S

Sankyu Inc
TSE:9065

Watchlist Manager
Sankyu Inc
TSE:9065
Watchlist
Price: 8 413 JPY 1.64% Market Closed
Market Cap: 451.2B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+9%
5Y
+12%
10Y
+29%
Operating Income
+
3Y
+24%
5Y
+15%
10Y
+96%
Net Income
+
3Y
+27%
5Y
+30%
10Y
+165%

Earnings Waterfall
Sankyu Inc

Revenue
623.2B JPY
Cost of Revenue
-547.2B JPY
Gross Profit
76B JPY
Operating Expenses
-31.5B JPY
Operating Income
44.5B JPY
Other Expenses
-13.4B JPY
Net Income
31B JPY

Income Statement
Sankyu Inc

Rotate your device to view
Income Statement
Currency: JPY
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
417
0
0
368
0
0
343
0
0
310
0
0
316
0
0
306
606
874
1 095
1 017
946
914
929
944
941
943
884
854
890
912
977
995
961
925
914
911
901
906
892
858
817
800
783
764
748
677
640
617
593
591
538
575
597
641
734
706
697
654
600
561
528
507
483
486
507
542
579
601
675
741
875
989
1 079
1 197
1 264
0
0
Revenue
245 093
N/A
248 527
+1%
253 709
+2%
261 393
+3%
276 208
+6%
286 410
+4%
294 756
+3%
305 026
+3%
307 094
+1%
308 926
+1%
301 554
-2%
308 504
+2%
298 417
-3%
294 077
-1%
283 325
-4%
290 263
+2%
277 390
-4%
279 901
+1%
373 209
+33%
381 226
+2%
383 823
+1%
389 188
+1%
395 977
+2%
398 540
+1%
401 706
+1%
404 412
+1%
401 658
-1%
403 163
+0%
408 883
+1%
417 077
+2%
434 445
+4%
448 526
+3%
460 750
+3%
469 088
+2%
481 291
+3%
483 585
+0%
483 873
+0%
486 510
+1%
489 441
+1%
497 331
+2%
505 410
+2%
512 120
+1%
510 027
0%
511 975
+0%
515 053
+1%
521 828
+1%
531 956
+2%
546 274
+3%
558 585
+2%
565 551
+1%
572 516
+1%
571 851
0%
571 321
0%
571 872
+0%
569 461
0%
565 866
-1%
554 146
-2%
543 088
-2%
533 870
-2%
533 284
0%
537 976
+1%
544 680
+1%
553 831
+2%
558 650
+1%
569 468
+2%
578 921
+2%
579 226
+0%
575 024
-1%
567 108
-1%
564 589
0%
563 547
0%
569 052
+1%
585 470
+3%
597 309
+2%
606 791
+2%
617 725
+2%
623 232
+1%
Gross Profit
Cost of Revenue
(226 072)
(229 463)
(234 274)
(241 130)
(254 085)
(262 474)
(269 259)
(277 733)
(280 026)
(281 812)
(274 288)
(279 458)
(271 234)
(266 745)
(258 437)
(264 888)
(254 745)
(257 032)
(343 696)
(350 819)
(354 271)
(359 877)
(366 101)
(368 497)
(370 729)
(372 897)
(371 180)
(374 794)
(381 017)
(388 527)
(402 670)
(413 156)
(424 672)
(432 691)
(443 024)
(445 684)
(443 997)
(444 302)
(446 451)
(452 129)
(458 863)
(464 634)
(463 563)
(464 626)
(467 019)
(472 913)
(480 189)
(491 374)
(501 857)
(506 662)
(512 380)
(512 372)
(511 370)
(510 995)
(508 172)
(504 935)
(494 809)
(486 343)
(479 119)
(478 774)
(481 676)
(487 991)
(495 711)
(499 618)
(509 057)
(515 597)
(515 514)
(510 994)
(504 934)
(502 746)
(501 553)
(506 480)
(518 943)
(527 154)
(533 136)
(542 759)
(547 227)
Gross Profit
19 021
N/A
19 064
+0%
19 435
+2%
20 263
+4%
22 123
+9%
23 936
+8%
25 497
+7%
27 293
+7%
27 068
-1%
27 114
+0%
27 266
+1%
29 046
+7%
27 183
-6%
27 332
+1%
24 888
-9%
25 375
+2%
22 645
-11%
22 869
+1%
29 513
+29%
30 407
+3%
29 552
-3%
29 311
-1%
29 876
+2%
30 043
+1%
30 977
+3%
31 515
+2%
30 478
-3%
28 369
-7%
27 866
-2%
28 550
+2%
31 775
+11%
35 370
+11%
36 078
+2%
36 397
+1%
38 267
+5%
37 901
-1%
39 876
+5%
42 208
+6%
42 990
+2%
45 202
+5%
46 547
+3%
47 486
+2%
46 464
-2%
47 349
+2%
48 034
+1%
48 915
+2%
51 767
+6%
54 900
+6%
56 728
+3%
58 889
+4%
60 136
+2%
59 479
-1%
59 951
+1%
60 877
+2%
61 289
+1%
60 931
-1%
59 337
-3%
56 745
-4%
54 751
-4%
54 510
0%
56 300
+3%
56 689
+1%
58 120
+3%
59 032
+2%
60 411
+2%
63 324
+5%
63 712
+1%
64 030
+0%
62 174
-3%
61 843
-1%
61 994
+0%
62 572
+1%
66 527
+6%
70 155
+5%
73 655
+5%
74 966
+2%
76 005
+1%
Operating Income
Operating Expenses
(8 784)
(8 277)
(7 835)
(7 740)
(7 892)
(8 019)
(8 147)
(8 321)
(8 421)
(8 561)
(8 679)
(8 749)
(8 623)
(8 302)
(8 179)
(8 239)
(9 075)
(8 975)
(10 723)
(10 766)
(10 851)
(10 999)
(11 389)
(11 552)
(12 158)
(12 523)
(12 647)
(14 185)
(13 606)
(14 237)
(15 207)
(15 824)
(15 974)
(16 298)
(16 257)
(16 789)
(17 144)
(17 466)
(18 673)
(19 030)
(19 224)
(19 448)
(19 378)
(19 372)
(19 572)
(19 643)
(20 186)
(21 645)
(21 895)
(21 169)
(20 889)
(21 054)
(21 137)
(20 910)
(20 915)
(20 927)
(20 688)
(20 487)
(20 823)
(21 308)
(21 971)
(22 709)
(23 655)
(25 584)
(24 679)
(25 390)
(25 543)
(27 123)
(26 231)
(26 407)
(26 778)
(27 791)
(28 179)
(29 093)
(29 710)
(30 152)
(31 539)
Selling, General & Administrative
(8 784)
(8 395)
(7 835)
(7 740)
(7 940)
(8 019)
(8 147)
(8 367)
(8 421)
(8 374)
(8 792)
(8 190)
(8 042)
(7 710)
(7 547)
(7 592)
(7 601)
(7 570)
(10 088)
(10 313)
(10 546)
(10 848)
(10 803)
(11 660)
(12 157)
(12 522)
(11 953)
(12 992)
(13 604)
(14 235)
(14 417)
(15 822)
(15 972)
(16 297)
(16 177)
(17 546)
(17 901)
(18 222)
(17 733)
(19 027)
(19 222)
(19 445)
(16 760)
(19 370)
(19 570)
(19 641)
(17 739)
(20 228)
(20 497)
(21 169)
(18 622)
(21 054)
(21 136)
(20 910)
(18 929)
(20 926)
(20 688)
(20 486)
(18 854)
(21 306)
(21 969)
(22 707)
(20 742)
(24 093)
(24 679)
(25 389)
(22 565)
(25 950)
(26 229)
(26 405)
(23 965)
(27 388)
(28 178)
(29 093)
(26 875)
(30 151)
(31 537)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(187)
(376)
(559)
(581)
(592)
(632)
(647)
(595)
(526)
(635)
0
0
0
(585)
0
0
0
(692)
0
0
0
(789)
0
0
0
(836)
0
0
0
(938)
0
0
0
(2 616)
0
0
0
(2 446)
0
0
0
(2 267)
0
0
0
(1 985)
0
0
0
(1 967)
0
0
0
(2 912)
0
0
0
(2 977)
0
0
0
(2 812)
0
0
0
(2 834)
0
0
Other Operating Expenses
0
118
0
0
48
0
0
46
0
0
489
0
0
0
0
0
(879)
(879)
0
(453)
(305)
(151)
(1)
108
(1)
(1)
(2)
(1 193)
(2)
0
(1)
(2)
(2)
(1)
756
757
757
756
(2)
(3)
0
(3)
(2)
(2)
0
(2)
(1)
(1 417)
(1 398)
0
0
0
(1)
0
(1)
(1)
0
(1)
(2)
(2)
0
(2)
(1)
(1 491)
0
(1)
(1)
(1 173)
(2)
(2)
(1)
(403)
(1)
0
(1)
(1)
(2)
Operating Income
10 237
N/A
10 787
+5%
11 600
+8%
12 523
+8%
14 231
+14%
15 917
+12%
17 350
+9%
18 972
+9%
18 647
-2%
18 553
-1%
18 587
+0%
20 297
+9%
18 560
-9%
19 030
+3%
16 709
-12%
17 136
+3%
13 570
-21%
13 894
+2%
18 790
+35%
19 641
+5%
18 701
-5%
18 312
-2%
18 487
+1%
18 491
+0%
18 819
+2%
18 992
+1%
17 831
-6%
14 184
-20%
14 260
+1%
14 313
+0%
16 568
+16%
19 546
+18%
20 104
+3%
20 099
0%
22 010
+10%
21 112
-4%
22 732
+8%
24 742
+9%
24 317
-2%
26 172
+8%
27 323
+4%
28 038
+3%
27 086
-3%
27 977
+3%
28 462
+2%
29 272
+3%
31 581
+8%
33 255
+5%
34 833
+5%
37 720
+8%
39 247
+4%
38 425
-2%
38 814
+1%
39 967
+3%
40 374
+1%
40 004
-1%
38 649
-3%
36 258
-6%
33 928
-6%
33 202
-2%
34 329
+3%
33 980
-1%
34 465
+1%
33 448
-3%
35 732
+7%
37 934
+6%
38 169
+1%
36 907
-3%
35 943
-3%
35 436
-1%
35 216
-1%
34 781
-1%
38 348
+10%
41 062
+7%
43 945
+7%
44 814
+2%
44 466
-1%
Pre-Tax Income
Interest Income Expense
(882)
(951)
(677)
(558)
(555)
(496)
(372)
(347)
(225)
(266)
(246)
(206)
(257)
(650)
(858)
(1 054)
(777)
(552)
(567)
(379)
(168)
(92)
310
(183)
(218)
(274)
55
(145)
(173)
(159)
(289)
362
401
1 028
731
(131)
(249)
(2 719)
(2 509)
(2 186)
(2 111)
291
638
962
876
355
(706)
(695)
(928)
110
1 018
987
1 376
433
(13)
(938)
(688)
(1 123)
(628)
286
111
681
931
1 988
2 494
1 902
1 004
635
347
703
1 079
759
1 160
1 750
1 792
1 799
930
Non-Reccuring Items
(2 917)
(696)
(586)
(586)
(353)
(116)
(116)
25
(96)
(248)
(914)
(1 556)
(1 072)
(359)
332
(879)
0
0
(2 139)
(1 260)
(1 117)
(1 146)
109
0
(727)
(697)
(1 192)
0
(499)
(500)
0
0
0
0
0
0
0
0
511
1 299
1 299
1 299
788
484
465
466
(754)
0
0
(1 398)
0
0
0
(1 123)
(1 701)
(2 505)
(2 441)
(1 292)
(699)
446
382
(610)
(1 148)
0
(1 680)
(1 575)
(1 172)
0
(1 158)
(297)
(403)
0
(395)
(395)
(633)
(294)
(270)
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
0
0
0
0
0
0
0
0
0
187
0
0
0
0
0
0
0
0
0
(175)
(170)
(418)
0
(555)
(387)
(330)
0
0
0
0
0
0
0
0
0
0
0
1 921
152
152
152
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
240
562
415
412
323
390
316
93
(97)
(8)
183
(98)
(303)
(255)
(91)
(173)
(396)
(383)
(652)
(309)
(156)
(213)
(535)
(189)
(100)
(8)
65
331
249
(143)
(855)
(1 233)
(1 264)
(1 156)
(524)
(560)
(608)
(482)
(1 101)
(1 037)
(779)
(663)
341
26
581
682
249
181
484
256
363
378
50
25
(243)
(108)
905
3 218
1 697
3 533
2 877
239
36
(341)
540
1 026
457
595
(400)
(568)
335
479
(167)
(356)
(105)
(714)
(261)
Pre-Tax Income
6 678
N/A
9 702
+45%
10 752
+11%
11 791
+10%
13 646
+16%
15 695
+15%
17 178
+9%
18 743
+9%
18 229
-3%
18 031
-1%
17 610
-2%
18 437
+5%
16 928
-8%
17 766
+5%
16 092
-9%
15 030
-7%
12 397
-18%
12 959
+5%
15 432
+19%
17 693
+15%
17 260
-2%
16 861
-2%
18 371
+9%
18 119
-1%
17 774
-2%
18 013
+1%
16 759
-7%
14 370
-14%
13 837
-4%
13 511
-2%
15 611
+16%
18 675
+20%
19 241
+3%
19 971
+4%
22 217
+11%
20 421
-8%
21 875
+7%
21 541
-2%
21 218
-1%
24 248
+14%
25 557
+5%
28 795
+13%
28 435
-1%
29 449
+4%
29 829
+1%
30 388
+2%
30 040
-1%
32 741
+9%
34 389
+5%
36 688
+7%
40 628
+11%
39 790
-2%
40 240
+1%
39 302
-2%
38 417
-2%
36 453
-5%
36 425
0%
37 061
+2%
36 219
-2%
37 619
+4%
37 851
+1%
34 442
-9%
34 284
0%
35 095
+2%
37 086
+6%
39 287
+6%
38 458
-2%
38 137
-1%
34 732
-9%
35 274
+2%
36 227
+3%
36 019
-1%
38 946
+8%
42 061
+8%
44 999
+7%
45 605
+1%
44 865
-2%
Net Income
Tax Provision
(3 287)
(4 340)
(4 743)
(5 163)
(6 041)
(6 832)
(7 378)
(7 416)
(7 302)
(7 371)
(7 837)
(8 275)
(7 564)
(7 792)
(6 770)
(6 396)
(5 267)
(5 656)
(7 043)
(7 918)
(7 522)
(8 391)
(9 134)
(8 907)
(9 058)
(8 031)
(6 537)
(5 628)
(5 125)
(5 103)
(6 269)
(7 211)
(7 777)
(8 163)
(9 811)
(9 375)
(9 457)
(9 181)
(8 108)
(9 028)
(9 350)
(10 051)
(10 155)
(10 148)
(10 502)
(10 463)
(10 351)
(11 270)
(11 155)
(12 014)
(12 624)
(12 335)
(12 823)
(12 724)
(12 467)
(12 135)
(12 127)
(12 138)
(12 394)
(13 022)
(13 066)
(11 853)
(11 314)
(11 580)
(12 254)
(13 201)
(13 156)
(13 092)
(11 861)
(11 685)
(11 573)
(11 587)
(12 578)
(13 529)
(13 845)
(13 795)
(13 502)
Income from Continuing Operations
3 391
5 362
6 009
6 628
7 605
8 863
9 800
11 327
10 927
10 660
9 773
10 162
9 364
9 974
9 322
8 634
7 130
7 303
8 389
9 775
9 738
8 470
9 237
9 212
8 716
9 982
10 222
8 742
8 712
8 408
9 342
11 464
11 464
11 808
12 406
11 046
12 418
12 360
13 110
15 220
16 207
18 744
18 280
19 301
19 327
19 925
19 689
21 471
23 234
24 674
28 004
27 455
27 417
26 578
25 950
24 318
24 298
24 923
23 825
24 597
24 785
22 589
22 970
23 515
24 832
26 086
25 302
25 045
22 871
23 589
24 654
24 432
26 368
28 532
31 154
31 810
31 363
Income to Minority Interest
(259)
(230)
(256)
(212)
(194)
(220)
(309)
(363)
(269)
(165)
(125)
(171)
(188)
(130)
(69)
(95)
(117)
(173)
(185)
(172)
(160)
(130)
(140)
(179)
(250)
(362)
(504)
(482)
(507)
(333)
(188)
(148)
(35)
(98)
(654)
(597)
(695)
(554)
(199)
(301)
(131)
(243)
(70)
(39)
(134)
(269)
(287)
(423)
(419)
(379)
(533)
(446)
(474)
(445)
(330)
(295)
(384)
(284)
(284)
(288)
(245)
(393)
(333)
(349)
(335)
(351)
(343)
(364)
(332)
(219)
(274)
(183)
(218)
(400)
(406)
(418)
(339)
Net Income (Common)
3 133
N/A
5 133
+64%
5 749
+12%
6 414
+12%
7 409
+16%
8 642
+17%
9 488
+10%
10 962
+16%
10 655
-3%
10 490
-2%
9 643
-8%
9 987
+4%
9 176
-8%
9 840
+7%
9 250
-6%
8 534
-8%
7 013
-18%
7 130
+2%
8 203
+15%
9 601
+17%
9 576
0%
8 336
-13%
9 097
+9%
9 032
-1%
8 466
-6%
9 620
+14%
9 717
+1%
8 260
-15%
8 203
-1%
8 073
-2%
9 153
+13%
11 315
+24%
11 428
+1%
11 710
+2%
11 750
+0%
10 449
-11%
11 721
+12%
11 805
+1%
12 911
+9%
14 917
+16%
16 075
+8%
18 501
+15%
18 208
-2%
19 260
+6%
19 193
0%
19 653
+2%
19 402
-1%
21 049
+8%
22 815
+8%
24 296
+6%
27 470
+13%
27 007
-2%
26 942
0%
26 131
-3%
25 619
-2%
24 022
-6%
23 912
0%
24 638
+3%
23 540
-4%
24 308
+3%
24 539
+1%
22 196
-10%
22 636
+2%
23 165
+2%
24 496
+6%
25 734
+5%
24 959
-3%
24 681
-1%
22 538
-9%
23 370
+4%
24 379
+4%
24 248
-1%
26 150
+8%
28 129
+8%
30 747
+9%
31 390
+2%
31 023
-1%
EPS (Diluted)
51.36
N/A
82.79
+61%
94.24
+14%
105.14
+12%
119.5
+14%
141.67
+19%
145.96
+3%
168.64
+16%
163.92
-3%
163.9
0%
148.35
-9%
161.08
+9%
148
-8%
156.19
+6%
149.19
-4%
137.64
-8%
113.11
-18%
115
+2%
132.3
+15%
154.85
+17%
154.45
0%
134.45
-13%
146.72
+9%
145.67
-1%
136.54
-6%
157.7
+15%
159.29
+1%
137.66
-14%
136.71
-1%
134.55
-2%
152.55
+13%
188.58
+24%
190.46
+1%
195.16
+2%
195.14
0%
174.15
-11%
195.35
+12%
196.75
+1%
214.38
+9%
244.54
+14%
263.52
+8%
303.29
+15%
300.84
-1%
315.73
+5%
314.63
0%
322.18
+2%
320.66
0%
345.06
+8%
374.01
+8%
401.57
+7%
454.01
+13%
446.36
-2%
445.3
0%
431.89
-3%
423.43
-2%
397.04
-6%
395.23
0%
407.23
+3%
389.08
-4%
403.55
+4%
413.83
+3%
378.62
-9%
382.49
+1%
396
+4%
418.76
+6%
439.92
+5%
426.69
-3%
423.9
-1%
393.23
-7%
415.01
+6%
428.59
+3%
438.56
+2%
482.38
+10%
528.97
+10%
570.97
+8%
599.61
+5%
600.58
+0%

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 301,700+ 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

© 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.