M

Matsuda Sangyo Co Ltd
TSE:7456

Watchlist Manager
Matsuda Sangyo Co Ltd
TSE:7456
Watchlist
Price: 3 235 JPY -0.31% Market Closed
Market Cap: 83.8B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+72%
5Y
+122%
10Y
+161%
0
Operating Income
+0%
3Y
0%
5Y
+103%
10Y
+134%
0
Net Income
+0%
3Y
-1%
5Y
+134%
10Y
+183%

Earnings Waterfall
Matsuda Sangyo Co Ltd

Revenue
468.8B JPY
Cost of Revenue
-433.6B JPY
Gross Profit
35.2B JPY
Operating Expenses
-22.5B JPY
Operating Income
12.7B JPY
Other Expenses
-3.2B JPY
Net Income
9.5B JPY

Income Statement
Matsuda Sangyo Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Interest Expense
46
47
46
42
39
35
34
34
33
36
40
47
49
52
54
52
56
58
61
69
72
76
74
71
69
65
62
59
56
79
123
158
185
183
171
169
193
228
268
321
0
Revenue
179 523
N/A
181 597
+1%
177 266
-2%
171 119
-3%
162 065
-5%
155 851
-4%
155 711
0%
156 601
+1%
163 054
+4%
169 975
+4%
178 324
+5%
188 943
+6%
190 184
+1%
197 404
+4%
198 623
+1%
203 317
+2%
208 338
+2%
205 171
-2%
207 261
+1%
206 050
-1%
210 976
+2%
214 742
+2%
221 009
+3%
224 956
+2%
231 559
+3%
248 139
+7%
255 923
+3%
263 808
+3%
272 292
+3%
290 364
+7%
312 255
+8%
339 186
+9%
351 028
+3%
351 400
+0%
353 804
+1%
351 888
-1%
360 527
+2%
383 732
+6%
403 917
+5%
437 796
+8%
468 841
+7%
Gross Profit
Cost of Revenue
(162 703)
(164 531)
(160 091)
(154 651)
(146 734)
(140 710)
(140 885)
(141 485)
(147 254)
(153 627)
(161 228)
(170 754)
(171 984)
(178 691)
(179 494)
(184 376)
(188 510)
(184 817)
(186 284)
(184 005)
(188 803)
(192 452)
(198 254)
(201 473)
(207 088)
(220 861)
(227 259)
(234 362)
(242 339)
(259 655)
(280 427)
(306 446)
(317 728)
(319 506)
(322 637)
(321 848)
(330 446)
(352 732)
(371 969)
(402 853)
(433 638)
Gross Profit
16 820
N/A
17 066
+1%
17 175
+1%
16 468
-4%
15 331
-7%
15 141
-1%
14 826
-2%
15 116
+2%
15 800
+5%
16 348
+3%
17 096
+5%
18 189
+6%
18 200
+0%
18 713
+3%
19 129
+2%
18 941
-1%
19 828
+5%
20 354
+3%
20 977
+3%
22 045
+5%
22 173
+1%
22 290
+1%
22 755
+2%
23 483
+3%
24 471
+4%
27 278
+11%
28 664
+5%
29 446
+3%
29 953
+2%
30 709
+3%
31 828
+4%
32 740
+3%
33 300
+2%
31 894
-4%
31 167
-2%
30 040
-4%
30 081
+0%
31 000
+3%
31 948
+3%
34 943
+9%
35 203
+1%
Operating Income
Operating Expenses
(11 410)
(11 619)
(11 728)
(11 998)
(12 206)
(12 455)
(12 503)
(12 700)
(12 840)
(12 862)
(13 178)
(13 267)
(13 323)
(13 672)
(13 990)
(14 490)
(14 880)
(15 158)
(15 400)
(15 525)
(15 932)
(16 005)
(16 183)
(16 199)
(16 433)
(16 685)
(17 043)
(17 249)
(17 272)
(17 969)
(18 478)
(19 106)
(19 482)
(19 833)
(20 133)
(20 457)
(20 725)
(20 936)
(21 395)
(21 947)
(22 527)
Selling, General & Administrative
(11 409)
(11 618)
(11 727)
(11 997)
(11 524)
(12 456)
(12 504)
(12 699)
(12 176)
(12 859)
(13 176)
(13 266)
(12 614)
(13 626)
(13 949)
(14 413)
(14 053)
(15 080)
(15 323)
(15 525)
(14 975)
(16 003)
(16 054)
(16 185)
(15 445)
(16 685)
(17 027)
(17 232)
(16 311)
(17 955)
(18 462)
(19 106)
(18 472)
(19 920)
(20 220)
(20 456)
(19 479)
(20 935)
(21 394)
(21 910)
(22 526)
Research & Development
0
0
0
0
0
0
0
0
(250)
0
0
0
(246)
0
0
0
(275)
0
0
0
(295)
0
0
0
(295)
0
0
0
(293)
0
0
0
(278)
0
0
0
(313)
0
0
0
0
Depreciation & Amortization
0
0
0
0
(376)
0
0
0
(413)
0
0
0
(462)
0
0
0
(551)
0
0
0
(661)
0
0
0
(693)
0
0
0
(668)
0
0
0
(731)
0
0
0
(932)
0
0
0
0
Other Operating Expenses
(1)
(1)
0
(1)
(306)
0
0
(1)
(1)
(3)
(2)
(1)
(1)
(46)
(41)
(77)
(1)
(78)
(77)
0
(1)
(2)
(129)
(14)
0
0
(16)
(17)
0
(14)
(16)
0
(1)
87
87
0
(1)
(1)
(1)
(37)
(1)
Operating Income
5 410
N/A
5 447
+1%
5 447
N/A
4 470
-18%
3 125
-30%
2 686
-14%
2 323
-14%
2 416
+4%
2 960
+23%
3 486
+18%
3 918
+12%
4 922
+26%
4 877
-1%
5 041
+3%
5 139
+2%
4 451
-13%
4 948
+11%
5 196
+5%
5 577
+7%
6 520
+17%
6 241
-4%
6 285
+1%
6 572
+5%
7 284
+11%
8 038
+10%
10 593
+32%
11 621
+10%
12 197
+5%
12 681
+4%
12 740
+0%
13 350
+5%
13 634
+2%
13 818
+1%
12 061
-13%
11 034
-9%
9 583
-13%
9 356
-2%
10 064
+8%
10 553
+5%
12 996
+23%
12 676
-2%
Pre-Tax Income
Interest Income Expense
368
415
357
586
575
495
614
577
610
590
519
392
262
256
241
180
115
37
(31)
127
29
105
43
(63)
274
332
466
624
633
743
572
128
(127)
127
464
652
1 044
1 143
540
910
592
Non-Reccuring Items
0
(12)
(12)
(12)
(17)
(101)
(130)
(130)
(146)
(45)
(22)
(22)
(73)
0
0
(40)
(77)
0
0
(115)
(118)
(127)
0
0
(17)
(17)
0
0
(15)
0
0
73
89
0
0
0
(35)
(35)
(35)
0
0
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
347
0
336
0
0
0
0
0
0
40
40
0
0
0
0
0
0
0
0
Total Other Income
54
132
79
75
99
21
47
55
35
43
39
57
38
22
24
(24)
31
33
3
69
114
67
80
395
75
425
423
435
435
419
106
93
155
223
225
197
186
195
197
198
255
Pre-Tax Income
5 832
N/A
5 982
+3%
5 871
-2%
5 119
-13%
3 782
-26%
3 101
-18%
2 854
-8%
2 918
+2%
3 459
+19%
4 074
+18%
4 454
+9%
5 349
+20%
5 104
-5%
5 319
+4%
5 404
+2%
4 567
-15%
5 017
+10%
5 266
+5%
5 549
+5%
6 601
+19%
6 266
-5%
6 330
+1%
7 042
+11%
7 616
+8%
8 706
+14%
11 333
+30%
12 510
+10%
13 256
+6%
13 734
+4%
13 902
+1%
14 028
+1%
13 968
0%
13 975
+0%
12 411
-11%
11 723
-6%
10 432
-11%
10 551
+1%
11 367
+8%
11 255
-1%
14 104
+25%
13 523
-4%
Net Income
Tax Provision
(2 489)
(2 562)
(2 520)
(2 316)
(1 192)
(966)
(855)
(920)
(993)
(1 177)
(1 314)
(1 548)
(1 620)
(1 697)
(1 706)
(1 490)
(1 599)
(1 646)
(1 702)
(2 005)
(2 205)
(2 250)
(2 536)
(2 624)
(2 592)
(3 353)
(3 656)
(3 912)
(4 163)
(4 226)
(4 279)
(4 307)
(4 247)
(3 748)
(3 568)
(3 335)
(3 234)
(3 494)
(3 404)
(4 050)
(3 977)
Income from Continuing Operations
3 343
3 420
3 351
2 803
2 590
2 135
1 999
1 998
2 466
2 897
3 140
3 801
3 484
3 622
3 698
3 077
3 418
3 620
3 847
4 596
4 061
4 080
4 506
4 992
6 114
7 980
8 854
9 344
9 571
9 676
9 749
9 661
9 728
8 663
8 155
7 097
7 317
7 873
7 851
10 054
9 546
Income to Minority Interest
0
0
0
0
(16)
(21)
(24)
(28)
(11)
(10)
(13)
(13)
(24)
(25)
(22)
(29)
(26)
(29)
(29)
(20)
(15)
(9)
(8)
(10)
(15)
(18)
(21)
(21)
(12)
(14)
(25)
(27)
(31)
(33)
(30)
(32)
(30)
(30)
(5)
(25)
(89)
Net Income (Common)
3 342
N/A
3 418
+2%
3 351
-2%
2 802
-16%
2 573
-8%
2 113
-18%
1 973
-7%
1 969
0%
2 454
+25%
2 885
+18%
3 126
+8%
3 787
+21%
3 459
-9%
3 596
+4%
3 674
+2%
3 047
-17%
3 391
+11%
3 591
+6%
3 818
+6%
4 575
+20%
4 046
-12%
4 072
+1%
4 498
+10%
4 982
+11%
6 098
+22%
7 961
+31%
8 832
+11%
9 322
+6%
9 558
+3%
9 660
+1%
9 723
+1%
9 634
-1%
9 696
+1%
8 628
-11%
8 124
-6%
7 063
-13%
7 286
+3%
7 843
+8%
7 846
+0%
10 029
+28%
9 456
-6%
EPS (Diluted)
123.77
N/A
126.59
+2%
124.11
-2%
107.76
-13%
97.24
-10%
81.26
-16%
75.88
-7%
75.73
0%
93.19
+23%
110.96
+19%
120.23
+8%
145.65
+21%
131.36
-10%
138.3
+5%
141.3
+2%
115.71
-18%
128.78
+11%
136.37
+6%
144.99
+6%
173.74
+20%
153.65
-12%
154.68
+1%
171.5
+11%
190.28
+11%
233.77
+23%
305.18
+31%
338.57
+11%
357.35
+6%
366.4
+3%
370.32
+1%
372.74
+1%
369.33
-1%
371.71
+1%
330.76
-11%
311.58
-6%
272.33
-13%
280.21
+3%
302.61
+8%
302.73
+0%
386.97
+28%
364.85
-6%

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 255,200+ value investors using Alpha Spread
Create a 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.