H

Hamakyorex Co Ltd
TSE:9037

Watchlist Manager
Hamakyorex Co Ltd
TSE:9037
Watchlist
Price: 1 809 JPY -1.15% Market Closed
Market Cap: 137.6B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+16%
5Y
+25%
10Y
+61%
Operating Income
+
3Y
+24%
5Y
+39%
10Y
+83%
Net Income
+
3Y
+28%
5Y
+50%
10Y
+120%

Earnings Waterfall
Hamakyorex Co Ltd

Revenue
149.9B JPY
Cost of Revenue
-130.9B JPY
Gross Profit
19B JPY
Operating Expenses
-5B JPY
Operating Income
13.9B JPY
Other Expenses
-4.4B JPY
Net Income
9.5B JPY

Income Statement
Hamakyorex 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
39
0
0
92
0
0
84
0
0
131
0
0
140
0
0
122
0
0
131
255
378
491
469
450
431
415
401
390
379
368
352
338
321
308
299
287
279
271
264
258
257
254
249
242
230
220
212
207
201
193
185
176
169
165
161
159
157
158
158
155
152
146
144
143
142
142
141
141
139
138
134
135
139
149
159
168
176
186
0
0
Revenue
18 664
N/A
19 605
+5%
33 315
+70%
45 991
+38%
58 918
+28%
59 280
+1%
60 170
+2%
60 676
+1%
62 508
+3%
63 316
+1%
63 911
+1%
63 984
+0%
63 515
-1%
62 789
-1%
61 418
-2%
60 049
-2%
59 114
-2%
59 141
+0%
60 749
+3%
62 603
+3%
64 983
+4%
85 566
+32%
87 423
+2%
88 872
+2%
89 202
+0%
89 935
+1%
89 694
0%
89 220
-1%
89 581
+0%
89 319
0%
89 432
+0%
89 601
+0%
90 426
+1%
91 968
+2%
92 257
+0%
92 670
+0%
92 217
0%
91 924
0%
92 456
+1%
93 159
+1%
94 050
+1%
95 204
+1%
96 811
+2%
98 128
+1%
98 704
+1%
99 191
+0%
99 466
+0%
100 117
+1%
101 927
+2%
103 476
+2%
105 394
+2%
106 920
+1%
112 504
+5%
115 919
+3%
118 745
+2%
122 571
+3%
121 699
-1%
122 471
+1%
121 416
-1%
119 832
-1%
119 114
-1%
118 876
0%
120 850
+2%
122 468
+1%
123 938
+1%
125 094
+1%
127 030
+2%
128 789
+1%
130 499
+1%
131 912
+1%
132 457
+0%
134 313
+1%
137 069
+2%
140 572
+3%
143 224
+2%
145 405
+2%
146 492
+1%
146 668
+0%
148 316
+1%
149 896
+1%
Gross Profit
Cost of Revenue
(16 482)
(17 321)
(30 513)
(42 966)
(55 209)
(55 615)
(56 461)
(57 441)
(59 016)
(59 638)
(59 934)
(59 709)
(58 816)
(58 005)
(56 518)
(55 077)
(53 772)
(53 500)
(54 774)
(56 261)
(58 307)
(77 516)
(79 233)
(80 616)
(80 848)
(81 259)
(80 920)
(80 493)
(80 859)
(80 928)
(81 419)
(81 880)
(82 786)
(84 020)
(84 075)
(84 235)
(83 717)
(83 201)
(83 335)
(83 573)
(84 166)
(85 021)
(86 546)
(87 901)
(88 455)
(88 839)
(89 003)
(89 437)
(90 783)
(91 915)
(93 560)
(94 906)
(99 795)
(103 130)
(105 520)
(109 020)
(108 396)
(108 812)
(107 975)
(106 271)
(105 337)
(104 960)
(106 303)
(107 747)
(109 066)
(110 286)
(112 135)
(113 635)
(115 090)
(116 448)
(116 867)
(118 490)
(120 379)
(123 138)
(125 259)
(127 030)
(128 118)
(128 447)
(129 811)
(130 932)
Gross Profit
2 181
N/A
2 283
+5%
2 802
+23%
3 024
+8%
3 708
+23%
3 664
-1%
3 709
+1%
3 236
-13%
3 493
+8%
3 679
+5%
3 977
+8%
4 275
+7%
4 700
+10%
4 785
+2%
4 901
+2%
4 972
+1%
5 342
+7%
5 641
+6%
5 975
+6%
6 342
+6%
6 677
+5%
8 049
+21%
8 191
+2%
8 257
+1%
8 354
+1%
8 676
+4%
8 774
+1%
8 727
-1%
8 722
0%
8 391
-4%
8 013
-5%
7 721
-4%
7 640
-1%
7 948
+4%
8 182
+3%
8 435
+3%
8 500
+1%
8 723
+3%
9 121
+5%
9 586
+5%
9 884
+3%
10 183
+3%
10 265
+1%
10 227
0%
10 249
+0%
10 352
+1%
10 463
+1%
10 680
+2%
11 144
+4%
11 561
+4%
11 834
+2%
12 014
+2%
12 709
+6%
12 789
+1%
13 225
+3%
13 551
+2%
13 303
-2%
13 659
+3%
13 441
-2%
13 561
+1%
13 777
+2%
13 916
+1%
14 547
+5%
14 721
+1%
14 872
+1%
14 808
0%
14 895
+1%
15 154
+2%
15 409
+2%
15 464
+0%
15 590
+1%
15 823
+1%
16 690
+5%
17 434
+4%
17 965
+3%
18 375
+2%
18 374
0%
18 221
-1%
18 505
+2%
18 964
+2%
Operating Income
Operating Expenses
(570)
(587)
(778)
(1 031)
(1 210)
(1 246)
(1 247)
(1 406)
(1 467)
(1 518)
(1 471)
(1 495)
(1 483)
(1 470)
(1 471)
(1 471)
(1 448)
(1 445)
(1 456)
(1 493)
(1 542)
(2 050)
(2 046)
(2 036)
(1 995)
(1 944)
(1 959)
(1 950)
(1 955)
(1 974)
(1 960)
(1 929)
(1 881)
(1 829)
(1 786)
(1 765)
(1 817)
(1 882)
(1 917)
(1 972)
(2 003)
(2 075)
(2 202)
(2 299)
(2 341)
(2 404)
(2 416)
(2 470)
(2 537)
(2 532)
(2 779)
(2 717)
(2 812)
(2 876)
(3 418)
(3 353)
(3 393)
(3 469)
(3 375)
(3 552)
(3 451)
(3 353)
(3 437)
(3 548)
(3 711)
(3 694)
(3 807)
(3 916)
(3 911)
(3 916)
(3 984)
(4 263)
(4 549)
(4 865)
(4 752)
(4 803)
(4 985)
(5 008)
(4 976)
(5 039)
Selling, General & Administrative
(569)
(585)
(808)
(1 093)
(1 304)
(1 337)
(1 337)
(1 496)
(1 558)
(1 609)
(1 560)
(1 584)
(1 572)
(1 560)
(1 561)
(1 561)
(1 537)
(1 546)
(1 577)
(1 636)
(1 694)
(2 253)
(2 249)
(2 238)
(2 197)
(2 147)
(2 160)
(2 152)
(2 156)
(2 176)
(2 161)
(2 131)
(2 084)
(2 032)
(1 990)
(1 969)
(1 979)
(1 992)
(1 977)
(1 980)
(2 001)
(2 074)
(2 201)
(2 298)
(2 341)
(2 403)
(2 415)
(2 469)
(2 536)
(2 531)
(2 563)
(2 584)
(2 811)
(2 875)
(3 134)
(3 068)
(3 109)
(3 468)
(3 374)
(3 551)
(3 449)
(3 353)
(3 437)
(3 548)
(3 710)
(3 694)
(3 807)
(3 917)
(3 911)
(3 915)
(3 983)
(4 260)
(4 549)
(4 864)
(5 064)
(4 998)
(4 984)
(5 006)
(4 973)
(5 037)
Depreciation & Amortization
0
0
0
31
62
92
91
90
90
90
90
90
90
90
90
90
90
101
122
143
153
203
204
204
204
203
203
203
203
203
203
203
203
203
203
203
162
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
30
31
32
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(2)
(1)
0
0
1
1
0
110
60
8
(2)
(1)
(1)
0
0
(1)
(1)
(1)
0
(1)
(216)
(133)
(1)
(1)
(284)
(285)
(284)
(1)
(1)
0
0
0
0
0
(1)
0
0
1
0
(1)
(1)
(3)
0
(1)
312
195
0
(2)
(3)
0
Operating Income
1 612
N/A
1 697
+5%
2 023
+19%
1 992
-2%
2 497
+25%
2 418
-3%
2 462
+2%
1 829
-26%
2 024
+11%
2 160
+7%
2 506
+16%
2 781
+11%
3 216
+16%
3 314
+3%
3 429
+3%
3 501
+2%
3 895
+11%
4 196
+8%
4 520
+8%
4 849
+7%
5 136
+6%
6 000
+17%
6 145
+2%
6 221
+1%
6 359
+2%
6 732
+6%
6 815
+1%
6 777
-1%
6 767
0%
6 417
-5%
6 053
-6%
5 792
-4%
5 759
-1%
6 119
+6%
6 396
+5%
6 670
+4%
6 683
+0%
6 841
+2%
7 204
+5%
7 614
+6%
7 881
+4%
8 108
+3%
8 063
-1%
7 928
-2%
7 908
0%
7 948
+1%
8 047
+1%
8 210
+2%
8 607
+5%
9 029
+5%
9 055
+0%
9 297
+3%
9 897
+6%
9 913
+0%
9 807
-1%
10 198
+4%
9 910
-3%
10 190
+3%
10 066
-1%
10 009
-1%
10 326
+3%
10 563
+2%
11 110
+5%
11 173
+1%
11 161
0%
11 114
0%
11 088
0%
11 238
+1%
11 498
+2%
11 548
+0%
11 606
+1%
11 560
0%
12 141
+5%
12 569
+4%
13 213
+5%
13 572
+3%
13 389
-1%
13 213
-1%
13 529
+2%
13 925
+3%
Pre-Tax Income
Interest Income Expense
(58)
(54)
(150)
(211)
(198)
(159)
(145)
(247)
(280)
(340)
(370)
(396)
(394)
(393)
(392)
(390)
(374)
(370)
(365)
(368)
(355)
(466)
(440)
(415)
(396)
(381)
(368)
(364)
(352)
(341)
(328)
(313)
(296)
(279)
(268)
(257)
(247)
(244)
(233)
(227)
(226)
(222)
(219)
(193)
(182)
(126)
(118)
(131)
(123)
(160)
(143)
(51)
(45)
(5)
1
(79)
(68)
(98)
57
59
70
70
(79)
(77)
(75)
(49)
(44)
(43)
(40)
(39)
(14)
(15)
(17)
(20)
(26)
(33)
(47)
(33)
(62)
(69)
Non-Reccuring Items
(41)
(25)
(21)
(33)
(82)
(25)
32
(55)
(105)
(126)
(87)
(41)
0
(94)
(263)
(352)
(168)
(89)
(222)
(309)
(254)
(424)
(277)
(194)
(207)
(43)
(99)
(84)
(71)
(6)
(13)
(378)
(360)
(410)
(393)
(25)
(68)
(30)
(34)
(34)
(35)
(94)
(167)
(264)
(257)
(231)
(223)
(208)
(280)
(238)
0
0
(52)
(284)
0
0
0
(182)
(226)
(157)
(157)
(161)
(132)
(201)
(278)
(169)
(48)
(134)
(111)
(69)
(173)
30
89
312
0
0
168
(68)
(49)
48
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
68
0
0
0
(13)
0
0
0
56
0
0
0
99
0
0
0
117
0
57
108
0
0
209
182
141
0
118
126
97
0
98
66
64
0
78
95
465
500
466
0
34
56
72
100
74
139
139
135
109
135
136
144
122
142
212
214
329
330
222
Total Other Income
17
26
30
32
30
37
53
115
113
118
85
72
119
155
127
96
62
168
222
441
444
438
444
254
219
158
245
264
245
200
230
227
278
182
353
389
407
304
413
342
279
437
459
372
524
561
770
609
476
550
625
477
539
504
588
516
463
446
383
408
882
404
407
398
453
836
894
967
945
689
593
598
379
464
498
507
735
933
1 021
1 051
Pre-Tax Income
1 530
N/A
1 644
+7%
1 883
+15%
1 781
-5%
2 248
+26%
2 271
+1%
2 403
+6%
1 642
-32%
1 752
+7%
1 812
+3%
2 136
+18%
2 417
+13%
2 943
+22%
2 982
+1%
2 902
-3%
2 854
-2%
3 416
+20%
3 905
+14%
4 155
+6%
4 612
+11%
4 970
+8%
5 616
+13%
5 873
+5%
5 867
0%
5 976
+2%
6 452
+8%
6 594
+2%
6 594
N/A
6 590
0%
6 326
-4%
5 942
-6%
5 328
-10%
5 381
+1%
5 711
+6%
6 088
+7%
6 777
+11%
6 775
0%
6 988
+3%
7 350
+5%
7 752
+5%
8 007
+3%
8 229
+3%
8 136
-1%
8 052
-1%
8 175
+2%
8 293
+1%
8 476
+2%
8 598
+1%
8 806
+2%
9 278
+5%
9 537
+3%
9 821
+3%
10 405
+6%
10 192
-2%
10 396
+2%
10 713
+3%
10 400
-3%
10 821
+4%
10 780
0%
10 785
+0%
11 121
+3%
10 910
-2%
11 362
+4%
11 365
+0%
11 361
0%
11 806
+4%
12 029
+2%
12 167
+1%
12 427
+2%
12 238
-2%
12 147
-1%
12 309
+1%
12 736
+3%
13 447
+6%
13 827
+3%
14 258
+3%
14 459
+1%
14 374
-1%
14 769
+3%
15 177
+3%
Net Income
Tax Provision
(683)
(741)
(817)
(798)
(1 018)
(1 007)
(1 031)
(839)
(848)
(895)
(898)
(1 053)
(1 261)
(1 333)
(1 314)
(1 385)
(1 582)
(1 670)
(1 693)
(1 835)
(2 037)
(2 382)
(2 481)
(2 503)
(2 502)
(2 543)
(2 622)
(2 564)
(2 636)
(2 515)
(2 284)
(2 057)
(2 004)
(2 216)
(2 315)
(2 543)
(2 511)
(2 524)
(2 639)
(2 747)
(2 789)
(2 768)
(2 657)
(2 575)
(2 547)
(2 480)
(2 543)
(2 598)
(2 684)
(2 896)
(2 966)
(3 052)
(3 244)
(3 290)
(3 387)
(3 483)
(3 381)
(3 565)
(3 568)
(3 554)
(3 649)
(3 536)
(3 646)
(3 689)
(3 723)
(3 714)
(3 779)
(3 792)
(3 885)
(3 928)
(3 928)
(3 993)
(4 217)
(4 211)
(4 347)
(4 435)
(4 402)
(4 516)
(4 578)
(4 736)
Income from Continuing Operations
847
902
1 066
983
1 230
1 263
1 370
802
902
916
1 237
1 364
1 682
1 649
1 588
1 469
1 834
2 235
2 462
2 777
2 933
3 234
3 392
3 364
3 474
3 910
3 971
4 029
3 953
3 811
3 658
3 271
3 377
3 495
3 773
4 234
4 264
4 464
4 711
5 005
5 218
5 461
5 479
5 477
5 628
5 813
5 933
6 000
6 122
6 382
6 571
6 769
7 161
6 902
7 009
7 230
7 019
7 256
7 212
7 231
7 472
7 374
7 716
7 676
7 638
8 092
8 250
8 375
8 542
8 310
8 219
8 316
8 519
9 236
9 480
9 823
10 057
9 858
10 191
10 441
Income to Minority Interest
(134)
(148)
(240)
(225)
(276)
(237)
(239)
(53)
(18)
0
(104)
(150)
(216)
(224)
(218)
(153)
(202)
(249)
(287)
(351)
(370)
(397)
(425)
(383)
(415)
(486)
(505)
(519)
(481)
(474)
(470)
(446)
(448)
(428)
(430)
(466)
(497)
(573)
(647)
(699)
(733)
(733)
(735)
(739)
(738)
(759)
(765)
(767)
(795)
(807)
(847)
(881)
(1 002)
(996)
(1 025)
(1 086)
(1 020)
(1 022)
(966)
(916)
(936)
(946)
(1 028)
(1 012)
(978)
(974)
(973)
(982)
(980)
(908)
(865)
(823)
(774)
(930)
(932)
(988)
(1 024)
(926)
(922)
(962)
Net Income (Common)
713
N/A
754
+6%
826
+10%
758
-8%
954
+26%
1 025
+7%
1 130
+10%
748
-34%
885
+18%
917
+4%
1 134
+24%
1 214
+7%
1 466
+21%
1 425
-3%
1 370
-4%
1 316
-4%
1 632
+24%
1 986
+22%
2 176
+10%
2 427
+12%
2 564
+6%
2 837
+11%
2 966
+5%
2 980
+0%
3 059
+3%
3 424
+12%
3 466
+1%
3 510
+1%
3 471
-1%
3 337
-4%
3 188
-4%
2 825
-11%
2 929
+4%
3 066
+5%
3 341
+9%
3 768
+13%
3 766
0%
3 890
+3%
4 065
+4%
4 303
+6%
4 485
+4%
4 726
+5%
4 741
+0%
4 737
0%
4 888
+3%
5 053
+3%
5 166
+2%
5 232
+1%
5 324
+2%
5 575
+5%
5 725
+3%
5 888
+3%
6 161
+5%
5 905
-4%
5 984
+1%
6 143
+3%
5 998
-2%
6 233
+4%
6 243
+0%
6 315
+1%
6 534
+3%
6 427
-2%
5 395
-16%
5 368
-1%
5 365
0%
7 117
+33%
7 275
+2%
7 392
+2%
7 560
+2%
7 400
-2%
7 352
-1%
7 491
+2%
7 744
+3%
8 305
+7%
8 547
+3%
8 834
+3%
9 032
+2%
8 931
-1%
9 268
+4%
9 478
+2%
EPS (Diluted)
50.92
N/A
50.26
-1%
59
+17%
44.58
-24%
56.11
+26%
60.29
+7%
66.47
+10%
44
-34%
52.05
+18%
53.94
+4%
66.7
+24%
71.41
+7%
86.23
+21%
83.82
-3%
80.58
-4%
77.41
-4%
96
+24%
116.82
+22%
128
+10%
142.76
+12%
150.82
+6%
166.88
+11%
174.47
+5%
175.29
+0%
179.94
+3%
201.41
+12%
203.88
+1%
206.47
+1%
204.17
-1%
196.29
-4%
187.52
-4%
166.17
-11%
172.29
+4%
180.35
+5%
196.52
+9%
221.64
+13%
221.52
0%
232.85
+5%
239.11
+3%
226.47
-5%
236.05
+4%
257.76
+9%
249.52
-3%
249.31
0%
257.26
+3%
265.87
+3%
271.89
+2%
275.36
+1%
280.21
+2%
293.34
+5%
301.31
+3%
309.89
+3%
324.17
+5%
310.7
-4%
314.85
+1%
323.23
+3%
315.6
-2%
327.97
+4%
330.72
+1%
336.06
+2%
347.78
+3%
341.67
-2%
287.16
-16%
285.72
-1%
285.56
0%
94.71
-67%
387.23
+309%
393.46
+2%
402.4
+2%
98.47
-76%
391.33
+297%
399.04
+2%
103.23
-74%
110.63
+7%
114.02
+3%
118.68
+4%
122.07
+3%
120.12
-2%
125.23
+4%
128.07
+2%

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 307,900+ 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.