S

Suzuden Corp
TSE:7480

Watchlist Manager
Suzuden Corp
TSE:7480
Watchlist
Price: 1 720 JPY 1.84% Market Closed
Market Cap: 24.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-31%
5Y
+1%
10Y
+17%
Operating Income
+
3Y
-47%
5Y
+62%
10Y
+243%
Net Income
+
3Y
-45%
5Y
+58%
10Y
+176%

Earnings Waterfall
Suzuden Corp

Revenue
45.4B JPY
Cost of Revenue
-37.8B JPY
Gross Profit
7.6B JPY
Operating Expenses
-5.4B JPY
Operating Income
2.2B JPY
Other Expenses
-508.1m JPY
Net Income
1.7B JPY

Income Statement
Suzuden Corp

Rotate your device to view
Income Statement
Currency: JPY
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 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
0
0
0
0
0
0
0
0
0
10
0
0
13
0
0
7
14
21
27
26
25
24
22
20
18
16
14
12
10
8
7
4
4
6
7
8
9
10
10
10
10
10
11
12
12
12
12
12
11
10
11
12
13
14
14
15
14
13
11
9
9
10
11
12
14
14
15
15
14
13
11
9
7
5
0
0
Revenue
30 647
N/A
29 950
-2%
30 064
+0%
31 522
+5%
32 438
+3%
33 234
+2%
32 386
-3%
31 541
-3%
31 080
-1%
30 288
-3%
29 251
-3%
26 839
-8%
22 204
-17%
18 659
-16%
17 317
-7%
21 058
+22%
24 393
+16%
25 904
+6%
34 442
+33%
35 158
+2%
34 172
-3%
33 648
-2%
33 939
+1%
32 525
-4%
31 895
-2%
31 366
-2%
30 366
-3%
30 222
0%
30 754
+2%
32 108
+4%
33 322
+4%
26 994
-19%
27 409
+2%
37 149
+36%
37 745
+2%
38 962
+3%
39 407
+1%
39 193
-1%
38 877
-1%
38 411
-1%
39 823
+4%
41 873
+5%
44 511
+6%
46 544
+5%
48 473
+4%
49 782
+3%
50 775
+2%
50 599
0%
49 804
-2%
48 041
-4%
45 604
-5%
44 836
-2%
44 002
-2%
44 561
+1%
45 549
+2%
44 993
-1%
44 830
0%
45 282
+1%
47 158
+4%
50 303
+7%
54 587
+9%
59 691
+9%
62 445
+5%
66 099
+6%
68 442
+4%
67 440
-1%
65 874
-2%
61 616
-6%
56 453
-8%
50 930
-10%
47 670
-6%
45 955
-4%
45 713
-1%
46 632
+2%
45 899
-2%
45 395
-1%
Gross Profit
Cost of Revenue
(26 017)
(25 442)
(25 509)
(26 735)
(27 450)
(28 078)
(27 332)
(26 630)
(26 221)
(25 538)
(24 582)
(22 530)
(18 587)
(15 606)
(14 502)
(17 738)
(20 581)
(21 882)
(28 968)
(29 523)
(28 703)
(28 275)
(28 565)
(27 439)
(26 953)
(26 527)
(25 741)
(25 643)
(26 079)
(27 242)
(28 227)
(23 397)
(24 487)
(31 874)
(32 947)
(33 434)
(33 060)
(33 255)
(33 006)
(32 590)
(33 871)
(35 599)
(37 941)
(39 680)
(41 344)
(42 474)
(43 333)
(43 191)
(42 460)
(41 000)
(38 784)
(38 145)
(37 427)
(37 915)
(38 873)
(38 430)
(38 339)
(38 719)
(40 315)
(42 802)
(46 307)
(50 553)
(52 738)
(55 782)
(57 667)
(56 633)
(55 268)
(51 741)
(47 355)
(42 694)
(39 874)
(38 301)
(38 011)
(38 824)
(38 181)
(37 837)
Gross Profit
4 631
N/A
4 509
-3%
4 556
+1%
4 787
+5%
4 988
+4%
5 155
+3%
5 053
-2%
4 911
-3%
4 861
-1%
4 751
-2%
4 670
-2%
4 308
-8%
3 617
-16%
3 052
-16%
2 815
-8%
3 320
+18%
3 812
+15%
4 022
+6%
5 474
+36%
5 634
+3%
5 468
-3%
5 372
-2%
5 374
+0%
5 086
-5%
4 942
-3%
4 839
-2%
4 625
-4%
4 578
-1%
4 675
+2%
4 867
+4%
5 094
+5%
3 598
-29%
2 922
-19%
5 275
+81%
4 799
-9%
5 529
+15%
6 348
+15%
5 938
-6%
5 872
-1%
5 822
-1%
5 953
+2%
6 274
+5%
6 570
+5%
6 865
+4%
7 131
+4%
7 309
+2%
7 443
+2%
7 409
0%
7 344
-1%
7 041
-4%
6 822
-3%
6 691
-2%
6 575
-2%
6 645
+1%
6 676
+0%
6 563
-2%
6 491
-1%
6 563
+1%
6 842
+4%
7 501
+10%
8 281
+10%
9 138
+10%
9 707
+6%
10 316
+6%
10 774
+4%
10 807
+0%
10 606
-2%
9 875
-7%
9 098
-8%
8 235
-9%
7 795
-5%
7 654
-2%
7 702
+1%
7 807
+1%
7 717
-1%
7 558
-2%
Operating Income
Operating Expenses
(3 813)
(3 778)
(3 763)
(3 835)
(3 854)
(3 940)
(3 901)
(3 866)
(3 783)
(3 756)
(3 714)
(3 664)
(3 494)
(3 271)
(3 062)
(3 054)
(3 239)
(3 336)
(4 490)
(4 566)
(4 514)
(4 491)
(4 431)
(4 351)
(4 299)
(4 272)
(4 240)
(4 235)
(4 282)
(4 323)
(4 451)
(3 580)
(3 817)
(4 909)
(5 114)
(4 895)
(4 830)
(4 958)
(4 989)
(5 071)
(5 139)
(5 277)
(5 396)
(5 460)
(5 544)
(5 588)
(5 609)
(5 601)
(5 683)
(5 479)
(5 510)
(5 464)
(5 281)
(5 266)
(5 238)
(5 216)
(5 181)
(5 230)
(5 389)
(5 610)
(5 898)
(6 086)
(6 154)
(6 243)
(6 347)
(6 408)
(6 350)
(6 131)
(5 790)
(5 449)
(5 326)
(5 283)
(5 339)
(5 384)
(5 401)
(5 382)
Selling, General & Administrative
(3 815)
(3 779)
(3 764)
(3 836)
(3 866)
(3 941)
(3 902)
(3 871)
(3 786)
(3 741)
(3 716)
(3 613)
(3 407)
(3 148)
(2 903)
(2 903)
(3 095)
(3 190)
(4 284)
(4 351)
(4 293)
(4 275)
(4 224)
(4 154)
(4 109)
(4 085)
(4 057)
(4 053)
(4 101)
(4 143)
(4 270)
(3 306)
(3 414)
(4 455)
(4 527)
(4 563)
(4 621)
(4 753)
(4 786)
(4 872)
(4 929)
(5 046)
(5 151)
(5 203)
(5 290)
(5 343)
(5 367)
(5 369)
(5 338)
(5 254)
(5 183)
(5 153)
(5 104)
(5 105)
(5 077)
(5 053)
(5 017)
(5 040)
(5 173)
(5 387)
(5 679)
(5 895)
(5 973)
(6 067)
(6 166)
(6 221)
(6 176)
(5 959)
(5 615)
(5 274)
(5 144)
(5 095)
(5 148)
(5 186)
(5 202)
(5 182)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(16)
(33)
(50)
(87)
(123)
(159)
(152)
(144)
(146)
(207)
(215)
(221)
(216)
(205)
(196)
(190)
(186)
(183)
(181)
(181)
(181)
(181)
(274)
(403)
(454)
(462)
(333)
(210)
(206)
(203)
(201)
(212)
(231)
(246)
(258)
(256)
(244)
(240)
(234)
(230)
(225)
(209)
(192)
(176)
(161)
(161)
(163)
(164)
(190)
(216)
(224)
(219)
(192)
(181)
(175)
(181)
(187)
(174)
(173)
(175)
(175)
(181)
(188)
(191)
(199)
(200)
(199)
Other Operating Expenses
0
0
0
0
12
0
0
5
3
0
35
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(125)
0
0
0
0
0
0
0
0
0
0
0
0
0
(115)
(0)
(118)
(119)
0
0
0
0
(0)
(0)
(0)
(0)
0
(0)
(0)
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Operating Income
817
N/A
730
-11%
792
+8%
951
+20%
1 133
+19%
1 215
+7%
1 153
-5%
1 046
-9%
1 077
+3%
994
-8%
954
-4%
643
-33%
122
-81%
(219)
N/A
(247)
-13%
266
N/A
573
+115%
686
+20%
984
+43%
1 068
+9%
955
-11%
882
-8%
943
+7%
737
-22%
643
-13%
568
-12%
385
-32%
343
-11%
393
+15%
542
+38%
643
+19%
16
-98%
(896)
N/A
366
N/A
(316)
N/A
634
N/A
1 518
+139%
980
-35%
882
-10%
749
-15%
812
+8%
997
+23%
1 173
+18%
1 404
+20%
1 585
+13%
1 721
+9%
1 832
+6%
1 806
-1%
1 660
-8%
1 562
-6%
1 310
-16%
1 227
-6%
1 294
+6%
1 379
+7%
1 438
+4%
1 347
-6%
1 310
-3%
1 332
+2%
1 454
+9%
1 891
+30%
2 383
+26%
3 052
+28%
3 553
+16%
4 073
+15%
4 427
+9%
4 399
-1%
4 256
-3%
3 744
-12%
3 308
-12%
2 787
-16%
2 470
-11%
2 371
-4%
2 363
0%
2 423
+3%
2 316
-4%
2 177
-6%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
5
(4)
(22)
(31)
(32)
(25)
(25)
(21)
(9)
(14)
(8)
(7)
(10)
(9)
(5)
(3)
1
8
21
25
33
29
13
28
306
303
301
274
(4)
(13)
(12)
(3)
(6)
3
2
(4)
(2)
7
11
12
15
19
17
17
19
30
18
23
18
14
23
26
33
54
67
67
53
47
41
47
54
63
73
68
59
44
63
Non-Reccuring Items
75
(90)
(97)
(138)
(1 048)
316
367
1 376
27
(3)
23
(21)
(30)
(59)
(45)
(28)
4
6
(27)
(33)
(33)
(35)
(18)
(30)
(31)
(51)
(81)
(72)
(81)
(59)
(13)
0
(1)
(125)
0
(126)
(125)
(1)
0
(2)
(8)
(17)
(17)
(16)
(10)
(5)
0
(4)
(4)
(118)
0
0
(4)
(1)
(1)
(1)
(126)
(158)
(155)
(156)
72
71
59
45
(62)
18
31
45
45
8
8
8
14
0
0
49
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(13)
(24)
(34)
20
131
150
191
80
61
75
97
98
102
82
(28)
(37)
(32)
253
253
265
261
(28)
(21)
(22)
(24)
(24)
(23)
(22)
0
(17)
(15)
(13)
(11)
(10)
(10)
(10)
(10)
(11)
(10)
(9)
292
292
292
293
(7)
(5)
(3)
0
(2)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
Total Other Income
175
173
172
173
130
165
161
198
150
153
133
158
130
132
131
150
147
144
201
205
198
195
232
227
229
233
181
185
189
203
196
162
165
223
243
239
247
239
257
257
269
280
293
300
294
297
302
279
278
266
247
252
221
235
228
231
237
232
238
251
275
290
298
302
308
306
295
282
282
265
244
232
203
206
208
212
Pre-Tax Income
1 067
N/A
815
-24%
867
+6%
986
+14%
215
-78%
1 696
+689%
1 681
-1%
2 620
+56%
1 254
-52%
1 137
-9%
1 082
-5%
725
-33%
211
-71%
(47)
N/A
(37)
+21%
553
N/A
781
+41%
886
+13%
1 219
+38%
1 328
+9%
1 210
-9%
1 134
-6%
1 231
+9%
899
-27%
800
-11%
717
-10%
745
+4%
729
-2%
790
+8%
980
+24%
828
-16%
170
-79%
(725)
N/A
746
N/A
207
-72%
1 026
+396%
1 892
+84%
1 214
-36%
1 108
-9%
977
-12%
1 057
+8%
1 243
+18%
1 443
+16%
1 680
+16%
1 855
+10%
2 001
+8%
2 131
+7%
2 083
-2%
1 938
-7%
2 017
+4%
1 868
-7%
1 787
-4%
1 821
+2%
1 625
-11%
1 690
+4%
1 592
-6%
1 444
-9%
1 423
-1%
1 549
+9%
2 008
+30%
2 753
+37%
3 443
+25%
3 961
+15%
4 485
+13%
4 737
+6%
4 775
+1%
4 628
-3%
4 111
-11%
3 681
-10%
3 113
-15%
2 785
-11%
2 685
-4%
2 647
-1%
2 688
+2%
2 567
-5%
2 500
-3%
Net Income
Tax Provision
(483)
(404)
(444)
(490)
(91)
(679)
(686)
(1 122)
(554)
(487)
(464)
(327)
(133)
(28)
(24)
(249)
(337)
(374)
(524)
(649)
(600)
(619)
(649)
(430)
(389)
(314)
(308)
(326)
(350)
(412)
(381)
(109)
205
(339)
(141)
(422)
(726)
(476)
(433)
(385)
(409)
(442)
(504)
(580)
(632)
(691)
(730)
(722)
(676)
(682)
(638)
(605)
(616)
(552)
(564)
(536)
(531)
(534)
(567)
(707)
(879)
(1 101)
(1 276)
(1 442)
(1 562)
(1 466)
(1 418)
(1 263)
(1 106)
(1 021)
(918)
(878)
(883)
(898)
(860)
(831)
Income from Continuing Operations
585
413
424
497
124
1 017
995
1 497
699
648
617
397
78
(75)
(61)
304
444
513
694
679
610
514
582
469
412
404
437
404
440
568
447
61
(520)
407
66
604
1 167
738
677
593
648
801
938
1 101
1 224
1 309
1 402
1 361
1 262
1 335
1 230
1 182
1 205
1 073
1 125
1 056
914
889
981
1 300
1 875
2 342
2 685
3 043
3 175
3 309
3 210
2 848
2 575
2 092
1 867
1 807
1 763
1 790
1 707
1 669
Net Income (Common)
585
N/A
413
-29%
424
+3%
497
+17%
124
-75%
1 017
+720%
995
-2%
1 497
+50%
699
-53%
648
-7%
617
-5%
397
-36%
78
-80%
(75)
N/A
(61)
+19%
304
N/A
444
+46%
513
+16%
694
+35%
679
-2%
610
-10%
514
-16%
582
+13%
469
-19%
412
-12%
404
-2%
437
+8%
404
-8%
440
+9%
568
+29%
447
-21%
61
-86%
(520)
N/A
407
N/A
66
-84%
604
+815%
1 167
+93%
738
-37%
677
-8%
593
-12%
648
+9%
801
+24%
938
+17%
1 101
+17%
1 224
+11%
1 309
+7%
1 402
+7%
1 361
-3%
1 262
-7%
1 335
+6%
1 230
-8%
1 182
-4%
1 205
+2%
1 073
-11%
1 125
+5%
1 056
-6%
914
-13%
889
-3%
981
+10%
1 300
+33%
1 875
+44%
2 342
+25%
2 685
+15%
3 043
+13%
3 175
+4%
3 309
+4%
3 210
-3%
2 848
-11%
2 575
-10%
2 092
-19%
1 867
-11%
1 807
-3%
1 763
-2%
1 790
+2%
1 707
-5%
1 669
-2%
EPS (Diluted)
41.78
N/A
27.53
-34%
30.28
+10%
33.13
+9%
8.85
-73%
67.8
+666%
66.33
-2%
99.8
+50%
46.6
-53%
43.2
-7%
41.13
-5%
26.46
-36%
5.2
-80%
-5
N/A
-4.06
+19%
20.26
N/A
29.6
+46%
34.2
+16%
46.26
+35%
45.26
-2%
40.66
-10%
34.26
-16%
38.79
+13%
31.26
-19%
27.46
-12%
26.93
-2%
29.13
+8%
26.93
-8%
31.42
+17%
40.57
+29%
31.92
-21%
4.35
-86%
-37.14
N/A
28.11
N/A
4.4
-84%
40.26
+815%
77.8
+93%
50.57
-35%
45.13
-11%
39.53
-12%
43.2
+9%
55.01
+27%
67
+22%
78.64
+17%
87.42
+11%
94.29
+8%
100.14
+6%
97.21
-3%
90.8
-7%
96.03
+6%
88.51
-8%
85.04
-4%
86.7
+2%
77.16
-11%
80.93
+5%
75.92
-6%
65.73
-13%
63.89
-3%
70.32
+10%
93.2
+33%
134.32
+44%
167.82
+25%
192.17
+15%
217.83
+13%
227.08
+4%
236.74
+4%
229.33
-3%
203.43
-11%
183.85
-10%
149.38
-19%
133.18
-11%
128.87
-3%
125.75
-2%
127.66
+2%
121.65
-5%
119.03
-2%

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 307,700+ 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.