Komeri Co Ltd
TSE:8218

Watchlist Manager
Komeri Co Ltd Logo
Komeri Co Ltd
TSE:8218
Watchlist
Price: 3 385 JPY -1.31% Market Closed
Market Cap: 182.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+1%
5Y
+4%
10Y
+18%
Operating Income
+
3Y
-16%
5Y
-13%
10Y
+33%
Net Income
+
3Y
-15%
5Y
-17%
10Y
+77%

Earnings Waterfall
Komeri Co Ltd

Revenue
381.6B JPY
Cost of Revenue
-249.8B JPY
Gross Profit
131.8B JPY
Operating Expenses
-108.9B JPY
Operating Income
22.9B JPY
Other Expenses
-8.4B JPY
Net Income
14.5B JPY

Income Statement
Komeri 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 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
160
0
0
287
0
0
226
434
635
833
789
753
720
676
500
476
454
597
579
564
549
525
506
490
471
457
438
424
413
405
390
370
349
327
310
296
282
271
259
246
234
217
204
191
177
170
160
151
143
134
127
122
118
113
108
97
85
72
61
55
52
52
62
75
92
111
0
0
Revenue
169 636
N/A
175 793
+4%
181 694
+3%
188 383
+4%
187 786
0%
193 599
+3%
196 505
+2%
200 240
+2%
201 379
+1%
204 550
+2%
207 218
+1%
210 425
+2%
214 965
+2%
217 188
+1%
217 068
0%
219 906
+1%
220 999
+0%
222 613
+1%
224 097
+1%
226 337
+1%
229 452
+1%
298 594
+30%
304 031
+2%
308 937
+2%
314 014
+2%
312 017
-1%
313 936
+1%
314 128
+0%
317 259
+1%
319 245
+1%
320 022
+0%
321 256
+0%
323 442
+1%
335 566
+4%
333 012
-1%
333 532
+0%
330 855
-1%
316 968
-4%
320 934
+1%
324 196
+1%
322 717
0%
324 343
+1%
326 312
+1%
325 467
0%
327 205
+1%
329 587
+1%
332 121
+1%
334 992
+1%
338 384
+1%
341 955
+1%
343 632
+0%
346 031
+1%
348 301
+1%
346 862
0%
347 778
+0%
352 856
+1%
346 588
-2%
348 573
+1%
363 853
+4%
367 990
+1%
378 270
+3%
385 700
+2%
380 327
-1%
377 179
-1%
376 906
0%
376 093
0%
377 256
+0%
377 038
0%
378 895
+0%
379 400
+0%
375 879
-1%
375 789
0%
372 679
-1%
370 751
-1%
374 127
+1%
375 278
+0%
376 767
+0%
379 191
+1%
380 994
+0%
381 620
+0%
Gross Profit
Cost of Revenue
(113 167)
(117 657)
(122 099)
(126 781)
(126 158)
(130 932)
(133 379)
(136 268)
(136 961)
(138 883)
(140 057)
(143 040)
(146 060)
(147 453)
(146 853)
(148 710)
(149 603)
(150 012)
(150 693)
(152 230)
(153 690)
(200 895)
(203 520)
(205 693)
(208 211)
(205 609)
(206 918)
(207 194)
(209 548)
(211 149)
(211 810)
(212 464)
(214 111)
(223 185)
(221 403)
(221 610)
(219 309)
(207 222)
(210 072)
(212 585)
(211 123)
(212 497)
(214 330)
(213 757)
(215 344)
(217 208)
(218 595)
(220 347)
(223 082)
(225 678)
(226 754)
(228 407)
(229 062)
(227 753)
(228 498)
(232 712)
(228 375)
(229 170)
(238 275)
(238 914)
(244 556)
(248 782)
(245 085)
(243 329)
(243 724)
(244 234)
(245 229)
(245 362)
(246 725)
(247 335)
(246 243)
(247 061)
(245 296)
(243 540)
(245 360)
(246 149)
(247 209)
(249 010)
(249 777)
(249 801)
Gross Profit
56 469
N/A
58 136
+3%
59 595
+3%
61 602
+3%
61 628
+0%
62 667
+2%
63 126
+1%
63 972
+1%
64 418
+1%
65 667
+2%
67 161
+2%
67 385
+0%
64 159
-5%
67 329
+5%
70 215
+4%
71 196
+1%
71 396
+0%
72 601
+2%
73 404
+1%
74 107
+1%
75 762
+2%
97 699
+29%
100 511
+3%
103 244
+3%
105 803
+2%
106 408
+1%
107 018
+1%
106 934
0%
107 711
+1%
108 096
+0%
108 212
+0%
108 792
+1%
109 331
+0%
112 381
+3%
111 609
-1%
111 922
+0%
111 546
0%
109 746
-2%
110 862
+1%
111 611
+1%
111 594
0%
111 846
+0%
111 982
+0%
111 710
0%
111 861
+0%
112 379
+0%
113 526
+1%
114 645
+1%
115 302
+1%
116 277
+1%
116 878
+1%
117 624
+1%
119 239
+1%
119 109
0%
119 280
+0%
120 144
+1%
118 213
-2%
119 403
+1%
125 578
+5%
129 076
+3%
133 714
+4%
136 918
+2%
135 242
-1%
133 850
-1%
133 182
0%
131 859
-1%
132 027
+0%
131 676
0%
132 170
+0%
132 065
0%
129 636
-2%
128 728
-1%
127 383
-1%
127 211
0%
128 767
+1%
129 129
+0%
129 558
+0%
130 181
+0%
131 217
+1%
131 819
+0%
Operating Income
Operating Expenses
(45 624)
(46 918)
(47 773)
(48 322)
(48 090)
(48 963)
(49 499)
(49 978)
(50 667)
(51 479)
(52 880)
(53 728)
(54 887)
(56 114)
(57 080)
(57 972)
(58 368)
(58 366)
(59 204)
(60 321)
(61 404)
(81 822)
(82 837)
(83 741)
(84 904)
(86 181)
(86 884)
(87 452)
(88 294)
(88 918)
(89 651)
(90 658)
(91 299)
(92 135)
(93 130)
(93 278)
(93 475)
(93 638)
(96 851)
(94 304)
(94 453)
(93 918)
(94 098)
(94 213)
(94 904)
(95 690)
(96 346)
(97 402)
(98 441)
(99 313)
(99 777)
(99 730)
(100 272)
(100 986)
(101 151)
(101 530)
(100 828)
(100 934)
(101 816)
(102 655)
(104 341)
(106 592)
(106 931)
(106 512)
(105 391)
(104 034)
(104 003)
(104 518)
(105 252)
(106 012)
(105 738)
(105 924)
(105 440)
(105 130)
(105 664)
(106 059)
(106 986)
(107 785)
(108 276)
(108 880)
Selling, General & Administrative
(45 624)
(46 647)
(47 773)
(48 322)
(48 161)
(48 963)
(49 499)
(49 805)
(50 667)
(51 479)
(52 469)
(53 728)
(54 951)
(59 655)
(57 274)
(58 102)
(58 433)
(58 366)
(59 204)
(60 321)
(61 404)
(70 336)
(82 837)
(83 741)
(84 905)
(74 116)
(74 820)
(75 387)
(76 228)
(77 139)
(89 651)
(90 659)
(91 299)
(80 294)
(93 129)
(93 276)
(93 474)
(81 515)
(93 582)
(94 306)
(94 453)
(82 231)
(94 097)
(94 212)
(94 904)
(84 599)
(96 346)
(97 401)
(98 441)
(88 215)
(99 779)
(99 729)
(100 272)
(89 586)
(101 149)
(101 530)
(100 828)
(89 583)
(101 816)
(102 653)
(104 340)
(95 106)
(106 929)
(106 512)
(105 389)
(92 260)
(104 003)
(104 518)
(105 252)
(94 196)
(105 739)
(105 924)
(105 440)
(92 921)
(105 662)
(106 057)
(106 987)
(95 137)
(108 277)
(108 882)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
64
129
194
130
65
0
0
0
0
(11 486)
0
0
0
(12 065)
0
0
0
(11 778)
0
0
0
(11 840)
0
0
0
(12 123)
0
0
0
(11 686)
0
0
0
(11 091)
0
0
0
(11 098)
0
0
0
(11 400)
0
0
0
(11 350)
0
0
0
(11 485)
0
0
0
(11 774)
0
0
0
(11 816)
0
0
0
(12 208)
0
0
0
(12 648)
0
0
Other Operating Expenses
0
(271)
0
0
71
0
0
(173)
0
0
(411)
0
0
3 412
0
0
0
0
0
0
0
0
0
0
1
0
(12 064)
(12 065)
(12 066)
(1)
0
1
0
(1)
0
(2)
0
0
(3 269)
2
0
(1)
(1)
(1)
0
0
0
(1)
0
0
2
(1)
(1)
0
(3)
0
0
(1)
0
(2)
(1)
(1)
(2)
0
(2)
0
0
0
0
0
0
0
0
(1)
(2)
(2)
1
0
0
0
Operating Income
10 845
N/A
11 218
+3%
11 822
+5%
13 280
+12%
13 538
+2%
13 704
+1%
13 627
-1%
13 994
+3%
13 751
-2%
14 188
+3%
14 281
+1%
13 657
-4%
14 018
+3%
13 621
-3%
13 135
-4%
13 224
+1%
13 028
-1%
14 235
+9%
14 200
0%
13 786
-3%
14 358
+4%
15 877
+11%
17 674
+11%
19 503
+10%
20 899
+7%
20 227
-3%
20 134
0%
19 482
-3%
19 417
0%
19 178
-1%
18 561
-3%
18 134
-2%
18 032
-1%
20 246
+12%
18 479
-9%
18 644
+1%
18 071
-3%
16 108
-11%
14 011
-13%
17 307
+24%
17 141
-1%
17 928
+5%
17 884
0%
17 497
-2%
16 957
-3%
16 689
-2%
17 180
+3%
17 243
+0%
16 861
-2%
16 964
+1%
17 101
+1%
17 894
+5%
18 967
+6%
18 123
-4%
18 129
+0%
18 614
+3%
17 385
-7%
18 469
+6%
23 762
+29%
26 421
+11%
29 373
+11%
30 326
+3%
28 311
-7%
27 338
-3%
27 791
+2%
27 825
+0%
28 024
+1%
27 158
-3%
26 918
-1%
26 053
-3%
23 898
-8%
22 804
-5%
21 943
-4%
22 081
+1%
23 103
+5%
23 070
0%
22 572
-2%
22 396
-1%
22 941
+2%
22 939
0%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
(156)
(409)
(466)
(590)
(505)
(627)
(563)
(498)
(487)
(702)
(623)
(595)
(586)
(633)
(580)
(602)
(581)
(795)
(629)
(755)
(904)
(904)
(790)
(831)
(831)
(832)
(852)
(616)
(424)
(348)
(123)
(98)
(192)
(145)
(245)
(165)
(49)
24
(71)
(40)
(9)
(46)
111
45
(21)
21
(28)
12
149
(77)
(116)
(142)
(244)
(196)
(583)
(895)
(705)
(425)
(74)
241
225
39
234
347
227
322
216
115
Non-Reccuring Items
(281)
(1 247)
(1 288)
(1 308)
(726)
(575)
(580)
(700)
(859)
(857)
(561)
(459)
(793)
(466)
(470)
(162)
(128)
(43)
(1 051)
(1 075)
(1 005)
(4 797)
(3 729)
(3 627)
(3 692)
(475)
(570)
(580)
(570)
(1 037)
(942)
(1 032)
(1 042)
(1 332)
(1 012)
(965)
(965)
(2 948)
0
(3 536)
(3 421)
(2 307)
(2 380)
(2 190)
(2 084)
(284)
81
75
81
(438)
(433)
(452)
(760)
(1 547)
(1 519)
(1 488)
(572)
(456)
(458)
(491)
(1 390)
(333)
(333)
(284)
(221)
(1 373)
(1 427)
(1 206)
(1 241)
(111)
(76)
(316)
151
(1 484)
(1 466)
(1 494)
(1 954)
(1 292)
(1 327)
(1 307)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(65)
(70)
(69)
(59)
(106)
(118)
(104)
(196)
(216)
(313)
(404)
(313)
(322)
(223)
(242)
(316)
(351)
(477)
(408)
(301)
(266)
(233)
(443)
(454)
(518)
(432)
(225)
(227)
(174)
(246)
(243)
(245)
(410)
(344)
(309)
(341)
(154)
(166)
(164)
(113)
(152)
(145)
(117)
(136)
(163)
(152)
(196)
(230)
(323)
(218)
(227)
(446)
(552)
(491)
(452)
(229)
(227)
(256)
(282)
(242)
(205)
(182)
(181)
(293)
(322)
(286)
(463)
Total Other Income
240
242
402
447
440
439
550
609
608
388
288
42
(2)
443
61
99
29
149
154
164
145
195
180
109
51
23
51
123
64
188
(167)
(148)
(9)
283
293
288
247
239
214
96
32
130
(197)
(146)
107
279
305
359
117
110
123
92
142
159
106
136
200
135
133
154
36
119
(1)
(24)
364
618
576
626
314
184
188
76
39
148
191
(403)
(392)
(470)
(458)
235
Pre-Tax Income
10 804
N/A
10 213
-5%
10 936
+7%
12 419
+14%
13 252
+7%
13 568
+2%
13 597
+0%
13 903
+2%
13 500
-3%
13 719
+2%
14 008
+2%
13 240
-5%
13 061
-1%
13 124
+0%
12 190
-7%
12 502
+3%
12 365
-1%
13 608
+10%
12 622
-7%
12 273
-3%
12 815
+4%
10 357
-19%
13 189
+27%
14 986
+14%
16 359
+9%
18 820
+15%
18 812
0%
18 181
-3%
18 014
-1%
17 183
-5%
16 346
-5%
15 791
-3%
15 776
0%
18 027
+14%
16 737
-7%
16 693
0%
16 068
-4%
12 049
-25%
12 941
+7%
13 026
+1%
13 101
+1%
15 229
+16%
14 938
-2%
14 820
-1%
14 543
-2%
16 129
+11%
16 977
+5%
17 203
+1%
16 669
-3%
16 506
-1%
16 554
+0%
17 330
+5%
18 227
+5%
16 537
-9%
16 682
+1%
17 190
+3%
16 856
-2%
18 006
+7%
23 257
+29%
25 900
+11%
27 938
+8%
29 712
+6%
27 643
-7%
26 661
-4%
27 244
+2%
26 322
-3%
26 099
-1%
25 231
-3%
25 057
-1%
25 474
+2%
23 680
-7%
22 523
-5%
22 116
-2%
20 579
-7%
21 880
+6%
21 339
-2%
20 160
-6%
20 634
+2%
21 086
+2%
21 519
+2%
Net Income
Tax Provision
(4 145)
(3 890)
(4 111)
(4 775)
(5 374)
(5 591)
(5 622)
(5 664)
(5 497)
(5 576)
(5 809)
(5 508)
(5 438)
(5 509)
(5 174)
(5 321)
(5 311)
(5 679)
(5 206)
(5 084)
(5 473)
(4 648)
(5 894)
(6 698)
(8 056)
(9 133)
(9 015)
(8 489)
(7 485)
(7 182)
(6 742)
(6 583)
(6 597)
(7 454)
(6 865)
(6 729)
(6 339)
(4 877)
(4 983)
(4 830)
(4 762)
(5 643)
(5 421)
(5 373)
(5 192)
(5 112)
(5 435)
(5 493)
(5 293)
(5 598)
(5 584)
(5 784)
(6 087)
(5 602)
(5 638)
(5 813)
(5 708)
(6 064)
(7 639)
(8 446)
(9 074)
(9 310)
(8 761)
(8 425)
(8 482)
(8 425)
(8 278)
(8 060)
(8 107)
(8 378)
(7 846)
(7 488)
(7 352)
(6 866)
(7 259)
(7 306)
(6 965)
(6 915)
(7 047)
(7 001)
Income from Continuing Operations
6 659
6 323
6 825
7 644
7 878
7 977
7 975
8 239
8 003
8 143
8 199
7 732
7 623
7 615
7 016
7 181
7 054
7 929
7 416
7 189
7 342
5 709
7 295
8 288
8 303
9 687
9 797
9 692
10 529
10 001
9 604
9 208
9 179
10 573
9 872
9 964
9 729
7 172
7 958
8 196
8 339
9 586
9 517
9 447
9 351
11 017
11 542
11 710
11 376
10 908
10 970
11 546
12 140
10 935
11 044
11 377
11 148
11 942
15 618
17 454
18 864
20 402
18 882
18 236
18 762
17 897
17 821
17 171
16 950
17 096
15 834
15 035
14 764
13 713
14 621
14 033
13 195
13 719
14 039
14 518
Income to Minority Interest
(211)
(70)
(50)
(25)
18
64
84
36
50
6
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
6 446
N/A
6 251
-3%
6 775
+8%
7 619
+12%
7 898
+4%
8 040
+2%
8 058
+0%
8 269
+3%
8 053
-3%
8 150
+1%
8 195
+1%
7 731
-6%
7 619
-1%
7 619
N/A
7 012
-8%
7 177
+2%
7 051
-2%
7 923
+12%
7 409
-6%
7 178
-3%
7 329
+2%
5 698
-22%
7 296
+28%
8 291
+14%
8 311
+0%
9 687
+17%
9 798
+1%
9 694
-1%
10 531
+9%
10 000
-5%
9 604
-4%
9 207
-4%
9 178
0%
10 573
+15%
9 872
-7%
9 964
+1%
9 730
-2%
7 171
-26%
7 957
+11%
8 196
+3%
8 338
+2%
9 585
+15%
9 516
-1%
9 446
-1%
9 350
-1%
11 017
+18%
11 542
+5%
11 709
+1%
11 376
-3%
10 907
-4%
10 968
+1%
11 546
+5%
12 138
+5%
10 935
-10%
11 044
+1%
11 377
+3%
11 148
-2%
11 941
+7%
15 617
+31%
17 452
+12%
18 864
+8%
20 402
+8%
18 882
-7%
18 237
-3%
18 761
+3%
17 897
-5%
17 821
0%
17 170
-4%
16 950
-1%
17 096
+1%
15 834
-7%
15 036
-5%
14 764
-2%
13 712
-7%
14 620
+7%
14 032
-4%
13 195
-6%
13 719
+4%
14 039
+2%
14 517
+3%
EPS (Diluted)
121.62
N/A
117.94
-3%
127.83
+8%
143.75
+12%
149.01
+4%
151.69
+2%
152.03
+0%
156.01
+3%
151.94
-3%
153.77
+1%
154.62
+1%
145.86
-6%
146.51
+0%
146.51
N/A
134.84
-8%
140.72
+4%
135.59
-4%
155.35
+15%
145.27
-6%
140.74
-3%
143.7
+2%
111.72
-22%
143.05
+28%
162.56
+14%
162.96
+0%
189.94
+17%
192.11
+1%
190.07
-1%
206.49
+9%
196.07
-5%
188.31
-4%
180.52
-4%
179.96
0%
207.31
+15%
193.56
-7%
195.37
+1%
190.78
-2%
141.18
-26%
156.01
+11%
160.7
+3%
163.49
+2%
189.1
+16%
186.58
-1%
185.21
-1%
183.33
-1%
217.32
+19%
226.31
+4%
229.58
+1%
223.05
-3%
215.12
-4%
215.05
0%
226.39
+5%
239.34
+6%
215.63
-10%
217.76
+1%
224.69
+3%
220.41
-2%
236.36
+7%
314.02
+33%
350.92
+12%
379.31
+8%
410.25
+8%
379.68
-7%
366.66
-3%
377.2
+3%
360.22
-5%
365.45
+1%
353.77
-3%
348.99
-1%
351.62
+1%
327.88
-7%
314.68
-4%
308.77
-2%
286.05
-7%
306.86
+7%
296.25
-3%
278.46
-6%
289.11
+4%
295.91
+2%
305.72
+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.