Sangetsu Corp
TSE:8130

Watchlist Manager
Sangetsu Corp Logo
Sangetsu Corp
TSE:8130
Watchlist
Price: 3 045 JPY -1.14% Market Closed
Market Cap: 180.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+32%
5Y
+29%
10Y
+54%
Operating Income
+
3Y
+71%
5Y
+112%
10Y
+118%
Net Income
+
3Y
+457%
5Y
+1 795%
10Y
+174%

Earnings Waterfall
Sangetsu Corp

Revenue
203B JPY
Cost of Revenue
-140B JPY
Gross Profit
63B JPY
Operating Expenses
-44.5B JPY
Operating Income
18.5B JPY
Other Expenses
-5.6B JPY
Net Income
12.9B JPY

Income Statement
Sangetsu Corp

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
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
3
0
4
5
2
0
2
2
2
0
0
1
1
0
0
0
1
0
0
0
0
0
0
21
28
41
57
50
56
63
71
80
102
100
117
123
116
127
113
106
100
90
85
84
89
101
117
152
214
256
284
289
269
259
250
262
244
0
Revenue
79 129
N/A
80 127
+1%
83 339
+4%
87 162
+5%
90 484
+4%
91 670
+1%
91 222
0%
90 440
-1%
89 043
-2%
88 197
-1%
88 127
0%
87 915
0%
85 683
-3%
83 309
-3%
80 078
-4%
80 222
+0%
80 529
+0%
82 133
+2%
112 118
+37%
112 816
+1%
114 216
+1%
116 263
+2%
118 518
+2%
121 587
+3%
122 648
+1%
123 599
+1%
123 150
0%
123 610
+0%
125 194
+1%
126 933
+1%
131 978
+4%
133 838
+1%
134 658
+1%
133 678
-1%
132 050
-1%
131 701
0%
132 325
+0%
133 499
+1%
133 972
+0%
134 747
+1%
134 705
0%
134 233
0%
135 640
+1%
140 955
+4%
146 154
+4%
152 625
+4%
156 390
+2%
156 787
+0%
156 850
+0%
158 671
+1%
160 422
+1%
161 045
+0%
164 523
+2%
162 214
-1%
161 265
-1%
157 638
-2%
150 741
-4%
148 594
-1%
145 316
-2%
144 558
-1%
145 731
+1%
145 865
+0%
149 481
+2%
153 709
+3%
161 252
+5%
169 022
+5%
176 022
+4%
182 544
+4%
184 908
+1%
188 999
+2%
189 859
+0%
191 327
+1%
193 125
+1%
197 152
+2%
200 378
+2%
203 049
+1%
Gross Profit
Cost of Revenue
(56 715)
(58 086)
(61 265)
(64 360)
(67 098)
(67 980)
(67 496)
(66 877)
(65 592)
(65 146)
(64 640)
(64 145)
(61 524)
(59 166)
(56 411)
(56 506)
(56 816)
(57 805)
(79 180)
(79 798)
(80 904)
(82 717)
(84 742)
(87 285)
(88 280)
(88 913)
(88 614)
(88 764)
(90 123)
(91 641)
(95 922)
(97 578)
(97 801)
(96 832)
(94 540)
(93 792)
(93 948)
(94 463)
(94 445)
(94 710)
(94 625)
(94 309)
(95 535)
(99 104)
(102 311)
(106 460)
(108 818)
(109 189)
(109 060)
(109 839)
(109 702)
(109 301)
(111 262)
(109 329)
(108 340)
(106 190)
(101 516)
(99 913)
(97 676)
(99 562)
(102 381)
(104 720)
(109 519)
(110 195)
(113 573)
(116 791)
(119 647)
(124 071)
(125 779)
(129 668)
(130 899)
(132 394)
(134 110)
(136 537)
(138 005)
(140 017)
Gross Profit
22 414
N/A
22 041
-2%
22 074
+0%
22 802
+3%
23 386
+3%
23 690
+1%
23 726
+0%
23 563
-1%
23 451
0%
23 051
-2%
23 487
+2%
23 770
+1%
24 159
+2%
24 143
0%
23 667
-2%
23 716
+0%
23 713
0%
24 328
+3%
32 938
+35%
33 018
+0%
33 312
+1%
33 546
+1%
33 776
+1%
34 302
+2%
34 368
+0%
34 686
+1%
34 536
0%
34 846
+1%
35 071
+1%
35 292
+1%
36 056
+2%
36 260
+1%
36 857
+2%
36 846
0%
37 510
+2%
37 909
+1%
38 377
+1%
39 036
+2%
39 527
+1%
40 037
+1%
40 080
+0%
39 924
0%
40 105
+0%
41 851
+4%
43 843
+5%
46 165
+5%
47 572
+3%
47 598
+0%
47 790
+0%
48 832
+2%
50 720
+4%
51 744
+2%
53 261
+3%
52 885
-1%
52 925
+0%
51 448
-3%
49 225
-4%
48 681
-1%
47 640
-2%
44 996
-6%
43 350
-4%
41 145
-5%
39 962
-3%
43 514
+9%
47 679
+10%
52 231
+10%
56 375
+8%
58 473
+4%
59 129
+1%
59 331
+0%
58 960
-1%
58 933
0%
59 015
+0%
60 615
+3%
62 373
+3%
63 032
+1%
Operating Income
Operating Expenses
(17 080)
(16 899)
(16 929)
(17 573)
(18 225)
(18 609)
(18 759)
(18 350)
(18 139)
(18 113)
(18 766)
(19 399)
(19 594)
(19 607)
(19 409)
(19 720)
(19 591)
(19 480)
(25 774)
(25 497)
(25 496)
(25 722)
(26 679)
(27 030)
(27 177)
(27 174)
(26 516)
(26 243)
(26 171)
(26 580)
(27 104)
(27 616)
(28 086)
(28 405)
(29 479)
(29 410)
(29 711)
(30 351)
(30 415)
(31 083)
(31 969)
(32 373)
(32 533)
(35 162)
(37 406)
(39 598)
(42 539)
(43 131)
(43 363)
(44 545)
(44 825)
(45 254)
(45 324)
(44 568)
(43 657)
(42 711)
(41 959)
(41 522)
(40 939)
(38 767)
(36 487)
(34 030)
(32 003)
(32 681)
(33 462)
(34 546)
(36 095)
(36 512)
(37 588)
(38 703)
(39 857)
(41 625)
(42 792)
(43 836)
(44 199)
(44 544)
Selling, General & Administrative
(17 080)
(16 899)
(16 929)
(17 573)
(18 225)
(18 609)
(18 759)
(18 350)
(18 139)
(18 113)
(18 766)
(19 399)
(19 594)
(19 607)
(19 409)
(19 720)
(19 591)
(19 480)
(25 648)
(25 497)
(25 496)
(25 722)
(26 679)
(27 029)
(27 176)
(27 173)
(26 425)
(26 243)
(26 171)
(26 581)
(26 988)
(27 614)
(28 083)
(28 402)
(29 374)
(29 409)
(29 710)
(30 350)
(30 302)
(31 083)
(31 970)
(32 373)
(32 413)
(35 161)
(37 405)
(39 597)
(42 452)
(43 130)
(43 362)
(44 544)
(44 713)
(45 253)
(45 323)
(44 567)
(43 550)
(42 710)
(41 959)
(41 520)
(40 844)
(38 767)
(36 484)
(34 030)
(32 002)
(32 678)
(33 461)
(34 544)
(36 094)
(36 511)
(37 588)
(38 704)
(39 856)
(41 626)
(42 791)
(43 834)
(43 521)
(44 542)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(126)
0
0
0
0
0
0
0
(91)
0
0
0
(114)
0
0
0
(104)
0
0
0
0
0
0
0
(119)
0
0
0
(86)
0
0
0
(111)
0
0
0
(106)
0
0
0
(94)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(677)
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
(1)
(1)
(1)
0
0
0
1
(2)
(2)
(3)
(3)
(2)
(1)
(1)
(1)
(113)
0
1
0
(1)
(1)
0
0
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
(2)
(1)
0
(3)
0
(1)
(3)
0
0
(1)
(1)
0
1
(1)
0
(1)
(2)
(1)
(2)
Operating Income
5 334
N/A
5 142
-4%
5 145
+0%
5 229
+2%
5 161
-1%
5 081
-2%
4 967
-2%
5 213
+5%
5 312
+2%
4 938
-7%
4 721
-4%
4 371
-7%
4 565
+4%
4 536
-1%
4 258
-6%
3 996
-6%
4 122
+3%
4 848
+18%
7 164
+48%
7 521
+5%
7 816
+4%
7 824
+0%
7 097
-9%
7 272
+2%
7 191
-1%
7 512
+4%
8 020
+7%
8 603
+7%
8 900
+3%
8 712
-2%
8 952
+3%
8 644
-3%
8 771
+1%
8 441
-4%
8 031
-5%
8 499
+6%
8 666
+2%
8 685
+0%
9 112
+5%
8 954
-2%
8 111
-9%
7 551
-7%
7 572
+0%
6 689
-12%
6 437
-4%
6 567
+2%
5 033
-23%
4 467
-11%
4 427
-1%
4 287
-3%
5 895
+38%
6 490
+10%
7 937
+22%
8 317
+5%
9 268
+11%
8 737
-6%
7 266
-17%
7 159
-1%
6 701
-6%
6 229
-7%
6 863
+10%
7 115
+4%
7 959
+12%
10 833
+36%
14 217
+31%
17 685
+24%
20 280
+15%
21 961
+8%
21 541
-2%
20 628
-4%
19 103
-7%
17 308
-9%
16 223
-6%
16 779
+3%
18 174
+8%
18 488
+2%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
60
113
171
163
138
123
19
47
28
102
151
(314)
(392)
(185)
(694)
(254)
76
84
490
494
326
288
206
181
131
139
152
152
133
113
210
270
1 075
1 362
1 391
1 429
731
596
584
525
540
409
402
382
276
320
249
237
260
112
65
31
105
633
603
571
435
(181)
(219)
(238)
(179)
147
106
150
60
(36)
53
Non-Reccuring Items
(102)
(723)
(722)
(730)
(184)
(174)
(142)
(224)
(271)
(274)
(90)
(120)
(126)
(146)
(165)
(212)
(179)
(125)
(327)
(323)
(250)
(273)
(163)
(174)
(214)
(683)
(595)
(626)
(641)
(108)
(26)
(34)
(887)
(1 169)
(1 364)
(1 367)
(536)
(255)
(124)
3
(66)
(70)
(3)
(112)
(12)
(13)
(191)
(189)
(275)
(274)
(1 412)
(1 420)
(1 338)
(1 334)
(6 029)
(6 013)
(5 914)
(5 789)
144
(70)
(147)
(260)
(5 309)
(5 318)
(5 333)
(5 341)
(283)
(252)
(259)
124
242
182
169
(222)
24
(15)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(2)
(1)
(14)
(15)
(19)
8
8
8
(9)
(11)
(10)
(10)
(10)
(11)
(10)
(8)
(6)
(4)
(4)
(4)
(5)
(26)
(26)
(26)
(24)
12
13
23
22
0
0
(10)
(3)
5
5
5
5
10
0
9
2
(6)
157
157
156
158
(4)
0
0
(223)
10
14
39
70
69
64
107
131
132
131
73
11
10
11
2
0
0
Total Other Income
112
134
159
186
174
212
260
299
304
217
173
106
127
150
196
216
236
233
311
299
299
296
282
553
477
473
207
260
315
329
270
396
371
335
340
213
236
259
248
281
294
282
298
262
206
186
127
274
285
308
401
334
308
296
257
221
235
274
229
154
156
122
153
295
401
464
495
471
465
515
613
630
645
615
533
520
Pre-Tax Income
5 344
N/A
4 553
-15%
4 582
+1%
4 685
+2%
5 151
+10%
5 119
-1%
5 085
-1%
5 288
+4%
5 345
+1%
4 939
-8%
4 916
0%
4 514
-8%
4 714
+4%
4 659
-1%
4 420
-5%
4 027
-9%
4 234
+5%
4 975
+18%
7 239
+46%
7 638
+6%
7 541
-1%
7 445
-1%
7 020
-6%
6 947
-1%
7 192
+4%
7 372
+3%
7 712
+5%
8 723
+13%
9 064
+4%
9 254
+2%
9 458
+2%
9 186
-3%
8 410
-8%
7 714
-8%
7 158
-7%
7 510
+5%
8 541
+14%
8 844
+4%
9 349
+6%
9 448
+1%
8 599
-9%
8 835
+3%
9 234
+5%
8 235
-11%
8 065
-2%
7 476
-7%
5 575
-25%
5 136
-8%
4 971
-3%
4 863
-2%
5 287
+9%
5 963
+13%
7 446
+25%
7 711
+4%
3 974
-48%
3 190
-20%
1 824
-43%
1 904
+4%
6 963
+266%
6 389
-8%
6 918
+8%
7 121
+3%
3 506
-51%
6 482
+85%
9 920
+53%
13 350
+35%
20 442
+53%
22 093
+8%
21 640
-2%
21 161
-2%
20 116
-5%
18 236
-9%
17 198
-6%
17 234
+0%
18 695
+8%
19 046
+2%
Net Income
Tax Provision
(2 216)
(1 904)
(1 930)
(1 998)
(2 209)
(2 205)
(2 188)
(2 253)
(2 272)
(2 080)
(2 098)
(1 973)
(2 085)
(2 142)
(2 072)
(1 941)
(1 926)
(2 098)
(2 992)
(3 090)
(3 015)
(3 177)
(2 864)
(2 865)
(2 742)
(2 598)
(2 905)
(3 211)
(3 558)
(3 657)
(3 998)
(3 816)
(3 484)
(3 210)
(2 755)
(2 804)
(3 070)
(2 926)
(2 956)
(2 841)
(2 562)
(2 661)
(2 663)
(2 565)
(2 552)
(2 419)
(1 060)
(831)
(731)
(749)
(1 774)
(1 819)
(2 316)
(2 411)
(2 561)
(2 543)
(2 121)
(2 107)
(2 280)
(2 162)
(2 485)
(2 693)
(3 096)
(4 050)
(4 976)
(5 727)
(6 437)
(6 936)
(6 752)
(6 642)
(5 824)
(5 302)
(5 032)
(5 042)
(6 110)
(6 143)
Income from Continuing Operations
3 128
2 649
2 652
2 687
2 942
2 914
2 897
3 035
3 073
2 859
2 818
2 541
2 629
2 517
2 348
2 086
2 308
2 877
4 247
4 548
4 526
4 268
4 156
4 082
4 450
4 774
4 807
5 512
5 506
5 597
5 460
5 370
4 926
4 504
4 403
4 706
5 471
5 918
6 393
6 607
6 037
6 174
6 571
5 670
5 513
5 057
4 515
4 305
4 240
4 114
3 513
4 144
5 130
5 300
1 413
647
(297)
(203)
4 683
4 227
4 433
4 428
410
2 432
4 944
7 623
14 005
15 157
14 888
14 519
14 292
12 934
12 166
12 192
12 585
12 903
Income to Minority Interest
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
79
81
159
66
84
78
11
19
33
69
69
97
71
(16)
(77)
(133)
0
0
0
0
0
0
0
0
0
0
15
(17)
4
Net Income (Common)
3 124
N/A
2 647
-15%
2 650
+0%
2 687
+1%
2 940
+9%
2 913
-1%
2 897
-1%
3 033
+5%
3 073
+1%
2 858
-7%
2 818
-1%
2 541
-10%
2 627
+3%
2 516
-4%
2 347
-7%
2 087
-11%
2 308
+11%
2 873
+24%
4 242
+48%
4 541
+7%
4 520
0%
4 265
-6%
4 151
-3%
4 081
-2%
4 448
+9%
4 773
+7%
4 806
+1%
5 512
+15%
5 506
0%
5 596
+2%
5 459
-2%
5 369
-2%
4 924
-8%
4 503
-9%
4 402
-2%
4 705
+7%
5 471
+16%
5 916
+8%
6 393
+8%
6 607
+3%
6 037
-9%
6 174
+2%
6 570
+6%
5 669
-14%
5 511
-3%
5 056
-8%
4 514
-11%
4 381
-3%
4 320
-1%
4 272
-1%
3 579
-16%
4 229
+18%
5 209
+23%
5 312
+2%
1 432
-73%
681
-52%
(228)
N/A
(135)
+41%
4 780
N/A
4 298
-10%
4 416
+3%
4 351
-1%
276
-94%
2 317
+739%
4 886
+111%
7 615
+56%
14 005
+84%
15 158
+8%
14 888
-2%
14 519
-2%
14 291
-2%
12 932
-10%
12 165
-6%
12 206
+0%
12 567
+3%
12 908
+3%
EPS (Diluted)
39.04
N/A
32.67
-16%
33.12
+1%
33.58
+1%
36.29
+8%
36.41
+0%
36.21
-1%
37.44
+3%
38.41
+3%
35.72
-7%
34.79
-3%
31.76
-9%
32.83
+3%
31.06
-5%
29.33
-6%
26.08
-11%
28.85
+11%
35.91
+24%
53.02
+48%
56.76
+7%
56.5
0%
53.31
-6%
51.88
-3%
51.01
-2%
55.6
+9%
59.66
+7%
60.07
+1%
72.52
+21%
72.44
0%
73.63
+2%
71.82
-2%
70.64
-2%
64.78
-8%
59.24
-9%
58.34
-2%
65.34
+12%
75.98
+16%
83.32
+10%
89.81
+8%
97.16
+8%
88.77
-9%
92.14
+4%
97.39
+6%
84.61
-13%
83.5
-1%
77.78
-7%
68.83
-12%
68.45
-1%
68.57
+0%
67.89
-1%
57.16
-16%
68.99
+21%
85.44
+24%
87.53
+2%
23.55
-73%
11.23
-52%
-3.76
N/A
-2.22
+41%
78.92
N/A
71.32
-10%
73.92
+4%
73.68
0%
4.64
-94%
39.48
+751%
83.21
+111%
129.68
+56%
238.55
+84%
258.15
+8%
253.43
-2%
247.14
-2%
243.3
-2%
220.19
-9%
206.98
-6%
207.63
+0%
213.88
+3%
219.61
+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 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.