Watchlist Manager

Watchlist

Price: 1 333 JPY -0.89% Market Closed

Market Cap: ¥81.1B

S	Shibusawa Warehouse Co Ltd TSE:9304	JP
	C&D Property Management Group Co Ltd HKEX:2156	CN
C	Citizens Holding Co OTC:CIZN	US
	Hexagon AB STO:HEXA B	SE
V	Vikas WSP Ltd NSE:VIKASWSP	IN
	VanJee Technology Co Ltd SZSE:300552	CN

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	Dec-2025
Revenue
Interest Expense	146	0	0	126	0	0	111	0	0	105	0	0	118	0	0	131	0	0	153	305	454	598	585	582	579	577	575	562	559	552	551	524	487	457	423	424	420	412	404	386	374	363	352	333	314	297	281	275	270	264	253	236	213	191	176	168	159	151	143	134	134	135	137	137	144	145	143	150	149	150	151	142	133	126	118	119	120	131	0	0	0
Revenue	38 461 N/A	39 404 +2%	40 086 +2%	40 673 +1%	40 826 +0%	40 972 +0%	41 213 +1%	41 994 +2%	42 547 +1%	42 967 +1%	42 795 0%	43 071 +1%	43 008 0%	42 864 0%	41 816 -2%	39 249 -6%	36 952 -6%	36 357 -2%	38 342 +5%	40 260 +5%	40 769 +1%	53 224 +31%	53 532 +1%	53 378 0%	53 297 0%	53 496 +0%	53 293 0%	53 207 0%	53 465 +0%	53 399 0%	53 230 0%	53 573 +1%	53 868 +1%	54 689 +2%	54 615 0%	54 524 0%	55 026 +1%	55 061 +0%	56 303 +2%	56 622 +1%	56 673 +0%	56 762 +0%	56 458 -1%	57 025 +1%	57 419 +1%	58 081 +1%	59 159 +2%	60 584 +2%	62 276 +3%	63 286 +2%	63 917 +1%	63 899 0%	64 115 +0%	64 604 +1%	65 290 +1%	66 373 +2%	66 601 +0%	66 831 +0%	66 095 -1%	65 520 -1%	65 156 -1%	65 328 +0%	66 630 +2%	67 815 +2%	69 771 +3%	71 746 +3%	72 989 +2%	75 853 +4%	78 269 +3%	78 504 +0%	78 235 0%	76 239 -3%	74 260 -3%	73 417 -1%	74 506 +1%	75 912 +2%	77 170 +2%	78 620 +2%	79 174 +1%	79 080 0%	79 249 +0%
Gross Profit
Cost of Revenue	0	0	0	0	0	0	(11 834)	(23 923)	(35 990)	(36 550)	(38 025)	(37 211)	(37 667)	(35 875)	(36 138)	(33 389)	(32 061)	(31 306)	(32 578)	(33 754)	(34 184)	(44 614)	(44 946)	(44 843)	(44 779)	(47 658)	(46 308)	(47 018)	(47 691)	(47 510)	(47 397)	(47 656)	(48 190)	(49 021)	(49 002)	(48 993)	(49 375)	(49 188)	(50 329)	(50 479)	(50 522)	(50 776)	(50 285)	(50 638)	(50 856)	(51 329)	(52 297)	(53 706)	(55 268)	(56 262)	(56 842)	(56 773)	(56 887)	(57 281)	(57 927)	(58 694)	(58 961)	(59 344)	(58 756)	(58 406)	(58 091)	(58 285)	(59 356)	(60 464)	(62 206)	(63 793)	(65 005)	(67 526)	(69 636)	(69 832)	(69 574)	(67 749)	(65 909)	(65 159)	(65 978)	(67 140)	(68 490)	(69 769)	(70 425)	(70 484)	(70 636)
Gross Profit	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	29 379 N/A	4 483 -85%	6 557 +46%	6 417 -2%	4 770 -26%	5 860 +23%	5 341 -9%	6 989 +31%	5 678 -19%	5 860 +3%	4 891 -17%	5 051 +3%	5 764 +14%	6 506 +13%	6 585 +1%	8 610 +31%	8 586 0%	8 535 -1%	8 518 0%	5 838 -31%	6 897 +18%	6 146 -11%	5 774 -6%	5 889 +2%	5 833 -1%	5 917 +1%	5 678 -4%	5 668 0%	5 613 -1%	5 531 -1%	5 651 +2%	5 873 +4%	5 974 +2%	6 143 +3%	6 151 +0%	5 986 -3%	6 173 +3%	6 387 +3%	6 563 +3%	6 752 +3%	6 862 +2%	6 878 +0%	7 008 +2%	7 024 +0%	7 075 +1%	7 126 +1%	7 228 +1%	7 323 +1%	7 363 +1%	7 679 +4%	7 640 -1%	7 487 -2%	7 339 -2%	7 114 -3%	7 065 -1%	7 043 0%	7 274 +3%	7 351 +1%	7 565 +3%	7 953 +5%	7 984 +0%	8 327 +4%	8 633 +4%	8 672 +0%	8 661 0%	8 490 -2%	8 351 -2%	8 258 -1%	8 528 +3%	8 772 +3%	8 680 -1%	8 851 +2%	8 749 -1%	8 596 -2%	8 613 +0%
Operating Income
Operating Expenses	(2 579)	(2 572)	(2 566)	(2 541)	(2 437)	(2 439)	(2 997)	(3 706)	(4 321)	(4 414)	(3 262)	(4 435)	(4 674)	(5 918)	(4 149)	(4 557)	(4 059)	(4 213)	(4 378)	(4 374)	(4 288)	(5 702)	(5 674)	(5 649)	(5 658)	(3 115)	(4 398)	(3 754)	(3 098)	(3 111)	(3 102)	(3 101)	(3 120)	(3 093)	(3 089)	(3 094)	(3 095)	(3 181)	(3 207)	(3 247)	(3 278)	(3 216)	(3 197)	(3 189)	(3 229)	(3 346)	(3 992)	(4 096)	(4 141)	(3 671)	(3 365)	(3 361)	(3 782)	(3 585)	(3 700)	(3 655)	(3 511)	(3 581)	(3 523)	(3 484)	(3 439)	(3 416)	(3 468)	(3 466)	(3 481)	(3 437)	(3 623)	(3 646)	(3 747)	(3 778)	(3 991)	(3 902)	(4 335)	(3 987)	(3 946)	(3 971)	(4 036)	(4 183)	(4 333)	(4 428)	(4 572)
Selling, General & Administrative	(2 579)	(2 572)	(2 566)	(2 541)	(2 437)	(2 439)	(2 415)	(2 446)	(2 457)	(2 580)	(2 630)	(2 688)	(2 616)	(2 550)	(2 435)	(2 349)	(2 292)	(2 245)	(2 225)	(2 200)	(2 172)	(2 861)	(2 899)	(2 953)	(3 036)	(2 976)	(3 129)	(3 115)	(3 098)	(2 973)	(3 101)	(3 101)	(3 120)	(2 986)	(3 088)	(3 090)	(3 093)	(3 060)	(3 251)	(3 296)	(3 327)	(3 059)	(3 196)	(3 188)	(3 228)	(3 181)	(3 451)	(3 556)	(3 600)	(3 367)	(3 670)	(3 664)	(3 610)	(3 315)	(3 554)	(3 511)	(3 542)	(3 337)	(3 523)	(3 481)	(3 436)	(3 237)	(3 433)	(3 432)	(3 446)	(3 261)	(3 494)	(3 646)	(3 749)	(3 635)	(3 885)	(3 902)	(3 930)	(3 841)	(3 946)	(3 971)	(4 032)	(4 030)	(4 330)	(4 424)	(4 570)
Depreciation & Amortization	0	0	0	0	0	0	(582)	(1 260)	(1 864)	(1 834)	(632)	(1 747)	(1 210)	(2 821)	(1 672)	(2 166)	(1 767)	(1 968)	(2 153)	(2 174)	(2 116)	(2 841)	(2 775)	(2 696)	(2 622)	(139)	0	0	0	(137)	0	0	0	(106)	0	0	0	(131)	0	0	0	(156)	0	0	0	(164)	0	0	0	(302)	0	0	0	(269)	0	0	0	(244)	0	0	0	(179)	0	0	0	(176)	0	0	0	(142)	0	0	0	(145)	0	0	0	(152)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	(848)	(547)	(42)	(42)	0	0	0	0	0	0	0	0	0	0	(1 269)	(639)	0	(1)	(1)	0	0	(1)	(1)	(4)	(2)	10	44	49	49	(1)	(1)	0	0	(1)	(541)	(540)	(541)	(2)	305	303	(172)	(1)	(146)	(144)	31	0	0	(3)	(3)	0	(35)	(34)	(35)	0	(129)	0	2	(1)	(106)	0	(405)	(1)	0	0	(4)	(1)	(3)	(4)	(2)
Operating Income	35 882 N/A	36 832 +3%	37 520 +2%	38 132 +2%	38 389 +1%	38 533 +0%	26 382 -32%	14 365 -46%	2 236 -84%	2 003 -10%	1 508 -25%	1 425 -6%	667 -53%	1 071 +61%	1 529 +43%	1 303 -15%	832 -36%	838 +1%	1 386 +65%	2 132 +54%	2 297 +8%	2 908 +27%	2 912 +0%	2 886 -1%	2 860 -1%	2 723 -5%	2 587 -5%	2 435 -6%	2 676 +10%	2 778 +4%	2 731 -2%	2 816 +3%	2 558 -9%	2 575 +1%	2 524 -2%	2 437 -3%	2 556 +5%	2 692 +5%	2 767 +3%	2 896 +5%	2 873 -1%	2 770 -4%	2 976 +7%	3 198 +7%	3 334 +4%	3 406 +2%	2 870 -16%	2 782 -3%	2 867 +3%	3 353 +17%	3 710 +11%	3 765 +1%	3 446 -8%	3 738 +8%	3 663 -2%	4 024 +10%	4 129 +3%	3 906 -5%	3 816 -2%	3 630 -5%	3 626 0%	3 627 +0%	3 806 +5%	3 885 +2%	4 084 +5%	4 516 +11%	4 361 -3%	4 681 +7%	4 886 +4%	4 894 +0%	4 670 -5%	4 588 -2%	4 016 -12%	4 271 +6%	4 582 +7%	4 801 +5%	4 644 -3%	4 668 +1%	4 416 -5%	4 168 -6%	4 041 -3%
Pre-Tax Income
Interest Income Expense	(1)	(48)	(113)	(43)	9	(44)	(65)	(85)	(80)	(21)	554	586	519	(95)	(136)	(104)	(81)	(54)	(150)	(211)	(258)	(390)	(381)	(377)	(362)	(361)	(371)	(363)	(355)	(345)	(330)	(296)	(246)	(213)	(161)	(130)	(7)	15	15	1	(98)	(123)	(100)	(79)	(69)	255	(23)	(39)	(43)	(514)	(764)	(692)	(614)	231	274	286	319	337	518	518	507	461	273	260	255	2 281	2 519	2 640	2 824	896	824	825	767	918	1 742	1 696	2 490	2 337	2 811	3 686	5 565
Non-Reccuring Items	53	1 701	1 598	(2 196)	(3 969)	(3 940)	(117)	(97)	(27)	(27)	(343)	(848)	0	0	(257)	(257)	(291)	(22)	(62)	(601)	(616)	(856)	(3 284)	(2 714)	(2 799)	(127)	(461)	(649)	(329)	(152)	83	274	42	0	(35)	(38)	(40)	0	0	0	0	0	0	0	0	(617)	0	0	0	0	0	0	301	(145)	0	0	0	0	0	0	0	(34)	0	0	0	(128)	0	172	172	(106)	0	(406)	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	(194)	(1 842)	(1 740)	(1 798)	0	0	527	2 610	2 574	2 113	(603)	(420)	0	0	0	0	0	0	(199)	0	0	(2 774)	(85)	(93)	(93)	(85)	(8)	0	50	(312)	0	(439)	(492)	(234)	0	(107)	0	(234)	0	0	0	0	0	0	0	(218)	77	77	117	118	0	0	1	(370)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(406)	(438)	(438)	(438)	159	0	0	0	0	0	0	0
Total Other Income	85	47	3	(8)	12	51	52	(1)	(33)	(18)	22	27	(473)	153	(30)	(66)	(61)	32	89	(102)	(134)	71	9	(3)	(22)	14	62	10	49	42	(291)	92	53	23	(174)	40	(84)	817	560	556	630	67	18	42	41	48	78	78	25	(39)	17	(10)	(294)	27	(333)	(360)	(150)	(69)	(86)	(23)	41	45	77	92	62	127	149	119	81	57	13	15	54	61	257	198	217	78	78	148	156
Pre-Tax Income	35 825 N/A	36 690 +2%	37 268 +2%	34 087 -9%	34 441 +1%	34 600 +0%	26 779 -23%	16 792 -37%	4 670 -72%	4 050 -13%	1 138 -72%	770 -32%	713 -7%	1 129 +58%	1 106 -2%	876 -21%	399 -54%	794 +99%	1 064 +34%	1 218 +14%	1 289 +6%	(1 041) N/A	(829) +20%	(301) +64%	(416) -38%	2 164 N/A	1 809 -16%	1 433 -21%	2 091 +46%	2 011 -4%	2 193 +9%	2 447 +12%	1 915 -22%	2 151 +12%	2 154 +0%	2 202 +2%	2 425 +10%	3 290 +36%	3 342 +2%	3 453 +3%	3 405 -1%	2 714 -20%	2 894 +7%	3 161 +9%	3 306 +5%	2 874 -13%	3 002 +4%	2 898 -3%	2 966 +2%	2 918 -2%	2 963 +2%	3 063 +3%	2 840 -7%	3 481 +23%	3 604 +4%	3 950 +10%	4 298 +9%	4 174 -3%	4 248 +2%	4 125 -3%	4 174 +1%	4 099 -2%	4 156 +1%	4 237 +2%	4 401 +4%	6 796 +54%	7 029 +3%	7 612 +8%	7 963 +5%	5 335 -33%	5 069 -5%	4 584 -10%	4 399 -4%	5 409 +23%	6 581 +22%	6 695 +2%	7 351 +10%	7 083 -4%	7 305 +3%	8 002 +10%	9 762 +22%
Net Income
Tax Provision	(416)	(630)	(640)	(728)	(768)	(759)	(1 001)	(1 262)	(1 302)	(1 031)	(474)	(300)	(293)	(508)	(719)	(634)	(401)	(311)	(367)	(420)	(493)	1 676	1 606	1 386	1 270	(1 184)	(1 087)	(952)	(1 013)	(862)	(922)	(1 008)	(843)	(858)	(837)	(825)	(874)	(1 236)	(1 248)	(1 298)	(1 274)	(985)	(1 026)	(1 075)	(1 101)	(1 078)	(1 132)	(1 124)	(1 164)	(1 247)	(1 246)	(1 259)	(1 205)	(1 136)	(1 173)	(1 259)	(1 317)	(1 296)	(1 318)	(1 294)	(1 307)	(1 308)	(1 321)	(1 337)	(1 396)	(1 519)	(1 565)	(1 637)	(1 707)	(1 523)	(1 466)	(1 427)	(1 414)	(1 616)	(2 015)	(2 012)	(2 185)	(2 102)	(2 136)	(2 370)	(2 869)
Income from Continuing Operations	35 409	36 060	36 628	33 359	33 673	33 841	25 778	15 530	3 368	3 019	664	470	420	621	387	242	(2)	483	697	798	796	635	777	1 085	854	980	722	481	1 078	1 149	1 271	1 439	1 072	1 293	1 317	1 377	1 551	2 054	2 094	2 155	2 131	1 729	1 868	2 086	2 205	1 796	1 870	1 774	1 802	1 671	1 717	1 804	1 635	2 345	2 431	2 691	2 981	2 878	2 930	2 831	2 867	2 791	2 835	2 900	3 005	5 277	5 464	5 975	6 256	3 812	3 603	3 157	2 985	3 793	4 566	4 683	5 166	4 981	5 169	5 632	6 893
Income to Minority Interest	(67)	(68)	(64)	65	63	77	(23)	(731)	(732)	(733)	(26)	(32)	(30)	(13)	5	17	23	65	36	14	(43)	(52)	(47)	(40)	(40)	(49)	(46)	(41)	(51)	(42)	(40)	(43)	(30)	(28)	(39)	(42)	(46)	(58)	(47)	(49)	(49)	(47)	(47)	(46)	(45)	(42)	(56)	(61)	(66)	(64)	(53)	(56)	(61)	(72)	(72)	(74)	(70)	(61)	(62)	(62)	(50)	(41)	(34)	(19)	(19)	(18)	(14)	(27)	(44)	(52)	(66)	(70)	(71)	(64)	(63)	(62)	(62)	(72)	(72)	(83)	(74)
Net Income (Common)	35 338 N/A	35 992 +2%	36 566 +2%	33 419 -9%	33 736 +1%	33 919 +1%	25 764 -24%	14 797 -43%	2 631 -82%	2 279 -13%	637 -72%	435 -32%	390 -10%	604 +55%	391 -35%	256 -35%	19 -93%	550 +2 795%	734 +33%	813 +11%	746 -8%	575 -23%	724 +26%	1 039 +44%	811 -22%	930 +15%	672 -28%	437 -35%	1 026 +135%	1 106 +8%	1 232 +11%	1 396 +13%	1 041 -25%	1 263 +21%	1 275 +1%	1 333 +5%	1 503 +13%	1 995 +33%	2 046 +3%	2 105 +3%	2 081 -1%	1 681 -19%	1 820 +8%	2 039 +12%	2 159 +6%	1 753 -19%	1 813 +3%	1 712 -6%	1 735 +1%	1 606 -7%	1 664 +4%	1 748 +5%	1 572 -10%	2 272 +45%	2 357 +4%	2 615 +11%	2 911 +11%	2 816 -3%	2 867 +2%	2 768 -3%	2 816 +2%	2 750 -2%	2 802 +2%	2 881 +3%	2 986 +4%	5 257 +76%	5 448 +4%	5 946 +9%	6 210 +4%	3 759 -39%	3 535 -6%	3 085 -13%	2 914 -6%	3 728 +28%	4 502 +21%	4 621 +3%	5 102 +10%	4 908 -4%	5 096 +4%	5 548 +9%	6 818 +23%
EPS (Diluted)	580.63 N/A	2 399.46 +313%	2 437.73 +2%	565.69 -77%	2 108.5 +273%	2 261.26 +7%	423.51 -81%	986.46 +133%	175.4 -82%	37.45 -79%	42.46 +13%	29 -32%	6.41 -78%	40.26 +528%	26.06 -35%	4.2 -84%	1.25 -70%	36.66 +2 833%	12.06 -67%	13.36 +11%	12.26 -8%	9.45 -23%	11.9 +26%	17.08 +44%	13.33 -22%	15.28 +15%	11.04 -28%	7.18 -35%	16.86 +135%	18.18 +8%	20.25 +11%	22.95 +13%	17.11 -25%	20.76 +21%	20.96 +1%	21.91 +5%	24.71 +13%	32.79 +33%	33.63 +3%	34.6 +3%	34.21 -1%	27.63 -19%	29.92 +8%	33.52 +12%	35.49 +6%	28.82 -19%	29.8 +3%	28.14 -6%	28.53 +1%	26.4 -7%	27.36 +4%	28.74 +5%	25.84 -10%	37.35 +45%	38.75 +4%	42.99 +11%	47.86 +11%	46.3 -3%	47.14 +2%	45.51 -3%	46.3 +2%	45.21 -2%	46.07 +2%	47.37 +3%	49.09 +4%	86.44 +76%	89.58 +4%	97.98 +9%	102.46 +5%	61.95 -40%	58.32 -6%	50.9 -13%	48.06 -6%	61.51 +28%	75.92 +23%	79.44 +5%	88.25 +11%	84.29 -4%	88.5 +5%	97.77 +10%	121.4 +24%

Income Statement Balance Sheet Cash Flow Statement

Shibusawa Warehouse Co Ltd
TSE:9304

Income Statement

Earnings Waterfall
Shibusawa Warehouse Co Ltd

Income Statement
Shibusawa Warehouse Co Ltd

See Also

Company

Help

Tools

Stocks

Shibusawa Warehouse Co Ltd TSE:9304

Income Statement

Earnings Waterfall Shibusawa Warehouse Co Ltd

Income Statement Shibusawa Warehouse Co Ltd

See Also

Company

Help

Tools

Stocks

Shibusawa Warehouse Co Ltd
TSE:9304

Earnings Waterfall
Shibusawa Warehouse Co Ltd

Income Statement
Shibusawa Warehouse Co Ltd