
(1)
(1)
(516)
(3)
(1)
0
(2)
1
(1)
(1)
0
(1)
0
(1)
(2 864)
(1)
(2)
(1)
(7 704)
(1)
0
(1)
0
0
Operating Income
7 041
N/A
8 433
+20%
9 662
+15%
10 934
+13%
12 227
+12%
12 511
+2%
13 121
+5%
13 728
+5%
12 645
-8%
12 556
-1%
12 807
+2%
17 516
+37%
20 363
+16%
18 198
-11%
9 046
-50%
1 640
-82%
4 355
+166%
17 025
+291%
27 509
+62%
29 314
+7%
25 210
-14%
37 435
+48%
24 903
-33%
25 225
+1%
26 873
+7%
31 726
+18%
39 979
+26%
40 441
+1%
38 950
-4%
37 668
-3%
36 513
-3%
36 454
0%
42 291
+16%
49 506
+17%
52 768
+7%
57 711
+9%
62 369
+8%
64 155
+3%
67 543
+5%
72 034
+7%
77 306
+7%
81 408
+5%
85 929
+6%
89 567
+4%
90 186
+1%
92 523
+3%
98 511
+6%
102 463
+4%
103 286
+1%
103 785
+0%
102 206
-2%
100 600
-2%
102 029
+1%
101 534
0%
99 376
-2%
96 756
-3%
90 833
-6%
82 411
-9%
54 944
-33%
48 470
-12%
54 639
+13%
56 707
+4%
79 646
+40%
73 075
-8%
60 917
-17%
53 434
-12%
44 279
-17%
49 072
+11%
47 266
-4%
46 847
-1%
52 347
+12%
59 570
+14%
63 231
+6%
55 995
-11%
42 595
-24%
41 549
-2%
37 586
-10%
44 873
+19%
47 735
+6%
46 658
-2%
Pre-Tax Income
Interest Income Expense
477
472
492
839
638
794
777
705
577
632
705
740
1 080
1 103
(2 664)
(7 470)
(8 422)
(4 773)
(910)
(256)
(440)
(422)
(193)
(121)
(293)
153
(609)
(501)
1 520
1 878
4 453
4 376
3 070
2 964
1 314
2 488
2 904
2 613
3 380
2 008
1 847
1 130
(609)
(377)
939
2 018
3 251
3 508
2 862
1 458
2 153
2 083
938
2 189
1 172
927
1 132
991
1 046
1 280
568
1 292
1 374
1 720
3 920
5 115
6 330
5 877
2 065
(356)
2 109
3 402
5 384
10 572
9 121
7 037
13 903
9 503
7 440
10 526
Non-Reccuring Items
(992)
(1 001)
(973)
(718)
(870)
(574)
(751)
(223)
(478)
(332)
(404)
(170)
(96)
(1 293)
(574)
(581)
428
(13 867)
(15 509)
(23 392)
(11 075)
(16 507)
(11 793)
(4 843)
(4 470)
(3 974)
(6 928)
(7 106)
(6 046)
(7 271)
(4 891)
(3 682)
(9 666)
(5 978)
(5 978)
(5 053)
933
(3 192)
(13 161)
(15 951)
(14 881)
(10 757)
(1 630)
(696)
(1 829)
(4 240)
(5 783)
(5 017)
(4 954)
1 486
17 372
17 260
17 108
(540)
(223)
73
219
(558)
0
(584)
(578)
(1 372)
(1 373)
(1 331)
(1 333)
(78)
(7 815)
(8 190)
(7 948)
(10 602)
0
(2 608)
(3 489)
(7 704)
0
(7 465)
1 143
11 770
12 015
9 091
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
(134)
(278)
(338)
(219)
(128)
(106)
(137)
(130)
(125)
(218)
(162)
(155)
(145)
(435)
(87)
(112)
(198)
(234)
(307)
(318)
(285)
(306)
(389)
(412)
(541)
(540)
(488)
816
1 028
971
1 014
(318)
(349)
(437)
(459)
(480)
(530)
14 281
(374)
(89)
(182)
(515)
(528)
(827)
(890)
(675)
(730)
(752)
(566)
(524)
(297)
(279)
(320)
(430)
(607)
(616)
11 199
11 145
11 170
11 156
(602)
(718)
(1 096)
(1 346)
(1 910)
(2 030)
(1 626)
(1 637)
Total Other Income
617
1 061
600
823
703
1 884
1 640
1 874
1 725
2 269
1 193
167
406
932
1 597
1 297
1 608
1 377
(687)
(1 547)
(2 355)
(2 695)
(1 213)
(732)
(677)
(377)
(71)
67
302
963
990
1 067
1 401
410
391
317
801
859
859
1 440
1 786
1 956
2 085
1 917
1 346
1 750
2 162
2 943
2 971
2 702
2 557
1 809
1 850
1 771
1 626
1 716
1 635
1 889
2 623
3 379
3 301
3 326
2 533
1 841
2 540
3 131
3 181
3 089
2 000
2 040
1 795
1 178
1 437
1 344
1 340
1 171
1 101
467
477
1 085
Pre-Tax Income
7 143
N/A
8 965
+26%
9 781
+9%
11 878
+21%
12 698
+7%
14 615
+15%
14 787
+1%
16 084
+9%
14 469
-10%
15 125
+5%
14 301
-5%
18 253
+28%
21 619
+18%
18 662
-14%
7 067
-62%
(5 333)
N/A
(2 159)
+60%
(344)
+84%
10 266
N/A
3 989
-61%
11 215
+181%
17 593
+57%
11 542
-34%
19 374
+68%
21 288
+10%
27 093
+27%
32 284
+19%
32 789
+2%
34 528
+5%
33 004
-4%
36 758
+11%
37 897
+3%
36 811
-3%
46 596
+27%
48 106
+3%
55 051
+14%
66 466
+21%
63 895
-4%
58 133
-9%
60 347
+4%
67 086
+11%
74 708
+11%
86 789
+16%
90 093
+4%
90 293
+0%
91 614
+1%
97 682
+7%
103 417
+6%
103 635
+0%
123 712
+19%
123 914
+0%
121 663
-2%
121 743
+0%
104 439
-14%
101 423
-3%
98 645
-3%
92 929
-6%
84 058
-10%
57 883
-31%
51 793
-11%
57 364
+11%
59 429
+4%
81 883
+38%
75 026
-8%
65 724
-12%
61 172
-7%
45 368
-26%
49 232
+9%
54 582
+11%
49 074
-10%
67 421
+37%
72 698
+8%
65 961
-9%
59 489
-10%
51 960
-13%
40 946
-21%
51 823
+27%
64 583
+25%
66 041
+2%
65 723
0%
Net Income
Tax Provision
(2 852)
(3 556)
(3 864)
(4 628)
(4 970)
(5 701)
(5 811)
(6 274)
(5 643)
(5 890)
(5 556)
(7 081)
(8 387)
(7 240)
(2 741)
605
170
(2 931)
(6 670)
(7 785)
(9 201)
(11 850)
(8 960)
(10 053)
(8 853)
(10 599)
(11 980)
(11 690)
(12 431)
(11 812)
(12 521)
(12 111)
(14 342)
(17 173)
(17 372)
(19 209)
(19 108)
(19 017)
(20 722)
(21 300)
(23 469)
(22 422)
(23 001)
(24 309)
(24 493)
(26 201)
(27 550)
(31 000)
(29 982)
(31 480)
(30 821)
(26 563)
(27 286)
(23 545)
(22 777)
(22 895)
(21 582)
(21 970)
(15 658)
(14 006)
(18 361)
(18 969)
(25 018)
(24 081)
(18 950)
(19 188)
(14 913)
(15 636)
(17 605)
(14 824)
(17 446)
(19 499)
(17 272)
(14 619)
(14 174)
(10 777)
(13 907)
(13 717)
(12 710)
(14 291)
Income from Continuing Operations
4 291
5 409
5 917
7 250
7 728
8 914
8 976
9 810
8 826
9 235
8 745
11 172
13 232
11 422
4 326
(4 728)
(1 989)
(3 275)
3 596
(3 796)
2 014
5 743
2 582
9 321
12 435
16 494
20 304
21 099
22 097
21 192
24 237
25 786
22 469
29 423
30 734
35 842
47 358
44 878
37 411
39 047
43 617
52 286
63 788
65 784
65 800
65 413
70 132
72 417
73 653
92 232
93 093
95 100
94 457
80 894
78 646
75 750
71 347
62 088
42 225
37 787
39 003
40 460
56 865
50 945
46 774
41 984
30 455
33 596
36 977
34 250
49 975
53 199
48 689
44 870
37 786
30 169
37 916
50 866
53 331
51 432
Income to Minority Interest
(720)
(663)
(855)
(1 082)
(932)
(1 108)
(997)
(1 071)
(851)
(952)
(1 094)
(1 400)
(1 721)
(1 424)
(1 009)
(561)
(1 032)
(969)
(573)
3 805
4 474
4 271
3 740
(114)
(1 351)
(3 102)
(3 191)
(3 357)
(3 981)
(4 566)
(5 225)
(6 241)
(7 198)
(8 044)
(8 864)
(9 958)
(10 670)
(8 816)
(3 601)
(3 472)
(4 055)
(5 981)
(11 035)
(10 723)
(9 290)
(8 719)
(8 842)
(9 498)
(9 381)
(8 834)
(8 564)
(7 702)
(7 569)
(7 998)
(7 521)
(6 894)
(5 864)
(4 065)
(3 100)
(2 458)
(2 714)
(2 848)
(3 660)
(3 790)
(3 557)
(3 644)
(3 827)
(4 193)
(4 436)
(4 589)
(4 671)
(5 040)
(3 982)
(3 990)
(4 195)
(3 531)
(4 529)
(4 625)
(4 266)
(4 633)
Net Income (Common)
3 567
N/A
4 652
+30%
5 061
+9%
6 164
+22%
6 890
+12%
7 806
+13%
7 983
+2%
8 738
+9%
7 975
-9%
8 281
+4%
7 648
-8%
9 769
+28%
11 510
+18%
9 995
-13%
3 315
-67%
(5 292)
N/A
(3 019)
+43%
(4 246)
-41%
3 019
N/A
0
N/A
6 480
N/A
10 012
+55%
6 322
-37%
9 210
+46%
11 087
+20%
13 391
+21%
17 110
+28%
17 739
+4%
18 115
+2%
16 625
-8%
19 012
+14%
19 545
+3%
15 270
-22%
21 378
+40%
21 870
+2%
25 883
+18%
36 687
+42%
36 060
-2%
33 809
-6%
35 574
+5%
39 560
+11%
46 303
+17%
52 748
+14%
55 057
+4%
56 508
+3%
56 692
+0%
61 290
+8%
62 919
+3%
64 271
+2%
83 397
+30%
84 527
+1%
87 396
+3%
86 886
-1%
72 895
-16%
71 124
-2%
68 854
-3%
65 482
-5%
58 022
-11%
39 125
-33%
35 328
-10%
36 288
+3%
37 612
+4%
53 204
+41%
47 157
-11%
43 216
-8%
38 340
-11%
26 629
-31%
29 401
+10%
32 542
+11%
29 660
-9%
45 302
+53%
48 158
+6%
44 706
-7%
40 879
-9%
33 590
-18%
26 637
-21%
33 386
+25%
46 240
+39%
49 064
+6%
46 799
-5%
EPS (Diluted)
22.29
N/A
28.89
+30%
29.25
+1%
38.52
+32%
42.53
+10%
48.78
+15%
49.58
+2%
53.6
+8%
49.53
-8%
51.43
+4%
47.2
-8%
60.67
+29%
71.49
+18%
61.69
-14%
20.59
-67%
-32.86
N/A
-18.63
+43%
-26.37
-42%
18.75
N/A
0.01
-100%
40.24
+402 300%
62.18
+55%
39.26
-37%
57.2
+46%
68.86
+20%
83.17
+21%
106.27
+28%
110.18
+4%
112.51
+2%
103.26
-8%
118.08
+14%
121.39
+3%
94.84
-22%
132.78
+40%
135.83
+2%
160.76
+18%
227.86
+42%
224.4
-2%
209.99
-6%
220.95
+5%
245.71
+11%
288.07
+17%
327.62
+14%
341.96
+4%
350.98
+3%
176.33
-50%
380.68
+116%
390.8
+3%
399.19
+2%
259.36
-35%
525.01
+102%
542.83
+3%
540.41
0%
226.69
-58%
442.36
+95%
428.24
-3%
407.39
-5%
180.44
-56%
243.41
+35%
219.65
-10%
225.69
+3%
116.97
-48%
165.45
+41%
146.64
-11%
134.38
-8%
119.23
-11%
82.83
-31%
91.42
+10%
101.19
+11%
92.23
-9%
141.5
+53%
154.31
+9%
144.84
-6%
130.9
-10%
109.84
-16%
88.99
-19%
114.41
+29%
156.47
+37%
173.12
+11%
167.41
-3%