Watchlist Manager

Watchlist

Price: 3 545 JPY -0.7% Market Closed

Market Cap: ¥113.3B

	Maxvalu Tokai Co Ltd TSE:8198	JP
R	RWE AG OTC:RWNFF	DE

Income Statement

Currency: JPY

	Nov-2005	May-2006	Aug-2006	Nov-2006	Feb-2007	May-2007	Aug-2007	Nov-2007	May-2008	Aug-2008	Nov-2008	May-2009	Aug-2009	Nov-2009	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025	Feb-2026
Revenue
Interest Expense	0	0	0	0	4	0	0	0	3	0	0	4	0	0	19	37	53	69	66	65	65	64	63	63	62	62	49	51	53	70	69	68	66	65	64	62	61	59	60	64	69	77	82	94	110	124	138	143	142	140	160	174	195	213	208	206	202	220	233	247	257	247	244	241	238	235	230	226	222	157	158	151	142	189	0	0	0	0
Revenue	63 539 N/A	67 470 +6%	71 506 +6%	74 909 +5%	102 631 +37%	106 243 +4%	108 885 +2%	111 618 +3%	85 727 -23%	89 235 +4%	93 241 +4%	97 018 +4%	100 458 +4%	104 428 +4%	108 412 +4%	112 459 +4%	114 889 +2%	153 465 +34%	156 225 +2%	157 295 +1%	158 168 +1%	160 442 +1%	161 281 +1%	163 206 +1%	165 634 +1%	167 722 +1%	176 452 +5%	185 326 +5%	193 488 +4%	201 849 +4%	203 765 +1%	204 986 +1%	206 605 +1%	208 666 +1%	210 583 +1%	213 646 +1%	216 379 +1%	219 408 +1%	221 453 +1%	222 709 +1%	223 974 +1%	224 682 +0%	225 309 +0%	225 237 0%	224 845 0%	225 600 +0%	224 793 0%	225 981 +1%	227 587 +1%	227 795 +0%	228 392 +0%	218 093 -5%	244 041 +12%	271 516 +11%	305 417 +12%	347 194 +14%	351 397 +1%	355 904 +1%	353 099 -1%	354 694 +0%	355 070 +0%	354 907 0%	353 335 0%	350 265 -1%	349 838 0%	351 107 +0%	354 635 +1%	359 053 +1%	363 163 +1%	366 742 +1%	369 560 +1%	373 282 +1%	374 564 +0%	377 418 +1%	380 969 +1%	381 866 +0%	384 158 +1%	384 951 +0%
Gross Profit
Cost of Revenue	(47 171)	(50 211)	(53 175)	(55 719)	(76 078)	(78 770)	(80 763)	(82 935)	(63 936)	(66 584)	(69 586)	(72 421)	(75 285)	(78 028)	(81 183)	(84 162)	(86 300)	(114 943)	(116 973)	(117 926)	(118 769)	(120 704)	(121 194)	(122 265)	(123 488)	(124 440)	(130 534)	(136 907)	(142 889)	(148 932)	(150 484)	(151 480)	(152 822)	(154 477)	(155 860)	(158 088)	(160 183)	(162 340)	(163 998)	(164 905)	(165 934)	(166 360)	(166 885)	(166 711)	(166 269)	(166 867)	(166 164)	(167 206)	(168 427)	(168 602)	(168 797)	(160 325)	(177 684)	(195 810)	(218 640)	(248 082)	(250 888)	(253 922)	(251 878)	(253 030)	(253 184)	(253 103)	(251 887)	(249 884)	(249 835)	(250 808)	(253 544)	(255 784)	(258 063)	(260 287)	(262 416)	(265 438)	(266 443)	(268 629)	(271 706)	(272 712)	(274 780)	(275 394)
Gross Profit	16 368 N/A	17 259 +5%	18 331 +6%	19 190 +5%	26 553 +38%	27 473 +3%	28 122 +2%	28 683 +2%	21 791 -24%	22 651 +4%	23 655 +4%	24 597 +4%	25 173 +2%	26 400 +5%	27 229 +3%	28 297 +4%	28 589 +1%	38 522 +35%	39 251 +2%	39 368 +0%	39 398 +0%	39 737 +1%	40 087 +1%	40 940 +2%	42 145 +3%	43 282 +3%	45 917 +6%	48 418 +5%	50 598 +5%	52 917 +5%	53 280 +1%	53 507 +0%	53 784 +1%	54 190 +1%	54 724 +1%	55 557 +2%	56 195 +1%	57 068 +2%	57 454 +1%	57 804 +1%	58 040 +0%	58 322 +0%	58 424 +0%	58 526 +0%	58 576 +0%	58 733 +0%	58 629 0%	58 775 +0%	59 160 +1%	59 193 +0%	59 595 +1%	57 768 -3%	66 357 +15%	75 706 +14%	86 777 +15%	99 112 +14%	100 509 +1%	101 982 +1%	101 221 -1%	101 664 +0%	101 886 +0%	101 804 0%	101 448 0%	100 381 -1%	100 003 0%	100 299 +0%	101 091 +1%	103 269 +2%	105 100 +2%	106 455 +1%	107 144 +1%	107 844 +1%	108 121 +0%	108 789 +1%	109 263 +0%	109 154 0%	109 378 +0%	109 557 +0%
Operating Income
Operating Expenses	(13 783)	(14 536)	(15 209)	(16 078)	(22 003)	(22 747)	(23 367)	(23 981)	(18 741)	(19 744)	(20 807)	(22 319)	(23 326)	(24 317)	(24 927)	(25 508)	(25 860)	(34 239)	(34 340)	(34 481)	(34 783)	(35 424)	(36 168)	(37 368)	(38 706)	(39 751)	(42 456)	(45 363)	(47 491)	(49 704)	(49 970)	(50 007)	(50 417)	(50 925)	(52 083)	(51 692)	(51 902)	(52 277)	(52 462)	(52 587)	(52 731)	(52 896)	(52 958)	(53 095)	(53 343)	(53 479)	(53 489)	(53 654)	(53 899)	(54 237)	(54 599)	(52 681)	(60 595)	(68 556)	(77 354)	(87 956)	(89 137)	(90 256)	(90 637)	(91 143)	(90 908)	(90 508)	(90 024)	(89 560)	(89 734)	(89 997)	(91 430)	(91 757)	(92 302)	(92 973)	(93 216)	(93 867)	(94 463)	(94 728)	(95 334)	(95 529)	(95 895)	(96 000)
Selling, General & Administrative	(16 414)	(17 299)	(18 071)	(19 079)	(24 349)	(24 728)	(24 250)	(25 107)	(20 510)	(21 368)	(22 594)	(23 630)	(24 971)	(24 511)	(25 050)	(25 596)	(25 972)	(34 378)	(34 450)	(34 548)	(34 786)	(35 053)	(36 101)	(37 289)	(38 668)	(39 751)	(42 457)	(45 363)	(47 491)	(49 704)	(49 969)	(50 007)	(50 417)	(50 925)	(51 226)	(51 691)	(51 901)	(52 277)	(52 461)	(52 588)	(52 731)	(52 896)	(52 959)	(53 094)	(53 343)	(53 479)	(53 489)	(53 655)	(53 900)	(54 236)	(54 599)	(52 680)	(60 593)	(68 555)	(77 353)	(87 955)	(89 136)	(90 254)	(90 634)	(91 141)	(90 907)	(90 507)	(90 023)	(89 558)	(89 732)	(89 997)	(90 596)	(91 758)	(92 301)	(92 972)	(93 215)	(93 865)	(94 462)	(94 727)	(95 334)	(95 528)	(95 895)	(96 000)
Depreciation & Amortization	0	0	0	0	(1 791)	0	0	0	0	0	0	(523)	(1 084)	(1 783)	(1 978)	(2 128)	(2 138)	(2 808)	(2 785)	(2 765)	(2 774)	(3 145)	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	0	0	0	0	0	0	0	0	0
Other Operating Expenses	2 631	2 764	2 862	3 002	4 137	1 981	883	1 126	1 769	1 624	1 786	1 832	2 729	1 976	2 101	2 216	2 250	2 946	2 894	2 830	2 775	2 774	(67)	(79)	(38)	0	0	0	0	0	0	0	0	0	(857)	0	0	(0)	(2)	0	(1)	0	1	(1)	0	0	0	1	1	(1)	0	0	(2)	(1)	0	0	(1)	(2)	(3)	(2)	0	(1)	(1)	0	(2)	0	(834)	1	(1)	(1)	(1)	0	(1)	(1)	0	(1)	0	0
Operating Income	2 586 N/A	2 724 +5%	3 122 +15%	3 113 0%	4 551 +46%	4 728 +4%	4 757 +1%	4 703 -1%	3 049 -35%	2 906 -5%	2 846 -2%	2 276 -20%	1 845 -19%	2 082 +13%	2 302 +11%	2 790 +21%	2 730 -2%	4 283 +57%	4 912 +15%	4 887 -1%	4 615 -6%	4 314 -7%	3 919 -9%	3 572 -9%	3 439 -4%	3 531 +3%	3 461 -2%	3 056 -12%	3 108 +2%	3 213 +3%	3 311 +3%	3 499 +6%	3 366 -4%	3 265 -3%	2 641 -19%	3 867 +46%	4 295 +11%	4 791 +12%	4 993 +4%	5 217 +4%	5 309 +2%	5 426 +2%	5 466 +1%	5 431 -1%	5 233 -4%	5 254 +0%	5 140 -2%	5 121 0%	5 261 +3%	4 956 -6%	4 996 +1%	5 087 +2%	5 762 +13%	7 150 +24%	9 423 +32%	11 156 +18%	11 372 +2%	11 726 +3%	10 584 -10%	10 521 -1%	10 978 +4%	11 296 +3%	11 424 +1%	10 821 -5%	10 269 -5%	10 302 +0%	9 661 -6%	11 512 +19%	12 798 +11%	13 482 +5%	13 928 +3%	13 977 +0%	13 658 -2%	14 061 +3%	13 929 -1%	13 625 -2%	13 483 -1%	13 557 +1%
Pre-Tax Income
Interest Income Expense	0	0	0	5	37	0	0	23	17	40	35	32	10	7	(13)	(18)	(30)	(39)	(35)	(38)	(39)	(42)	(37)	(37)	(33)	(4)	(3)	(2)	(2)	156	(27)	(28)	63	57	86	82	(10)	(97)	(115)	(157)	(134)	(70)	(64)	(12)	(41)	(53)	(61)	(125)	(128)	(118)	(179)	(189)	(184)	(203)	(175)	(110)	(136)	(118)	(133)	(142)	(161)	(146)	(157)	(173)	(165)	(178)	(173)	(174)	(170)	(103)	(96)	(79)	(46)	(74)	(27)	29	62	109
Non-Reccuring Items	(193)	(178)	(119)	107	(89)	(158)	(292)	(454)	(281)	(320)	(371)	(241)	(508)	(458)	(514)	(677)	(630)	(1 319)	(1 859)	(2 024)	(1 966)	(1 318)	(1 098)	(816)	(856)	(1 424)	(1 631)	(1 315)	(1 337)	(906)	(522)	(608)	(587)	(880)	0	(776)	(634)	(811)	(823)	(718)	(890)	(172)	(163)	(143)	(150)	(191)	(192)	(171)	(240)	(419)	(493)	(884)	(967)	(1 831)	(1 889)	(2 122)	(1 778)	(2 975)	(2 872)	(2 440)	(2 635)	(1 143)	(1 129)	(924)	(906)	(850)	0	(1 041)	(1 162)	(908)	(995)	(922)	(806)	(898)	(785)	(510)	(438)	(880)
Gain/Loss on Disposition of Assets	0	0	0	0	5	0	0	5	(9)	18	14	23	(8)	(6)	(4)	0	7	7	5	5	60	61	0	0	1	0	0	5	5	122	0	117	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	2	5	6	0	0	0	0	0	0	0	0	0	0	0	0	37	37	37	36
Total Other Income	22	17	29	(42)	6	54	121	169	103	23	9	14	15	(5)	(8)	(17)	15	21	20	14	19	21	82	91	75	109	109	128	115	68	179	86	155	54	50	(52)	(38)	(17)	(33)	26	30	36	49	49	45	45	36	33	42	38	3	(5)	(29)	9	34	35	123	136	237	339	278	94	114	24	47	161	136	142	123	136	194	195	193	179	176	154	142	130
Pre-Tax Income	2 415 N/A	2 563 +6%	3 032 +18%	3 183 +5%	4 509 +42%	4 624 +3%	4 586 -1%	4 446 -3%	2 879 -35%	2 667 -7%	2 534 -5%	2 105 -17%	1 356 -36%	1 621 +20%	1 764 +9%	2 078 +18%	2 091 +1%	2 953 +41%	3 041 +3%	2 844 -6%	2 687 -6%	3 036 +13%	2 866 -6%	2 810 -2%	2 625 -7%	2 212 -16%	1 936 -12%	1 872 -3%	1 889 +1%	2 653 +40%	2 941 +11%	3 066 +4%	2 997 -2%	2 497 -17%	2 777 +11%	3 120 +12%	3 612 +16%	3 866 +7%	4 022 +4%	4 368 +9%	4 315 -1%	5 220 +21%	5 288 +1%	5 325 +1%	5 087 -4%	5 055 -1%	4 923 -3%	4 858 -1%	4 935 +2%	4 457 -10%	4 327 -3%	4 009 -7%	4 582 +14%	5 125 +12%	7 393 +44%	8 959 +21%	9 581 +7%	8 769 -8%	7 816 -11%	8 280 +6%	8 465 +2%	10 107 +19%	10 252 +1%	9 748 -5%	9 246 -5%	9 435 +2%	9 624 +2%	10 439 +8%	11 589 +11%	12 607 +9%	13 031 +3%	13 171 +1%	12 999 -1%	13 268 +2%	13 330 +0%	13 335 +0%	13 286 0%	12 952 -3%
Net Income
Tax Provision	(851)	(896)	(1 247)	(1 360)	(1 910)	(2 017)	(2 075)	(1 984)	(1 333)	(1 271)	(1 377)	(1 148)	(833)	(770)	(857)	(1 112)	(1 116)	(1 300)	(1 338)	(929)	(842)	(1 495)	(1 447)	(1 637)	(1 626)	(641)	(341)	(335)	(373)	(1 160)	(1 525)	(1 576)	(1 566)	(1 414)	(1 794)	(1 907)	(2 049)	(2 209)	(2 002)	(2 071)	(2 015)	(2 226)	(2 114)	(2 095)	(2 013)	(1 972)	(1 994)	(1 972)	(2 011)	(1 818)	(1 761)	(1 559)	(1 768)	(2 382)	(3 087)	(3 688)	(3 847)	(3 505)	(3 231)	(3 419)	(2 566)	(2 622)	(2 610)	(2 413)	(3 134)	(3 267)	(3 361)	(3 568)	(3 955)	(4 293)	(4 421)	(4 467)	(4 390)	(3 880)	(3 783)	(2 309)	(2 256)	(2 695)
Income from Continuing Operations	1 565	1 668	1 786	1 824	2 599	2 606	2 510	2 460	1 545	1 395	1 157	957	523	851	907	966	975	1 653	1 703	1 915	1 845	1 540	1 419	1 173	999	1 571	1 595	1 537	1 516	1 493	1 416	1 490	1 431	1 083	983	1 213	1 564	1 658	2 021	2 298	2 300	2 994	3 174	3 230	3 074	3 083	2 929	2 886	2 924	2 639	2 566	2 450	2 814	2 743	4 306	5 271	5 734	5 264	4 585	4 861	5 899	7 485	7 642	7 335	6 112	6 168	6 263	6 871	7 634	8 314	8 610	8 704	8 609	9 388	9 547	11 026	11 030	10 257
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	23	48	65	84	91	115	136	185	207	216	229	216	203	205	194	205	212	152	144	130	118	164	177	146	137	105	76	194	174	175	150	39	35	39	64	110	108	90	74	1	0	0	0	0	0	0	0	0	0	(7)	(7)	(7)
Net Income (Common)	1 565 N/A	1 668 +7%	1 786 +7%	1 824 +2%	2 599 +42%	2 606 +0%	2 510 -4%	2 460 -2%	1 545 -37%	1 395 -10%	1 157 -17%	957 -17%	523 -45%	851 +63%	907 +7%	966 +7%	975 +1%	1 653 +70%	1 703 +3%	1 915 +12%	1 845 -4%	1 540 -17%	1 419 -8%	1 173 -17%	999 -15%	1 571 +57%	1 618 +3%	1 585 -2%	1 581 0%	1 577 0%	1 507 -4%	1 605 +7%	1 567 -2%	1 268 -19%	1 190 -6%	1 429 +20%	1 793 +25%	1 874 +4%	2 224 +19%	2 503 +13%	2 493 0%	3 198 +28%	3 385 +6%	3 381 0%	3 217 -5%	3 212 0%	3 046 -5%	3 049 +0%	3 101 +2%	2 785 -10%	2 703 -3%	2 555 -5%	2 890 +13%	2 937 +2%	4 480 +53%	5 446 +22%	5 884 +8%	5 302 -10%	4 619 -13%	4 899 +6%	5 961 +22%	7 595 +27%	7 750 +2%	7 425 -4%	6 187 -17%	6 169 0%	6 263 +2%	6 870 +10%	7 634 +11%	8 313 +9%	8 609 +4%	8 704 +1%	8 607 -1%	9 387 +9%	9 546 +2%	11 018 +15%	11 022 +0%	10 249 -7%
EPS (Diluted)	92.05 N/A	98.11 +7%	99.22 +1%	107.29 +8%	152.88 +42%	153.29 +0%	139.44 -9%	144.7 +4%	90.88 -37%	77.5 -15%	68.05 -12%	56.29 -17%	29.05 -48%	50.05 +72%	53.35 +7%	56.82 +7%	57.35 +1%	97.23 +70%	100.17 +3%	112.64 +12%	108.52 -4%	90.58 -17%	83.47 -8%	69 -17%	58.76 -15%	92.41 +57%	89.88 -3%	88.05 -2%	87.83 0%	87.61 0%	83.72 -4%	89.16 +6%	87.05 -2%	71.25 -18%	66.11 -7%	79.38 +20%	99.61 +25%	105.18 +6%	123.55 +17%	139.05 +13%	138.5 0%	179.41 +30%	188.05 +5%	187.83 0%	178.72 -5%	180.08 +1%	169.22 -6%	169.38 +0%	173.7 +3%	156.04 -10%	151.4 -3%	143.06 -6%	79.59 -44%	108.39 +36%	123.17 +14%	149.68 +22%	161.77 +8%	145.76 -10%	127.01 -13%	134.7 +6%	163.9 +22%	210.18 +28%	243.17 +16%	233.23 -4%	194.12 -17%	193.56 0%	196.49 +2%	215.51 +10%	239.47 +11%	260.79 +9%	270.07 +4%	273.04 +1%	269.94 -1%	294.45 +9%	299.43 +2%	345.46 +15%	345.65 +0%	321.42 -7%

Income Statement Balance Sheet Cash Flow Statement

Maxvalu Tokai Co Ltd
TSE:8198

Income Statement

Earnings Waterfall
Maxvalu Tokai Co Ltd

Income Statement
Maxvalu Tokai Co Ltd

See Also

Company

Help

Tools

Stocks

Maxvalu Tokai Co Ltd TSE:8198

Income Statement

Earnings Waterfall Maxvalu Tokai Co Ltd

Income Statement Maxvalu Tokai Co Ltd

See Also

Company

Help

Tools

Stocks

Maxvalu Tokai Co Ltd
TSE:8198

Earnings Waterfall
Maxvalu Tokai Co Ltd

Income Statement
Maxvalu Tokai Co Ltd