Mitani Corp
TSE:8066

Watchlist Manager
Mitani Corp Logo
Mitani Corp
TSE:8066
Watchlist
Price: 2 289 JPY -0.43% Market Closed
Market Cap: 208.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+10%
5Y
-15%
10Y
-25%
Operating Income
+
3Y
+52%
5Y
+63%
10Y
+76%
Net Income
+
3Y
+43%
5Y
+75%
10Y
+76%

Earnings Waterfall
Mitani Corp

Revenue
339.1B JPY
Cost of Revenue
-278.3B JPY
Gross Profit
60.8B JPY
Operating Expenses
-29.1B JPY
Operating Income
31.7B JPY
Other Expenses
-12.5B JPY
Net Income
19.2B JPY

Income Statement
Mitani Corp

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Interest Expense
31
0
0
37
0
0
24
0
0
20
49
70
110
110
105
108
106
106
104
100
87
0
0
0
105
0
0
0
104
26
0
0
103
121
0
0
88
19
42
72
102
107
0
0
114
20
0
90
98
119
139
86
79
77
79
79
89
85
97
116
121
145
162
175
193
194
202
191
193
0
Revenue
254 162
N/A
255 881
+1%
268 520
+5%
276 965
+3%
291 153
+5%
284 945
-2%
267 447
-6%
246 403
-8%
235 613
-4%
245 859
+4%
256 494
+4%
265 807
+4%
364 142
+37%
373 344
+3%
382 733
+3%
392 234
+2%
403 336
+3%
409 527
+2%
411 027
+0%
416 162
+1%
421 346
+1%
426 465
+1%
438 722
+3%
449 661
+2%
460 787
+2%
467 920
+2%
474 584
+1%
474 955
+0%
461 957
-3%
453 054
-2%
436 010
-4%
417 243
-4%
399 857
-4%
379 008
-5%
365 118
-4%
358 237
-2%
361 399
+1%
368 537
+2%
374 213
+2%
378 409
+1%
380 034
+0%
391 882
+3%
403 166
+3%
413 266
+3%
417 827
+1%
418 086
+0%
418 233
+0%
414 453
-1%
412 598
0%
400 646
-3%
393 674
-2%
391 757
0%
396 973
+1%
373 792
-6%
345 128
-8%
320 048
-7%
299 350
-6%
307 584
+3%
316 434
+3%
323 106
+2%
320 281
-1%
322 381
+1%
326 660
+1%
325 725
0%
324 771
0%
326 243
+0%
326 162
0%
329 941
+1%
339 005
+3%
339 076
+0%
Gross Profit
Cost of Revenue
(229 514)
(230 961)
(242 519)
(250 533)
(264 784)
(259 491)
(242 649)
(221 975)
(211 587)
(221 763)
(232 619)
(241 568)
(330 464)
(339 143)
(347 417)
(356 562)
(367 292)
(372 665)
(374 264)
(379 063)
(384 304)
(389 201)
(400 659)
(410 619)
(419 834)
(426 276)
(432 484)
(431 765)
(418 192)
(409 211)
(391 635)
(373 583)
(357 423)
(337 735)
(325 019)
(318 397)
(320 669)
(327 326)
(332 834)
(337 015)
(338 830)
(349 973)
(360 342)
(369 601)
(373 511)
(373 556)
(372 923)
(368 738)
(367 847)
(355 366)
(348 842)
(347 131)
(350 594)
(327 756)
(299 111)
(273 029)
(252 421)
(260 081)
(267 494)
(273 926)
(270 687)
(272 211)
(275 425)
(272 585)
(270 415)
(270 310)
(268 796)
(271 856)
(278 815)
(278 274)
Gross Profit
24 648
N/A
24 920
+1%
26 001
+4%
26 432
+2%
26 369
0%
25 454
-3%
24 798
-3%
24 428
-1%
24 026
-2%
24 096
+0%
23 875
-1%
24 239
+2%
33 678
+39%
34 201
+2%
35 316
+3%
35 672
+1%
36 044
+1%
36 862
+2%
36 763
0%
37 099
+1%
37 042
0%
37 264
+1%
38 063
+2%
39 042
+3%
40 953
+5%
41 644
+2%
42 100
+1%
43 190
+3%
43 765
+1%
43 843
+0%
44 375
+1%
43 660
-2%
42 434
-3%
41 273
-3%
40 099
-3%
39 840
-1%
40 730
+2%
41 211
+1%
41 379
+0%
41 394
+0%
41 204
0%
41 909
+2%
42 824
+2%
43 665
+2%
44 316
+1%
44 530
+0%
45 310
+2%
45 715
+1%
44 751
-2%
45 280
+1%
44 832
-1%
44 626
0%
46 379
+4%
46 036
-1%
46 017
0%
47 019
+2%
46 929
0%
47 503
+1%
48 940
+3%
49 180
+0%
49 594
+1%
50 170
+1%
51 235
+2%
53 140
+4%
54 356
+2%
55 933
+3%
57 366
+3%
58 085
+1%
60 190
+4%
60 802
+1%
Operating Income
Operating Expenses
(17 465)
(17 681)
(18 694)
(19 524)
(20 695)
(20 363)
(19 947)
(18 885)
(18 843)
(18 447)
(18 433)
(17 930)
(23 855)
(23 907)
(23 808)
(24 385)
(24 696)
(24 776)
(24 802)
(24 444)
(24 852)
(24 709)
(24 921)
(25 131)
(25 564)
(25 999)
(26 309)
(26 671)
(26 139)
(25 824)
(25 518)
(24 901)
(22 123)
(21 558)
(21 207)
(21 156)
(24 309)
(24 565)
(24 391)
(24 515)
(24 683)
(24 959)
(25 236)
(25 331)
(25 649)
(25 744)
(26 257)
(26 757)
(25 963)
(25 802)
(25 602)
(25 466)
(26 248)
(26 224)
(25 981)
(26 033)
(26 273)
(26 666)
(27 180)
(27 816)
(27 920)
(27 982)
(28 165)
(28 142)
(28 527)
(28 378)
(28 309)
(28 200)
(28 682)
(29 070)
Selling, General & Administrative
(17 465)
(17 516)
(18 694)
(19 055)
(20 557)
(18 933)
(18 554)
(17 482)
(17 544)
(17 165)
(17 221)
(16 703)
(22 305)
(22 773)
(23 102)
(24 063)
(23 201)
(24 775)
(24 802)
(24 444)
(23 518)
(24 709)
(24 919)
(25 129)
(24 410)
(25 997)
(26 307)
(26 670)
(24 609)
(25 823)
(25 490)
(24 871)
(20 660)
(21 472)
(21 149)
(21 099)
(22 700)
(24 563)
(24 389)
(24 513)
(23 120)
(24 850)
(25 127)
(25 222)
(23 725)
(25 744)
(26 257)
(26 757)
(23 879)
(25 801)
(25 601)
(25 466)
(24 011)
(26 223)
(25 980)
(26 031)
(24 149)
(26 664)
(27 179)
(27 815)
(25 900)
(27 982)
(28 164)
(28 141)
(26 108)
(28 378)
(28 309)
(28 200)
(26 812)
(29 069)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(59)
0
0
0
(53)
0
0
0
(59)
0
0
0
(72)
0
0
0
0
0
0
0
(94)
0
0
0
(110)
0
0
0
(108)
0
0
0
(105)
0
0
0
(103)
0
0
0
(68)
0
0
0
(75)
0
0
0
(84)
0
0
0
(98)
0
Depreciation & Amortization
0
0
0
(469)
(957)
(1 430)
(1 393)
(1 403)
(1 299)
(1 282)
(1 212)
(1 227)
(1 550)
0
0
0
(1 435)
0
0
0
(1 280)
0
0
0
(1 094)
0
0
0
(1 457)
0
(29)
0
(1 379)
0
0
0
(1 513)
0
0
0
(1 452)
(108)
(108)
0
(1 816)
0
0
0
(1 978)
0
0
0
(2 133)
0
0
0
(2 055)
0
0
0
(1 944)
0
0
0
(2 335)
0
0
0
(1 771)
0
Other Operating Expenses
0
(165)
0
0
819
0
0
0
0
0
0
0
0
(1 134)
(706)
(322)
(1)
(1)
0
0
(1)
0
(2)
0
(1)
(2)
(2)
(1)
0
(1)
1
(30)
(84)
(86)
(58)
(57)
(2)
(2)
0
0
(1)
(1)
0
(109)
0
0
0
0
(1)
(1)
0
0
(1)
(1)
0
(2)
(1)
(2)
(1)
(1)
(1)
0
(1)
(1)
0
0
0
0
(1)
(1)
Operating Income
7 183
N/A
7 239
+1%
7 307
+1%
6 908
-5%
5 674
-18%
5 091
-10%
4 851
-5%
5 543
+14%
5 183
-6%
5 649
+9%
5 442
-4%
6 309
+16%
9 823
+56%
10 294
+5%
11 508
+12%
11 287
-2%
11 348
+1%
12 086
+7%
11 961
-1%
12 655
+6%
12 190
-4%
12 555
+3%
13 142
+5%
13 911
+6%
15 389
+11%
15 645
+2%
15 791
+1%
16 519
+5%
17 626
+7%
18 019
+2%
18 857
+5%
18 759
-1%
20 311
+8%
19 715
-3%
18 892
-4%
18 684
-1%
16 421
-12%
16 646
+1%
16 988
+2%
16 879
-1%
16 521
-2%
16 950
+3%
17 588
+4%
18 334
+4%
18 667
+2%
18 786
+1%
19 053
+1%
18 958
0%
18 788
-1%
19 478
+4%
19 230
-1%
19 160
0%
20 131
+5%
19 812
-2%
20 036
+1%
20 986
+5%
20 656
-2%
20 837
+1%
21 760
+4%
21 364
-2%
21 674
+1%
22 188
+2%
23 070
+4%
24 998
+8%
25 829
+3%
27 555
+7%
29 057
+5%
29 885
+3%
31 508
+5%
31 732
+1%
Pre-Tax Income
Interest Income Expense
160
223
172
96
12
50
45
22
10
(129)
(129)
(157)
(39)
(19)
61
61
186
101
86
107
642
0
34
0
127
151
99
460
499
360
266
28
(313)
(830)
(822)
(167)
589
804
979
292
146
500
759
796
755
936
583
833
434
1 032
1 046
701
1 414
1 504
1 696
1 433
878
1 661
2 033
1 689
1 643
1 726
1 766
2 353
3 216
2 760
1 863
2 378
1 487
1 200
Non-Reccuring Items
764
253
431
217
95
(121)
(55)
102
148
370
362
73
(406)
(531)
(763)
(477)
(193)
(127)
(93)
(56)
(7)
(447)
(311)
(377)
(336)
(118)
(272)
(255)
(216)
(232)
(255)
(299)
(726)
(606)
(523)
(471)
(548)
(877)
(938)
(769)
(275)
(152)
(186)
(378)
(90)
(137)
(96)
(87)
(2 023)
(1 996)
(1 980)
(2 089)
(1 523)
(1 531)
(1 566)
(1 995)
(836)
(815)
(785)
(571)
(433)
(456)
(469)
(135)
(491)
(478)
(464)
(473)
(2 477)
(2 473)
Gain/Loss on Disposition of Assets
(16)
(33)
(53)
0
0
0
7
0
0
64
(176)
(410)
(315)
(416)
(157)
85
58
21
17
12
(123)
0
(556)
(655)
(690)
(689)
(112)
(15)
(690)
(48)
(41)
(43)
0
0
7
12
11
17
(72)
(81)
(67)
(69)
0
17
0
24
40
41
64
0
37
0
38
36
1
7
(239)
0
0
0
0
0
0
0
0
5
10
12
224
223
Total Other Income
350
244
282
319
428
325
316
315
328
360
448
465
508
637
623
696
721
701
729
809
919
1 496
1 513
1 615
1 034
1 019
1 133
1 009
1 601
1 104
1 005
1 003
863
1 040
963
1 178
839
1 056
1 253
1 077
894
808
633
367
903
211
227
339
1 126
744
1 121
1 325
1 147
1 244
1 068
1 068
1 198
699
745
705
1 030
1 223
1 138
1 330
851
650
613
470
679
653
Pre-Tax Income
8 441
N/A
7 926
-6%
8 139
+3%
7 540
-7%
6 209
-18%
5 345
-14%
5 164
-3%
5 982
+16%
5 669
-5%
6 314
+11%
5 947
-6%
6 280
+6%
9 571
+52%
9 965
+4%
11 272
+13%
11 652
+3%
12 120
+4%
12 782
+5%
12 700
-1%
13 527
+7%
13 621
+1%
13 604
0%
13 822
+2%
14 494
+5%
15 524
+7%
16 008
+3%
16 639
+4%
17 718
+6%
18 820
+6%
19 203
+2%
19 832
+3%
19 448
-2%
20 135
+4%
19 319
-4%
18 517
-4%
19 236
+4%
17 312
-10%
17 646
+2%
18 210
+3%
17 398
-4%
17 219
-1%
18 037
+5%
18 794
+4%
19 136
+2%
20 235
+6%
19 820
-2%
19 807
0%
20 084
+1%
18 389
-8%
19 258
+5%
19 454
+1%
19 097
-2%
21 207
+11%
21 065
-1%
21 235
+1%
21 499
+1%
21 657
+1%
22 382
+3%
23 753
+6%
23 187
-2%
23 914
+3%
24 681
+3%
25 505
+3%
28 546
+12%
29 405
+3%
30 492
+4%
31 079
+2%
32 272
+4%
31 421
-3%
31 335
0%
Net Income
Tax Provision
(3 644)
(3 573)
(3 685)
(3 427)
(2 887)
(2 587)
(2 476)
(2 747)
(2 613)
(2 836)
(2 816)
(2 941)
(4 144)
(4 354)
(4 554)
(4 834)
(4 997)
(5 221)
(5 145)
(5 204)
(4 917)
(4 800)
(4 933)
(5 277)
(6 042)
(6 224)
(6 599)
(6 890)
(7 261)
(7 208)
(7 318)
(7 017)
(7 266)
(6 978)
(6 423)
(6 431)
(5 129)
(5 115)
(5 374)
(5 160)
(5 474)
(5 957)
(6 114)
(6 213)
(6 013)
(5 751)
(5 666)
(5 843)
(6 200)
(6 480)
(6 444)
(6 502)
(7 605)
(7 274)
(7 387)
(7 433)
(6 828)
(7 311)
(7 835)
(7 401)
(7 118)
(7 339)
(7 511)
(8 375)
(9 092)
(9 346)
(9 367)
(10 087)
(9 822)
(9 601)
Income from Continuing Operations
4 797
4 353
4 454
4 113
3 322
2 758
2 688
3 235
3 056
3 478
3 131
3 339
5 427
5 611
6 718
6 818
7 123
7 561
7 555
8 323
8 704
8 804
8 889
9 217
9 482
9 784
10 040
10 828
11 559
11 995
12 514
12 431
12 869
12 341
12 094
12 805
12 183
12 531
12 836
12 238
11 745
12 080
12 680
12 923
14 222
14 069
14 141
14 241
12 189
12 778
13 010
12 595
13 602
13 791
13 848
14 066
14 829
15 071
15 918
15 786
16 796
17 342
17 994
20 171
20 313
21 146
21 712
22 185
21 599
21 734
Income to Minority Interest
(316)
(421)
(439)
(454)
(380)
(347)
(309)
(335)
(345)
(379)
(395)
(340)
(499)
(536)
(609)
(704)
(724)
(861)
(864)
(924)
(897)
(805)
(667)
(628)
(772)
(793)
(833)
(897)
(922)
(1 059)
(1 325)
(1 520)
(1 533)
(1 588)
(1 574)
(1 566)
(1 722)
(1 734)
(1 762)
(1 839)
(1 837)
(1 859)
(1 866)
(1 784)
(1 824)
(1 755)
(1 809)
(1 839)
(1 748)
(1 786)
(1 795)
(1 695)
(1 150)
(1 182)
(1 105)
(1 235)
(1 752)
(1 655)
(1 801)
(1 744)
(1 931)
(2 068)
(1 946)
(2 127)
(2 145)
(2 193)
(2 428)
(2 493)
(2 576)
(2 537)
Net Income (Common)
4 482
N/A
3 931
-12%
4 012
+2%
3 655
-9%
2 938
-20%
2 408
-18%
2 376
-1%
2 896
+22%
2 708
-6%
3 096
+14%
2 732
-12%
2 994
+10%
4 929
+65%
5 075
+3%
6 114
+20%
6 119
+0%
6 399
+5%
6 702
+5%
6 690
0%
7 399
+11%
7 806
+6%
7 998
+2%
8 221
+3%
8 588
+4%
8 709
+1%
8 989
+3%
9 205
+2%
9 930
+8%
10 635
+7%
10 936
+3%
11 188
+2%
10 909
-2%
11 335
+4%
10 751
-5%
10 519
-2%
11 238
+7%
10 459
-7%
10 794
+3%
11 072
+3%
10 397
-6%
9 907
-5%
10 221
+3%
10 813
+6%
11 138
+3%
12 398
+11%
12 314
-1%
12 332
+0%
12 402
+1%
10 440
-16%
10 991
+5%
11 214
+2%
10 899
-3%
12 451
+14%
12 608
+1%
12 742
+1%
12 830
+1%
13 076
+2%
13 415
+3%
14 116
+5%
14 041
-1%
14 864
+6%
15 274
+3%
16 047
+5%
18 043
+12%
18 167
+1%
18 951
+4%
19 283
+2%
19 691
+2%
19 022
-3%
19 196
+1%
EPS (Diluted)
160.07
N/A
140.39
-12%
143.28
+2%
130.53
-9%
104.92
-20%
86
-18%
84.85
-1%
103.42
+22%
96.71
-6%
110.57
+14%
97.57
-12%
106.92
+10%
176.03
+65%
181.25
+3%
218.35
+20%
218.53
+0%
228.53
+5%
239.35
+5%
238.92
0%
264.25
+11%
289.11
+9%
296.22
+2%
304.48
+3%
318.07
+4%
322.55
+1%
332.92
+3%
340.92
+2%
367.77
+8%
394.28
+7%
405.03
+3%
414.37
+2%
404.03
-2%
106.76
-74%
413.5
+287%
404.57
-2%
432.23
+7%
101.37
-77%
431.76
+326%
442.88
+3%
415.88
-6%
98.11
-76%
408.84
+317%
432.52
+6%
447.07
+3%
124.35
-72%
495.26
+298%
496.77
+0%
500.18
+1%
105.25
-79%
112.33
+7%
115.23
+3%
112.69
-2%
128.32
+14%
131.32
+2%
132.83
+1%
138.33
+4%
139.39
+1%
148.45
+6%
157.17
+6%
156.74
0%
165.54
+6%
170.98
+3%
179.64
+5%
202
+12%
203.54
+1%
214.13
+5%
224.31
+5%
234.35
+4%
222.36
-5%
229.46
+3%

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 307,400+ 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.