Sun Frontier Fudousan Co Ltd
TSE:8934

Watchlist Manager
Sun Frontier Fudousan Co Ltd Logo
Sun Frontier Fudousan Co Ltd
TSE:8934
Watchlist
Price: 2 392 JPY -0.33% Market Closed
Market Cap: 116.6B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+82%
5Y
+112%
10Y
+294%
Operating Income
+
3Y
+114%
5Y
+178%
10Y
+292%
Net Income
+
3Y
+123%
5Y
+212%
10Y
+204%

Earnings Waterfall
Sun Frontier Fudousan Co Ltd

Revenue
114.8B JPY
Cost of Revenue
-78.6B JPY
Gross Profit
36.2B JPY
Operating Expenses
-11.7B JPY
Operating Income
24.5B JPY
Other Expenses
-8.2B JPY
Net Income
16.3B JPY

Income Statement
Sun Frontier Fudousan Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
128
0
0
91
0
0
32
63
93
126
118
98
82
65
57
63
68
73
82
92
115
144
176
206
230
236
232
229
226
235
237
234
227
219
228
251
271
298
330
348
373
402
415
425
449
455
476
504
489
502
478
454
460
446
468
476
471
477
479
492
512
539
592
674
774
905
0
Revenue
11 598
N/A
12 666
+9%
14 492
+14%
19 536
+35%
18 463
-5%
16 297
-12%
24 409
+50%
27 666
+13%
37 022
+34%
20 947
-43%
20 031
-4%
8 582
-57%
8 561
0%
9 126
+7%
9 213
+1%
7 875
-15%
2 998
-62%
4 290
+43%
5 466
+27%
5 671
+4%
6 037
+6%
6 924
+15%
6 915
0%
7 744
+12%
8 224
+6%
10 581
+29%
10 738
+1%
13 497
+26%
15 027
+11%
17 772
+18%
20 163
+13%
22 556
+12%
27 342
+21%
27 741
+1%
29 141
+5%
28 729
-1%
25 036
-13%
30 626
+22%
34 969
+14%
36 675
+5%
40 438
+10%
40 395
0%
38 900
-4%
45 974
+18%
46 699
+2%
47 464
+2%
56 766
+20%
56 007
-1%
59 187
+6%
53 292
-10%
67 733
+27%
60 898
-10%
62 727
+3%
73 218
+17%
54 237
-26%
64 747
+19%
65 028
+0%
59 632
-8%
77 173
+29%
72 794
-6%
74 808
+3%
71 251
-5%
62 941
-12%
61 258
-3%
84 961
+39%
82 777
-3%
78 326
-5%
96 442
+23%
69 707
-28%
79 868
+15%
77 101
-3%
67 656
-12%
78 111
+15%
103 174
+32%
114 808
+11%
Gross Profit
Cost of Revenue
(7 887)
(8 215)
(10 003)
(12 938)
(12 316)
(10 375)
(17 045)
(20 149)
(29 210)
(19 161)
(29 715)
(19 473)
(21 938)
(11 410)
(11 321)
(5 822)
(1 294)
(2 023)
(3 096)
(3 263)
(3 736)
(4 305)
(3 971)
(4 399)
(4 346)
(6 181)
(6 421)
(7 714)
(9 025)
(10 543)
(12 050)
(14 083)
(17 858)
(18 758)
(19 719)
(19 066)
(15 856)
(19 666)
(21 543)
(23 679)
(26 515)
(26 694)
(26 658)
(31 647)
(31 972)
(31 199)
(37 480)
(35 643)
(37 446)
(34 100)
(42 864)
(38 783)
(40 917)
(49 190)
(38 232)
(46 592)
(47 712)
(44 549)
(56 658)
(53 733)
(54 626)
(51 907)
(44 385)
(43 104)
(62 653)
(59 971)
(57 733)
(69 078)
(46 765)
(53 462)
(51 807)
(46 086)
(52 879)
(70 949)
(78 642)
Gross Profit
3 711
N/A
4 451
+20%
4 489
+1%
6 598
+47%
6 147
-7%
5 922
-4%
7 364
+24%
7 517
+2%
7 813
+4%
1 787
-77%
(9 683)
N/A
(10 891)
-12%
(13 377)
-23%
(2 284)
+83%
(2 108)
+8%
2 052
N/A
1 703
-17%
2 267
+33%
2 370
+5%
2 409
+2%
2 301
-4%
2 619
+14%
2 943
+12%
3 344
+14%
3 878
+16%
4 400
+13%
4 318
-2%
5 784
+34%
6 003
+4%
7 230
+20%
8 113
+12%
8 473
+4%
9 484
+12%
8 984
-5%
9 422
+5%
9 663
+3%
9 180
-5%
10 960
+19%
13 426
+23%
12 997
-3%
13 924
+7%
13 700
-2%
12 243
-11%
14 327
+17%
14 727
+3%
16 264
+10%
19 286
+19%
20 363
+6%
21 740
+7%
19 192
-12%
24 868
+30%
22 115
-11%
21 810
-1%
24 029
+10%
16 006
-33%
18 155
+13%
17 317
-5%
15 083
-13%
20 515
+36%
19 061
-7%
20 182
+6%
19 344
-4%
18 556
-4%
18 154
-2%
22 308
+23%
22 806
+2%
20 593
-10%
27 364
+33%
22 942
-16%
26 406
+15%
25 294
-4%
21 570
-15%
25 232
+17%
32 225
+28%
36 166
+12%
Operating Income
Operating Expenses
(1 693)
(1 840)
(1 763)
(2 351)
(2 478)
(2 395)
(2 110)
(2 215)
(2 582)
(2 527)
(2 598)
(1 981)
(1 690)
(1 374)
(1 346)
(1 295)
(1 212)
(1 604)
(1 637)
(1 658)
(1 663)
(1 758)
(1 848)
(1 967)
(2 093)
(2 243)
(2 316)
(2 386)
(2 499)
(3 035)
(2 834)
(3 006)
(3 104)
(3 164)
(3 174)
(3 263)
(3 394)
(3 572)
(3 891)
(3 994)
(4 153)
(4 320)
(4 334)
(4 588)
(4 745)
(5 025)
(5 309)
(5 618)
(5 846)
(5 887)
(6 536)
(6 659)
(7 107)
(7 457)
(7 206)
(7 108)
(7 273)
(7 171)
(7 358)
(7 416)
(7 151)
(7 217)
(7 101)
(7 383)
(7 636)
(7 901)
(8 150)
(8 481)
(8 570)
(8 806)
(9 066)
(9 289)
(9 825)
(10 946)
(11 700)
Selling, General & Administrative
(1 692)
(1 839)
(1 762)
(1 878)
(2 478)
(2 394)
(2 581)
(2 214)
(2 582)
(2 528)
(2 598)
(1 981)
(1 690)
(1 375)
(1 347)
(1 296)
(1 212)
(1 605)
(1 639)
(1 660)
(1 664)
(1 757)
(1 847)
(1 966)
(2 094)
(2 243)
(2 316)
(2 386)
(2 498)
(2 698)
(2 834)
(3 005)
(3 103)
(3 133)
(3 173)
(3 264)
(3 394)
(3 572)
(3 891)
(3 994)
(4 154)
(4 320)
(4 333)
(4 587)
(4 744)
(5 025)
(5 308)
(5 618)
(5 846)
(5 887)
(6 535)
(6 658)
(7 107)
(7 457)
(7 205)
(7 107)
(7 273)
(7 170)
(7 356)
(7 414)
(7 149)
(7 216)
(7 101)
(7 382)
(7 635)
(7 900)
(8 149)
(8 481)
(8 570)
(8 804)
(9 064)
(9 287)
(9 822)
(10 945)
(11 699)
Depreciation & Amortization
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
(337)
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
0
0
0
(473)
0
0
471
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
(31)
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
(1)
(1)
0
(1)
(2)
0
(2)
(1)
0
(1)
(1)
(1)
(1)
0
0
(2)
(2)
(2)
(3)
(1)
(1)
Operating Income
2 018
N/A
2 611
+29%
2 725
+4%
4 246
+56%
3 668
-14%
3 527
-4%
5 254
+49%
5 301
+1%
5 229
-1%
(742)
N/A
(12 282)
-1 555%
(12 872)
-5%
(15 067)
-17%
(3 659)
+76%
(3 455)
+6%
757
N/A
492
-35%
663
+35%
733
+11%
750
+2%
638
-15%
861
+35%
1 096
+27%
1 379
+26%
1 786
+30%
2 157
+21%
2 002
-7%
3 398
+70%
3 504
+3%
4 194
+20%
5 280
+26%
5 468
+4%
6 381
+17%
5 820
-9%
6 249
+7%
6 400
+2%
5 786
-10%
7 387
+28%
9 534
+29%
9 001
-6%
9 769
+9%
9 380
-4%
7 909
-16%
9 741
+23%
9 984
+2%
11 240
+13%
13 978
+24%
14 745
+5%
15 894
+8%
13 305
-16%
18 333
+38%
15 457
-16%
14 703
-5%
16 572
+13%
8 800
-47%
11 047
+26%
10 044
-9%
7 912
-21%
13 157
+66%
11 645
-11%
13 031
+12%
12 127
-7%
11 455
-6%
10 771
-6%
14 672
+36%
14 905
+2%
12 443
-17%
18 883
+52%
14 372
-24%
17 600
+22%
16 228
-8%
12 281
-24%
15 407
+25%
21 279
+38%
24 466
+15%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
(128)
(279)
(421)
(384)
(332)
(279)
(219)
(150)
(92)
(123)
(116)
(97)
(79)
(63)
(54)
(61)
(67)
(72)
(80)
(90)
(112)
(140)
(171)
(200)
(223)
(227)
(222)
(217)
(214)
(216)
(270)
(281)
(277)
(285)
(229)
(240)
(256)
(366)
(307)
(310)
(348)
(367)
(391)
(400)
(403)
(491)
(499)
(534)
(525)
(481)
(467)
(445)
(449)
(348)
(256)
(192)
(386)
(410)
(434)
(472)
(357)
(331)
(435)
(598)
(609)
(821)
(988)
Non-Reccuring Items
(43)
(43)
(29)
0
0
6
37
41
35
4
(26)
2
21
30
5
(14)
(153)
(149)
(194)
(174)
(18)
(24)
20
(22)
(19)
(22)
(24)
(2)
(5)
(2)
(338)
(338)
(338)
(2)
(43)
(44)
(44)
(12)
0
(1)
(1)
(1)
0
0
0
0
0
0
0
(0)
0
0
0
(44)
(50)
(50)
(53)
(63)
21
(189)
(206)
(80)
(57)
131
146
23
(101)
(81)
(76)
(147)
(56)
(54)
(3)
(6)
(24)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
2
0
0
3
0
298
298
298
298
0
0
0
7
14
14
0
0
0
1 258
0
0
1 260
2
2
0
0
0
0
0
0
0
0
0
4
4
4
0
0
0
1
0
1
1
0
0
0
0
0
0
0
0
0
0
0
0
112
0
Total Other Income
(275)
(260)
(282)
(273)
(303)
(330)
(294)
(364)
(317)
712
864
953
0
(7)
(4)
(4)
2
3
(1)
6
0
1
0
(8)
(5)
(46)
(44)
(43)
(43)
(50)
(64)
(66)
(68)
(16)
(16)
(129)
(148)
1 110
1 117
(193)
(155)
(201)
(239)
(106)
(174)
(118)
(184)
(276)
(238)
(125)
(117)
54
65
46
24
(44)
(127)
93
160
226
363
436
429
385
347
227
206
220
207
173
136
97
89
(12)
123
Pre-Tax Income
1 700
N/A
2 309
+36%
2 415
+5%
3 973
+65%
3 365
-15%
3 203
-5%
4 997
+56%
4 978
0%
4 819
-3%
(305)
N/A
(11 865)
-3 790%
(12 301)
-4%
(15 378)
-25%
(3 915)
+75%
(3 672)
+6%
589
N/A
250
-58%
395
+58%
425
+8%
485
+14%
543
+12%
778
+43%
1 062
+37%
1 586
+49%
1 994
+26%
2 316
+16%
2 153
-7%
3 264
+52%
3 345
+2%
4 002
+20%
4 713
+18%
4 877
+3%
5 765
+18%
5 574
-3%
5 968
+7%
6 008
+1%
6 638
+10%
8 270
+25%
10 381
+26%
9 784
-6%
9 337
-5%
8 895
-5%
7 442
-16%
9 394
+26%
9 553
+2%
10 756
+13%
13 486
+25%
14 158
+5%
15 307
+8%
12 814
-16%
17 825
+39%
15 115
-15%
14 368
-5%
16 087
+12%
8 274
-49%
10 419
+26%
9 338
-10%
7 462
-20%
12 872
+73%
11 238
-13%
12 740
+13%
12 135
-5%
11 571
-5%
11 095
-4%
14 779
+33%
14 745
0%
12 114
-18%
18 550
+53%
14 146
-24%
17 295
+22%
15 873
-8%
11 726
-26%
14 884
+27%
20 552
+38%
23 577
+15%
Net Income
Tax Provision
(813)
(1 062)
(1 183)
(1 839)
(997)
(796)
(1 609)
(2 229)
(2 128)
50
(1 024)
(903)
(1 323)
(9)
(11)
(16)
(19)
(32)
(28)
(27)
(24)
150
144
126
126
168
175
51
83
18
(58)
(67)
(300)
(433)
(531)
(810)
(1 183)
(115)
(886)
(927)
(953)
(2 445)
(2 154)
(2 724)
(2 717)
(3 344)
(4 181)
(4 412)
(4 830)
(4 029)
(5 603)
(4 770)
(4 577)
(5 504)
(3 152)
(3 920)
(3 700)
(3 224)
(5 069)
(4 594)
(5 015)
(4 726)
(4 184)
(4 081)
(4 422)
(3 024)
(2 038)
(3 784)
(3 097)
(5 272)
(5 107)
(3 794)
(4 804)
(6 402)
(7 331)
Income from Continuing Operations
887
1 247
1 232
2 134
2 368
2 407
3 388
2 749
2 692
(254)
(12 888)
(13 204)
(16 702)
(3 925)
(3 684)
573
230
363
395
456
519
928
1 207
1 713
2 119
2 484
2 327
3 314
3 427
4 020
4 655
4 810
5 465
5 141
5 437
5 198
5 456
8 154
9 496
8 858
8 386
6 450
5 289
6 671
6 837
7 411
9 306
9 747
10 477
8 784
12 222
10 345
9 791
10 583
5 122
6 499
5 638
4 238
7 803
6 644
7 725
7 409
7 387
7 014
10 357
11 721
10 076
14 766
11 049
12 023
10 766
7 932
10 080
14 150
16 246
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
0
0
0
0
0
0
(88)
(88)
0
(87)
2
3
3
2
2
3
7
12
9
9
5
0
1
(1)
0
4
4
83
85
84
110
36
34
33
10
6
(82)
(92)
(106)
(108)
(20)
(58)
(47)
(106)
(106)
(57)
(52)
13
18
Net Income (Common)
875
N/A
1 235
+41%
1 232
0%
2 134
+73%
2 368
+11%
2 407
+2%
3 388
+41%
2 749
-19%
2 692
-2%
(254)
N/A
(12 888)
-4 974%
(13 204)
-2%
(16 702)
-26%
(3 925)
+76%
(3 684)
+6%
573
N/A
230
-60%
363
+58%
395
+9%
456
+15%
519
+14%
928
+79%
1 207
+30%
1 713
+42%
2 119
+24%
2 484
+17%
2 327
-6%
3 314
+42%
3 427
+3%
4 020
+17%
4 655
+16%
4 810
+3%
5 377
+12%
5 053
-6%
5 349
+6%
5 110
-4%
5 458
+7%
8 157
+49%
9 499
+16%
8 861
-7%
8 388
-5%
6 453
-23%
5 296
-18%
6 682
+26%
6 845
+2%
7 420
+8%
9 310
+25%
9 747
+5%
10 478
+8%
8 783
-16%
12 222
+39%
10 349
-15%
9 796
-5%
10 667
+9%
5 207
-51%
6 583
+26%
5 749
-13%
4 274
-26%
7 838
+83%
6 677
-15%
7 734
+16%
7 415
-4%
7 303
-2%
6 921
-5%
10 250
+48%
11 612
+13%
10 056
-13%
14 707
+46%
11 002
-25%
11 917
+8%
10 661
-11%
7 876
-26%
10 028
+27%
14 163
+41%
16 263
+15%
EPS (Diluted)
33.65
N/A
42.58
+27%
42.48
0%
64.66
+52%
71.75
+11%
72.93
+2%
99.64
+37%
83.3
-16%
81.57
-2%
-7.47
N/A
-390.54
-5 128%
-400.12
-2%
-491.23
-23%
-112.14
+77%
-99.56
+11%
15.48
N/A
6.2
-60%
9.81
+58%
10.67
+9%
12.31
+15%
14.02
+14%
25.08
+79%
32.62
+30%
46.29
+42%
57.27
+24%
67.13
+17%
54.11
-19%
77.06
+42%
79.69
+3%
93.48
+17%
108.25
+16%
111.86
+3%
125.04
+12%
118.19
-5%
124.39
+5%
118.83
-4%
126.93
+7%
190.78
+50%
220.9
+16%
206.06
-7%
195.06
-5%
150.92
-23%
123.16
-18%
155.39
+26%
159.18
+2%
167.62
+5%
190
+13%
198.91
+5%
215.13
+8%
180.34
-16%
250.94
+39%
212.41
-15%
201.09
-5%
218.97
+9%
106.89
-51%
135.09
+26%
118
-13%
87.73
-26%
160.86
+83%
136.92
-15%
158.66
+16%
152.12
-4%
150.03
-1%
142.32
-5%
210.75
+48%
238.75
+13%
207.07
-13%
302.68
+46%
226.38
-25%
230.74
+2%
193.74
-16%
143.05
-26%
182.1
+27%
257.26
+41%
295.66
+15%

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 307,400+ 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.