Marusan Securities Co Ltd
TSE:8613

Watchlist Manager
Marusan Securities Co Ltd Logo
Marusan Securities Co Ltd
TSE:8613
Watchlist
Price: 1 041 JPY 1.76% Market Closed
Market Cap: 70.2B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+13%
5Y
+8%
10Y
-8%
Operating Income
+
3Y
+113%
5Y
+67%
10Y
-31%
Net Income
+
3Y
+156%
5Y
+97%
10Y
+30%

Earnings Waterfall
Marusan Securities Co Ltd

Revenue
18.8B JPY
Cost of Revenue
-600m JPY
Gross Profit
18.2B JPY
Operating Expenses
-14.9B JPY
Operating Income
3.3B JPY
Other Expenses
1.2B JPY
Net Income
4.6B JPY

Income Statement
Marusan Securities 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
Revenue
17 158
N/A
15 366
-10%
14 320
-7%
12 735
-11%
15 505
+22%
21 642
+40%
22 903
+6%
20 946
-9%
16 019
-24%
16 412
+2%
16 841
+3%
16 166
-4%
14 162
-12%
12 137
-14%
10 466
-14%
10 620
+1%
11 446
+8%
12 622
+10%
12 313
-2%
11 444
-7%
11 040
-4%
14 947
+35%
14 637
-2%
14 753
+1%
14 278
-3%
14 448
+1%
14 502
+0%
14 762
+2%
15 814
+7%
17 667
+12%
21 390
+21%
23 079
+8%
24 268
+5%
23 175
-5%
20 230
-13%
19 820
-2%
19 831
+0%
20 255
+2%
21 055
+4%
20 386
-3%
19 612
-4%
18 177
-7%
16 749
-8%
16 069
-4%
15 377
-4%
15 697
+2%
16 178
+3%
16 936
+5%
18 448
+9%
18 985
+3%
18 799
-1%
18 464
-2%
16 770
-9%
15 647
-7%
15 432
-1%
15 232
-1%
15 951
+5%
16 492
+3%
16 822
+2%
17 461
+4%
17 979
+3%
19 187
+7%
19 752
+3%
19 907
+1%
19 907
N/A
18 669
-6%
17 709
-5%
16 613
-6%
15 337
-8%
14 930
-3%
15 622
+5%
16 508
+6%
16 911
+2%
18 607
+10%
18 997
+2%
19 177
+1%
19 705
+3%
18 849
-4%
18 237
-3%
18 816
+3%
Gross Profit
Cost of Revenue
(1 297)
(1 274)
(1 312)
(1 336)
(1 490)
(1 652)
(1 758)
(1 822)
(1 742)
(1 698)
(1 607)
(1 709)
(1 642)
(1 578)
(1 553)
(1 524)
(1 633)
(1 484)
(1 466)
(1 313)
(1 259)
(10 126)
(1 633)
(1 616)
(1 619)
(10 030)
(1 548)
(1 515)
(1 502)
(1 569)
(1 670)
(1 701)
(1 736)
(1 734)
(1 658)
(1 635)
(1 623)
(1 616)
(1 640)
(1 659)
(1 669)
(102)
(1 603)
(1 556)
(1 537)
(126)
(1 581)
(1 616)
(1 662)
(132)
(1 660)
(1 633)
(1 609)
(99)
(1 227)
(881)
(479)
(122)
(122)
(116)
(110)
(110)
(100)
(87)
(75)
(67)
(69)
(66)
(63)
(59)
(54)
(54)
(53)
(52)
(50)
(48)
(48)
(49)
(308)
(600)
Gross Profit
15 861
N/A
14 092
-11%
13 008
-8%
11 399
-12%
14 015
+23%
19 990
+43%
21 145
+6%
19 124
-10%
14 277
-25%
14 714
+3%
15 234
+4%
14 457
-5%
12 520
-13%
10 559
-16%
8 913
-16%
9 096
+2%
9 813
+8%
11 138
+14%
10 847
-3%
10 131
-7%
9 781
-3%
4 821
-51%
13 004
+170%
13 137
+1%
12 659
-4%
4 418
-65%
12 954
+193%
13 247
+2%
14 312
+8%
16 098
+12%
19 720
+22%
21 378
+8%
22 532
+5%
21 441
-5%
18 572
-13%
18 185
-2%
18 208
+0%
18 639
+2%
19 415
+4%
18 727
-4%
17 943
-4%
18 075
+1%
15 146
-16%
14 513
-4%
13 840
-5%
15 571
+13%
14 597
-6%
15 320
+5%
16 786
+10%
18 853
+12%
17 139
-9%
16 831
-2%
15 161
-10%
15 548
+3%
14 205
-9%
14 351
+1%
15 472
+8%
16 370
+6%
16 700
+2%
17 345
+4%
17 869
+3%
19 077
+7%
19 652
+3%
19 820
+1%
19 832
+0%
18 602
-6%
17 640
-5%
16 547
-6%
15 274
-8%
14 871
-3%
15 568
+5%
16 454
+6%
16 858
+2%
18 555
+10%
18 947
+2%
19 129
+1%
19 657
+3%
18 800
-4%
17 929
-5%
18 216
+2%
Operating Income
Operating Expenses
(10 586)
(10 260)
(10 089)
(9 850)
(10 190)
(10 923)
(11 345)
(11 267)
(10 798)
(10 815)
(10 977)
(11 020)
(10 947)
(10 694)
(10 453)
(10 230)
(10 142)
(10 137)
(10 188)
(10 116)
(10 149)
(5 038)
(13 569)
(13 780)
(13 788)
(5 190)
(13 399)
(13 075)
(12 971)
(13 154)
(13 535)
(13 851)
(14 019)
(14 022)
(13 776)
(13 719)
(13 754)
(13 731)
(13 934)
(13 890)
(13 841)
(15 329)
(13 610)
(13 553)
(13 459)
(14 914)
(13 598)
(13 726)
(14 081)
(15 814)
(14 324)
(14 443)
(14 219)
(15 480)
(14 220)
(14 448)
(14 896)
(15 355)
(15 264)
(15 354)
(15 305)
(15 416)
(15 653)
(15 563)
(15 580)
(15 383)
(15 180)
(14 992)
(14 680)
(14 492)
(14 486)
(14 509)
(14 641)
(14 861)
(15 046)
(15 117)
(15 202)
(15 255)
(15 019)
(14 898)
Selling, General & Administrative
(9 706)
(9 437)
(9 278)
(9 052)
(9 401)
(10 157)
(10 511)
(10 373)
(9 839)
(9 897)
(10 116)
(10 188)
(10 152)
(9 980)
(9 846)
(9 732)
(9 691)
(9 719)
(9 711)
(9 652)
(9 707)
(4 430)
(13 023)
(13 217)
(13 308)
(4 764)
(13 001)
(12 713)
(12 546)
(12 729)
(13 121)
(13 452)
(13 593)
(13 580)
(13 314)
(13 229)
(13 274)
(13 260)
(13 467)
(13 427)
(13 380)
(14 863)
(13 149)
(13 108)
(13 063)
(14 568)
(13 289)
(13 449)
(13 804)
(15 543)
(14 061)
(14 182)
(13 949)
(15 198)
(13 925)
(14 154)
(14 600)
(15 033)
(14 944)
(14 966)
(14 887)
(14 993)
(15 206)
(15 154)
(15 138)
(14 889)
(14 652)
(14 433)
(14 136)
(13 974)
(13 985)
(14 020)
(14 166)
(14 408)
(14 603)
(14 670)
(14 737)
(14 773)
(14 526)
(14 524)
Depreciation & Amortization
(880)
(823)
(811)
(798)
(789)
(766)
(834)
(894)
(959)
(918)
(861)
(832)
(795)
(714)
(607)
(498)
(451)
(418)
(477)
(464)
(442)
(608)
(546)
(563)
(480)
(426)
(398)
(362)
(425)
(424)
(414)
(398)
(425)
(442)
(462)
(490)
(479)
(470)
(465)
(462)
(461)
(465)
(461)
(444)
(395)
(345)
(307)
(276)
(276)
(270)
(263)
(261)
(271)
(282)
(293)
(296)
(296)
(322)
(322)
(386)
(417)
(424)
(447)
(410)
(443)
(493)
(528)
(558)
(543)
(518)
(502)
(489)
(475)
(453)
(441)
(448)
(465)
(482)
(495)
0
Other Operating Expenses
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
(1)
0
(1)
(1)
0
0
0
(1)
0
(2)
0
0
(1)
0
(1)
(1)
(1)
(2)
0
(1)
(1)
0
0
1
0
(2)
2
0
0
0
0
(1)
1
0
1
0
(1)
0
0
0
0
1
0
0
0
(2)
1
0
0
0
(374)
Operating Income
5 275
N/A
3 832
-27%
2 919
-24%
1 549
-47%
3 825
+147%
9 067
+137%
9 800
+8%
7 857
-20%
3 479
-56%
3 899
+12%
4 257
+9%
3 437
-19%
1 573
-54%
(135)
N/A
(1 540)
-1 041%
(1 134)
+26%
(329)
+71%
1 001
N/A
659
-34%
15
-98%
(368)
N/A
(217)
+41%
(565)
-160%
(643)
-14%
(1 129)
-76%
(772)
+32%
(445)
+42%
172
N/A
1 341
+680%
2 944
+120%
6 185
+110%
7 527
+22%
8 513
+13%
7 419
-13%
4 796
-35%
4 466
-7%
4 454
0%
4 908
+10%
5 481
+12%
4 837
-12%
4 102
-15%
2 746
-33%
1 536
-44%
960
-38%
381
-60%
657
+72%
999
+52%
1 594
+60%
2 705
+70%
3 039
+12%
2 815
-7%
2 388
-15%
942
-61%
68
-93%
(15)
N/A
(97)
-547%
576
N/A
1 015
+76%
1 436
+41%
1 991
+39%
2 564
+29%
3 661
+43%
3 999
+9%
4 257
+6%
4 252
0%
3 219
-24%
2 460
-24%
1 555
-37%
594
-62%
379
-36%
1 082
+185%
1 945
+80%
2 217
+14%
3 694
+67%
3 901
+6%
4 012
+3%
4 455
+11%
3 545
-20%
2 910
-18%
3 318
+14%
Pre-Tax Income
Interest Income Expense
221
269
269
75
0
1 177
1 189
1 360
57
45
107
(4)
134
(29)
289
218
186
151
162
152
164
213
350
362
347
378
191
0
160
253
1 584
1 584
1 532
1 530
0
468
468
468
509
41
105
452
260
323
371
400
392
337
361
447
614
708
685
757
463
537
531
487
816
1 581
2 199
2 213
1 857
1 000
746
727
748
751
280
614
477
449
0
1
0
0
0
1 297
1 792
1 792
Non-Reccuring Items
(333)
(163)
(97)
(178)
(1 375)
(1 406)
(1 318)
(120)
(80)
(56)
(29)
(15)
102
213
335
245
137
48
(140)
(122)
(115)
(107)
42
16
(385)
(112)
(414)
(414)
(26)
33
53
(55)
(164)
645
1 794
1 901
1 981
1 111
18
14
16
(78)
(52)
(81)
(59)
8
(9)
42
32
17
16
7
5
(75)
(88)
(125)
(121)
(254)
(234)
(192)
(195)
21
10
3
12
15
64
66
56
28
(22)
(9)
(3)
29
20
18
26
35
582
587
Gain/Loss on Disposition of Assets
(112)
(144)
(44)
(46)
(16)
(24)
(9)
(3)
34
19
19
(3)
0
0
(9)
0
0
0
0
0
(1)
(4)
0
0
0
(321)
0
0
(18)
(19)
(20)
(20)
(7)
79
0
(6)
(1)
(2)
(5)
(8)
3
(10)
0
(3)
(14)
0
0
(1)
(1)
(6)
0
(21)
(21)
(16)
0
0
1
0
0
0
(1)
27
0
27
27
(39)
(13)
(13)
(16)
22
0
(5)
(6)
(39)
0
(38)
(75)
(55)
(55)
(55)
Total Other Income
303
319
320
276
217
220
262
87
260
284
269
352
195
367
63
69
89
101
121
101
135
87
96
92
75
58
104
300
174
58
325
342
388
399
356
332
324
317
346
344
372
52
247
221
92
33
33
12
33
22
113
162
157
66
99
102
101
107
103
95
118
113
118
89
68
71
75
86
196
85
222
229
720
494
493
493
498
503
528
507
Pre-Tax Income
5 354
N/A
4 113
-23%
3 367
-18%
1 676
-50%
2 651
+58%
9 034
+241%
9 924
+10%
9 181
-7%
3 750
-59%
4 191
+12%
4 623
+10%
3 767
-19%
2 004
-47%
416
-79%
(862)
N/A
(602)
+30%
83
N/A
1 301
+1 467%
802
-38%
146
-82%
(185)
N/A
(28)
+85%
(77)
-175%
(173)
-125%
(1 092)
-531%
(769)
+30%
(564)
+27%
58
N/A
1 631
+2 712%
3 269
+100%
8 127
+149%
9 378
+15%
10 262
+9%
10 072
-2%
6 946
-31%
7 161
+3%
7 226
+1%
6 802
-6%
6 349
-7%
5 228
-18%
4 598
-12%
3 162
-31%
1 991
-37%
1 420
-29%
771
-46%
1 098
+42%
1 415
+29%
1 984
+40%
3 130
+58%
3 519
+12%
3 558
+1%
3 244
-9%
1 768
-45%
800
-55%
459
-43%
417
-9%
1 088
+161%
1 355
+25%
2 121
+57%
3 475
+64%
4 685
+35%
6 035
+29%
5 984
-1%
5 376
-10%
5 105
-5%
3 993
-22%
3 334
-17%
2 445
-27%
1 110
-55%
1 128
+2%
1 759
+56%
2 609
+48%
2 928
+12%
4 179
+43%
4 414
+6%
4 486
+2%
4 905
+9%
5 325
+9%
5 757
+8%
6 149
+7%
Net Income
Tax Provision
(1 390)
(1 545)
(1 227)
(633)
(1 662)
(4 066)
(4 211)
(2 604)
(534)
(928)
(1 836)
(1 604)
(859)
(744)
(490)
(437)
(43)
(42)
(43)
(44)
(45)
(61)
(61)
(62)
(27)
(23)
(21)
(48)
(114)
(396)
(2 200)
(3 024)
(3 323)
(3 926)
(2 460)
(2 114)
(2 203)
(2 016)
(1 892)
(1 729)
(1 419)
(415)
(260)
143
127
(301)
(435)
(648)
(1 021)
(1 153)
(1 249)
(1 016)
(624)
(274)
(89)
(236)
(375)
(563)
(772)
(1 157)
(1 523)
(1 879)
(1 881)
(1 702)
(1 619)
(1 166)
(932)
(664)
(262)
(350)
(568)
(817)
(908)
(1 253)
(1 324)
(1 360)
(1 516)
(1 533)
(1 468)
(1 591)
Income from Continuing Operations
3 964
2 568
2 140
1 043
989
4 968
5 713
6 577
3 216
3 263
2 787
2 163
1 145
(328)
(1 352)
(1 039)
40
1 259
759
102
(230)
(89)
(138)
(235)
(1 119)
(792)
(585)
10
1 517
2 873
5 927
6 354
6 939
6 146
4 486
5 047
5 023
4 786
4 457
3 499
3 179
2 747
1 731
1 563
898
797
980
1 336
2 109
2 366
2 309
2 228
1 144
526
370
181
713
792
1 349
2 318
3 162
4 156
4 103
3 674
3 486
2 827
2 402
1 781
848
778
1 191
1 792
2 020
2 926
3 090
3 126
3 389
3 792
4 289
4 558
Net Income (Common)
3 976
N/A
2 577
-35%
2 132
-17%
1 034
-52%
986
-5%
4 964
+403%
5 710
+15%
6 566
+15%
3 205
-51%
3 249
+1%
2 782
-14%
2 158
-22%
1 145
-47%
(332)
N/A
(1 351)
-307%
(1 040)
+23%
36
N/A
1 255
+3 386%
754
-40%
100
-87%
(234)
N/A
(92)
+61%
(138)
-50%
(235)
-70%
(1 118)
-376%
(797)
+29%
(593)
+26%
0
N/A
1 508
N/A
2 873
+91%
5 926
+106%
6 353
+7%
6 939
+9%
6 146
-11%
4 485
-27%
5 047
+13%
5 023
0%
4 786
-5%
4 458
-7%
3 500
-21%
3 178
-9%
2 746
-14%
1 729
-37%
1 562
-10%
897
-43%
797
-11%
981
+23%
1 335
+36%
2 109
+58%
2 365
+12%
2 308
-2%
2 227
-4%
1 144
-49%
526
-54%
369
-30%
182
-51%
713
+292%
792
+11%
1 350
+70%
2 318
+72%
3 162
+36%
4 156
+31%
4 103
-1%
3 673
-10%
3 485
-5%
2 827
-19%
2 401
-15%
1 782
-26%
849
-52%
778
-8%
1 192
+53%
1 791
+50%
2 019
+13%
2 925
+45%
3 088
+6%
3 125
+1%
3 389
+8%
3 792
+12%
4 289
+13%
4 558
+6%
EPS (Diluted)
53.72
N/A
34.36
-36%
29.2
-15%
13.97
-52%
13.14
-6%
67.08
+411%
77.16
+15%
87.54
+13%
43.31
-51%
43.9
+1%
37.09
-16%
29.16
-21%
15.68
-46%
-4.54
N/A
-18.76
-313%
-14.44
+23%
0.49
N/A
17.43
+3 457%
10.47
-40%
1.38
-87%
-3.28
N/A
-1.29
+61%
-1.97
-53%
-3.35
-70%
-16.2
-384%
-11.55
+29%
-8.72
+25%
0
N/A
22.5
N/A
42.88
+91%
89.78
+109%
96.25
+7%
103.56
+8%
91.73
-11%
66.94
-27%
75.32
+13%
74.97
0%
71.97
-4%
67.54
-6%
52.23
-23%
48.15
-8%
41.3
-14%
26.19
-37%
23.66
-10%
13.59
-43%
11.99
-12%
14.86
+24%
20.22
+36%
31.47
+56%
35.55
+13%
34.44
-3%
33.23
-4%
17.19
-48%
7.9
-54%
5.55
-30%
2.74
-51%
10.72
+291%
11.91
+11%
20.3
+70%
34.85
+72%
47.54
+36%
62.49
+31%
61.63
-1%
55.17
-10%
52.37
-5%
42.48
-19%
36.36
-14%
27.19
-25%
12.95
-52%
11.85
-8%
18.19
+54%
27.33
+50%
30.57
+12%
44.44
+45%
46.65
+5%
47.17
+1%
51.08
+8%
57.21
+12%
64.7
+13%
68.85
+6%

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 307,700+ 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

© 2026 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.