Aoki Holdings Inc
TSE:8214

Watchlist Manager
Aoki Holdings Inc Logo
Aoki Holdings Inc
TSE:8214
Watchlist
Price: 1 702 JPY -1.28%
Market Cap: 147.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+20%
5Y
+19%
10Y
+5%
Operating Income
+
3Y
+85%
5Y
-
10Y
-20%
Net Income
+
3Y
+67%
5Y
-
10Y
-12%

Earnings Waterfall
Aoki Holdings Inc

Revenue
193.5B JPY
Cost of Revenue
-111.9B JPY
Gross Profit
81.6B JPY
Operating Expenses
-66B JPY
Operating Income
15.6B JPY
Other Expenses
-6.4B JPY
Net Income
9.3B JPY

Income Statement
Aoki Holdings Inc

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
61
0
0
80
0
0
85
156
246
335
333
341
329
320
313
308
305
297
294
302
309
315
312
306
311
316
328
336
331
328
324
320
317
315
323
330
330
328
320
310
303
299
289
282
281
282
296
317
340
357
367
372
373
376
374
376
370
362
351
324
303
286
272
261
275
255
0
Revenue
70 910
N/A
74 479
+5%
79 607
+7%
80 545
+1%
80 028
-1%
81 391
+2%
86 127
+6%
89 898
+4%
94 035
+5%
95 095
+1%
95 775
+1%
97 701
+2%
97 270
0%
96 806
0%
96 187
-1%
95 562
-1%
96 881
+1%
97 032
+0%
132 561
+37%
134 926
+2%
135 904
+1%
139 611
+3%
146 591
+5%
149 569
+2%
152 071
+2%
155 387
+2%
160 589
+3%
163 888
+2%
166 545
+2%
170 778
+3%
179 443
+5%
181 555
+1%
184 275
+1%
183 781
0%
183 805
+0%
185 140
+1%
187 296
+1%
187 430
+0%
188 594
+1%
189 703
+1%
189 546
0%
190 968
+1%
194 046
+2%
193 986
0%
197 065
+2%
197 730
+0%
198 417
+0%
197 276
-1%
197 218
0%
195 782
-1%
195 054
0%
193 275
-1%
193 373
+0%
187 712
-3%
180 220
-4%
163 090
-10%
153 377
-6%
147 782
-4%
143 169
-3%
149 870
+5%
149 599
0%
151 209
+1%
154 916
+2%
161 238
+4%
168 129
+4%
171 277
+2%
176 170
+3%
178 492
+1%
181 630
+2%
183 111
+1%
187 716
+3%
189 054
+1%
189 594
+0%
191 128
+1%
192 688
+1%
193 542
+0%
Gross Profit
Cost of Revenue
(37 625)
(39 796)
(43 117)
(43 579)
(43 359)
(44 257)
(46 373)
(48 596)
(50 534)
(51 484)
(51 964)
(53 321)
(53 369)
(52 878)
(52 572)
(52 029)
(52 674)
(52 040)
(70 132)
(71 539)
(72 357)
(74 374)
(77 689)
(78 820)
(79 681)
(80 659)
(82 589)
(84 164)
(85 508)
(87 951)
(91 651)
(93 750)
(95 789)
(95 916)
(97 019)
(97 742)
(98 891)
(99 994)
(101 424)
(103 115)
(104 220)
(105 944)
(107 730)
(108 302)
(110 086)
(110 913)
(111 552)
(111 341)
(111 166)
(110 823)
(111 380)
(110 755)
(111 660)
(109 927)
(107 737)
(101 801)
(99 361)
(97 600)
(94 805)
(96 228)
(93 955)
(93 957)
(95 279)
(98 029)
(101 646)
(102 945)
(106 614)
(107 343)
(108 376)
(108 776)
(110 786)
(111 481)
(111 214)
(111 678)
(111 998)
(111 921)
Gross Profit
33 285
N/A
34 683
+4%
36 490
+5%
36 966
+1%
36 669
-1%
37 134
+1%
39 754
+7%
41 302
+4%
43 501
+5%
43 611
+0%
43 811
+0%
44 380
+1%
43 901
-1%
43 928
+0%
43 615
-1%
43 533
0%
44 207
+2%
44 992
+2%
62 429
+39%
63 387
+2%
63 547
+0%
65 237
+3%
68 902
+6%
70 749
+3%
72 390
+2%
74 728
+3%
78 000
+4%
79 724
+2%
81 037
+2%
82 827
+2%
87 792
+6%
87 805
+0%
88 486
+1%
87 865
-1%
86 786
-1%
87 398
+1%
88 405
+1%
87 436
-1%
87 170
0%
86 588
-1%
85 326
-1%
85 024
0%
86 316
+2%
85 684
-1%
86 979
+2%
86 817
0%
86 865
+0%
85 935
-1%
86 052
+0%
84 959
-1%
83 674
-2%
82 520
-1%
81 713
-1%
77 785
-5%
72 483
-7%
61 289
-15%
54 016
-12%
50 182
-7%
48 364
-4%
53 642
+11%
55 644
+4%
57 252
+3%
59 637
+4%
63 209
+6%
66 483
+5%
68 332
+3%
69 556
+2%
71 149
+2%
73 254
+3%
74 335
+1%
76 930
+3%
77 573
+1%
78 380
+1%
79 450
+1%
80 690
+2%
81 621
+1%
Operating Income
Operating Expenses
(28 382)
(29 144)
(28 732)
(29 574)
(29 591)
(30 150)
(32 020)
(33 419)
(35 634)
(36 733)
(37 864)
(38 279)
(38 407)
(37 723)
(37 450)
(37 088)
(37 159)
(37 141)
(50 504)
(50 849)
(51 461)
(52 636)
(54 163)
(55 590)
(56 865)
(58 184)
(59 950)
(61 806)
(62 798)
(65 332)
(66 777)
(67 933)
(68 693)
(68 014)
(67 716)
(67 846)
(68 169)
(68 639)
(69 381)
(69 731)
(70 548)
(71 287)
(71 869)
(71 973)
(71 833)
(71 447)
(72 001)
(71 312)
(70 984)
(70 724)
(70 183)
(69 474)
(69 408)
(67 910)
(65 834)
(62 434)
(59 629)
(56 611)
(54 157)
(53 326)
(52 646)
(52 638)
(54 194)
(54 762)
(55 929)
(56 757)
(59 321)
(60 183)
(61 238)
(61 602)
(63 070)
(63 637)
(64 147)
(64 972)
(65 044)
(65 973)
Selling, General & Administrative
(28 382)
(29 157)
(28 732)
(29 574)
(29 574)
(30 150)
(32 020)
(33 440)
(35 634)
(36 318)
(36 685)
(36 894)
(36 981)
(36 277)
(36 000)
(35 686)
(35 807)
(35 889)
(48 798)
(49 792)
(51 066)
(52 909)
(52 580)
(56 561)
(57 836)
(59 154)
(58 247)
(62 777)
(63 769)
(66 130)
(65 150)
(68 324)
(68 852)
(68 114)
(65 087)
(67 886)
(68 210)
(68 680)
(66 306)
(69 752)
(70 556)
(71 286)
(68 561)
(71 972)
(71 833)
(71 447)
(68 520)
(71 311)
(70 982)
(70 722)
(66 740)
(69 474)
(69 408)
(67 908)
(62 324)
(62 433)
(59 630)
(56 612)
(51 088)
(53 326)
(52 645)
(52 639)
(51 331)
(54 760)
(55 927)
(56 753)
(56 564)
(60 182)
(61 237)
(61 602)
(60 184)
(63 636)
(64 146)
(64 970)
(62 242)
(65 972)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(415)
(864)
(1 385)
(1 426)
(1 446)
(1 450)
(1 402)
(1 352)
(1 252)
(1 706)
(1 057)
(395)
273
(1 583)
972
972
972
(1 702)
972
972
798
(1 626)
392
160
101
(2 628)
42
42
42
(3 074)
0
0
0
(3 307)
0
0
0
(3 480)
0
0
0
(3 442)
0
0
0
(3 509)
0
0
0
(3 069)
0
0
0
(2 862)
0
0
0
(2 756)
0
0
0
(2 885)
0
0
0
(2 801)
0
Other Operating Expenses
0
13
0
0
(17)
0
0
21
0
0
(315)
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(2)
(1)
(1)
0
0
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
21
8
(1)
(1)
(1)
0
0
(1)
(1)
(2)
(3)
(1)
0
(1)
(2)
(1)
(1)
1
1
0
0
0
1
(1)
(2)
0
(4)
(1)
(1)
(1)
0
(1)
(1)
(1)
(2)
(1)
(1)
Operating Income
4 903
N/A
5 539
+13%
7 758
+40%
7 392
-5%
7 078
-4%
6 984
-1%
7 734
+11%
7 883
+2%
7 867
0%
6 878
-13%
5 947
-14%
6 101
+3%
5 494
-10%
6 205
+13%
6 165
-1%
6 445
+5%
7 048
+9%
7 851
+11%
11 925
+52%
12 538
+5%
12 086
-4%
12 601
+4%
14 739
+17%
15 159
+3%
15 525
+2%
16 544
+7%
18 050
+9%
17 918
-1%
18 239
+2%
17 495
-4%
21 015
+20%
19 872
-5%
19 793
0%
19 851
+0%
19 070
-4%
19 552
+3%
20 236
+3%
18 797
-7%
17 789
-5%
16 857
-5%
14 778
-12%
13 737
-7%
14 447
+5%
13 711
-5%
15 146
+10%
15 370
+1%
14 864
-3%
14 623
-2%
15 068
+3%
14 235
-6%
13 491
-5%
13 046
-3%
12 305
-6%
9 875
-20%
6 649
-33%
(1 145)
N/A
(5 613)
-390%
(6 429)
-15%
(5 793)
+10%
316
N/A
2 998
+849%
4 614
+54%
5 443
+18%
8 447
+55%
10 554
+25%
11 575
+10%
10 235
-12%
10 966
+7%
12 016
+10%
12 733
+6%
13 860
+9%
13 936
+1%
14 233
+2%
14 478
+2%
15 646
+8%
15 648
+0%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
5
(17)
(61)
(102)
12
13
31
(104)
(123)
(169)
(171)
(175)
(158)
(161)
(179)
(174)
(166)
(154)
(98)
(103)
(106)
(108)
(70)
(63)
(67)
(71)
(90)
(98)
(48)
(18)
(18)
497
460
432
361
(160)
(163)
(160)
(150)
(141)
(134)
(103)
(123)
29
(28)
(31)
(62)
(242)
(223)
(259)
(270)
(280)
(281)
(281)
(274)
(276)
(266)
(31)
(33)
8
64
(25)
219
564
505
417
201
Non-Reccuring Items
(2 305)
(2 362)
(1 344)
356
449
(519)
(550)
(546)
(455)
(430)
(489)
(900)
(1 010)
(1 074)
(1 352)
(2 731)
(2 343)
(1 832)
(5 525)
(3 934)
(3 986)
(3 921)
(933)
(1 045)
(706)
(688)
(980)
(1 229)
(1 451)
(1 476)
(2 444)
(2 182)
(2 478)
(2 635)
(1 942)
(2 001)
(1 872)
(2 328)
(2 610)
(2 697)
(2 757)
(2 391)
(3 265)
(3 298)
(3 109)
(3 030)
(2 342)
(2 807)
(4 039)
(4 696)
(5 214)
(4 701)
(4 296)
(4 201)
(4 798)
(6 419)
(5 743)
(6 695)
(5 455)
(3 946)
(4 673)
(1 867)
(2 835)
(2 212)
(1 697)
(2 966)
(1 973)
(1 644)
(1 207)
(1 589)
(1 391)
(1 878)
(2 481)
(2 078)
(1 721)
(1 821)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
1
1
6
5
5
0
0
3
0
(7)
0
0
0
0
0
0
8
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(38)
(38)
(18)
0
0
180
175
225
230
70
65
0
0
0
0
0
0
0
3 994
0
0
0
97
0
0
0
348
0
532
513
164
0
Total Other Income
777
707
726
855
784
780
638
580
353
216
358
76
48
138
115
144
225
259
303
235
231
130
3
93
(322)
(361)
(306)
(362)
(153)
(105)
(41)
(106)
(9)
(27)
(85)
8
(108)
70
178
77
105
101
(110)
(100)
(309)
(654)
(438)
(894)
(1 012)
(922)
(913)
(833)
(537)
(502)
(178)
(80)
29
25
(107)
(127)
(161)
(449)
(617)
3 351
3 350
3 559
(568)
(418)
(433)
(234)
(351)
(68)
(438)
(641)
(563)
(339)
Pre-Tax Income
3 375
N/A
3 884
+15%
7 140
+84%
8 603
+20%
8 311
-3%
7 245
-13%
7 822
+8%
7 919
+1%
7 765
-2%
6 670
-14%
5 800
-13%
5 222
-10%
4 435
-15%
5 286
+19%
4 941
-7%
3 889
-21%
4 829
+24%
6 155
+27%
6 527
+6%
8 668
+33%
8 156
-6%
8 652
+6%
13 648
+58%
14 028
+3%
14 323
+2%
15 337
+7%
16 618
+8%
16 229
-2%
16 532
+2%
15 808
-4%
18 422
+17%
17 514
-5%
17 243
-2%
17 122
-1%
16 972
-1%
17 469
+3%
18 158
+4%
16 491
-9%
15 339
-7%
14 219
-7%
12 623
-11%
11 907
-6%
11 504
-3%
10 674
-7%
11 530
+8%
11 485
0%
11 906
+4%
10 772
-10%
9 876
-8%
8 663
-12%
7 436
-14%
7 614
+2%
7 731
+2%
5 214
-33%
1 707
-67%
(7 706)
N/A
(11 569)
-50%
(13 322)
-15%
(11 614)
+13%
(4 027)
+65%
(2 116)
+47%
2 017
N/A
5 704
+183%
9 312
+63%
11 931
+28%
11 902
0%
7 760
-35%
8 871
+14%
10 384
+17%
10 974
+6%
12 441
+13%
12 209
-2%
12 410
+2%
12 777
+3%
13 943
+9%
13 689
-2%
Net Income
Tax Provision
(1 112)
(1 824)
(2 960)
(3 861)
(3 375)
(3 252)
(3 490)
(3 528)
(3 374)
(2 896)
(2 981)
(2 925)
(2 717)
(2 194)
(1 995)
(1 430)
(2 353)
(2 759)
(2 947)
(3 720)
(3 487)
(4 267)
(6 561)
(6 714)
(6 871)
(6 597)
(6 786)
(6 626)
(6 654)
(6 336)
(7 738)
(7 058)
(7 056)
(6 924)
(6 787)
(7 000)
(7 266)
(6 592)
(5 628)
(5 487)
(4 916)
(4 645)
(4 149)
(3 863)
(4 165)
(4 163)
(4 528)
(4 017)
(3 718)
(3 285)
(2 834)
(3 003)
(3 061)
(2 190)
(1 260)
2 011
3 343
3 668
(316)
(3 212)
(3 929)
(5 070)
(3 141)
(3 754)
(5 088)
(5 027)
(2 264)
(3 225)
(3 363)
(3 428)
(4 849)
(4 419)
(4 064)
(4 383)
(4 370)
(4 415)
Income from Continuing Operations
2 263
2 060
4 180
4 742
4 936
3 993
4 332
4 391
4 391
3 774
2 819
2 297
1 718
3 092
2 946
2 459
2 476
3 396
3 580
4 948
4 669
4 385
7 087
7 314
7 452
8 740
9 832
9 603
9 878
9 472
10 684
10 456
10 187
10 198
10 185
10 469
10 892
9 899
9 711
8 732
7 707
7 262
7 355
6 811
7 365
7 322
7 378
6 755
6 158
5 378
4 602
4 611
4 670
3 024
447
(5 695)
(8 226)
(9 654)
(11 930)
(7 239)
(6 045)
(3 053)
2 563
5 558
6 843
6 875
5 496
5 646
7 021
7 546
7 592
7 790
8 346
8 394
9 573
9 274
Income to Minority Interest
(66)
(98)
(222)
(314)
(329)
(304)
(321)
(372)
(360)
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
83
104
136
170
88
56
(17)
(32)
(44)
(47)
0
(17)
Net Income (Common)
2 195
N/A
1 957
-11%
3 957
+102%
4 426
+12%
4 608
+4%
3 686
-20%
4 007
+9%
4 014
+0%
4 028
+0%
3 510
-13%
2 678
-24%
2 294
-14%
1 715
-25%
3 091
+80%
2 945
-5%
2 456
-17%
2 472
+1%
3 392
+37%
3 575
+5%
4 945
+38%
4 667
-6%
4 382
-6%
7 086
+62%
7 313
+3%
7 450
+2%
8 739
+17%
9 832
+13%
9 603
-2%
9 877
+3%
9 471
-4%
10 684
+13%
10 456
-2%
10 187
-3%
10 199
+0%
10 185
0%
10 468
+3%
10 893
+4%
9 899
-9%
9 711
-2%
8 733
-10%
7 706
-12%
7 262
-6%
7 355
+1%
6 810
-7%
7 366
+8%
7 321
-1%
7 377
+1%
6 756
-8%
6 158
-9%
5 378
-13%
4 602
-14%
4 610
+0%
4 670
+1%
3 025
-35%
447
-85%
(5 694)
N/A
(8 226)
-44%
(9 655)
-17%
(11 931)
-24%
(7 240)
+39%
(6 046)
+16%
(3 053)
+50%
2 563
N/A
5 556
+117%
6 925
+25%
6 977
+1%
5 632
-19%
5 816
+3%
7 109
+22%
7 603
+7%
7 574
0%
7 758
+2%
8 302
+7%
8 345
+1%
9 574
+15%
9 258
-3%
EPS (Diluted)
23.85
N/A
21.04
-12%
43.01
+104%
48.63
+13%
50.63
+4%
40.95
-19%
44.52
+9%
44.1
-1%
44.75
+1%
38.15
-15%
28.48
-25%
25.2
-12%
20.17
-20%
35.94
+78%
34.64
-4%
28.89
-17%
29.08
+1%
39.9
+37%
42.05
+5%
58.17
+38%
54.9
-6%
51.55
-6%
83.36
+62%
88.1
+6%
89.75
+2%
105.28
+17%
118.45
+13%
115.69
-2%
119
+3%
114.1
-4%
127.19
+11%
114.9
-10%
111.94
-3%
112.07
+0%
111.7
0%
115.03
+3%
121.03
+5%
109.98
-9%
107.55
-2%
98.12
-9%
87.56
-11%
82.52
-6%
83.38
+1%
78.27
-6%
84.66
+8%
84.14
-1%
84.87
+1%
77.65
-9%
70.78
-9%
62.41
-12%
53.33
-15%
53.65
+1%
54.34
+1%
35.38
-35%
5.22
-85%
-67.24
N/A
-97.02
-44%
-113.87
-17%
-140.76
-24%
-85.39
+39%
-71.22
+17%
-35.96
+50%
30.2
N/A
65.44
+117%
81.57
+25%
82.18
+1%
66.34
-19%
68.91
+4%
84.59
+23%
90.46
+7%
90.03
0%
92.32
+3%
98.75
+7%
99.23
+0%
113.88
+15%
110.09
-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 301,000+ 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

© 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.