Kappa Create Co Ltd
TSE:7421

Watchlist Manager
Kappa Create Co Ltd Logo
Kappa Create Co Ltd
TSE:7421
Watchlist
Price: 1 538 JPY -0.45% Market Closed
Market Cap: 76B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+9%
5Y
+6%
10Y
+27%
Operating Income
+
3Y
-
5Y
-
10Y
+182%
Net Income
+
3Y
+147%
5Y
-
10Y
-

Earnings Waterfall
Kappa Create Co Ltd

Revenue
73.6B JPY
Cost of Revenue
-35.1B JPY
Gross Profit
38.5B JPY
Operating Expenses
-36.8B JPY
Operating Income
1.7B JPY
Other Expenses
-442m JPY
Net Income
1.2B JPY

Income Statement
Kappa Create Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Aug-2005 Nov-2005 Feb-2006 Aug-2006 Nov-2006 Feb-2007 Aug-2007 Feb-2008 May-2008 Aug-2008 Nov-2008 May-2009 Aug-2009 Nov-2009 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 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
Revenue
Interest Expense
0
0
0
0
0
0
0
125
0
0
0
90
0
0
111
225
330
434
433
428
423
412
402
388
377
365
356
348
341
325
306
309
262
151
86
64
86
75
63
60
54
55
59
78
86
89
92
82
77
72
67
67
68
71
78
86
97
106
114
129
143
155
168
169
168
171
171
181
189
193
199
200
203
0
Revenue
47 839
N/A
47 514
-1%
47 026
-1%
46 299
-2%
45 287
-2%
45 045
-1%
45 997
+2%
50 085
+9%
52 326
+4%
55 148
+5%
74 606
+35%
61 906
-17%
65 009
+5%
66 067
+2%
66 057
0%
67 295
+2%
69 342
+3%
92 258
+33%
91 942
0%
92 976
+1%
92 825
0%
92 628
0%
94 041
+2%
94 252
+0%
93 859
0%
94 143
+0%
94 265
+0%
94 788
+1%
95 200
+0%
93 367
-2%
92 586
-1%
86 960
-6%
81 876
-6%
57 764
-29%
59 470
+3%
61 770
+4%
80 321
+30%
78 896
-2%
78 068
-1%
78 471
+1%
79 422
+1%
79 837
+1%
79 660
0%
79 034
-1%
78 728
0%
78 432
0%
78 137
0%
77 339
-1%
76 158
-2%
75 945
0%
75 599
0%
75 589
0%
74 814
-1%
69 513
-7%
66 625
-4%
65 607
-2%
64 881
-1%
67 806
+5%
67 204
-1%
67 323
+0%
67 206
0%
67 482
+0%
68 934
+2%
68 987
+0%
70 437
+2%
71 188
+1%
71 859
+1%
71 996
+0%
72 196
+0%
72 460
+0%
72 919
+1%
73 072
+0%
73 208
+0%
73 571
+0%
Gross Profit
Cost of Revenue
(19 158)
(18 879)
(18 683)
(18 400)
(18 114)
(17 707)
(17 873)
(19 366)
(20 052)
(20 990)
(28 406)
(23 400)
(24 592)
(25 075)
(25 202)
(25 805)
(26 951)
(36 117)
(37 120)
(38 592)
(39 429)
(40 524)
(41 257)
(41 632)
(41 838)
(42 388)
(42 872)
(43 595)
(44 139)
(43 531)
(43 366)
(39 821)
(36 164)
(24 389)
(26 008)
(27 615)
(35 604)
(35 735)
(35 886)
(37 459)
(39 048)
(39 073)
(39 059)
(38 200)
(37 963)
(37 908)
(37 996)
(37 934)
(37 388)
(37 033)
(36 388)
(36 200)
(35 812)
(33 605)
(32 506)
(31 838)
(31 491)
(33 151)
(33 476)
(33 894)
(33 683)
(33 437)
(33 785)
(33 923)
(34 714)
(34 927)
(34 926)
(34 775)
(34 664)
(34 727)
(35 032)
(34 902)
(34 951)
(35 080)
Gross Profit
28 681
N/A
28 635
0%
28 343
-1%
27 899
-2%
27 173
-3%
27 338
+1%
28 124
+3%
30 719
+9%
32 274
+5%
34 158
+6%
46 200
+35%
38 506
-17%
40 417
+5%
40 991
+1%
40 853
0%
41 489
+2%
42 391
+2%
56 140
+32%
54 823
-2%
54 384
-1%
53 396
-2%
52 104
-2%
52 784
+1%
52 621
0%
52 022
-1%
51 754
-1%
51 395
-1%
51 194
0%
51 062
0%
49 836
-2%
49 220
-1%
47 139
-4%
45 712
-3%
33 375
-27%
33 462
+0%
34 155
+2%
44 717
+31%
43 161
-3%
42 182
-2%
41 012
-3%
40 374
-2%
40 764
+1%
40 601
0%
40 834
+1%
40 765
0%
40 524
-1%
40 141
-1%
39 405
-2%
38 770
-2%
38 912
+0%
39 211
+1%
39 389
+0%
39 002
-1%
35 908
-8%
34 119
-5%
33 769
-1%
33 390
-1%
34 655
+4%
33 728
-3%
33 429
-1%
33 523
+0%
34 045
+2%
35 149
+3%
35 064
0%
35 723
+2%
36 261
+2%
36 933
+2%
37 221
+1%
37 532
+1%
37 733
+1%
37 887
+0%
38 170
+1%
38 257
+0%
38 491
+1%
Operating Income
Operating Expenses
(27 859)
(28 168)
(27 807)
(27 484)
(26 677)
(26 369)
(26 307)
(28 236)
(28 951)
(30 189)
(41 389)
(33 886)
(35 670)
(36 344)
(36 605)
(37 294)
(38 427)
(51 504)
(50 604)
(50 306)
(49 656)
(48 746)
(49 708)
(50 036)
(50 030)
(51 013)
(51 542)
(52 353)
(52 649)
(51 698)
(50 670)
(48 441)
(46 477)
(32 789)
(32 444)
(32 430)
(42 168)
(41 434)
(40 818)
(40 850)
(40 898)
(40 869)
(40 977)
(40 315)
(40 387)
(40 231)
(39 439)
(38 929)
(38 141)
(38 086)
(37 929)
(38 032)
(37 945)
(36 796)
(36 041)
(35 502)
(34 962)
(35 680)
(35 653)
(35 610)
(35 636)
(35 415)
(35 925)
(36 326)
(36 825)
(36 877)
(36 563)
(36 009)
(35 839)
(36 074)
(36 401)
(36 693)
(36 824)
(36 838)
Selling, General & Administrative
(27 859)
(28 168)
(27 807)
(27 484)
(26 677)
(26 369)
(26 307)
(28 236)
(28 951)
(30 188)
(41 389)
(33 886)
(35 671)
(36 343)
(36 604)
(37 293)
(38 428)
(51 504)
(50 605)
(50 307)
(49 656)
(48 746)
(49 708)
(50 037)
(50 031)
(51 013)
(51 544)
(52 355)
(52 650)
(51 698)
(50 669)
(48 440)
(46 477)
(32 790)
(32 445)
(32 430)
(42 168)
(41 434)
(40 816)
(40 850)
(40 898)
(40 869)
(40 977)
(40 314)
(40 387)
(40 231)
(39 439)
(38 929)
(38 140)
(38 084)
(37 928)
(38 031)
(37 944)
(36 795)
(36 040)
(35 502)
(34 962)
(35 681)
(35 655)
(35 609)
(35 636)
(35 416)
(35 924)
(36 327)
(36 826)
(36 876)
(36 562)
(36 009)
(35 838)
(36 074)
(36 401)
(36 693)
(36 822)
(36 836)
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
0
0
0
0
0
0
0
0
0
0
(0)
0
(1)
0
0
0
0
0
0
0
0
0
(1)
(2)
0
(1)
(1)
(1)
0
0
0
0
2
(1)
0
1
(1)
0
1
(1)
(1)
0
(1)
0
0
0
(2)
0
Operating Income
822
N/A
468
-43%
536
+15%
415
-23%
496
+20%
969
+95%
1 817
+88%
2 483
+37%
3 323
+34%
3 969
+19%
4 811
+21%
4 620
-4%
4 747
+3%
4 648
-2%
4 249
-9%
4 195
-1%
3 963
-6%
4 637
+17%
4 218
-9%
4 078
-3%
3 740
-8%
3 358
-10%
3 076
-8%
2 584
-16%
1 991
-23%
742
-63%
(150)
N/A
(1 161)
-674%
(1 589)
-37%
(1 862)
-17%
(1 449)
+22%
(1 301)
+10%
(764)
+41%
586
N/A
1 018
+74%
1 726
+70%
2 549
+48%
1 728
-32%
1 365
-21%
162
-88%
(524)
N/A
(105)
+80%
(376)
-258%
519
N/A
378
-27%
293
-22%
702
+140%
476
-32%
629
+32%
826
+31%
1 282
+55%
1 357
+6%
1 057
-22%
(888)
N/A
(1 922)
-116%
(1 733)
+10%
(1 572)
+9%
(1 025)
+35%
(1 925)
-88%
(2 181)
-13%
(2 113)
+3%
(1 370)
+35%
(776)
+43%
(1 262)
-63%
(1 102)
+13%
(616)
+44%
370
N/A
1 212
+228%
1 693
+40%
1 659
-2%
1 486
-10%
1 477
-1%
1 433
-3%
1 653
+15%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
346
0
0
0
(39)
(103)
(160)
(199)
(220)
(239)
(304)
(281)
(281)
(281)
(260)
(346)
(291)
(280)
(160)
(188)
(224)
(222)
(154)
(205)
(176)
(98)
8
(26)
147
176
37
128
(24)
33
93
83
68
13
22
5
(23)
10
12
16
64
62
58
50
12
(1)
9
1
(37)
(53)
(71)
(88)
(89)
(88)
(89)
(90)
(83)
(94)
(99)
(106)
(107)
(122)
(121)
Non-Reccuring Items
(397)
(1 407)
(1 279)
(90)
(692)
147
(1 037)
(458)
(617)
(977)
(1 434)
(1 010)
(821)
(475)
(412)
(295)
(451)
(1 299)
(2 657)
(2 736)
(2 606)
(1 971)
(470)
(516)
(386)
(1 749)
(1 876)
(4 465)
(5 108)
(4 835)
(4 910)
(3 824)
(3 220)
(1 674)
(11)
19
(260)
(65)
(52)
(1 372)
(1 465)
(1 771)
(1 778)
(440)
(1 090)
(1 053)
(1 077)
(1 120)
(921)
(950)
(943)
(929)
(1 080)
(1 070)
(1 140)
(1 135)
66
797
2 201
2 324
2 303
1 521
177
138
(1 729)
(1 671)
(1 631)
(1 685)
(139)
(114)
(134)
(140)
(307)
(313)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
(7)
0
0
0
0
0
0
2
2
0
2
1 480
1 485
0
1 471
5
0
0
0
0
0
9
9
20
22
13
2
9
9
0
11
2
12
12
0
12
26
1 463
1 466
1 465
1 441
65
0
0
37
48
55
64
0
34
245
242
250
448
230
217
233
36
34
50
33
31
31
29
29
28
26
Total Other Income
(200)
(65)
(138)
(30)
1 105
(161)
(221)
20
48
100
83
49
21
64
90
89
130
146
166
162
1 602
83
97
124
195
149
230
247
257
129
222
296
213
180
98
198
171
217
239
164
143
158
111
111
125
125
162
246
121
229
200
70
365
301
293
365
67
73
94
71
251
271
205
195
54
47
75
102
87
89
95
91
129
128
Pre-Tax Income
225
N/A
(1 004)
N/A
(881)
+12%
295
N/A
909
+208%
955
+5%
559
-41%
2 384
+326%
2 754
+16%
3 092
+12%
3 460
+12%
3 619
+5%
3 844
+6%
4 077
+6%
3 729
-9%
3 771
+1%
3 403
-10%
3 182
-6%
2 927
-8%
2 709
-7%
2 455
-9%
2 680
+9%
2 361
-12%
1 900
-20%
1 519
-20%
(1 017)
N/A
(1 986)
-95%
(5 605)
-182%
(6 653)
-19%
(6 713)
-1%
(6 322)
+6%
(4 982)
+21%
(3 857)
+23%
(897)
+77%
1 087
N/A
2 099
+93%
2 635
+26%
1 927
-27%
1 682
-13%
(1 058)
N/A
(1 801)
-70%
(1 625)
+10%
(1 948)
-20%
284
N/A
889
+213%
853
-4%
1 257
+47%
1 020
-19%
(96)
N/A
117
N/A
555
+374%
599
+8%
452
-25%
(1 544)
N/A
(2 655)
-72%
(2 491)
+6%
(1 406)
+44%
99
N/A
613
+519%
427
-30%
836
+96%
581
-31%
(265)
N/A
(785)
-196%
(2 829)
-260%
(2 295)
+19%
(1 226)
+47%
(421)
+66%
1 578
N/A
1 566
-1%
1 370
-13%
1 350
-1%
1 161
-14%
1 373
+18%
Net Income
Tax Provision
103
(735)
(715)
(816)
(111)
(155)
(361)
(1 067)
(1 339)
(1 566)
(1 716)
(1 676)
(1 802)
(1 987)
(1 802)
(1 748)
(1 478)
(2 036)
(1 898)
(1 662)
(1 691)
(1 328)
(1 310)
(1 267)
(1 090)
(1 163)
(728)
(376)
(525)
(297)
(376)
(294)
(293)
(339)
(468)
(21)
2 645
2 753
2 876
(1 309)
(4 006)
(3 936)
(3 890)
(156)
(62)
(54)
(122)
(136)
247
238
101
180
(724)
(703)
(556)
(613)
289
295
319
302
(43)
(48)
(134)
(93)
(232)
(239)
(194)
(225)
(179)
(127)
(136)
(60)
(162)
(194)
Income from Continuing Operations
328
(1 738)
(1 596)
(521)
798
800
198
1 317
1 415
1 526
1 744
1 943
2 043
2 091
1 928
2 023
1 925
1 146
1 029
1 047
764
1 353
1 052
634
430
(2 180)
(2 714)
(5 981)
(7 178)
(7 010)
(6 698)
(5 276)
(4 150)
(1 236)
619
2 078
5 281
4 681
4 559
(2 366)
(5 807)
(5 561)
(5 838)
128
827
799
1 135
884
151
355
656
779
(272)
(2 247)
(3 211)
(3 104)
(1 117)
394
932
729
793
533
(399)
(878)
(3 061)
(2 534)
(1 420)
(646)
1 399
1 439
1 234
1 290
999
1 179
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
10
31
40
36
10
8
132
174
206
217
180
106
24
30
(37)
(25)
(35)
(42)
(95)
(139)
(67)
(84)
7
(9)
(16)
0
0
7
0
0
0
0
0
(17)
0
0
(17)
(8)
(7)
0
(7)
4
8
6
(3)
(32)
(52)
(59)
(61)
(56)
(41)
(28)
(15)
20
21
18
13
(3)
0
3
8
34
34
Net Income (Common)
325
N/A
(1 741)
N/A
(1 596)
+8%
(521)
+67%
798
N/A
800
+0%
198
-75%
1 317
+565%
1 413
+7%
1 526
+8%
1 753
+15%
1 963
+12%
2 083
+6%
2 131
+2%
1 964
-8%
2 033
+4%
1 932
-5%
1 278
-34%
1 202
-6%
1 252
+4%
980
-22%
1 533
+56%
1 157
-25%
657
-43%
460
-30%
(2 216)
N/A
(2 739)
-24%
(6 017)
-120%
(7 221)
-20%
(7 105)
+2%
(6 838)
+4%
(5 343)
+22%
(4 234)
+21%
(1 229)
+71%
610
N/A
2 062
+238%
5 281
+156%
4 682
-11%
4 564
-3%
(2 351)
N/A
(5 807)
-147%
(5 562)
+4%
(5 834)
-5%
128
N/A
810
+533%
781
-4%
1 118
+43%
864
-23%
142
-84%
345
+143%
646
+87%
774
+20%
(267)
N/A
(2 236)
-737%
(3 203)
-43%
(3 107)
+3%
(1 149)
+63%
341
N/A
871
+155%
668
-23%
736
+10%
491
-33%
(427)
N/A
(893)
-109%
(3 041)
-241%
(2 512)
+17%
(1 401)
+44%
(634)
+55%
1 396
N/A
1 440
+3%
1 238
-14%
1 299
+5%
1 032
-21%
1 211
+17%
EPS (Diluted)
8.55
N/A
-58.03
N/A
-46.94
+19%
-13.71
+71%
21
N/A
21.62
+3%
3.96
-82%
26.34
+565%
28.26
+7%
31.14
+10%
42.75
+37%
47.87
+12%
56.29
+18%
57.59
+2%
51.68
-10%
53.5
+4%
50.84
-5%
33.63
-34%
31.63
-6%
32.94
+4%
25.78
-22%
40.34
+56%
30.44
-25%
17.28
-43%
12.1
-30%
-58.31
N/A
-70.23
-20%
-150.42
-114%
-180.52
-20%
-177.62
+2%
-170.95
+4%
-133.57
+22%
-105.85
+21%
-25.08
+76%
12.44
N/A
42.08
+238%
108.68
+158%
95.55
-12%
93.14
-3%
-47.97
N/A
-119.37
-149%
-113.51
+5%
-119.06
-5%
2.63
N/A
16.62
+532%
15.93
-4%
22.81
+43%
17.73
-22%
2.91
-84%
7.07
+143%
13.16
+86%
15.68
+19%
-5.43
N/A
-45.32
-735%
-64.93
-43%
-62.98
+3%
-23.29
+63%
6.91
N/A
17.66
+156%
13.54
-23%
14.92
+10%
9.95
-33%
-8.63
N/A
-18.13
-110%
-61.64
-240%
-50.91
+17%
-28.39
+44%
-12.85
+55%
28.29
N/A
29.18
+3%
25.09
-14%
26.33
+5%
20.91
-21%
24.54
+17%

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 307,400+ 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.