Sanrio Co Ltd
TSE:8136

Watchlist Manager
Sanrio Co Ltd Logo
Sanrio Co Ltd
TSE:8136
Watchlist
Price: 5 379 JPY -0.61% Market Closed
Market Cap: 1.4T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+185%
5Y
+224%
10Y
+116%
Operating Income
+
3Y
+1 130%
5Y
+25 967%
10Y
+269%
Net Income
+
3Y
+2 525%
5Y
-
10Y
+256%

Earnings Waterfall
Sanrio Co Ltd

Revenue
159.1B JPY
Cost of Revenue
-36.6B JPY
Gross Profit
122.5B JPY
Operating Expenses
-61.3B JPY
Operating Income
61.3B JPY
Other Expenses
-15.6B JPY
Net Income
45.6B JPY

Income Statement
Sanrio Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 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
385
0
0
256
0
0
208
0
0
191
0
0
185
0
0
157
0
0
147
296
438
576
558
540
532
515
499
483
445
413
392
372
364
355
341
336
325
316
308
284
264
247
228
218
214
207
199
191
174
166
149
129
115
101
100
99
105
107
109
120
128
131
135
129
126
168
170
182
192
173
180
183
187
180
183
179
173
170
0
Revenue
79 823
N/A
78 159
-2%
77 213
-1%
76 885
0%
77 437
+1%
76 215
-2%
75 638
-1%
75 642
+0%
74 556
-1%
73 124
-2%
72 747
-1%
71 606
-2%
66 945
-7%
61 760
-8%
55 117
-11%
54 244
-2%
53 917
-1%
54 285
+1%
56 040
+3%
57 004
+2%
57 546
+1%
76 625
+33%
75 313
-2%
74 939
0%
75 623
+1%
74 954
-1%
75 473
+1%
74 745
-1%
73 940
-1%
74 233
+0%
74 600
+0%
75 054
+1%
75 992
+1%
77 009
+1%
77 761
+1%
77 617
0%
75 462
-3%
74 562
-1%
73 617
-1%
74 496
+1%
73 912
-1%
72 476
-2%
70 437
-3%
68 469
-3%
64 537
-6%
62 695
-3%
61 122
-3%
59 543
-3%
59 677
+0%
60 220
+1%
60 690
+1%
60 193
-1%
59 708
-1%
59 120
-1%
58 592
-1%
58 508
0%
57 648
-1%
55 261
-4%
49 171
-11%
44 671
-9%
42 559
-5%
41 053
-4%
44 566
+9%
47 776
+7%
50 166
+5%
52 763
+5%
55 790
+6%
59 600
+7%
65 826
+10%
72 624
+10%
79 110
+9%
85 924
+9%
93 424
+9%
99 981
+7%
108 577
+9%
118 858
+9%
132 342
+11%
144 904
+9%
159 090
+10%
Gross Profit
Cost of Revenue
(48 624)
(47 215)
(46 606)
(46 064)
(46 115)
(44 941)
(44 400)
(44 961)
(44 457)
(43 518)
(43 059)
(41 669)
(36 836)
(31 674)
(25 626)
(25 290)
(24 947)
(24 821)
(24 566)
(24 032)
(23 134)
(30 513)
(29 207)
(28 000)
(27 526)
(26 831)
(26 884)
(26 256)
(25 628)
(24 797)
(24 405)
(23 646)
(23 225)
(23 654)
(24 332)
(24 475)
(23 674)
(24 003)
(23 554)
(24 433)
(25 522)
(25 156)
(24 614)
(24 768)
(22 623)
(22 211)
(21 655)
(21 106)
(21 201)
(21 475)
(21 885)
(21 633)
(21 629)
(21 340)
(21 255)
(21 166)
(20 736)
(20 222)
(18 255)
(17 050)
(16 629)
(15 779)
(16 654)
(17 705)
(18 251)
(18 893)
(18 979)
(19 578)
(21 063)
(22 663)
(24 311)
(25 082)
(27 190)
(27 865)
(29 235)
(30 676)
(31 466)
(35 005)
(36 578)
Gross Profit
31 199
N/A
30 944
-1%
30 607
-1%
30 821
+1%
31 322
+2%
31 274
0%
31 238
0%
30 681
-2%
30 099
-2%
29 606
-2%
29 688
+0%
29 937
+1%
30 109
+1%
30 086
0%
29 491
-2%
28 954
-2%
28 970
+0%
29 464
+2%
31 474
+7%
32 972
+5%
34 412
+4%
46 112
+34%
46 106
0%
46 939
+2%
48 097
+2%
48 123
+0%
48 589
+1%
48 489
0%
48 312
0%
49 436
+2%
50 195
+2%
51 408
+2%
52 767
+3%
53 355
+1%
53 429
+0%
53 142
-1%
51 788
-3%
50 559
-2%
50 063
-1%
50 063
N/A
48 390
-3%
47 320
-2%
45 823
-3%
43 701
-5%
41 914
-4%
40 484
-3%
39 467
-3%
38 437
-3%
38 476
+0%
38 745
+1%
38 805
+0%
38 560
-1%
38 079
-1%
37 780
-1%
37 337
-1%
37 342
+0%
36 912
-1%
35 039
-5%
30 916
-12%
27 621
-11%
25 930
-6%
25 274
-3%
27 912
+10%
30 071
+8%
31 915
+6%
33 870
+6%
36 811
+9%
40 022
+9%
44 763
+12%
49 961
+12%
54 799
+10%
60 842
+11%
66 234
+9%
72 116
+9%
79 342
+10%
88 182
+11%
100 876
+14%
109 899
+9%
122 512
+11%
Operating Income
Operating Expenses
(26 676)
(26 161)
(25 726)
(25 538)
(25 224)
(24 888)
(24 771)
(24 697)
(24 337)
(24 191)
(24 188)
(24 285)
(24 328)
(24 090)
(23 761)
(23 830)
(23 576)
(23 353)
(22 997)
(23 366)
(23 101)
(31 111)
(30 584)
(29 932)
(30 129)
(29 217)
(29 543)
(29 391)
(28 807)
(29 238)
(29 427)
(29 949)
(30 728)
(32 336)
(32 771)
(33 411)
(33 510)
(33 091)
(33 442)
(33 887)
(34 480)
(22 474)
(34 588)
(34 316)
(33 649)
(33 580)
(33 313)
(33 019)
(33 225)
(33 011)
(33 014)
(33 069)
(32 894)
(32 994)
(33 193)
(33 340)
(33 503)
(32 933)
(30 681)
(29 534)
(28 773)
(28 554)
(30 074)
(30 418)
(30 643)
(31 333)
(31 832)
(32 427)
(33 660)
(36 714)
(37 971)
(39 634)
(42 199)
(45 164)
(47 707)
(50 946)
(54 221)
(58 093)
(61 254)
Selling, General & Administrative
(26 658)
(26 221)
(25 715)
(25 516)
(25 213)
(24 923)
(24 783)
(24 717)
(24 284)
(24 154)
(24 173)
(24 332)
(24 334)
(24 537)
(23 724)
(23 815)
(23 552)
(23 313)
(22 977)
(23 356)
(23 129)
(30 294)
(30 615)
(29 945)
(30 135)
(28 425)
(29 541)
(29 404)
(28 835)
(28 373)
(29 436)
(29 952)
(30 724)
(31 441)
(32 779)
(33 417)
(33 522)
(32 162)
(33 441)
(33 881)
(34 464)
(21 476)
(34 592)
(34 303)
(33 643)
(32 669)
(33 296)
(32 999)
(33 214)
(31 836)
(32 997)
(33 068)
(32 942)
(32 032)
(33 245)
(33 404)
(33 495)
(31 680)
(30 679)
(29 538)
(28 784)
(27 685)
(30 078)
(30 418)
(30 657)
(30 535)
(31 831)
(32 426)
(33 658)
(35 814)
(37 970)
(39 633)
(42 198)
(44 174)
(47 606)
(50 944)
(54 219)
(56 878)
(61 254)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(873)
0
0
0
(785)
0
0
0
(882)
0
0
0
(899)
0
0
0
(932)
0
0
0
(984)
0
0
0
(897)
0
0
0
(1 148)
0
0
0
(1 052)
0
0
0
(1 230)
0
0
0
(885)
0
0
0
(797)
0
0
0
(899)
0
0
0
(988)
0
0
0
(1 215)
0
Other Operating Expenses
(18)
60
(11)
(22)
(11)
35
12
20
(53)
(37)
(15)
47
6
447
(37)
(15)
(24)
(40)
(20)
(10)
28
56
31
13
6
(7)
(2)
13
28
17
9
3
(4)
4
7
6
12
3
(1)
(6)
(16)
(14)
4
(13)
(6)
(14)
(17)
(20)
(11)
(27)
(17)
(1)
48
90
52
64
(8)
(23)
(2)
4
11
16
4
0
14
(1)
(1)
0
0
(1)
(1)
(1)
0
(2)
(101)
(2)
(2)
0
0
Operating Income
4 523
N/A
4 783
+6%
4 881
+2%
5 283
+8%
6 098
+15%
6 386
+5%
6 467
+1%
5 984
-7%
5 762
-4%
5 415
-6%
5 500
+2%
5 652
+3%
5 781
+2%
5 996
+4%
5 730
-4%
5 124
-11%
5 394
+5%
6 111
+13%
8 477
+39%
9 606
+13%
11 311
+18%
15 001
+33%
15 522
+3%
17 007
+10%
17 968
+6%
18 906
+5%
19 046
+1%
19 098
+0%
19 505
+2%
20 198
+4%
20 768
+3%
21 459
+3%
22 039
+3%
21 019
-5%
20 658
-2%
19 731
-4%
18 278
-7%
17 468
-4%
16 621
-5%
16 176
-3%
13 910
-14%
24 846
+79%
11 235
-55%
9 385
-16%
8 265
-12%
6 904
-16%
6 154
-11%
5 418
-12%
5 251
-3%
5 734
+9%
5 791
+1%
5 491
-5%
5 185
-6%
4 786
-8%
4 144
-13%
4 002
-3%
3 409
-15%
2 106
-38%
235
-89%
(1 913)
N/A
(2 843)
-49%
(3 280)
-15%
(2 162)
+34%
(347)
+84%
1 272
N/A
2 537
+99%
4 979
+96%
7 595
+53%
11 103
+46%
13 247
+19%
16 828
+27%
21 208
+26%
24 035
+13%
26 952
+12%
31 635
+17%
37 236
+18%
46 655
+25%
51 806
+11%
61 258
+18%
Pre-Tax Income
Interest Income Expense
(958)
(636)
(1 041)
(853)
(784)
(444)
(384)
(210)
(318)
(262)
(429)
(178)
(67)
(626)
(511)
(714)
(796)
(489)
(867)
(649)
(535)
(718)
282
248
212
(70)
(217)
44
(580)
(457)
(1 285)
(1 436)
(1 129)
(584)
(43)
855
1 712
2 210
2 651
2 175
1 886
1 329
580
362
805
858
1 320
1 498
1 177
1 014
1 555
1 544
1 345
1 525
1 149
1 122
1 172
1 045
1 184
1 399
1 371
1 576
1 595
1 305
1 172
380
568
456
295
273
231
546
751
1 018
1 966
1 151
3 910
4 019
3 234
Non-Reccuring Items
604
(21 391)
(21 683)
(21 855)
232
636
789
289
214
(255)
(169)
(168)
188
123
(893)
(898)
(789)
(701)
(1 237)
(1 208)
(715)
(1 198)
(861)
(598)
(768)
(329)
(421)
(1 100)
(1 090)
(1 038)
(688)
102
73
(3)
0
(303)
(321)
(325)
(324)
(23)
(11)
(12 246)
(95)
(107)
57
101
105
118
(43)
(574)
(1 082)
(1 323)
(1 453)
(931)
(1 601)
(1 500)
(966)
(2 223)
(2 383)
(1 917)
(2 405)
(1 260)
(813)
(2 338)
(2 576)
(2 094)
(2 034)
(788)
(377)
(406)
383
335
273
437
0
(103)
(131)
(383)
(480)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
(7)
0
0
(1)
2
2
10
9
10
(31)
0
0
0
2
0
(23)
(23)
(84)
(117)
(121)
(123)
(50)
(17)
(19)
(23)
(32)
(38)
(43)
(41)
0
(64)
(68)
(72)
(36)
(35)
(21)
(18)
4 563
4 571
4 570
5 119
658
716
679
144
35
(25)
5
0
(17)
3 841
3 850
3 848
3 836
(19)
(30)
(29)
(19)
(19)
(8)
(12)
(56)
(62)
(73)
(69)
(77)
(104)
Total Other Income
(619)
(573)
(104)
(100)
(219)
(21)
(230)
74
(282)
(137)
(465)
(649)
(747)
(270)
(244)
(196)
(430)
(278)
(422)
(504)
(556)
(886)
(1 279)
(1 251)
(990)
(475)
(106)
177
22
62
214
70
140
126
54
92
93
80
174
(45)
15
(93)
6
162
167
83
(14)
52
(105)
(29)
(44)
(84)
26
32
80
287
287
303
337
271
322
305
556
467
413
288
258
255
403
191
254
256
115
283
(105)
(127)
(33)
71
1
Pre-Tax Income
3 550
N/A
(17 817)
N/A
(17 947)
-1%
(17 525)
+2%
5 327
N/A
6 557
+23%
6 642
+1%
6 137
-8%
5 376
-12%
4 761
-11%
4 437
-7%
4 657
+5%
5 148
+11%
5 223
+1%
4 082
-22%
3 315
-19%
3 381
+2%
4 645
+37%
5 961
+28%
7 254
+22%
9 515
+31%
12 168
+28%
13 664
+12%
15 406
+13%
16 422
+7%
18 034
+10%
18 302
+1%
18 196
-1%
17 834
-2%
18 681
+5%
18 892
+1%
20 074
+6%
21 000
+5%
20 508
-2%
20 652
+1%
20 356
-1%
19 739
-3%
19 401
-2%
19 084
-2%
18 240
-4%
15 759
-14%
13 836
-12%
11 662
-16%
9 734
-17%
9 222
-5%
7 910
-14%
7 530
-5%
7 065
-6%
6 262
-11%
10 708
+71%
10 791
+1%
10 198
-5%
10 222
+0%
6 070
-41%
4 488
-26%
4 590
+2%
4 046
-12%
1 266
-69%
(652)
N/A
(2 155)
-231%
(3 555)
-65%
(2 676)
+25%
3 017
N/A
2 937
-3%
4 129
+41%
4 947
+20%
3 752
-24%
7 488
+100%
11 395
+52%
13 286
+17%
17 677
+33%
22 337
+26%
25 162
+13%
28 634
+14%
33 434
+17%
38 084
+14%
50 332
+32%
55 436
+10%
63 909
+15%
Net Income
Tax Provision
1 836
701
1 750
1 369
(572)
(2 235)
(2 430)
(1 385)
(2 930)
(3 287)
(4 123)
(3 405)
(3 390)
(3 526)
(2 291)
(1 622)
(2 156)
(1 733)
(2 482)
(2 102)
(2 818)
(2 766)
(2 652)
(3 284)
(2 370)
(3 637)
(3 857)
(3 770)
(5 514)
(6 120)
(6 608)
(7 253)
(7 548)
(7 673)
(7 644)
(7 320)
(6 887)
(6 558)
(6 237)
(6 038)
(5 170)
(4 185)
(3 573)
(1 681)
(1 690)
(1 391)
(1 244)
(2 414)
(3 034)
(5 733)
(5 763)
(5 642)
(4 715)
(2 141)
(1 916)
(1 851)
(1 596)
(1 033)
315
(783)
(120)
(1 267)
(3 634)
(2 095)
(2 548)
(1 509)
(1 990)
(2 964)
(4 301)
(5 060)
(5 310)
(6 600)
(7 556)
(10 922)
(10 327)
(11 761)
(14 908)
(13 474)
(18 007)
Income from Continuing Operations
5 386
(17 116)
(16 197)
(16 156)
4 755
4 322
4 212
4 752
2 446
1 474
314
1 252
1 758
1 697
1 791
1 693
1 225
2 912
3 479
5 152
6 697
9 402
11 012
12 122
14 052
14 397
14 445
14 426
12 320
12 561
12 284
12 821
13 452
12 835
13 008
13 036
12 852
12 843
12 847
12 202
10 589
9 651
8 089
8 053
7 532
6 519
6 286
4 651
3 228
4 975
5 028
4 556
5 507
3 929
2 572
2 739
2 450
233
(337)
(2 938)
(3 675)
(3 943)
(617)
842
1 581
3 438
1 762
4 524
7 094
8 226
12 367
15 737
17 606
17 712
23 107
26 323
35 424
41 962
45 902
Income to Minority Interest
0
0
0
(13)
(28)
(27)
(16)
0
(3)
4
(2)
6
(3)
(2)
(11)
(9)
(8)
(9)
(10)
(10)
(11)
(16)
(16)
(17)
(18)
(17)
(18)
(20)
(22)
(24)
(25)
(26)
(26)
(31)
(34)
(35)
(37)
(38)
(40)
(41)
(40)
(41)
(42)
(43)
(44)
(42)
(40)
(40)
(42)
(45)
(45)
(46)
(47)
(48)
(47)
(47)
(45)
(41)
(40)
(44)
(31)
(16)
(13)
(4)
(9)
(14)
(23)
(40)
(54)
(67)
(77)
(82)
(101)
(127)
(142)
(168)
(184)
(231)
(278)
Net Income (Common)
5 386
N/A
(17 113)
N/A
(16 197)
+5%
(16 170)
+0%
4 427
N/A
3 983
-10%
3 883
-3%
4 522
+16%
2 441
-46%
1 477
-39%
284
-81%
1 256
+342%
1 631
+30%
1 700
+4%
1 407
-17%
1 315
-7%
847
-36%
2 545
+200%
3 112
+22%
4 842
+56%
6 443
+33%
9 204
+43%
10 934
+19%
12 103
+11%
14 097
+16%
14 378
+2%
14 426
+0%
14 407
0%
12 296
-15%
12 536
+2%
12 258
-2%
12 794
+4%
13 426
+5%
12 802
-5%
12 972
+1%
12 999
+0%
12 813
-1%
12 804
0%
12 805
+0%
12 160
-5%
10 548
-13%
9 609
-9%
8 046
-16%
8 011
0%
7 488
-7%
6 475
-14%
6 246
-4%
4 606
-26%
3 183
-31%
4 928
+55%
4 980
+1%
4 509
-9%
5 458
+21%
3 880
-29%
2 523
-35%
2 690
+7%
2 404
-11%
191
-92%
(376)
N/A
(2 982)
-693%
(3 706)
-24%
(3 960)
-7%
(632)
+84%
836
N/A
1 569
+88%
3 423
+118%
1 738
-49%
4 484
+158%
7 041
+57%
8 158
+16%
12 289
+51%
15 654
+27%
17 504
+12%
17 584
+0%
22 964
+31%
26 154
+14%
35 238
+35%
41 731
+18%
45 625
+9%
EPS (Diluted)
69.94
N/A
-222.24
N/A
-210.35
+5%
-185.86
+12%
39.52
N/A
51.72
+31%
41.75
-19%
54.48
+30%
18.92
-65%
16.97
-10%
3.22
-81%
6.47
+101%
18.74
+190%
19.31
+3%
16.17
-16%
15.11
-7%
9.62
-36%
19.42
+102%
30.21
+56%
49.4
+64%
68.54
+39%
94.88
+38%
120.15
+27%
134.47
+12%
158.39
+18%
159.75
+1%
163.93
+3%
163.71
0%
139.72
-15%
142.45
+2%
139.29
-2%
145.38
+4%
152.56
+5%
145.47
-5%
147.4
+1%
149.41
+1%
147.27
-1%
146.53
-1%
147.18
+0%
141.39
-4%
124.09
-12%
112.08
-10%
94.65
-16%
94.24
0%
88.09
-7%
76.31
-13%
73.48
-4%
54.18
-26%
37.44
-31%
58.08
+55%
58.58
+1%
53.04
-9%
64.32
+21%
45.73
-29%
29.73
-35%
31.7
+7%
28.33
-11%
2.26
-92%
-4.47
N/A
-35.52
-695%
-45.25
-27%
-15.98
+65%
-7.84
+51%
10.37
N/A
19.47
+88%
14.16
-27%
21.57
+52%
55.65
+158%
87.32
+57%
33.74
-61%
50.79
+51%
64.69
+27%
71.69
+11%
72.04
+0%
95.7
+33%
106.26
+11%
149.19
+40%
168.3
+13%
189.57
+13%

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 301,400+ 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

© 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.