Dashboard Tools Market News Investing Ideas Pricing
Search 100,000+ stocks...
Sign Up
Log in
M

Maezawa Kasei Industries Co Ltd
TSE:7925

Watchlist Manager
Maezawa Kasei Industries Co Ltd
TSE:7925
Watchlist
Price: 2 102 JPY -0.76%
Market Cap: ¥31.2B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+8%
5Y
+19%
10Y
+10%
Operating Income
+
3Y
+28%
5Y
+218%
10Y
+99%
Net Income
+
3Y
+82%
5Y
+253%
10Y
+92%

Earnings Waterfall
Maezawa Kasei Industries Co Ltd

Income Statement
Maezawa Kasei Industries Co Ltd

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 Jun-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 Dec-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
3
0
0
2
0
0
1
3
4
5
4
4
3
3
0
3
3
3
0
3
3
3
0
3
3
3
0
3
3
3
0
3
3
2
0
2
0
2
0
2
0
2
0
2
3
3
4
4
4
5
5
5
6
5
5
6
5
6
6
5
6
5
5
5
4
5
0
0
0
Revenue
17 083
N/A
16 745
-2%
16 598
-1%
16 608
+0%
16 473
-1%
16 404
0%
16 006
-2%
15 715
-2%
15 223
-3%
15 767
+4%
16 797
+7%
17 524
+4%
16 997
-3%
16 165
-5%
15 313
-5%
15 144
-1%
14 975
-1%
15 058
+1%
20 287
+35%
20 925
+3%
20 994
+0%
21 120
+1%
21 041
0%
20 688
-2%
20 967
+1%
21 199
+1%
21 227
+0%
21 704
+2%
21 992
+1%
22 343
+2%
23 368
+5%
23 294
0%
23 123
-1%
22 733
-2%
22 346
-2%
22 499
+1%
22 534
+0%
22 623
+0%
22 310
-1%
21 923
-2%
21 882
0%
21 871
0%
21 963
+0%
22 076
+1%
22 106
+0%
21 973
-1%
21 865
0%
21 929
+0%
21 845
0%
22 040
+1%
22 243
+1%
22 429
+1%
22 715
+1%
22 552
-1%
22 296
-1%
21 784
-2%
21 050
-3%
21 017
0%
20 985
0%
21 179
+1%
21 502
+2%
21 606
+0%
21 879
+1%
22 264
+2%
22 712
+2%
23 165
+2%
23 495
+1%
23 784
+1%
23 850
+0%
23 900
+0%
23 925
+0%
23 817
0%
23 820
+0%
23 874
+0%
24 166
+1%
24 623
+2%
24 814
+1%
24 914
+0%
Gross Profit
Cost of Revenue
(10 342)
(10 355)
(10 398)
(10 616)
(10 650)
(10 742)
(10 674)
(10 757)
(10 800)
(11 520)
(12 466)
(13 036)
(12 584)
(11 696)
(10 896)
(10 557)
(10 415)
(10 335)
(13 738)
(13 954)
(13 790)
(13 752)
(13 911)
(13 628)
(13 928)
(14 097)
(14 009)
(14 346)
(14 464)
(14 850)
(15 755)
(15 771)
(15 734)
(15 438)
(15 171)
(15 358)
(15 408)
(15 446)
(15 265)
(15 026)
(14 893)
(14 955)
(15 011)
(15 184)
(15 453)
(15 509)
(15 445)
(15 471)
(15 313)
(15 343)
(15 413)
(15 542)
(15 707)
(15 470)
(15 220)
(14 780)
(14 242)
(14 325)
(14 232)
(14 244)
(14 429)
(14 365)
(14 550)
(14 592)
(14 826)
(15 040)
(15 185)
(15 593)
(15 636)
(15 656)
(15 648)
(15 480)
(15 343)
(15 264)
(15 393)
(15 650)
(15 792)
(15 818)
Gross Profit
6 741
N/A
6 390
-5%
6 200
-3%
5 992
-3%
5 823
-3%
5 662
-3%
5 333
-6%
4 957
-7%
4 422
-11%
4 246
-4%
4 331
+2%
4 488
+4%
4 412
-2%
4 469
+1%
4 417
-1%
4 588
+4%
4 560
-1%
4 724
+4%
6 550
+39%
6 971
+6%
7 204
+3%
7 368
+2%
7 130
-3%
7 060
-1%
7 039
0%
7 102
+1%
7 218
+2%
7 358
+2%
7 528
+2%
7 494
0%
7 613
+2%
7 523
-1%
7 389
-2%
7 295
-1%
7 175
-2%
7 141
0%
7 126
0%
7 177
+1%
7 045
-2%
6 897
-2%
6 989
+1%
6 916
-1%
6 952
+1%
6 892
-1%
6 653
-3%
6 464
-3%
6 420
-1%
6 458
+1%
6 532
+1%
6 697
+3%
6 830
+2%
6 887
+1%
7 008
+2%
7 082
+1%
7 076
0%
7 004
-1%
6 808
-3%
6 692
-2%
6 753
+1%
6 935
+3%
7 073
+2%
7 241
+2%
7 329
+1%
7 672
+5%
7 886
+3%
8 125
+3%
8 310
+2%
8 191
-1%
8 214
+0%
8 244
+0%
8 277
+0%
8 337
+1%
8 477
+2%
8 610
+2%
8 773
+2%
8 973
+2%
9 022
+1%
9 096
+1%
Operating Income
Operating Expenses
(4 000)
(3 953)
(3 842)
(3 940)
(4 044)
(4 150)
(4 200)
(4 223)
(4 178)
(4 200)
(4 351)
(4 533)
(4 545)
(4 442)
(4 417)
(4 365)
(4 327)
(4 244)
(5 667)
(5 647)
(5 609)
(5 592)
(5 571)
(5 581)
(5 625)
(5 637)
(5 661)
(5 736)
(5 821)
(5 922)
(6 001)
(5 998)
(5 996)
(5 993)
(6 012)
(6 049)
(6 025)
(6 013)
(5 979)
(5 968)
(5 983)
(6 038)
(6 048)
(6 083)
(6 061)
(6 015)
(5 922)
(5 898)
(5 956)
(5 998)
(6 096)
(6 135)
(6 115)
(6 095)
(6 147)
(6 026)
(5 963)
(5 964)
(5 824)
(5 927)
(5 961)
(5 930)
(5 987)
(6 076)
(6 159)
(6 314)
(6 364)
(6 386)
(6 390)
(6 408)
(6 504)
(6 518)
(6 512)
(6 559)
(6 609)
(6 629)
(6 690)
(6 782)
Selling, General & Administrative
(4 000)
(3 953)
(3 842)
(3 940)
(4 044)
(4 150)
(4 200)
(4 223)
(4 178)
(4 200)
(4 352)
(4 533)
(4 545)
(4 441)
(4 417)
(4 365)
(4 327)
(4 244)
(5 282)
(5 647)
(5 609)
(5 592)
(5 572)
(5 581)
(5 625)
(5 637)
(5 661)
(5 736)
(5 820)
(5 921)
(6 001)
(5 997)
(5 997)
(5 994)
(5 658)
(6 048)
(6 023)
(6 012)
(5 649)
(5 968)
(5 984)
(6 037)
(5 721)
(6 083)
(6 060)
(6 013)
(5 596)
(5 896)
(5 954)
(5 999)
(5 808)
(6 133)
(6 114)
(6 092)
(5 836)
(6 026)
(5 963)
(5 963)
(5 523)
(5 926)
(5 959)
(5 930)
(5 671)
(6 075)
(6 158)
(6 313)
(6 060)
(6 385)
(6 389)
(6 406)
(6 181)
(6 518)
(6 510)
(6 560)
(6 281)
(6 627)
(6 689)
(6 778)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(387)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(354)
0
0
0
0
0
0
0
(326)
0
0
0
(325)
0
0
0
(287)
0
0
0
(310)
0
0
0
(300)
0
0
0
(315)
0
0
0
(302)
0
0
0
(323)
0
0
0
(326)
0
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
(1)
(1)
0
(1)
1
0
0
(1)
0
(1)
(330)
0
1
(1)
(1)
0
0
(2)
(1)
(2)
(2)
1
(1)
(2)
(1)
(3)
(1)
0
0
(1)
(1)
(1)
0
0
(1)
(1)
0
(1)
(2)
0
0
(2)
0
0
(2)
1
(2)
0
(1)
(4)
Operating Income
2 741
N/A
2 437
-11%
2 358
-3%
2 052
-13%
1 779
-13%
1 512
-15%
1 132
-25%
735
-35%
245
-67%
46
-81%
(21)
N/A
(45)
-115%
(133)
-196%
27
N/A
0
-99%
223
+74 167%
233
+5%
480
+105%
882
+84%
1 324
+50%
1 595
+21%
1 776
+11%
1 559
-12%
1 478
-5%
1 414
-4%
1 465
+4%
1 557
+6%
1 622
+4%
1 707
+5%
1 572
-8%
1 612
+3%
1 525
-5%
1 393
-9%
1 302
-7%
1 163
-11%
1 092
-6%
1 101
+1%
1 164
+6%
1 066
-8%
929
-13%
1 006
+8%
878
-13%
904
+3%
809
-11%
592
-27%
449
-24%
498
+11%
560
+12%
576
+3%
699
+21%
734
+5%
752
+2%
893
+19%
987
+11%
929
-6%
978
+5%
845
-14%
728
-14%
929
+28%
1 008
+9%
1 112
+10%
1 311
+18%
1 342
+2%
1 596
+19%
1 727
+8%
1 811
+5%
1 946
+7%
1 805
-7%
1 824
+1%
1 836
+1%
1 773
-3%
1 819
+3%
1 965
+8%
2 051
+4%
2 164
+6%
2 344
+8%
2 332
-1%
2 314
-1%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
36
78
253
252
224
68
57
20
16
45
26
63
75
87
107
123
140
143
144
177
178
272
214
181
174
150
148
144
136
122
111
91
90
88
89
102
104
110
111
102
105
91
92
94
96
106
106
129
127
170
173
184
186
296
305
275
284
135
138
152
159
185
232
265
321
316
353
435
494
Non-Reccuring Items
(7)
(366)
(609)
(544)
(282)
33
24
119
(138)
(202)
(200)
(508)
(512)
(332)
142
(30)
(199)
(203)
(234)
(35)
(36)
(9)
0
1
1
(6)
7
7
8
13
(38)
(44)
(73)
(86)
161
167
197
188
(268)
(274)
(279)
(268)
(136)
(130)
(126)
(123)
(419)
(419)
(418)
(347)
37
23
21
(49)
(71)
(57)
(56)
(49)
(12)
(13)
(11)
(12)
(408)
(413)
(444)
(445)
(53)
(48)
(20)
(18)
(10)
(9)
(7)
(5)
(3)
(4)
(3)
(5)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(13)
(13)
(14)
(14)
(3)
(15)
(13)
(13)
(11)
(1)
(1)
(0)
(0)
0
0
(1)
(1)
0
(1)
(1)
(5)
(5)
0
(5)
(2)
(4)
(3)
0
0
5
6
0
4
1
1
0
(14)
(15)
(16)
(16)
1
0
3
2
0
0
0
(2)
(1)
(1)
2
0
4
4
2
0
1
1
1
1
0
0
Total Other Income
108
169
251
283
323
140
142
126
172
127
60
99
104
112
106
96
79
78
111
126
122
142
143
140
137
112
103
108
108
111
137
210
213
216
141
128
130
127
109
106
111
113
123
128
130
133
150
151
149
145
151
149
137
148
137
146
145
147
133
134
143
138
141
140
146
150
145
145
137
132
141
151
145
149
141
129
138
141
Pre-Tax Income
2 842
N/A
2 240
-21%
2 000
-11%
1 790
-10%
1 820
+2%
1 685
-7%
1 298
-23%
980
-25%
279
-71%
6
-98%
(83)
N/A
(202)
-143%
(290)
-44%
32
N/A
315
+893%
346
+10%
121
-65%
357
+196%
790
+121%
1 428
+81%
1 741
+22%
1 970
+13%
1 776
-10%
1 714
-4%
1 664
-3%
1 710
+3%
1 809
+6%
1 880
+4%
1 999
+6%
1 874
-6%
1 983
+6%
1 904
-4%
1 713
-10%
1 606
-6%
1 614
+0%
1 534
-5%
1 567
+2%
1 610
+3%
1 029
-36%
867
-16%
927
+7%
809
-13%
976
+21%
896
-8%
698
-22%
568
-19%
345
-39%
403
+17%
413
+2%
603
+46%
1 014
+68%
1 017
+0%
1 131
+11%
1 167
+3%
1 085
-7%
1 157
+7%
1 064
-8%
953
-10%
1 223
+28%
1 305
+7%
1 429
+10%
1 623
+14%
1 371
-16%
1 626
+19%
1 703
+5%
1 799
+6%
2 175
+21%
2 040
-6%
2 097
+3%
2 113
+1%
2 091
-1%
2 195
+5%
2 369
+8%
2 517
+6%
2 619
+4%
2 823
+8%
2 902
+3%
2 944
+1%
Net Income
Tax Provision
(1 262)
(991)
(850)
(756)
(783)
(714)
(547)
(617)
(447)
(342)
(130)
(201)
(177)
(308)
(106)
(202)
(99)
(291)
(491)
(700)
(780)
(916)
(792)
(722)
(713)
(683)
(681)
(718)
(774)
(730)
(842)
(787)
(720)
(681)
(688)
(653)
(633)
(593)
(381)
(323)
(335)
(326)
(366)
(337)
(286)
(267)
(210)
(220)
(206)
(233)
(352)
(352)
(390)
(413)
(405)
(436)
(431)
(400)
(467)
(489)
(512)
(547)
(574)
(643)
(675)
(730)
(707)
(678)
(692)
(676)
(723)
(753)
(804)
(848)
(895)
(945)
(975)
(988)
Income from Continuing Operations
1 580
1 248
1 150
1 034
1 037
971
751
363
(168)
(336)
(213)
(403)
(467)
(276)
209
144
22
66
299
728
961
1 054
984
992
952
1 027
1 128
1 162
1 225
1 144
1 141
1 117
993
925
926
881
934
1 017
648
544
592
483
610
559
412
301
135
183
207
370
662
665
741
754
680
721
633
553
756
816
917
1 076
797
983
1 028
1 069
1 468
1 362
1 405
1 437
1 368
1 442
1 565
1 669
1 724
1 878
1 927
1 956
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
1
1
6
8
9
4
(4)
(2)
(2)
(5)
(4)
(11)
(14)
(13)
(11)
(9)
(6)
(4)
(1)
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
(5)
(4)
(5)
(5)
(6)
(7)
(7)
(8)
(10)
(10)
(10)
(9)
Net Income (Common)
1 581
N/A
1 248
-21%
1 150
-8%
1 034
-10%
1 037
+0%
971
-6%
751
-23%
363
-52%
(168)
N/A
(335)
-99%
(208)
+38%
(397)
-91%
(461)
-16%
(270)
+41%
217
N/A
152
-30%
25
-83%
63
+148%
298
+375%
726
+144%
956
+32%
1 050
+10%
973
-7%
977
+0%
936
-4%
1 014
+8%
1 120
+10%
1 155
+3%
1 221
+6%
1 143
-6%
1 140
0%
1 115
-2%
992
-11%
924
-7%
925
+0%
880
-5%
933
+6%
1 016
+9%
648
-36%
545
-16%
592
+9%
482
-19%
609
+26%
557
-9%
411
-26%
300
-27%
134
-55%
183
+37%
206
+13%
369
+79%
662
+79%
665
+0%
740
+11%
755
+2%
679
-10%
719
+6%
632
-12%
552
-13%
755
+37%
816
+8%
916
+12%
1 075
+17%
797
-26%
983
+23%
1 028
+5%
1 068
+4%
1 462
+37%
1 356
-7%
1 400
+3%
1 432
+2%
1 362
-5%
1 435
+5%
1 556
+8%
1 660
+7%
1 714
+3%
1 868
+9%
1 918
+3%
1 946
+1%
EPS (Diluted)
100.67
N/A
78.51
-22%
73.24
-7%
65.87
-10%
65.22
-1%
61.82
-5%
47.84
-23%
22.84
-52%
-10.76
N/A
-21.6
-101%
-13.27
+39%
-25.62
-93%
-30.33
-18%
-17.66
+42%
14.26
N/A
10.01
-30%
1.66
-83%
4.13
+149%
19.86
+381%
47.75
+140%
62.89
+32%
69.09
+10%
64.86
-6%
64.28
-1%
61.6
-4%
66.69
+8%
74.66
+12%
75.98
+2%
80.32
+6%
75.18
-6%
76
+1%
73.35
-3%
65.26
-11%
60.78
-7%
61.01
+0%
57.89
-5%
61.38
+6%
67.28
+10%
42.83
-36%
36.09
-16%
39.2
+9%
31.92
-19%
40.41
+27%
36.88
-9%
27.21
-26%
20
-26%
8.91
-55%
12.2
+37%
13.75
+13%
24.68
+79%
44.27
+79%
44.47
+0%
49.74
+12%
50.95
+2%
45.68
-10%
48.51
+6%
42.65
-12%
37.25
-13%
50.95
+37%
55.07
+8%
61.81
+12%
72.5
+17%
53.77
-26%
66.31
+23%
69.35
+5%
72.05
+4%
98.63
+37%
91.48
-7%
94.4
+3%
96.49
+2%
91.82
-5%
96.72
+5%
104.86
+8%
111.86
+7%
115.5
+3%
125.88
+9%
129.19
+3%
131.01
+1%

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 331,000+ 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.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett