Ichibanya Co Ltd
TSE:7630

Watchlist Manager
Ichibanya Co Ltd Logo
Ichibanya Co Ltd
TSE:7630
Watchlist
Price: 916 JPY -0.22% Market Closed
Market Cap: 146.2B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+38%
5Y
+34%
10Y
+44%
Operating Income
+
3Y
+69%
5Y
+54%
10Y
+10%
Net Income
+
3Y
+24%
5Y
+48%
10Y
+5%

Earnings Waterfall
Ichibanya Co Ltd

Revenue
63.4B JPY
Cost of Revenue
-31.6B JPY
Gross Profit
31.8B JPY
Operating Expenses
-26.8B JPY
Operating Income
5B JPY
Other Expenses
-2B JPY
Net Income
3B JPY

Income Statement
Ichibanya Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Aug-2004 Nov-2004 Feb-2005 Aug-2005 Nov-2005 Feb-2006 Aug-2006 Nov-2006 Feb-2007 Aug-2007 Nov-2007 Feb-2008 Aug-2008 Nov-2008 Feb-2009 Aug-2009 Nov-2009 Feb-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
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
11
0
0
11
0
0
7
14
19
24
21
19
19
20
21
21
20
19
18
17
16
16
15
13
13
12
12
12
12
11
0
8
7
6
8
8
9
9
9
8
7
8
11
14
16
18
18
17
17
16
16
15
15
14
13
13
13
13
13
12
11
9
8
8
17
0
0
Revenue
24 505
N/A
24 596
+0%
24 896
+1%
25 240
+1%
25 547
+1%
25 499
0%
25 581
+0%
26 196
+2%
27 280
+4%
28 045
+3%
28 405
+1%
28 845
+2%
29 280
+2%
29 631
+1%
29 355
-1%
29 151
-1%
28 739
-1%
28 310
-1%
28 398
+0%
28 737
+1%
29 184
+2%
38 668
+32%
38 813
+0%
39 081
+1%
39 373
+1%
39 797
+1%
39 747
0%
39 638
0%
39 651
+0%
39 989
+1%
40 614
+2%
40 872
+1%
41 368
+1%
42 566
+3%
43 104
+1%
43 811
+2%
44 272
+1%
44 014
-1%
44 181
+0%
44 433
+1%
44 817
+1%
44 909
+0%
44 884
0%
44 926
+0%
33 612
-25%
45 995
+37%
47 086
+2%
48 222
+2%
49 472
+3%
49 363
0%
49 566
+0%
50 052
+1%
50 215
+0%
50 699
+1%
51 094
+1%
51 120
+0%
51 496
+1%
49 066
-5%
47 276
-4%
46 128
-2%
44 247
-4%
44 981
+2%
44 741
-1%
44 402
-1%
45 022
+1%
45 248
+1%
45 942
+2%
47 198
+3%
48 287
+2%
49 894
+3%
52 235
+5%
54 175
+4%
55 137
+2%
56 497
+2%
57 915
+3%
58 951
+2%
61 007
+3%
62 503
+2%
63 425
+1%
Gross Profit
Cost of Revenue
(10 679)
(10 818)
(11 018)
(11 139)
(11 331)
(11 406)
(11 619)
(12 253)
(13 249)
(14 022)
(14 405)
(14 648)
(14 935)
(15 199)
(15 203)
(15 102)
(14 778)
(14 369)
(14 271)
(14 307)
(14 451)
(19 074)
(19 081)
(19 308)
(19 628)
(20 038)
(20 194)
(20 192)
(20 274)
(20 571)
(21 013)
(21 290)
(21 556)
(22 212)
(22 479)
(22 916)
(23 315)
(23 338)
(23 688)
(23 938)
(24 234)
(24 328)
(24 313)
(24 376)
(18 355)
(24 925)
(25 371)
(25 942)
(26 572)
(26 710)
(27 013)
(27 494)
(27 512)
(27 454)
(27 375)
(26 917)
(26 942)
(25 909)
(25 159)
(24 693)
(23 752)
(24 086)
(23 915)
(23 806)
(24 071)
(24 273)
(24 555)
(25 079)
(25 518)
(26 032)
(27 110)
(27 902)
(28 330)
(28 861)
(29 379)
(29 631)
(30 486)
(31 211)
(31 617)
Gross Profit
13 824
N/A
13 776
0%
13 877
+1%
14 101
+2%
14 216
+1%
14 093
-1%
13 961
-1%
13 943
0%
14 031
+1%
14 023
0%
14 001
0%
14 198
+1%
14 346
+1%
14 432
+1%
14 152
-2%
14 049
-1%
13 960
-1%
13 940
0%
14 125
+1%
14 429
+2%
14 732
+2%
19 593
+33%
19 733
+1%
19 774
+0%
19 745
0%
19 759
+0%
19 552
-1%
19 445
-1%
19 377
0%
19 418
+0%
19 600
+1%
19 581
0%
19 810
+1%
20 354
+3%
20 625
+1%
20 895
+1%
20 957
+0%
20 676
-1%
20 491
-1%
20 492
+0%
20 581
+0%
20 582
+0%
20 572
0%
20 552
0%
15 258
-26%
21 071
+38%
21 715
+3%
22 280
+3%
22 900
+3%
22 652
-1%
22 551
0%
22 556
+0%
22 702
+1%
23 243
+2%
23 719
+2%
24 203
+2%
24 554
+1%
23 157
-6%
22 117
-4%
21 435
-3%
20 494
-4%
20 895
+2%
20 826
0%
20 595
-1%
20 951
+2%
20 976
+0%
21 388
+2%
22 119
+3%
22 769
+3%
23 862
+5%
25 124
+5%
26 273
+5%
26 807
+2%
27 636
+3%
28 535
+3%
29 319
+3%
30 521
+4%
31 293
+3%
31 807
+2%
Operating Income
Operating Expenses
(11 830)
(11 768)
(11 802)
(11 751)
(11 742)
(11 646)
(11 588)
(11 493)
(11 433)
(11 293)
(11 208)
(11 194)
(11 401)
(11 428)
(11 357)
(11 371)
(11 347)
(11 312)
(11 240)
(11 301)
(11 341)
(15 263)
(15 431)
(15 466)
(15 604)
(15 539)
(15 344)
(15 330)
(15 338)
(15 406)
(15 538)
(15 659)
(15 769)
(16 036)
(16 144)
(16 191)
(16 147)
(16 079)
(15 904)
(15 814)
(15 800)
(15 711)
(15 649)
(15 549)
(11 594)
(16 130)
(16 883)
(17 505)
(18 187)
(18 123)
(17 976)
(18 137)
(18 260)
(18 357)
(18 640)
(18 902)
(19 349)
(19 161)
(18 839)
(18 497)
(17 935)
(17 982)
(18 142)
(18 062)
(18 096)
(18 276)
(18 410)
(18 876)
(19 156)
(19 518)
(20 361)
(21 100)
(22 092)
(23 093)
(23 882)
(24 613)
(25 595)
(26 187)
(26 761)
Selling, General & Administrative
(11 828)
(11 767)
(11 801)
(11 752)
(11 744)
(11 648)
(11 589)
(11 493)
(11 432)
(11 292)
(11 207)
(11 194)
(11 401)
(11 427)
(11 356)
(11 370)
(11 347)
(11 312)
(11 240)
(11 301)
(11 342)
(14 657)
(15 432)
(15 467)
(15 604)
(14 740)
(15 344)
(15 330)
(15 339)
(14 519)
(15 540)
(15 661)
(15 770)
(15 085)
(16 144)
(16 191)
(16 147)
(15 172)
(15 904)
(15 813)
(15 799)
(14 837)
(15 648)
(15 549)
(11 018)
(16 131)
(16 884)
(17 505)
(17 381)
(18 121)
(17 973)
(18 135)
(17 549)
(18 356)
(18 640)
(18 902)
(18 409)
(19 161)
(18 839)
(18 497)
(16 979)
(17 982)
(18 142)
(18 062)
(16 989)
(18 276)
(18 410)
(18 876)
(17 976)
(19 518)
(20 361)
(21 100)
(20 720)
(23 093)
(23 882)
(24 613)
(24 029)
(26 187)
(26 759)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(606)
0
0
0
(800)
0
0
0
(888)
0
0
0
(951)
0
0
0
(907)
0
0
0
(874)
0
0
(576)
0
0
0
(806)
0
0
0
(711)
0
0
0
(940)
0
0
0
(956)
0
0
0
(1 107)
0
0
0
(1 180)
0
0
0
(1 372)
0
0
0
(1 566)
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
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
(0)
0
0
0
(0)
0
(3)
(2)
(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)
Operating Income
1 995
N/A
2 009
+1%
2 076
+3%
2 350
+13%
2 473
+5%
2 447
-1%
2 374
-3%
2 450
+3%
2 598
+6%
2 730
+5%
2 794
+2%
3 003
+7%
2 944
-2%
3 004
+2%
2 796
-7%
2 679
-4%
2 613
-2%
2 628
+1%
2 886
+10%
3 130
+8%
3 393
+8%
4 331
+28%
4 303
-1%
4 308
+0%
4 141
-4%
4 220
+2%
4 207
0%
4 114
-2%
4 038
-2%
4 012
-1%
4 063
+1%
3 923
-3%
4 043
+3%
4 318
+7%
4 481
+4%
4 704
+5%
4 809
+2%
4 597
-4%
4 587
0%
4 679
+2%
4 782
+2%
4 870
+2%
4 922
+1%
5 000
+2%
3 664
-27%
4 939
+35%
4 831
-2%
4 775
-1%
4 713
-1%
4 530
-4%
4 577
+1%
4 421
-3%
4 442
+0%
4 887
+10%
5 079
+4%
5 301
+4%
5 205
-2%
3 996
-23%
3 277
-18%
2 938
-10%
2 559
-13%
2 913
+14%
2 684
-8%
2 534
-6%
2 856
+13%
2 700
-5%
2 978
+10%
3 244
+9%
3 614
+11%
4 343
+20%
4 763
+10%
5 173
+9%
4 715
-9%
4 543
-4%
4 653
+2%
4 707
+1%
4 926
+5%
5 105
+4%
5 046
-1%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
12
6
12
9
8
6
10
14
18
15
18
19
20
19
21
20
22
69
24
25
26
40
35
37
38
38
35
102
235
503
501
435
33
26
9
10
8
8
47
47
47
47
8
5
0
6
2
8
9
712
710
706
704
(4)
(3)
(1)
1
11
14
21
28
24
25
27
17
48
34
Non-Reccuring Items
(950)
(972)
(1 096)
(295)
(411)
(357)
(695)
(631)
(845)
(987)
(885)
(742)
(524)
(567)
(588)
(441)
(470)
(492)
(607)
(585)
(494)
(714)
(474)
(448)
(405)
(206)
(370)
(377)
(527)
(511)
(426)
(391)
(307)
(365)
(251)
(246)
(188)
(404)
(260)
(390)
(378)
(364)
(330)
(313)
(329)
(160)
(533)
(426)
(398)
(526)
(411)
(425)
(581)
(630)
(642)
(640)
(584)
(581)
(464)
(458)
(528)
(521)
(444)
(107)
(452)
346
344
3
(225)
(220)
(536)
(522)
(723)
(718)
(528)
(534)
(565)
(582)
(957)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
17
38
63
50
37
12
25
43
53
73
69
72
79
81
80
69
71
99
100
124
131
131
148
177
199
235
238
187
158
136
131
138
84
118
146
138
144
170
138
163
129
74
53
37
61
100
102
107
134
82
79
65
74
0
32
43
109
129
126
95
30
74
79
96
122
71
70
Total Other Income
48
60
61
72
87
95
105
104
100
98
94
112
102
109
101
123
117
141
122
117
98
134
114
105
99
83
90
107
115
134
132
140
115
108
107
99
93
83
88
97
135
110
99
124
130
161
165
165
144
161
172
157
170
168
184
187
220
244
292
436
537
941
914
768
1 288
272
318
297
429
304
229
278
278
287
236
223
251
245
323
Pre-Tax Income
1 094
N/A
1 097
+0%
1 041
-5%
2 126
+104%
2 149
+1%
2 185
+2%
1 784
-18%
1 923
+8%
1 852
-4%
1 839
-1%
2 001
+9%
2 373
+19%
2 551
+8%
2 590
+2%
2 383
-8%
2 421
+2%
2 305
-5%
2 294
0%
2 436
+6%
2 719
+12%
3 068
+13%
3 839
+25%
4 030
+5%
4 056
+1%
3 932
-3%
4 197
+7%
4 029
-4%
3 933
-2%
3 719
-5%
3 804
+2%
3 893
+2%
3 821
-2%
4 007
+5%
4 232
+6%
4 519
+7%
4 770
+6%
4 951
+4%
4 549
-8%
4 689
+3%
4 675
0%
4 932
+5%
5 256
+7%
5 323
+1%
5 386
+1%
3 582
-33%
5 086
+42%
4 618
-9%
4 664
+1%
4 612
-1%
4 343
-6%
4 522
+4%
4 362
-4%
4 207
-4%
4 545
+8%
4 681
+3%
4 889
+4%
4 901
+0%
3 766
-23%
3 209
-15%
3 032
-6%
2 711
-11%
4 126
+52%
3 944
-4%
3 965
+1%
4 470
+13%
3 314
-26%
3 670
+11%
3 586
-2%
3 927
+10%
4 567
+16%
4 596
+1%
5 044
+10%
4 328
-14%
4 211
-3%
4 465
+6%
4 519
+1%
4 751
+5%
4 886
+3%
4 517
-8%
Net Income
Tax Provision
(889)
(892)
(855)
(967)
(998)
(1 017)
(878)
(933)
(896)
(972)
(957)
(1 113)
(1 145)
(1 235)
(1 162)
(1 108)
(1 070)
(1 050)
(1 093)
(1 203)
(1 340)
(1 768)
(1 875)
(1 869)
(1 926)
(1 972)
(1 912)
(1 865)
(1 656)
(1 649)
(1 700)
(1 672)
(1 725)
(1 850)
(1 843)
(1 876)
(1 928)
(1 836)
(1 830)
(1 801)
(1 834)
(1 839)
(1 859)
(1 876)
(1 197)
(1 636)
(1 536)
(1 517)
(1 443)
(1 397)
(1 415)
(1 377)
(1 413)
(1 515)
(1 549)
(1 619)
(1 623)
(1 321)
(1 193)
(1 113)
(968)
(1 367)
(1 348)
(1 364)
(1 529)
(1 212)
(1 236)
(1 212)
(1 374)
(1 541)
(1 613)
(1 750)
(1 582)
(1 498)
(1 573)
(1 595)
(1 524)
(1 588)
(1 481)
Income from Continuing Operations
204
204
185
1 158
1 150
1 166
905
989
956
868
1 044
1 259
1 404
1 354
1 221
1 312
1 235
1 244
1 345
1 517
1 729
2 071
2 157
2 189
2 007
2 225
2 116
2 068
2 064
2 154
2 193
2 149
2 283
2 382
2 678
2 896
3 024
2 713
2 860
2 874
3 097
3 417
3 463
3 509
2 385
3 450
3 082
3 147
3 169
2 946
3 107
2 986
2 794
3 031
3 133
3 271
3 278
2 444
2 016
1 919
1 743
2 759
2 596
2 601
2 940
2 101
2 434
2 375
2 554
3 027
2 983
3 294
2 746
2 713
2 892
2 924
3 227
3 298
3 036
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
3
3
7
6
7
9
9
9
8
9
10
9
8
7
6
5
9
9
14
12
6
3
14
13
13
5
4
26
17
21
18
1
6
(4)
(12)
(23)
(27)
(20)
0
10
14
(7)
(17)
(17)
(16)
(19)
(3)
(11)
(21)
(15)
(41)
(47)
(54)
(60)
(61)
(69)
(71)
(56)
(50)
(34)
Net Income (Common)
204
N/A
204
N/A
185
-9%
1 158
+526%
1 150
-1%
1 166
+1%
905
-22%
989
+9%
956
-3%
868
-9%
1 044
+20%
1 259
+21%
1 404
+12%
1 354
-4%
1 221
-10%
1 312
+7%
1 235
-6%
1 244
+1%
1 347
+8%
1 518
+13%
1 730
+14%
2 078
+20%
2 161
+4%
2 195
+2%
2 016
-8%
2 234
+11%
2 126
-5%
2 077
-2%
2 073
0%
2 164
+4%
2 202
+2%
2 157
-2%
2 289
+6%
2 388
+4%
2 682
+12%
2 903
+8%
3 033
+4%
2 726
-10%
2 871
+5%
2 880
+0%
3 099
+8%
3 431
+11%
3 477
+1%
3 522
+1%
2 390
-32%
3 454
+45%
3 106
-10%
3 163
+2%
3 190
+1%
2 963
-7%
3 108
+5%
2 991
-4%
2 790
-7%
3 019
+8%
3 110
+3%
3 244
+4%
3 258
+0%
2 444
-25%
2 026
-17%
1 933
-5%
1 736
-10%
2 741
+58%
2 578
-6%
2 586
+0%
2 922
+13%
2 098
-28%
2 423
+15%
2 353
-3%
2 539
+8%
2 986
+18%
2 935
-2%
3 240
+10%
2 686
-17%
2 652
-1%
2 823
+6%
2 854
+1%
3 172
+11%
3 245
+2%
3 001
-8%
EPS (Diluted)
6.37
N/A
6.37
N/A
5.8
-9%
36.18
+524%
35.93
-1%
36.43
+1%
28.28
-22%
30.9
+9%
29.87
-3%
27.12
-9%
32.62
+20%
39.34
+21%
43.87
+12%
42.31
-4%
38.15
-10%
41
+7%
38.59
-6%
38.87
+1%
42.09
+8%
47.43
+13%
54.06
+14%
64.93
+20%
67.53
+4%
68.59
+2%
63
-8%
69.81
+11%
66.43
-5%
64.9
-2%
64.78
0%
67.62
+4%
68.81
+2%
67.4
-2%
71.53
+6%
74.62
+4%
83.81
+12%
90.71
+8%
94.78
+4%
85.4
-10%
89.71
+5%
90
+0%
96.84
+8%
107.47
+11%
108.65
+1%
110.06
+1%
74.85
-32%
107.93
+44%
97.06
-10%
98.84
+2%
99.92
+1%
92.59
-7%
97.12
+5%
93.69
-4%
87.38
-7%
94.56
+8%
97.4
+3%
101.6
+4%
102.05
+0%
76.56
-25%
63.46
-17%
60.55
-5%
10.88
-82%
85.88
+689%
80.77
-6%
81.01
+0%
18.31
-77%
65.74
+259%
75.93
+16%
73.74
-3%
15.91
-78%
18.71
+18%
18.4
-2%
20.3
+10%
16.84
-17%
16.63
-1%
17.69
+6%
17.89
+1%
19.88
+11%
20.34
+2%
18.81
-8%

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 307,900+ 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.