Okuwa Co Ltd
TSE:8217

Watchlist Manager
Okuwa Co Ltd Logo
Okuwa Co Ltd
TSE:8217
Watchlist
Price: 814 JPY -1.33% Market Closed
Market Cap: 34.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-1%
5Y
-8%
10Y
-7%
Operating Income
+
3Y
-56%
5Y
-76%
10Y
-32%
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Okuwa Co Ltd

Revenue
252B JPY
Cost of Revenue
-173.1B JPY
Gross Profit
79B JPY
Operating Expenses
-77.3B JPY
Operating Income
1.7B JPY
Other Expenses
-3.9B JPY
Net Income
-2.2B JPY

Income Statement
Okuwa Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Feb-2003 Aug-2003 Feb-2004 Aug-2004 Nov-2004 Feb-2005 Aug-2005 Nov-2005 Feb-2006 Aug-2006 Nov-2006 Feb-2007 Aug-2007 Nov-2007 Feb-2008 Aug-2008 Nov-2008 Feb-2009 Aug-2009 Nov-2009 Feb-2010 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
Revenue
Interest Expense
500
0
488
0
0
418
0
0
395
0
0
354
0
0
398
0
0
413
0
0
369
80
159
233
307
295
278
264
251
238
228
218
204
192
183
181
178
173
167
155
145
137
131
128
128
130
129
125
120
116
114
112
109
105
104
103
96
93
89
85
87
86
84
81
78
74
69
65
63
62
61
62
68
72
79
85
85
88
90
97
113
0
0
Revenue
231 422
N/A
226 453
-2%
229 701
+1%
231 650
+1%
400 472
+73%
228 128
-43%
398 289
+75%
402 357
+1%
233 981
-42%
411 341
+76%
418 439
+2%
244 304
-42%
428 404
+75%
433 857
+1%
251 350
-42%
440 349
+75%
453 754
+3%
276 585
-39%
492 818
+78%
509 261
+3%
289 523
-43%
573 094
+98%
502 205
-12%
358 655
-29%
289 958
-19%
292 946
+1%
296 243
+1%
298 351
+1%
300 513
+1%
301 007
+0%
300 288
0%
299 381
0%
297 802
-1%
295 648
-1%
294 686
0%
292 531
-1%
290 589
-1%
288 001
-1%
282 249
-2%
277 242
-2%
272 195
-2%
269 821
-1%
269 783
0%
269 060
0%
268 115
0%
267 648
0%
267 107
0%
267 888
+0%
268 427
+0%
268 713
+0%
268 625
0%
268 295
0%
268 649
+0%
267 366
0%
266 493
0%
265 962
0%
265 114
0%
265 424
+0%
264 947
0%
265 521
+0%
265 398
0%
270 927
+2%
274 893
+1%
276 715
+1%
279 216
+1%
274 859
-2%
272 117
-1%
269 934
-1%
266 530
-1%
260 299
-2%
254 181
-2%
249 869
-2%
246 876
-1%
246 981
+0%
247 743
+0%
247 982
+0%
247 377
0%
247 837
+0%
248 416
+0%
248 469
+0%
250 150
+1%
251 497
+1%
252 039
+0%
Gross Profit
Cost of Revenue
(162 324)
(158 431)
(160 448)
(162 024)
(281 128)
(161 438)
(283 288)
(288 223)
(167 726)
(295 709)
(301 732)
(176 178)
(308 921)
(312 714)
(181 132)
(317 541)
(327 170)
(199 682)
(357 765)
(371 650)
(210 670)
(417 595)
(364 716)
(259 263)
(209 671)
(211 655)
(214 101)
(215 776)
(217 462)
(217 729)
(217 139)
(216 323)
(215 209)
(213 694)
(213 097)
(211 524)
(210 385)
(208 559)
(204 332)
(200 993)
(196 946)
(195 344)
(195 064)
(194 089)
(193 082)
(192 579)
(192 190)
(192 665)
(193 207)
(193 285)
(193 062)
(192 611)
(192 592)
(191 046)
(189 975)
(189 503)
(187 448)
(187 356)
(186 318)
(185 868)
(186 311)
(189 443)
(191 608)
(192 485)
(193 710)
(190 612)
(188 922)
(187 233)
(184 794)
(179 616)
(174 655)
(170 989)
(168 315)
(168 513)
(169 273)
(169 703)
(169 258)
(169 777)
(170 224)
(170 269)
(172 139)
(172 969)
(173 070)
Gross Profit
69 098
N/A
68 022
-2%
69 253
+2%
69 626
+1%
119 344
+71%
66 690
-44%
115 001
+72%
114 134
-1%
66 255
-42%
115 632
+75%
116 707
+1%
68 126
-42%
119 483
+75%
121 143
+1%
70 218
-42%
122 808
+75%
126 584
+3%
76 903
-39%
135 053
+76%
137 611
+2%
78 853
-43%
155 499
+97%
137 489
-12%
99 392
-28%
80 287
-19%
81 291
+1%
82 142
+1%
82 575
+1%
83 051
+1%
83 278
+0%
83 149
0%
83 058
0%
82 593
-1%
81 954
-1%
81 589
0%
81 007
-1%
80 204
-1%
79 442
-1%
77 917
-2%
76 249
-2%
75 249
-1%
74 477
-1%
74 719
+0%
74 971
+0%
75 033
+0%
75 069
+0%
74 917
0%
75 223
+0%
75 220
0%
75 428
+0%
75 563
+0%
75 684
+0%
76 057
+0%
76 320
+0%
76 518
+0%
76 459
0%
77 666
+2%
78 068
+1%
78 629
+1%
79 653
+1%
79 087
-1%
81 484
+3%
83 285
+2%
84 230
+1%
85 506
+2%
84 247
-1%
83 195
-1%
82 701
-1%
81 736
-1%
80 683
-1%
79 526
-1%
78 880
-1%
78 561
0%
78 468
0%
78 470
+0%
78 279
0%
78 119
0%
78 060
0%
78 192
+0%
78 200
+0%
78 011
0%
78 528
+1%
78 969
+1%
Operating Income
Operating Expenses
(62 809)
(61 626)
(62 315)
(62 787)
(108 822)
(60 902)
(105 533)
(104 256)
(59 749)
(104 550)
(105 039)
(61 035)
(107 441)
(108 616)
(62 363)
(109 601)
(113 229)
(69 290)
(124 782)
(130 481)
(74 199)
(147 844)
(129 364)
(92 055)
(73 740)
(74 278)
(74 953)
(75 551)
(76 074)
(76 424)
(76 975)
(77 167)
(77 497)
(77 563)
(77 626)
(77 186)
(76 720)
(76 069)
(74 707)
(73 835)
(72 876)
(72 095)
(72 259)
(72 270)
(72 669)
(72 870)
(72 486)
(72 572)
(72 578)
(72 649)
(73 179)
(73 419)
(73 913)
(73 859)
(73 728)
(73 641)
(74 826)
(75 602)
(76 087)
(76 754)
(75 639)
(76 002)
(76 359)
(76 817)
(77 661)
(77 360)
(77 097)
(76 859)
(76 503)
(76 230)
(75 737)
(75 722)
(75 634)
(75 808)
(75 863)
(75 509)
(75 231)
(75 216)
(75 764)
(76 378)
(76 683)
(77 103)
(77 308)
Selling, General & Administrative
(57 495)
(56 536)
(57 210)
(57 619)
(103 654)
(55 816)
(100 391)
(99 114)
(54 479)
(99 337)
(99 826)
(55 867)
(102 398)
(103 573)
(57 545)
(104 835)
(108 463)
(64 004)
(119 351)
(121 237)
(68 252)
(137 574)
(120 282)
(85 464)
(67 787)
(69 007)
(69 594)
(70 077)
(69 748)
(72 097)
(74 009)
(75 638)
(70 952)
(77 565)
(77 627)
(77 188)
(70 284)
(76 068)
(74 707)
(73 835)
(66 472)
(72 094)
(72 257)
(72 269)
(66 160)
(72 870)
(72 485)
(72 569)
(65 981)
(72 649)
(73 181)
(73 420)
(67 646)
(73 859)
(73 727)
(73 642)
(68 856)
(75 603)
(76 089)
(76 755)
(69 836)
(76 001)
(76 359)
(76 817)
(71 865)
(77 360)
(77 096)
(76 859)
(70 499)
(76 230)
(75 736)
(75 721)
(69 321)
(75 810)
(75 865)
(75 511)
(68 837)
(75 216)
(75 764)
(76 376)
(70 246)
(77 102)
(77 308)
Depreciation & Amortization
(5 314)
(5 090)
(5 105)
(5 168)
0
(5 086)
(5 142)
0
(5 270)
(5 213)
0
(5 168)
(5 043)
0
(4 818)
(4 766)
0
(5 286)
(5 431)
(9 244)
(5 947)
(10 270)
(9 082)
(6 591)
(5 953)
(5 271)
(5 359)
(5 474)
(6 326)
0
0
0
(6 546)
0
0
0
(6 436)
0
0
0
(6 403)
0
0
0
(6 508)
0
0
0
(6 597)
0
0
0
(6 268)
0
0
0
(5 971)
0
0
0
(5 802)
0
0
0
(5 796)
0
0
0
(6 004)
0
0
0
(6 314)
0
0
0
(6 394)
0
0
0
(6 437)
0
0
Other Operating Expenses
0
0
0
0
(5 168)
0
0
(5 142)
0
0
(5 213)
0
0
(5 043)
0
0
(4 766)
0
0
0
0
0
0
0
0
0
0
0
0
(4 327)
(2 966)
(1 529)
1
0
1
2
0
0
0
0
(1)
0
(2)
(1)
(1)
0
(1)
(3)
0
0
0
1
1
0
(1)
1
1
0
0
0
(1)
(1)
0
0
0
0
(1)
0
0
0
(1)
(1)
1
2
2
2
0
0
0
(2)
0
(1)
0
Operating Income
6 289
N/A
6 396
+2%
6 938
+8%
6 839
-1%
10 522
+54%
5 788
-45%
9 468
+64%
9 878
+4%
6 506
-34%
11 082
+70%
11 668
+5%
7 091
-39%
12 042
+70%
12 527
+4%
7 855
-37%
13 207
+68%
13 355
+1%
7 613
-43%
10 271
+35%
7 130
-31%
4 654
-35%
7 655
+64%
8 125
+6%
7 337
-10%
6 547
-11%
7 013
+7%
7 189
+3%
7 024
-2%
6 977
-1%
6 854
-2%
6 174
-10%
5 891
-5%
5 096
-13%
4 391
-14%
3 963
-10%
3 821
-4%
3 484
-9%
3 373
-3%
3 210
-5%
2 414
-25%
2 373
-2%
2 382
+0%
2 460
+3%
2 701
+10%
2 364
-12%
2 199
-7%
2 431
+11%
2 651
+9%
2 642
0%
2 779
+5%
2 384
-14%
2 265
-5%
2 144
-5%
2 461
+15%
2 790
+13%
2 818
+1%
2 840
+1%
2 466
-13%
2 542
+3%
2 899
+14%
3 448
+19%
5 482
+59%
6 926
+26%
7 413
+7%
7 845
+6%
6 887
-12%
6 098
-11%
5 842
-4%
5 233
-10%
4 453
-15%
3 789
-15%
3 158
-17%
2 927
-7%
2 660
-9%
2 607
-2%
2 770
+6%
2 888
+4%
2 844
-2%
2 428
-15%
1 822
-25%
1 328
-27%
1 425
+7%
1 661
+17%
Pre-Tax Income
Interest Income Expense
(440)
(370)
(483)
(622)
(948)
(523)
(607)
(506)
(317)
(516)
(460)
(154)
(263)
(208)
(216)
(502)
(653)
(328)
(580)
(535)
(273)
(563)
(495)
(357)
(211)
(232)
(207)
(185)
(113)
(167)
(171)
(151)
(17)
(110)
(108)
(113)
(34)
(143)
360
369
506
412
(92)
(85)
(77)
(218)
(219)
359
1 571
1 405
2 120
1 652
1 519
1 624
1 147
1 123
1 020
454
236
148
(25)
(82)
(88)
(77)
(45)
(76)
(69)
(70)
(35)
(71)
(79)
(71)
1
(33)
(24)
(30)
(1)
(55)
(15)
(24)
20
(10)
39
Non-Reccuring Items
(679)
(1 083)
357
922
779
(1 626)
(1 859)
(1 679)
(304)
(412)
(537)
(395)
(472)
(322)
(356)
(86)
(131)
20
424
681
(18)
130
(282)
(729)
(611)
(1 959)
(1 869)
(1 900)
(2 746)
(1 600)
(1 593)
(1 369)
(1 202)
(821)
(1 363)
(1 956)
(3 665)
(3 572)
(4 458)
(4 604)
(2 897)
(2 911)
(1 481)
(839)
(1 145)
(1 152)
(756)
(686)
(2 105)
(1 729)
(2 199)
(2 230)
(2 083)
(2 064)
(2 367)
(2 486)
(3 141)
(3 113)
(2 683)
(2 456)
(898)
(1 161)
(1 613)
(2 186)
(2 805)
(2 751)
(2 443)
(2 230)
(2 406)
(2 148)
(2 112)
(1 890)
(1 991)
(2 088)
(2 040)
(2 006)
(1 285)
(1 239)
(1 285)
(1 332)
(4 033)
(4 041)
(4 162)
Gain/Loss on Disposition of Assets
118
(373)
(396)
(89)
(237)
(64)
(153)
(247)
3
(238)
(161)
(2)
(168)
(413)
0
(409)
(128)
1
0
0
29
0
0
0
(1)
1
16
19
21
0
0
2
0
0
0
0
166
82
0
144
126
127
0
69
23
0
0
0
6
0
0
5
102
26
58
88
118
128
(259)
(270)
(268)
(286)
91
71
73
71
65
85
70
73
79
83
34
32
27
19
53
48
44
43
47
46
48
Total Other Income
264
267
276
307
554
288
487
453
243
473
504
287
578
630
345
647
670
395
628
767
400
893
804
578
428
484
496
502
473
534
564
528
462
531
535
574
473
628
724
657
499
592
719
594
705
885
726
598
550
269
358
397
138
282
243
222
106
152
121
109
222
276
277
277
146
178
189
200
195
246
248
238
148
166
136
139
150
194
193
187
110
143
108
Pre-Tax Income
5 552
N/A
4 837
-13%
6 692
+38%
7 357
+10%
10 670
+45%
3 863
-64%
7 336
+90%
7 899
+8%
6 131
-22%
10 389
+69%
11 014
+6%
6 827
-38%
11 717
+72%
12 214
+4%
7 628
-38%
12 857
+69%
13 113
+2%
7 701
-41%
10 743
+40%
8 043
-25%
4 792
-40%
8 115
+69%
8 152
+0%
6 829
-16%
6 152
-10%
5 307
-14%
5 625
+6%
5 460
-3%
4 612
-16%
5 621
+22%
4 974
-12%
4 901
-1%
4 339
-11%
3 991
-8%
3 027
-24%
2 326
-23%
424
-82%
368
-13%
(164)
N/A
(1 020)
-522%
607
N/A
602
-1%
1 606
+167%
2 440
+52%
1 870
-23%
1 714
-8%
2 182
+27%
2 922
+34%
2 664
-9%
2 724
+2%
2 663
-2%
2 089
-22%
1 820
-13%
2 329
+28%
1 871
-20%
1 765
-6%
943
-47%
87
-91%
(43)
N/A
430
N/A
2 479
+477%
4 229
+71%
5 593
+32%
5 498
-2%
5 214
-5%
4 309
-17%
3 840
-11%
3 827
0%
3 057
-20%
2 553
-16%
1 925
-25%
1 518
-21%
1 119
-26%
737
-34%
706
-4%
892
+26%
1 805
+102%
1 792
-1%
1 365
-24%
696
-49%
(2 528)
N/A
(2 437)
+4%
(2 306)
+5%
Net Income
Tax Provision
(2 497)
(2 294)
(3 058)
(3 285)
(4 963)
(1 928)
(3 519)
(3 543)
(2 583)
(4 435)
(4 703)
(2 993)
(5 115)
(5 297)
(3 607)
(5 938)
(6 179)
(3 534)
(5 156)
(4 192)
(2 448)
(4 322)
(4 215)
(3 430)
(3 038)
(2 634)
(2 734)
(2 656)
(2 249)
(2 665)
(2 412)
(2 390)
(2 844)
(2 710)
(2 331)
(2 014)
(854)
(769)
(491)
(191)
(559)
(537)
(886)
(1 119)
(1 064)
(1 003)
(1 138)
(1 389)
(1 188)
(1 214)
(1 181)
(977)
(818)
(960)
(810)
(768)
(677)
(429)
(407)
(559)
(1 021)
(1 570)
(1 980)
(1 939)
(1 378)
(1 098)
(954)
(939)
(1 500)
(1 347)
(1 188)
(1 042)
(168)
(34)
18
(68)
(781)
(783)
(662)
(465)
161
140
110
Income from Continuing Operations
3 055
2 543
3 634
4 072
5 707
1 935
3 817
4 356
3 548
5 954
6 311
3 834
6 602
6 917
4 021
6 919
6 934
4 167
5 587
3 851
2 344
3 793
3 937
3 399
3 114
2 673
2 891
2 804
2 363
2 956
2 562
2 511
1 495
1 281
696
312
(430)
(401)
(655)
(1 211)
48
65
720
1 321
806
711
1 044
1 533
1 476
1 510
1 482
1 112
1 002
1 369
1 061
997
266
(342)
(450)
(129)
1 458
2 659
3 613
3 559
3 836
3 211
2 886
2 888
1 557
1 206
737
476
951
703
724
824
1 024
1 009
703
231
(2 367)
(2 297)
(2 196)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
43
95
169
160
46
75
69
35
61
57
24
48
24
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
(19)
(24)
(26)
(36)
(29)
(36)
(46)
(46)
(49)
(42)
(35)
(38)
(33)
(29)
(26)
(27)
(22)
(24)
(32)
(27)
(23)
(20)
(14)
(8)
(15)
(21)
(25)
Net Income (Common)
3 047
N/A
2 541
-17%
3 608
+42%
4 043
+12%
5 676
+40%
1 923
-66%
3 814
+98%
4 355
+14%
3 532
-19%
5 939
+68%
6 341
+7%
3 920
-38%
6 767
+73%
7 071
+4%
4 065
-43%
6 989
+72%
6 999
+0%
4 195
-40%
5 651
+35%
3 910
-31%
2 359
-40%
3 833
+62%
3 949
+3%
3 385
-14%
3 106
-8%
2 666
-14%
2 883
+8%
2 797
-3%
2 355
-16%
2 946
+25%
2 553
-13%
2 503
-2%
1 495
-40%
1 281
-14%
695
-46%
310
-55%
(429)
N/A
(403)
+6%
(655)
-63%
(1 211)
-85%
47
N/A
64
+36%
719
+1 023%
1 321
+84%
806
-39%
712
-12%
1 044
+47%
1 533
+47%
1 476
-4%
1 509
+2%
1 482
-2%
1 112
-25%
1 001
-10%
1 368
+37%
1 059
-23%
995
-6%
245
-75%
(367)
N/A
(479)
-31%
(167)
+65%
1 429
N/A
2 621
+83%
3 568
+36%
3 513
-2%
3 786
+8%
3 169
-16%
2 850
-10%
2 849
0%
1 523
-47%
1 175
-23%
710
-40%
448
-37%
928
+107%
680
-27%
692
+2%
796
+15%
1 000
+26%
989
-1%
688
-30%
224
-67%
(2 381)
N/A
(2 320)
+3%
(2 220)
+4%
EPS (Diluted)
69.06
N/A
57.72
-16%
82.27
+43%
93.53
+14%
131.76
+41%
44.7
-66%
89.14
+99%
101.84
+14%
81.8
-20%
131.65
+61%
140.6
+7%
86.91
-38%
150.17
+73%
156.96
+5%
90.23
-43%
155.74
+73%
156.06
+0%
93.6
-40%
126.43
+35%
87.48
-31%
52.78
-40%
85.72
+62%
88.32
+3%
75.72
-14%
69.47
-8%
59.63
-14%
64.49
+8%
62.57
-3%
52.69
-16%
65.91
+25%
57.12
-13%
56.01
-2%
33.45
-40%
28.67
-14%
15.56
-46%
6.94
-55%
-9.6
N/A
-9.02
+6%
-14.66
-63%
-27.11
-85%
1.05
N/A
1.43
+36%
16.1
+1 026%
29.58
+84%
18.05
-39%
15.94
-12%
23.38
+47%
34.34
+47%
33.06
-4%
33.8
+2%
33.2
-2%
24.91
-25%
22.43
-10%
30.64
+37%
23.72
-23%
22.29
-6%
5.49
-75%
-8.22
N/A
-10.82
-32%
-3.81
+65%
32.37
N/A
59.77
+85%
81.37
+36%
80.11
-2%
86.34
+8%
72.27
-16%
64.99
-10%
64.97
0%
34.73
-47%
26.79
-23%
16.19
-40%
10.21
-37%
21.15
+107%
15.49
-27%
15.76
+2%
18.13
+15%
22.79
+26%
22.95
+1%
15.78
-31%
5.32
-66%
-55.87
N/A
-55.73
+0%
-53.97
+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 301,300+ 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.