Watchlist Manager

Watchlist

Price: 5 280 JPY 0.76% Market Closed

Market Cap: ¥276B

	Saizeriya Co Ltd TSE:7581	JP
W	WMG Holdings Bhd KLSE:WMG	MY
	Friwo AG XETRA:CEA	DE
	Manali Petrochemicals Ltd NSE:MANALIPETC	IN
	Global Dining Holdings Ltd HKEX:8496	SG
	Garware Technical Fibres Ltd NSE:GARFIBRES	IN
	Zhejiang Zhaolong Interconnect Technology Co Ltd SZSE:300913	CN
	Jiangsu Leili Motor Co Ltd SZSE:300660	CN
	Narendra Properties Ltd BSE:531416	IN
	Askul Corp TSE:2678	JP
C	Cambi ASA OSE:CAMBI	NO
C	Changzhou Xiangming Intelligent Drive System Corporation SZSE:301226	CN
C	Central Holding Group Co Ltd HKEX:1735	HK
	Rithwik Facility Management Services Ltd BSE:540843	IN
G	Gansu Qilianshan Cement Group Co Ltd SSE:600720	CN
	Paramount Bed Holdings Co Ltd TSE:7817	JP
H	Handal Energy Bhd KLSE:HANDAL	MY
	Fitipower Integrated Technology Inc TWSE:4961	TW
	Aeon Credit Service Asia Co Ltd HKEX:900	HK
	Themis Medicare Ltd NSE:THEMISMED	IN
	Fukushima Galilei Co Ltd TSE:6420	JP
U	Ultimovacs ASA OSE:ULTI	NO
	Yamashina Corp TSE:5955	JP
	Highwoods Properties Inc NYSE:HIW	US

Income Statement

Currency: JPY

	Nov-2004	Feb-2005	May-2005	Nov-2005	Feb-2006	May-2006	Nov-2006	Feb-2007	May-2007	Nov-2007	Feb-2008	May-2008	Nov-2008	Feb-2009	May-2009	Nov-2009	Feb-2010	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	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025	Feb-2026
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	19	0	0	68	28	35	40	25	19	13	9	8	8	9	11	11	12	12	12	11	9	10	9	9	8	6	6	5	0	4	0	2	0	2	0	2	0	2	0	4	74	167	262	343	366	366	386	399	415	430	408	418	452	464	488	506	496	516	546	584	618	657	0	717	0	0
Revenue	53 861 N/A	54 077 +0%	54 465 +1%	55 597 +2%	56 546 +2%	57 760 +2%	58 571 +1%	59 573 +2%	60 585 +2%	61 036 +1%	61 267 +0%	61 232 0%	61 928 +1%	62 143 +0%	63 134 +2%	66 604 +5%	70 291 +6%	73 228 +4%	99 459 +36%	99 243 0%	99 100 0%	98 518 -1%	99 860 +1%	100 471 +1%	101 589 +1%	103 940 +2%	104 235 +0%	105 300 +1%	106 678 +1%	108 350 +2%	110 428 +2%	114 270 +3%	118 002 +3%	122 015 +3%	125 618 +3%	128 510 +2%	131 823 +3%	135 613 +3%	139 277 +3%	142 783 +3%	144 612 +1%	144 903 +0%	144 961 +0%	144 604 0%	144 726 +0%	146 253 +1%	148 306 +1%	150 634 +2%	152 580 +1%	153 400 +1%	154 063 +0%	154 461 +0%	154 818 +0%	155 769 +1%	156 527 +0%	156 263 0%	157 877 +1%	138 786 -12%	126 842 -9%	121 570 -4%	112 784 -7%	124 151 +10%	126 513 +2%	127 678 +1%	132 855 +4%	138 509 +4%	144 275 +4%	153 437 +6%	158 934 +4%	169 032 +6%	183 244 +8%	192 767 +5%	204 008 +6%	214 411 +5%	224 542 +5%	233 171 +4%	241 480 +4%	249 611 +3%	256 714 +3%	265 724 +4%	348 281 +31%
Gross Profit
Cost of Revenue	(20 067)	(19 965)	(19 933)	(20 278)	(21 069)	(21 794)	(22 305)	(22 236)	(22 124)	(22 014)	(21 953)	(21 788)	(22 049)	(21 928)	(22 022)	(22 337)	(23 065)	(23 602)	(32 035)	(31 931)	(31 698)	(31 852)	(32 418)	(32 813)	(33 389)	(34 255)	(34 522)	(34 816)	(35 623)	(36 743)	(38 250)	(40 641)	(42 774)	(44 620)	(46 214)	(47 466)	(49 075)	(50 609)	(52 058)	(53 517)	(54 033)	(53 950)	(53 398)	(52 352)	(51 841)	(51 876)	(52 528)	(53 731)	(54 834)	(55 660)	(56 268)	(56 447)	(56 208)	(56 272)	(56 277)	(56 112)	(56 985)	(51 029)	(47 397)	(45 855)	(42 608)	(45 850)	(46 360)	(46 646)	(48 588)	(50 801)	(53 223)	(57 296)	(60 779)	(66 224)	(72 747)	(77 588)	(82 853)	(87 588)	(92 458)	(96 626)	(100 240)	(104 275)	(107 631)	(111 786)	(147 455)
Gross Profit	33 794 N/A	34 112 +1%	34 532 +1%	35 319 +2%	35 476 +0%	35 966 +1%	36 266 +1%	37 337 +3%	38 461 +3%	39 022 +1%	39 314 +1%	39 444 +0%	39 879 +1%	40 215 +1%	41 112 +2%	44 267 +8%	47 226 +7%	49 626 +5%	67 424 +36%	67 312 0%	67 402 +0%	66 666 -1%	67 442 +1%	67 658 +0%	68 200 +1%	69 685 +2%	69 713 +0%	70 484 +1%	71 055 +1%	71 607 +1%	72 178 +1%	73 629 +2%	75 228 +2%	77 395 +3%	79 404 +3%	81 044 +2%	82 748 +2%	85 004 +3%	87 219 +3%	89 266 +2%	90 579 +1%	90 953 +0%	91 563 +1%	92 252 +1%	92 885 +1%	94 377 +2%	95 778 +1%	96 903 +1%	97 746 +1%	97 740 0%	97 795 +0%	98 014 +0%	98 610 +1%	99 497 +1%	100 250 +1%	100 151 0%	100 892 +1%	87 757 -13%	79 445 -9%	75 715 -5%	70 176 -7%	78 301 +12%	80 153 +2%	81 032 +1%	84 267 +4%	87 708 +4%	91 052 +4%	96 141 +6%	98 155 +2%	102 808 +5%	110 497 +7%	115 179 +4%	121 155 +5%	126 823 +5%	132 084 +4%	136 545 +3%	141 240 +3%	145 336 +3%	149 083 +3%	153 938 +3%	200 826 +30%
Operating Income
Operating Expenses	(30 421)	(30 893)	(31 092)	(31 991)	(32 257)	(32 629)	(32 562)	(33 194)	(33 888)	(34 525)	(34 854)	(35 114)	(35 699)	(35 993)	(36 471)	(36 799)	(37 678)	(38 934)	(53 057)	(54 183)	(54 940)	(55 012)	(55 889)	(56 720)	(57 740)	(59 218)	(59 829)	(60 733)	(61 703)	(63 204)	(64 631)	(67 154)	(69 650)	(71 743)	(73 916)	(75 052)	(76 329)	(77 959)	(79 708)	(81 322)	(82 236)	(82 552)	(82 557)	(82 236)	(82 457)	(83 293)	(84 562)	(85 972)	(87 448)	(88 143)	(89 155)	(89 896)	(90 181)	(90 732)	(90 651)	(90 559)	(91 019)	(86 966)	(83 260)	(81 064)	(78 556)	(80 706)	(82 417)	(83 889)	(85 795)	(88 059)	(90 630)	(93 803)	(96 783)	(99 879)	(103 275)	(106 195)	(108 903)	(113 104)	(117 221)	(121 223)	(126 126)	(129 930)	(133 584)	(137 697)	(178 198)
Selling, General & Administrative	(30 421)	(30 144)	(31 092)	(31 991)	(32 271)	(32 629)	(32 562)	(33 212)	(33 888)	(34 525)	(34 817)	(35 114)	(35 699)	(36 747)	(36 471)	(36 799)	(37 678)	(38 934)	(50 818)	(54 183)	(54 940)	(55 012)	(53 111)	(56 720)	(57 740)	(59 217)	(56 640)	(60 732)	(61 703)	(63 205)	(60 811)	(67 153)	(69 649)	(71 742)	(69 209)	(75 050)	(76 327)	(77 956)	(74 920)	(81 321)	(82 235)	(82 551)	(77 709)	(82 237)	(82 457)	(83 293)	(79 664)	(85 970)	(87 447)	(88 143)	(83 725)	(89 895)	(90 180)	(90 731)	(85 381)	(90 560)	(91 020)	(86 968)	(74 336)	(81 064)	(78 556)	(80 704)	(72 552)	(83 890)	(85 795)	(88 059)	(79 884)	(93 801)	(96 779)	(99 877)	(91 612)	(106 193)	(108 902)	(113 103)	(104 621)	(121 222)	(126 126)	(129 928)	(118 469)	(137 696)	(169 764)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 239)	0	0	0	(2 778)	0	0	0	(3 188)	0	0	0	(3 819)	0	0	0	(4 705)	0	0	0	(4 787)	0	0	0	(4 848)	0	0	0	(4 897)	0	0	0	(5 429)	0	0	0	(5 270)	0	0	0	(8 924)	0	0	0	(9 865)	0	0	0	(10 744)	0	0	0	(11 662)	0	0	0	(12 599)	0	0	0	(15 114)	0	(8 432)
Other Operating Expenses	0	(749)	0	0	14	0	0	18	0	0	(37)	0	0	754	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	0	1	(1)	(1)	(1)	0	(2)	(2)	(2)	(3)	(1)	(1)	(1)	(1)	0	1	0	0	(1)	(2)	(1)	0	(1)	(1)	(1)	(1)	0	1	1	2	0	0	0	(2)	0	1	0	0	(2)	0	(4)	(2)	(1)	(2)	(1)	(1)	(1)	(1)	0	(2)	(1)	(1)	(2)
Operating Income	3 373 N/A	3 219 -5%	3 440 +7%	3 328 -3%	3 220 -3%	3 337 +4%	3 704 +11%	4 143 +12%	4 573 +10%	4 497 -2%	4 460 -1%	4 330 -3%	4 180 -3%	4 222 +1%	4 641 +10%	7 468 +61%	9 548 +28%	10 692 +12%	14 367 +34%	13 129 -9%	12 462 -5%	11 654 -6%	11 553 -1%	10 938 -5%	10 460 -4%	10 467 +0%	9 884 -6%	9 751 -1%	9 352 -4%	8 403 -10%	7 547 -10%	6 475 -14%	5 578 -14%	5 652 +1%	5 488 -3%	5 992 +9%	6 419 +7%	7 045 +10%	7 511 +7%	7 944 +6%	8 343 +5%	8 401 +1%	9 006 +7%	10 016 +11%	10 428 +4%	11 084 +6%	11 216 +1%	10 931 -3%	10 298 -6%	9 597 -7%	8 640 -10%	8 118 -6%	8 429 +4%	8 765 +4%	9 599 +10%	9 592 0%	9 873 +3%	791 -92%	(3 815) N/A	(5 349) -40%	(8 380) -57%	(2 405) +71%	(2 264) +6%	(2 857) -26%	(1 528) +47%	(351) +77%	422 N/A	2 338 +454%	1 372 -41%	2 929 +113%	7 222 +147%	8 984 +24%	12 252 +36%	13 719 +12%	14 863 +8%	15 322 +3%	15 114 -1%	15 406 +2%	15 499 +1%	16 241 +5%	22 628 +39%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	43	(95)	(176)	(316)	(282)	(262)	(386)	(404)	(397)	(330)	(213)	(32)	156	291	362	394	486	643	836	785	663	402	201	212	220	256	298	260	258	215	172	91	120	163	292	305	266	246	196	186	246	211	181	165	84	36	75	48	44	331	406	597	692	527	539	213	117	102	181	513	623	587	557	420	381	220	(18)	(57)	(159)
Non-Reccuring Items	(78)	70	22	(95)	(405)	131	209	210	(327)	(308)	(324)	(372)	(15 747)	(1 770)	(841)	14 497	681	(312)	(473)	(1 445)	(1 373)	(1 282)	(1 212)	(258)	(168)	(396)	(383)	(215)	(847)	(737)	(1 411)	(1 589)	(2 102)	(2 193)	(3 190)	(3 107)	(2 542)	(2 221)	(1 704)	(1 830)	(1 531)	(1 557)	(599)	(206)	(196)	(137)	(548)	(694)	(862)	(1 036)	(1 292)	(1 260)	(1 689)	(1 679)	(2 389)	(2 273)	(2 042)	(2 768)	(1 901)	(1 852)	(1 514)	(1 026)	(1 100)	(1 168)	(1 215)	(990)	(2 355)	(2 352)	(2 365)	(2 244)	(1 100)	(1 036)	(871)	(997)	(1 557)	(1 640)	(1 555)	(1 455)	(758)	(629)	(1 024)
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	115	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	86	578	567	581	0	13
Total Other Income	(9)	(10)	19	117	107	(124)	(36)	231	864	809	525	321	171	(15 131)	(15 318)	(15 300)	59	86	87	160	156	125	94	114	77	116	96	72	91	70	87	115	99	102	170	129	200	194	182	195	126	131	100	(41)	47	168	234	338	254	111	59	47	35	(67)	52	34	57	273	1 111	1 085	1 308	3 985	5 551	9 194	12 770	11 122	10 011	6 440	2 724	1 680	624	460	454	267	165	144	86	281	324	790	424
Pre-Tax Income	3 286 N/A	3 279 0%	3 481 +6%	3 350 -4%	2 922 -13%	3 344 +14%	3 877 +16%	4 584 +18%	5 110 +11%	4 998 -2%	4 661 -7%	4 279 -8%	(11 353) N/A	(12 774) -13%	(11 694) +8%	6 349 N/A	10 006 +58%	10 204 +2%	13 595 +33%	11 440 -16%	10 848 -5%	10 167 -6%	10 222 +1%	10 762 +5%	10 525 -2%	10 478 0%	9 959 -5%	10 002 +0%	9 082 -9%	8 379 -8%	7 059 -16%	5 786 -18%	4 238 -27%	3 963 -6%	2 669 -33%	3 226 +21%	4 297 +33%	5 274 +23%	6 287 +19%	6 569 +4%	7 196 +10%	7 190 0%	8 679 +21%	9 860 +14%	10 399 +5%	11 278 +8%	11 309 +0%	10 880 -4%	9 956 -8%	8 918 -10%	7 603 -15%	7 091 -7%	7 021 -1%	7 230 +3%	7 443 +3%	7 518 +1%	7 972 +6%	(1 668) N/A	(4 530) -172%	(6 068) -34%	(8 542) -41%	885 N/A	2 593 +193%	5 766 +122%	10 719 +86%	10 308 -4%	8 617 -16%	6 639 -23%	1 848 -72%	2 467 +33%	6 927 +181%	8 921 +29%	12 458 +40%	13 576 +9%	14 028 +3%	14 332 +2%	14 604 +2%	15 019 +3%	15 628 +4%	16 345 +5%	21 882 +34%
Net Income
Tax Provision	(1 608)	(1 505)	(1 582)	(1 519)	(1 453)	(1 643)	(1 835)	(2 006)	(2 273)	(2 236)	(2 199)	(1 921)	4 389	4 944	4 700	(2 670)	(4 078)	(4 411)	(5 748)	(4 663)	(4 497)	(4 188)	(4 347)	(4 686)	(4 677)	(4 659)	(4 487)	(4 462)	(3 969)	(3 624)	(3 121)	(2 629)	(2 079)	(1 956)	(1 476)	(1 546)	(1 867)	(2 282)	(2 513)	(2 613)	(2 818)	(2 723)	(3 173)	(3 528)	(3 712)	(3 965)	(3 813)	(3 662)	(3 337)	(2 923)	(2 529)	(2 377)	(2 396)	(2 393)	(2 462)	(2 510)	(2 576)	90	1 080	1 560	2 284	(190)	(827)	(1 793)	(3 356)	(3 334)	(2 956)	(2 106)	(623)	(726)	(1 773)	(2 394)	(5 345)	(5 902)	(5 878)	(6 229)	(4 339)	(4 262)	(4 463)	(4 743)	(6 659)
Income from Continuing Operations	1 678	1 774	1 899	1 831	1 469	1 701	2 042	2 578	2 837	2 762	2 462	2 358	(6 964)	(7 830)	(6 994)	3 679	5 928	5 793	7 847	6 777	6 351	5 979	5 875	6 076	5 848	5 819	5 472	5 540	5 113	4 755	3 938	3 157	2 159	2 007	1 193	1 680	2 430	2 992	3 774	3 956	4 378	4 467	5 506	6 332	6 687	7 313	7 496	7 218	6 619	5 995	5 074	4 714	4 625	4 837	4 981	5 008	5 396	(1 578)	(3 450)	(4 508)	(6 258)	695	1 766	3 973	7 363	6 974	5 661	4 533	1 225	1 741	5 154	6 527	7 113	7 674	8 150	8 103	10 265	10 757	11 165	11 602	15 223
Net Income (Common)	1 679 N/A	1 773 +6%	1 899 +7%	1 832 -4%	1 468 -20%	1 701 +16%	2 041 +20%	2 578 +26%	2 835 +10%	2 760 -3%	2 462 -11%	2 358 -4%	(6 962) N/A	(7 833) -13%	(6 995) +11%	3 675 N/A	5 926 +61%	5 788 -2%	7 842 +35%	6 772 -14%	6 343 -6%	5 972 -6%	5 874 -2%	6 074 +3%	5 853 -4%	5 825 0%	5 471 -6%	5 542 +1%	5 112 -8%	4 754 -7%	3 937 -17%	3 157 -20%	2 159 -32%	2 006 -7%	1 193 -41%	1 680 +41%	2 430 +45%	2 992 +23%	3 774 +26%	3 956 +5%	4 377 +11%	4 468 +2%	5 505 +23%	6 331 +15%	6 686 +6%	7 311 +9%	7 496 +3%	7 218 -4%	6 619 -8%	5 996 -9%	5 074 -15%	4 714 -7%	4 625 -2%	4 836 +5%	4 980 +3%	5 006 +1%	5 395 +8%	(1 578) N/A	(3 450) -119%	(4 507) -31%	(6 256) -39%	694 N/A	1 765 +154%	3 971 +125%	7 361 +85%	6 973 -5%	5 660 -19%	4 533 -20%	1 224 -73%	1 740 +42%	5 154 +196%	6 526 +27%	7 113 +9%	7 674 +8%	8 149 +6%	8 103 -1%	10 264 +27%	10 757 +5%	11 164 +4%	11 600 +4%	15 221 +31%
EPS (Diluted)	32.28 N/A	33.45 +4%	36.51 +9%	35.22 -4%	27.69 -21%	32.71 +18%	39.25 +20%	48.64 +24%	54.51 +12%	53.07 -3%	47.36 -11%	46.23 -2%	-136.5 N/A	-150.63 -10%	-137.15 +9%	72.05 N/A	113.96 +58%	113.49 0%	153.76 +35%	132.78 -14%	124.37 -6%	117.09 -6%	115.17 -2%	121.48 +5%	117.06 -4%	116.5 0%	109.42 -6%	110.84 +1%	102.24 -8%	95.08 -7%	78.73 -17%	63.14 -20%	43.18 -32%	40.11 -7%	23.86 -41%	32.94 +38%	47.64 +45%	58.66 +23%	74.25 +27%	77.56 +4%	85.82 +11%	87.6 +2%	107.66 +23%	126.62 +18%	131.09 +4%	143.35 +9%	150.91 +5%	144.36 -4%	132.38 -8%	122.36 -8%	102.37 -16%	95.48 -7%	93.95 -2%	98.87 +5%	101.41 +3%	102.13 +1%	110.55 +8%	-32.49 N/A	-70.83 -118%	-92.76 -31%	-128.71 -39%	14.25 N/A	36.27 +155%	81.18 +124%	150.25 +85%	142.48 -5%	115.61 -19%	92.52 -20%	25.06 -73%	35.6 +42%	105.22 +196%	131.94 +25%	145.17 +10%	155.4 +7%	164.87 +6%	163.89 -1%	207.75 +27%	218.53 +5%	226.25 +4%	235.18 +4%	308.44 +31%

Income Statement Balance Sheet Cash Flow Statement

Saizeriya Co Ltd
TSE:7581

Income Statement

Earnings Waterfall
Saizeriya Co Ltd

Income Statement
Saizeriya Co Ltd

See Also

Company

Help

Tools

Stocks

Saizeriya Co Ltd TSE:7581

Income Statement

Earnings Waterfall Saizeriya Co Ltd

Income Statement Saizeriya Co Ltd

See Also

Company

Help

Tools

Stocks

Saizeriya Co Ltd
TSE:7581

Earnings Waterfall
Saizeriya Co Ltd

Income Statement
Saizeriya Co Ltd