Seino Holdings Co Ltd
TSE:9076

Watchlist Manager
Seino Holdings Co Ltd Logo
Seino Holdings Co Ltd
TSE:9076
Watchlist
Price: 2 331.5 JPY 0.19% Market Closed
Market Cap: 391.4B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+26%
5Y
+26%
10Y
+42%
Operating Income
+
3Y
+17%
5Y
+29%
10Y
+36%
Net Income
+
3Y
+23%
5Y
-8%
10Y
+38%

Earnings Waterfall
Seino Holdings Co Ltd

Revenue
772.3B JPY
Cost of Revenue
-681.2B JPY
Gross Profit
91.1B JPY
Operating Expenses
-58.5B JPY
Operating Income
32.5B JPY
Other Expenses
-10.8B JPY
Net Income
21.7B JPY

Income Statement
Seino Holdings 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
Revenue
Interest Expense
112
0
0
56
0
0
23
0
0
37
0
0
28
0
0
55
0
0
14
27
39
50
45
43
40
37
37
33
32
30
27
73
71
70
70
22
20
25
33
89
146
198
245
242
239
235
229
226
230
230
231
237
279
333
411
455
453
457
418
407
402
407
422
439
452
434
429
421
421
424
425
427
419
412
408
408
490
609
0
Revenue
312 551
N/A
315 595
+1%
318 007
+1%
317 677
0%
317 452
0%
317 592
+0%
320 833
+1%
328 096
+2%
335 782
+2%
339 880
+1%
336 676
-1%
337 475
+0%
338 343
+0%
340 502
+1%
333 282
-2%
338 010
+1%
344 499
+2%
360 509
+5%
368 454
+2%
375 291
+2%
374 886
0%
497 612
+33%
491 134
-1%
489 745
0%
495 023
+1%
504 276
+2%
514 295
+2%
516 632
+0%
518 568
+0%
516 184
0%
517 662
+0%
523 544
+1%
531 012
+1%
543 407
+2%
546 012
+0%
549 605
+1%
548 107
0%
542 452
-1%
544 169
+0%
547 173
+1%
551 343
+1%
555 457
+1%
561 334
+1%
561 427
+0%
563 507
+0%
567 539
+1%
574 693
+1%
581 823
+1%
591 550
+2%
596 130
+1%
602 728
+1%
608 207
+1%
614 605
+1%
618 436
+1%
620 744
+0%
630 692
+2%
625 770
-1%
625 626
0%
610 646
-2%
590 972
-3%
591 473
+0%
592 046
+0%
602 467
+2%
607 116
+1%
606 946
0%
607 657
+0%
611 682
+1%
619 069
+1%
626 846
+1%
631 507
+1%
638 220
+1%
640 651
+0%
645 460
+1%
642 811
0%
648 201
+1%
658 905
+2%
697 728
+6%
737 377
+6%
772 316
+5%
Gross Profit
Cost of Revenue
(279 824)
(283 108)
(286 474)
(286 635)
(287 169)
(287 919)
(290 921)
(298 504)
(305 646)
(309 302)
(305 661)
(306 228)
(307 920)
(310 945)
(306 476)
(311 754)
(317 838)
(331 283)
(337 927)
(342 727)
(340 530)
(452 262)
(445 470)
(443 985)
(449 492)
(457 511)
(466 360)
(468 886)
(469 554)
(467 595)
(468 318)
(472 971)
(479 897)
(490 002)
(492 959)
(496 023)
(493 660)
(487 663)
(486 456)
(487 621)
(489 869)
(492 801)
(497 639)
(497 036)
(499 522)
(502 639)
(509 284)
(515 793)
(523 581)
(529 196)
(533 996)
(538 716)
(543 190)
(546 514)
(548 685)
(555 916)
(553 774)
(553 540)
(543 380)
(527 159)
(527 121)
(525 852)
(531 478)
(536 058)
(534 470)
(536 078)
(539 351)
(544 535)
(550 832)
(554 998)
(561 868)
(565 467)
(570 599)
(569 213)
(573 563)
(582 461)
(616 239)
(650 763)
(681 238)
Gross Profit
32 727
N/A
32 487
-1%
31 533
-3%
31 042
-2%
30 283
-2%
29 673
-2%
29 912
+1%
29 592
-1%
30 136
+2%
30 578
+1%
31 015
+1%
31 247
+1%
30 423
-3%
29 557
-3%
26 806
-9%
26 256
-2%
26 661
+2%
29 226
+10%
30 527
+4%
32 564
+7%
34 356
+6%
45 350
+32%
45 664
+1%
45 760
+0%
45 531
-1%
46 765
+3%
47 935
+3%
47 746
0%
49 014
+3%
48 589
-1%
49 344
+2%
50 573
+2%
51 115
+1%
53 405
+4%
53 053
-1%
53 582
+1%
54 447
+2%
54 789
+1%
57 713
+5%
59 552
+3%
61 474
+3%
62 656
+2%
63 695
+2%
64 391
+1%
63 985
-1%
64 900
+1%
65 409
+1%
66 030
+1%
67 969
+3%
66 934
-2%
68 732
+3%
69 491
+1%
71 415
+3%
71 922
+1%
72 059
+0%
74 776
+4%
71 996
-4%
72 086
+0%
67 266
-7%
63 813
-5%
64 352
+1%
66 194
+3%
70 989
+7%
71 058
+0%
72 476
+2%
71 579
-1%
72 331
+1%
74 534
+3%
76 014
+2%
76 509
+1%
76 352
0%
75 184
-2%
74 861
0%
73 598
-2%
74 638
+1%
76 444
+2%
81 489
+7%
86 614
+6%
91 078
+5%
Operating Income
Operating Expenses
(17 268)
(17 073)
(17 453)
(17 855)
(17 901)
(16 710)
(17 039)
(17 774)
(19 594)
(19 653)
(19 799)
(20 192)
(20 530)
(20 858)
(21 168)
(20 618)
(19 831)
(19 217)
(19 242)
(19 231)
(20 109)
(27 647)
(28 394)
(29 399)
(29 425)
(29 644)
(29 965)
(30 465)
(30 827)
(31 188)
(30 894)
(30 494)
(30 209)
(30 175)
(31 060)
(31 869)
(32 634)
(33 401)
(33 840)
(34 783)
(35 645)
(36 470)
(36 889)
(36 980)
(37 335)
(37 784)
(38 154)
(38 673)
(39 012)
(39 055)
(39 347)
(39 614)
(39 990)
(40 713)
(41 435)
(42 020)
(42 321)
(42 389)
(42 080)
(41 343)
(41 371)
(41 634)
(42 120)
(42 937)
(43 349)
(44 034)
(44 478)
(45 152)
(46 374)
(48 008)
(48 955)
(49 848)
(50 309)
(50 195)
(50 849)
(51 284)
(53 932)
(56 731)
(58 536)
Selling, General & Administrative
(22 345)
(16 904)
(22 345)
(22 741)
(27 874)
(22 593)
(22 319)
(22 434)
(22 724)
(22 849)
(22 931)
(23 459)
(23 297)
(23 860)
(22 846)
(23 009)
(22 959)
(23 077)
(23 156)
(23 125)
(22 973)
(30 714)
(30 926)
(31 479)
(32 074)
(30 551)
(33 161)
(33 606)
(33 924)
(31 904)
(33 949)
(33 544)
(33 254)
(31 350)
(33 338)
(33 390)
(33 395)
(31 570)
(33 842)
(34 782)
(35 644)
(33 624)
(36 887)
(36 979)
(37 335)
(34 550)
(38 153)
(38 672)
(39 011)
(35 686)
(39 346)
(39 613)
(39 988)
(37 132)
(41 434)
(42 019)
(42 320)
(38 472)
(42 079)
(41 342)
(41 369)
(37 702)
(42 119)
(42 937)
(43 349)
(39 921)
(44 476)
(45 150)
(46 373)
(43 302)
(48 955)
(49 847)
(50 308)
(45 328)
(50 847)
(51 283)
(53 930)
(51 782)
(58 536)
Depreciation & Amortization
5 077
(169)
4 892
4 886
9 973
5 883
5 280
4 660
3 130
3 196
3 132
3 267
2 767
3 002
1 678
2 391
3 128
3 860
3 914
3 894
2 864
3 067
2 532
2 080
2 649
908
3 199
3 144
3 099
717
3 055
3 050
3 046
1 175
2 279
1 521
761
(1 830)
0
0
0
(2 845)
0
0
0
(3 233)
0
0
0
(3 368)
0
0
0
(3 580)
0
0
0
(3 916)
0
0
0
(3 931)
0
0
0
(4 112)
0
0
0
(4 705)
0
0
0
(4 866)
0
0
0
(4 948)
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
(1)
(3)
(3)
(2)
(1)
0
0
(1)
0
(1)
0
0
(1)
0
(1)
0
(1)
(2)
(1)
0
(1)
(1)
0
(1)
(1)
(1)
(1)
(2)
(1)
(1)
0
(1)
(1)
(1)
0
(2)
(1)
(1)
0
0
(1)
(2)
(2)
(1)
(1)
0
(1)
(1)
(1)
(2)
(1)
(2)
(1)
0
Operating Income
15 459
N/A
15 414
0%
14 080
-9%
13 187
-6%
12 382
-6%
12 963
+5%
12 873
-1%
11 818
-8%
10 542
-11%
10 925
+4%
11 216
+3%
11 055
-1%
9 893
-11%
8 699
-12%
5 638
-35%
5 638
N/A
6 830
+21%
10 009
+47%
11 285
+13%
13 333
+18%
14 247
+7%
17 703
+24%
17 270
-2%
16 361
-5%
16 106
-2%
17 121
+6%
17 970
+5%
17 281
-4%
18 187
+5%
17 401
-4%
18 450
+6%
20 079
+9%
20 906
+4%
23 230
+11%
21 993
-5%
21 713
-1%
21 813
+0%
21 388
-2%
23 873
+12%
24 769
+4%
25 829
+4%
26 186
+1%
26 806
+2%
27 411
+2%
26 650
-3%
27 116
+2%
27 255
+1%
27 357
+0%
28 957
+6%
27 879
-4%
29 385
+5%
29 877
+2%
31 425
+5%
31 209
-1%
30 624
-2%
32 756
+7%
29 675
-9%
29 697
+0%
25 186
-15%
22 470
-11%
22 981
+2%
24 560
+7%
28 869
+18%
28 121
-3%
29 127
+4%
27 545
-5%
27 853
+1%
29 382
+5%
29 640
+1%
28 501
-4%
27 397
-4%
25 336
-8%
24 552
-3%
23 403
-5%
23 789
+2%
25 160
+6%
27 557
+10%
29 883
+8%
32 542
+9%
Pre-Tax Income
Interest Income Expense
1 312
935
1 495
1 489
966
1 356
1 201
905
592
474
1 823
616
657
(243)
548
421
311
300
398
336
286
410
544
654
698
728
492
568
644
692
766
789
900
908
953
923
880
972
1 065
1 021
1 071
949
963
844
777
701
763
149
340
266
591
1 463
1 608
1 665
1 366
1 066
660
289
1 029
1 274
2 171
2 582
2 301
2 534
2 112
1 786
2 460
2 474
3 041
2 797
2 205
1 788
765
577
540
41
(297)
2 364
2 535
Non-Reccuring Items
(379)
53
(99)
(21 438)
(21 696)
(21 781)
(255)
(767)
(1 160)
(475)
(2 482)
(1 092)
(1 657)
239
(1 005)
(1 033)
(482)
(300)
(2 252)
(2 485)
(2 687)
(6 824)
(4 836)
(4 382)
(4 324)
(1 361)
(1 498)
(1 585)
(1 612)
(2 148)
(2 138)
(2 011)
(1 759)
(398)
(275)
(507)
(560)
(206)
(399)
(226)
(262)
(422)
(258)
(241)
(170)
(291)
(141)
(160)
(222)
537
418
(102)
(379)
(1 079)
(1 323)
(861)
(495)
(7 092)
(6 852)
(6 815)
(6 833)
(489)
(479)
(585)
(732)
(1 283)
(1 455)
(1 608)
(1 737)
(396)
(453)
(499)
(234)
983
1 137
1 529
2 839
1 318
1 381
Gain/Loss on Disposition of Assets
(559)
(358)
(40)
(297)
(312)
(420)
(68)
(162)
(180)
(195)
(113)
389
454
494
(71)
(276)
(520)
(627)
(478)
(382)
(192)
(188)
(213)
13
(37)
18
116
118
238
260
260
266
257
104
53
(118)
(166)
(41)
76
236
232
0
169
149
143
(13)
(93)
963
819
596
1 229
134
206
435
(340)
16 369
16 067
15 457
15 478
(1 635)
0
(652)
(481)
(94)
(108)
(671)
(632)
(862)
(1 027)
(1 087)
(1 066)
(829)
(1 117)
(410)
(1 681)
(2 496)
(2 067)
(2 249)
(1 019)
Total Other Income
1 589
1 339
1 253
861
1 482
765
1 240
787
879
1 133
651
949
456
929
1 060
1 081
1 192
1 143
1 212
1 213
1 226
2 041
2 193
2 020
2 088
2 007
1 958
2 002
1 837
1 369
1 204
1 141
1 098
1 193
1 150
1 119
1 216
1 149
1 127
1 105
999
1 244
1 154
1 163
1 205
1 176
1 102
1 066
1 067
1 267
1 263
1 365
1 391
1 233
1 095
1 013
945
1 544
1 699
1 905
772
1 620
1 276
1 024
860
968
790
1 008
1 168
1 536
1 593
1 346
1 227
1 064
653
763
821
1 184
1 188
Pre-Tax Income
17 422
N/A
17 383
0%
16 689
-4%
(6 198)
N/A
(7 178)
-16%
(7 117)
+1%
14 991
N/A
12 581
-16%
10 673
-15%
11 862
+11%
11 095
-6%
11 917
+7%
9 803
-18%
10 118
+3%
6 170
-39%
5 831
-5%
7 331
+26%
10 525
+44%
10 165
-3%
12 015
+18%
12 880
+7%
13 142
+2%
14 958
+14%
14 666
-2%
14 531
-1%
18 513
+27%
19 038
+3%
18 384
-3%
19 294
+5%
17 574
-9%
18 542
+6%
20 264
+9%
21 402
+6%
25 037
+17%
23 874
-5%
23 130
-3%
23 183
+0%
23 262
+0%
25 742
+11%
26 905
+5%
27 869
+4%
27 957
+0%
28 834
+3%
29 326
+2%
28 605
-2%
28 689
+0%
28 886
+1%
29 375
+2%
30 961
+5%
30 545
-1%
32 886
+8%
32 737
0%
34 251
+5%
33 463
-2%
31 422
-6%
50 343
+60%
46 852
-7%
39 895
-15%
36 540
-8%
17 199
-53%
19 091
+11%
27 621
+45%
31 486
+14%
31 000
-2%
31 259
+1%
28 345
-9%
29 016
+2%
30 394
+5%
31 085
+2%
31 351
+1%
29 676
-5%
27 142
-9%
25 193
-7%
25 617
+2%
24 438
-5%
24 997
+2%
28 853
+15%
32 500
+13%
36 627
+13%
Net Income
Tax Provision
(5 074)
(5 268)
(5 046)
(5 853)
(5 418)
(5 081)
(4 189)
(4 014)
(3 935)
(4 564)
(4 916)
(4 832)
(3 901)
(3 304)
(2 221)
(2 071)
(1 838)
(2 601)
(2 534)
(3 528)
(4 303)
(4 327)
(5 194)
(5 152)
(5 539)
(5 626)
(5 477)
(5 266)
(5 030)
(5 046)
(5 563)
(6 256)
(6 844)
(9 092)
(8 443)
(8 401)
(8 520)
(8 285)
(9 815)
(9 935)
(10 107)
(9 287)
(9 449)
(9 664)
(9 446)
(10 385)
(10 394)
(10 806)
(11 299)
(10 540)
(11 362)
(11 123)
(11 323)
(12 366)
(11 745)
(18 531)
(17 824)
(14 187)
(12 920)
(6 192)
(6 802)
(10 775)
(12 035)
(11 832)
(11 747)
(10 698)
(10 815)
(11 354)
(11 555)
(11 891)
(11 421)
(10 511)
(10 147)
(11 149)
(11 217)
(11 523)
(12 703)
(12 123)
(13 263)
Income from Continuing Operations
12 348
12 115
11 643
(12 051)
(12 596)
(12 198)
10 802
8 567
6 738
7 298
6 179
7 085
5 902
6 814
3 949
3 760
5 493
7 924
7 631
8 487
8 577
8 815
9 764
9 514
8 992
12 887
13 561
13 118
14 264
12 528
12 979
14 008
14 558
15 945
15 431
14 729
14 663
14 977
15 927
16 970
17 762
18 670
19 385
19 662
19 159
18 304
18 492
18 569
19 662
20 005
21 524
21 614
22 928
21 097
19 677
31 812
29 028
25 708
23 620
11 007
12 289
16 846
19 451
19 168
19 512
17 647
18 201
19 040
19 530
19 460
18 255
16 631
15 046
14 468
13 221
13 474
16 150
20 377
23 364
Income to Minority Interest
(608)
(681)
(715)
470
519
678
(409)
(18)
(84)
(566)
(582)
(582)
(138)
(151)
(19)
19
(25)
(107)
(138)
(211)
(229)
(359)
(383)
(406)
(488)
(344)
(379)
(329)
(243)
(377)
(383)
(455)
(462)
(455)
(406)
(382)
(455)
(520)
(188)
(198)
(174)
193
(203)
(86)
38
(97)
3
17
79
42
33
42
35
120
189
181
175
140
54
67
(42)
(184)
(237)
(324)
(381)
(391)
(478)
(539)
(496)
(447)
(261)
(93)
44
94
106
81
(555)
(1 122)
(1 650)
Net Income (Common)
11 738
N/A
11 431
-3%
10 928
-4%
(11 578)
N/A
(12 073)
-4%
(11 521)
+5%
10 388
N/A
8 546
-18%
6 649
-22%
6 726
+1%
5 592
-17%
6 501
+16%
5 766
-11%
6 662
+16%
3 928
-41%
3 774
-4%
5 466
+45%
7 818
+43%
7 493
-4%
8 277
+10%
8 348
+1%
8 449
+1%
9 375
+11%
9 101
-3%
8 496
-7%
12 542
+48%
13 181
+5%
12 789
-3%
14 020
+10%
12 150
-13%
12 595
+4%
13 550
+8%
14 094
+4%
15 490
+10%
15 024
-3%
14 348
-4%
14 208
-1%
14 456
+2%
15 740
+9%
16 772
+7%
17 589
+5%
18 864
+7%
19 181
+2%
19 576
+2%
19 198
-2%
18 206
-5%
18 496
+2%
18 584
+0%
19 740
+6%
20 046
+2%
21 556
+8%
21 657
+0%
22 962
+6%
21 216
-8%
19 864
-6%
31 993
+61%
29 201
-9%
25 848
-11%
23 674
-8%
11 072
-53%
12 247
+11%
16 660
+36%
19 212
+15%
18 842
-2%
19 129
+2%
17 255
-10%
17 722
+3%
18 500
+4%
19 033
+3%
19 013
0%
17 994
-5%
16 539
-8%
15 091
-9%
14 561
-4%
13 327
-8%
13 554
+2%
15 592
+15%
19 253
+23%
21 711
+13%
EPS (Diluted)
59.58
N/A
54.43
-9%
58.75
+8%
-58.77
N/A
-63.87
-9%
-58.18
+9%
53
N/A
43.16
-19%
35.94
-17%
33.96
-6%
27.82
-18%
32.66
+17%
28.97
-11%
33.14
+14%
19.73
-40%
18.96
-4%
27.19
+43%
39.27
+44%
37.65
-4%
41.59
+10%
41.93
+1%
42.45
+1%
47.1
+11%
45.73
-3%
42.69
-7%
63.01
+48%
66.23
+5%
64.26
-3%
70.45
+10%
61.05
-13%
63.28
+4%
68.08
+8%
68.41
+0%
76.68
+12%
72.93
-5%
69.65
-4%
68.97
-1%
70.54
+2%
76.4
+8%
81.81
+7%
85.8
+5%
91.8
+7%
93.11
+1%
95.96
+3%
94.1
-2%
89.05
-5%
91.11
+2%
91.54
+0%
97.24
+6%
98.51
+1%
105.66
+7%
107.19
+1%
112.83
+5%
104.85
-7%
97.42
-7%
157.35
+62%
145.29
-8%
128.42
-12%
122.13
-5%
59.43
-51%
66.85
+12%
89.29
+34%
99.01
+11%
97.09
-2%
98.56
+2%
88.96
-10%
92
+3%
95.95
+4%
98.64
+3%
98.58
0%
93.03
-6%
88.49
-5%
82.69
-7%
78.34
-5%
73.66
-6%
74.86
+2%
86.33
+15%
107.25
+24%
133.99
+25%

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 302,600+ 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.