Menicon Co Ltd
TSE:7780

Watchlist Manager
Menicon Co Ltd Logo
Menicon Co Ltd
TSE:7780
Watchlist
Price: 1 552 JPY 0.06% Market Closed
Market Cap: 119.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+16%
5Y
+47%
10Y
-
Operating Income
+
3Y
-17%
5Y
+40%
10Y
-
Net Income
+
3Y
-30%
5Y
+21%
10Y
-

Earnings Waterfall
Menicon Co Ltd

Revenue
122.4B JPY
Cost of Revenue
-56.8B JPY
Gross Profit
65.6B JPY
Operating Expenses
-55.8B JPY
Operating Income
9.7B JPY
Other Expenses
-4.6B JPY
Net Income
5.2B JPY

Income Statement
Menicon Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
277
263
253
246
242
240
231
223
212
200
195
191
183
174
168
163
168
188
200
215
223
229
249
269
331
332
347
364
340
361
403
454
512
571
601
600
627
706
0
0
Revenue
66 328
N/A
67 332
+2%
68 241
+1%
69 202
+1%
70 627
+2%
72 052
+2%
73 535
+2%
75 317
+2%
76 058
+1%
76 672
+1%
77 678
+1%
78 593
+1%
79 666
+1%
80 898
+2%
81 868
+1%
83 625
+2%
83 977
+0%
84 519
+1%
83 674
-1%
83 216
-1%
84 596
+2%
86 209
+2%
90 526
+5%
93 083
+3%
97 493
+5%
100 172
+3%
102 931
+3%
105 906
+3%
107 930
+2%
110 194
+2%
111 796
+1%
114 191
+2%
115 132
+1%
116 192
+1%
117 901
+1%
118 637
+1%
120 300
+1%
121 491
+1%
121 587
+0%
122 400
+1%
Gross Profit
Cost of Revenue
(29 878)
(30 012)
(30 537)
(31 153)
(31 935)
(33 193)
(33 863)
(34 552)
(35 037)
(35 478)
(36 107)
(36 593)
(37 335)
(38 129)
(38 362)
(39 051)
(38 992)
(39 291)
(39 168)
(39 136)
(39 906)
(40 392)
(42 398)
(43 568)
(46 076)
(47 293)
(48 287)
(49 608)
(50 066)
(51 719)
(52 747)
(54 497)
(55 191)
(55 181)
(55 443)
(55 277)
(55 687)
(56 411)
(56 928)
(56 846)
Gross Profit
36 450
N/A
37 320
+2%
37 705
+1%
38 050
+1%
38 692
+2%
38 859
+0%
39 671
+2%
40 764
+3%
41 021
+1%
41 194
+0%
41 571
+1%
42 000
+1%
42 331
+1%
42 769
+1%
43 506
+2%
44 574
+2%
44 985
+1%
45 228
+1%
44 506
-2%
44 080
-1%
44 690
+1%
45 817
+3%
48 128
+5%
49 515
+3%
51 417
+4%
52 879
+3%
54 644
+3%
56 298
+3%
57 864
+3%
58 475
+1%
59 049
+1%
59 694
+1%
59 941
+0%
61 011
+2%
62 458
+2%
63 360
+1%
64 613
+2%
65 080
+1%
64 659
-1%
65 554
+1%
Operating Income
Operating Expenses
(32 011)
(33 862)
(33 981)
(34 767)
(35 261)
(34 949)
(35 567)
(35 927)
(36 250)
(36 800)
(37 221)
(37 745)
(37 743)
(37 198)
(37 345)
(37 366)
(37 811)
(38 195)
(37 350)
(37 108)
(36 818)
(37 711)
(39 456)
(40 847)
(42 187)
(42 922)
(43 810)
(44 530)
(45 360)
(46 413)
(47 798)
(49 249)
(50 935)
(52 060)
(53 443)
(54 175)
(54 622)
(55 029)
(55 328)
(55 822)
Selling, General & Administrative
(32 012)
(30 410)
(33 983)
(34 768)
(35 262)
(31 460)
(35 566)
(35 926)
(36 249)
(33 420)
(37 221)
(37 745)
(37 742)
(33 560)
(37 343)
(37 364)
(37 809)
(34 402)
(37 349)
(37 108)
(36 818)
(34 131)
(39 454)
(40 845)
(42 186)
(39 003)
(43 811)
(44 531)
(45 360)
(42 109)
(47 795)
(49 245)
(50 933)
(46 932)
(53 442)
(54 174)
(54 620)
(49 153)
(55 328)
(55 821)
Research & Development
0
0
0
0
0
(3 490)
0
0
0
(3 380)
0
0
0
(3 636)
0
0
0
(3 792)
0
0
0
(3 579)
0
0
0
(3 919)
0
0
0
(4 302)
0
0
0
(5 126)
0
0
0
(5 875)
0
0
Other Operating Expenses
0
(3 452)
0
0
0
(0)
(1)
0
(1)
0
0
0
0
(2)
(1)
(1)
(2)
(1)
(1)
0
0
(1)
(2)
(2)
0
0
1
1
0
(2)
(3)
(4)
(2)
(2)
(1)
0
(2)
(1)
0
(1)
Operating Income
4 438
N/A
3 458
-22%
3 723
+8%
3 283
-12%
3 432
+5%
3 910
+14%
4 104
+5%
4 837
+18%
4 770
-1%
4 394
-8%
4 350
-1%
4 255
-2%
4 588
+8%
5 571
+21%
6 161
+11%
7 208
+17%
7 174
0%
7 033
-2%
7 156
+2%
6 972
-3%
7 872
+13%
8 106
+3%
8 672
+7%
8 668
0%
9 230
+6%
9 957
+8%
10 834
+9%
11 768
+9%
12 504
+6%
12 062
-4%
11 251
-7%
10 445
-7%
9 006
-14%
8 951
-1%
9 015
+1%
9 185
+2%
9 991
+9%
10 051
+1%
9 331
-7%
9 732
+4%
Pre-Tax Income
Interest Income Expense
(397)
(178)
(304)
(288)
(337)
(324)
(134)
(124)
(49)
(70)
(209)
(198)
(233)
(286)
(240)
(319)
(322)
(474)
(483)
(423)
(401)
(254)
(209)
(256)
(253)
(276)
(390)
(508)
(453)
(549)
(599)
(526)
(524)
(713)
(262)
(84)
(551)
(515)
(795)
(872)
Non-Reccuring Items
18
497
611
551
577
89
81
56
32
(186)
(160)
(143)
(170)
28
(38)
(41)
39
(250)
(266)
(308)
(363)
9
11
41
28
(155)
(140)
(143)
(162)
(233)
(248)
(244)
(215)
(1 207)
(1 242)
(1 243)
(1 469)
(287)
(227)
(246)
Gain/Loss on Disposition of Assets
107
0
0
41
(4)
(8)
(9)
0
(21)
(23)
(22)
(22)
47
54
54
54
(1)
(39)
(39)
(39)
0
(3)
(2)
(2)
(2)
0
(1)
(1)
2
(3)
94
96
93
98
4
2
2
4
2
4
Total Other Income
466
37
(25)
(69)
(37)
451
511
567
571
186
103
44
25
360
369
421
369
(5)
106
179
259
495
355
259
260
374
329
331
322
241
189
190
130
(14)
(178)
(210)
(287)
70
93
142
Pre-Tax Income
4 633
N/A
3 813
-18%
4 005
+5%
3 518
-12%
3 630
+3%
4 118
+13%
4 554
+11%
5 337
+17%
5 304
-1%
4 301
-19%
4 062
-6%
3 936
-3%
4 257
+8%
5 727
+35%
6 306
+10%
7 323
+16%
7 259
-1%
6 265
-14%
6 474
+3%
6 381
-1%
7 367
+15%
8 353
+13%
8 827
+6%
8 710
-1%
9 263
+6%
9 900
+7%
10 632
+7%
11 447
+8%
12 213
+7%
11 518
-6%
10 687
-7%
9 961
-7%
8 490
-15%
7 115
-16%
7 337
+3%
7 650
+4%
7 686
+0%
9 323
+21%
8 404
-10%
8 760
+4%
Net Income
Tax Provision
(2 158)
(1 650)
(1 633)
(1 267)
(1 237)
(1 573)
(1 622)
(1 841)
(1 783)
(1 640)
(1 681)
(1 705)
(1 772)
(2 147)
(2 250)
(2 561)
(2 511)
(2 201)
(2 265)
(2 115)
(2 387)
(2 400)
(2 572)
(2 553)
(2 871)
(3 418)
(3 719)
(4 101)
(4 228)
(4 138)
(3 850)
(3 522)
(3 393)
(2 573)
(2 607)
(2 807)
(2 605)
(3 699)
(3 554)
(3 606)
Income from Continuing Operations
2 476
2 163
2 372
2 251
2 393
2 545
2 932
3 496
3 521
2 661
2 381
2 231
2 485
3 580
4 056
4 762
4 748
4 064
4 209
4 266
4 980
5 953
6 255
6 157
6 392
6 482
6 913
7 346
7 985
7 380
6 837
6 439
5 097
4 542
4 730
4 843
5 081
5 624
4 850
5 154
Income to Minority Interest
59
61
0
0
11
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
0
(1)
0
0
0
0
(1)
(2)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
Net Income (Common)
2 534
N/A
2 224
-12%
2 418
+9%
2 280
-6%
2 404
+5%
2 543
+6%
2 928
+15%
3 492
+19%
3 516
+1%
2 657
-24%
2 378
-11%
2 227
-6%
2 483
+11%
3 576
+44%
4 052
+13%
4 758
+17%
4 743
0%
4 060
-14%
4 205
+4%
4 264
+1%
4 978
+17%
5 952
+20%
6 255
+5%
6 157
-2%
6 392
+4%
6 481
+1%
6 912
+7%
7 343
+6%
7 981
+9%
7 377
-8%
6 833
-7%
6 435
-6%
5 095
-21%
4 538
-11%
4 726
+4%
4 839
+2%
5 077
+5%
5 621
+11%
4 847
-14%
5 152
+6%
EPS (Diluted)
68.48
N/A
30.79
-55%
65.35
+112%
63.33
-3%
68.68
+8%
35.46
-48%
83.65
+136%
99.77
+19%
97.66
-2%
37.42
-62%
62.57
+67%
58.6
-6%
65.46
+12%
47.14
-28%
106.75
+126%
125.22
+17%
124.79
0%
53.41
-57%
55.3
+4%
56.07
+1%
65.45
+17%
77.17
+18%
75.98
-2%
74.84
-2%
77.72
+4%
78.78
+1%
83.96
+7%
89.09
+6%
96.76
+9%
89.49
-8%
82.76
-8%
77.81
-6%
61.54
-21%
54.86
-11%
57.29
+4%
63.82
+11%
61.73
-3%
69.15
+12%
63.53
-8%
68.45
+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 301,100+ 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

© 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.