Kamigumi Co Ltd
TSE:9364

Watchlist Manager
Kamigumi Co Ltd Logo
Kamigumi Co Ltd
TSE:9364
Watchlist
Price: 3 887 JPY 0.08% Market Closed
Market Cap: 397.8B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+6%
5Y
-2%
10Y
+13%
0
Operating Income
+0%
3Y
+16%
5Y
+33%
10Y
+43%
0
Net Income
+0%
3Y
+29%
5Y
+34%
10Y
+73%

Earnings Waterfall
Kamigumi Co Ltd

Revenue
274B JPY
Cost of Revenue
-220B JPY
Gross Profit
54.1B JPY
Operating Expenses
-21.5B JPY
Operating Income
32.5B JPY
Other Expenses
-6.4B JPY
Net Income
26.2B JPY

Income Statement
Kamigumi Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Interest Expense
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
5
18
21
31
36
43
53
64
74
Revenue
242 413
N/A
242 861
+0%
242 947
+0%
243 100
+0%
243 996
+0%
242 399
-1%
241 785
0%
242 156
+0%
242 334
+0%
246 212
+2%
251 757
+2%
254 718
+1%
258 660
+2%
261 420
+1%
264 396
+1%
268 466
+2%
272 870
+2%
274 893
+1%
277 055
+1%
278 692
+1%
278 394
0%
278 815
+0%
265 619
-5%
253 304
-5%
244 870
-3%
239 314
-2%
246 203
+3%
253 244
+3%
257 691
+2%
261 681
+2%
268 149
+2%
272 271
+2%
274 246
+1%
274 139
0%
270 508
-1%
269 083
-1%
268 389
0%
266 785
-1%
267 626
+0%
269 939
+1%
274 040
+2%
Gross Profit
Cost of Revenue
(204 954)
(204 615)
(204 663)
(204 789)
(205 311)
(203 821)
(203 308)
(203 604)
(203 831)
(207 051)
(211 924)
(214 920)
(218 617)
(221 429)
(224 147)
(227 927)
(231 461)
(233 065)
(234 580)
(235 500)
(235 017)
(235 056)
(222 783)
(211 120)
(202 420)
(196 088)
(200 919)
(206 459)
(210 369)
(213 736)
(219 116)
(222 156)
(223 154)
(222 787)
(219 791)
(218 399)
(217 345)
(215 773)
(215 557)
(216 836)
(219 965)
Gross Profit
37 459
N/A
38 246
+2%
38 284
+0%
38 311
+0%
38 685
+1%
38 578
0%
38 477
0%
38 552
+0%
38 503
0%
39 161
+2%
39 833
+2%
39 798
0%
40 043
+1%
39 991
0%
40 249
+1%
40 539
+1%
41 409
+2%
41 828
+1%
42 475
+2%
43 192
+2%
43 377
+0%
43 759
+1%
42 836
-2%
42 184
-2%
42 450
+1%
43 226
+2%
45 284
+5%
46 785
+3%
47 322
+1%
47 945
+1%
49 033
+2%
50 115
+2%
51 092
+2%
51 352
+1%
50 717
-1%
50 684
0%
51 044
+1%
51 012
0%
52 069
+2%
53 103
+2%
54 075
+2%
Operating Income
Operating Expenses
(14 782)
(15 882)
(16 260)
(16 573)
(16 492)
(16 568)
(16 519)
(16 489)
(16 525)
(16 611)
(16 636)
(16 770)
(16 897)
(17 011)
(17 410)
(17 697)
(18 154)
(18 496)
(18 674)
(17 980)
(18 868)
(19 080)
(18 984)
(18 914)
(18 913)
(18 777)
(18 868)
(19 739)
(19 291)
(19 421)
(20 273)
(19 691)
(19 886)
(19 772)
(19 907)
(19 913)
(20 061)
(20 420)
(20 378)
(20 645)
(21 541)
Selling, General & Administrative
(15 500)
(15 881)
(16 259)
(16 571)
(16 493)
(16 566)
(16 517)
(16 488)
(16 523)
(16 609)
(16 634)
(16 768)
(16 894)
(17 010)
(17 409)
(17 697)
(18 154)
(18 495)
(18 672)
(18 883)
(18 866)
(19 079)
(18 939)
(18 914)
(18 912)
(18 775)
(18 867)
(19 154)
(19 289)
(19 420)
(19 621)
(19 690)
(19 886)
(19 771)
(19 864)
(19 911)
(20 059)
(20 419)
(20 800)
(21 069)
(21 540)
Other Operating Expenses
718
(1)
(1)
(2)
1
(2)
(2)
0
(2)
(2)
(2)
0
(3)
(1)
(1)
(1)
(1)
(1)
(3)
903
(2)
(1)
(45)
0
(1)
(2)
0
(585)
0
(1)
(652)
0
0
(1)
(43)
(2)
(2)
(1)
422
424
(1)
Operating Income
22 677
N/A
22 364
-1%
22 024
-2%
21 738
-1%
22 193
+2%
22 010
-1%
21 958
0%
22 063
+0%
21 978
0%
22 550
+3%
23 197
+3%
23 028
-1%
23 146
+1%
22 980
-1%
22 839
-1%
22 842
+0%
23 255
+2%
23 332
+0%
23 801
+2%
25 212
+6%
24 509
-3%
24 679
+1%
23 852
-3%
23 270
-2%
23 537
+1%
24 449
+4%
26 416
+8%
27 046
+2%
28 031
+4%
28 524
+2%
28 760
+1%
30 424
+6%
31 206
+3%
31 580
+1%
30 810
-2%
30 771
0%
30 983
+1%
30 592
-1%
31 691
+4%
32 458
+2%
32 534
+0%
Pre-Tax Income
Interest Income Expense
797
1 173
1 483
1 668
1 594
1 403
1 092
1 090
1 056
1 275
1 106
1 715
1 750
1 768
1 840
1 207
1 382
1 545
1 861
1 928
2 025
1 718
1 376
1 214
1 141
1 799
2 372
2 652
2 825
2 519
2 868
2 969
3 299
3 281
3 121
3 681
3 928
4 177
4 303
3 956
3 983
Non-Reccuring Items
0
83
263
264
262
413
231
229
231
126
200
201
201
304
132
132
132
847
906
0
905
(44)
0
(44)
(46)
(583)
(582)
0
(1 490)
(649)
0
(874)
37
(43)
0
182
180
425
0
0
425
Gain/Loss on Disposition of Assets
(480)
27
21
(15)
15
0
16
31
(73)
(492)
(222)
(197)
(132)
(98)
31
13
(78)
(105)
(145)
(137)
(59)
(32)
(15)
(95)
0
(289)
(452)
(367)
(459)
(562)
(419)
(630)
(527)
(319)
(196)
(1)
(16)
(408)
(332)
(276)
(269)
Total Other Income
510
345
448
357
367
412
385
563
479
511
589
544
661
571
508
482
389
414
389
328
313
249
324
308
153
516
310
391
523
459
612
404
453
459
401
566
581
571
581
454
351
Pre-Tax Income
23 504
N/A
23 992
+2%
24 239
+1%
24 012
-1%
24 431
+2%
24 238
-1%
23 682
-2%
23 976
+1%
23 671
-1%
23 970
+1%
24 870
+4%
25 291
+2%
25 626
+1%
25 525
0%
25 350
-1%
24 676
-3%
25 080
+2%
26 033
+4%
26 812
+3%
27 331
+2%
27 693
+1%
26 570
-4%
25 537
-4%
24 653
-3%
24 785
+1%
25 892
+4%
28 064
+8%
29 722
+6%
29 430
-1%
30 291
+3%
31 821
+5%
32 293
+1%
34 468
+7%
34 958
+1%
34 136
-2%
35 199
+3%
35 656
+1%
35 357
-1%
36 243
+3%
36 592
+1%
37 024
+1%
Net Income
Tax Provision
(8 402)
(9 025)
(8 945)
(8 675)
(8 722)
(8 214)
(7 961)
(7 904)
(7 561)
(7 583)
(7 464)
(7 561)
(7 735)
(7 616)
(7 883)
(7 703)
(7 739)
(7 593)
(7 759)
(8 023)
(8 024)
(8 092)
(7 855)
(7 536)
(7 683)
(7 937)
(8 751)
(9 244)
(9 334)
(9 564)
(9 785)
(9 953)
(10 318)
(10 335)
(10 116)
(10 343)
(10 490)
(10 444)
(10 649)
(10 751)
(10 944)
Income from Continuing Operations
15 102
14 967
15 294
15 337
15 709
16 024
15 721
16 072
16 110
16 387
17 406
17 730
17 891
17 909
17 467
16 973
17 341
18 440
19 053
19 308
19 669
18 478
17 682
17 117
17 102
17 955
19 313
20 478
20 096
20 727
22 036
22 340
24 150
24 623
24 020
24 856
25 166
24 913
25 594
25 841
26 080
Income to Minority Interest
(6)
(5)
(5)
(5)
(4)
(5)
(5)
(4)
(4)
(3)
(3)
(4)
(5)
(6)
(18)
(24)
(35)
(51)
(58)
(66)
(78)
(99)
(104)
(110)
(81)
(22)
145
176
164
134
(15)
(30)
(26)
(3)
11
13
25
122
103
97
84
Net Income (Common)
15 095
N/A
14 962
-1%
15 290
+2%
15 333
+0%
15 705
+2%
16 018
+2%
15 715
-2%
16 066
+2%
16 105
+0%
16 383
+2%
17 402
+6%
17 725
+2%
17 886
+1%
17 902
+0%
17 448
-3%
16 947
-3%
17 305
+2%
18 388
+6%
18 994
+3%
19 242
+1%
19 589
+2%
18 378
-6%
17 577
-4%
17 006
-3%
17 020
+0%
17 932
+5%
19 458
+9%
20 654
+6%
20 260
-2%
20 861
+3%
22 020
+6%
22 309
+1%
24 123
+8%
24 620
+2%
24 032
-2%
24 870
+3%
25 192
+1%
25 035
-1%
25 696
+3%
25 937
+1%
26 162
+1%
EPS (Diluted)
117.01
N/A
116.31
-1%
119.45
+3%
119.77
+0%
124.64
+4%
126.46
+1%
125.72
-1%
128.52
+2%
128.84
+0%
131.05
+2%
141.47
+8%
144.1
+2%
146.6
+2%
146.62
+0%
144.19
-2%
140.05
-3%
143.02
+2%
152.19
+6%
159.03
+4%
162.28
+2%
165.81
+2%
155.06
-6%
149.16
-4%
144.3
-3%
145.36
+1%
152.97
+5%
167.51
+10%
177.8
+6%
174.55
-2%
180.14
+3%
193.1
+7%
200.29
+4%
218.2
+9%
220.69
+1%
219.39
-1%
231.58
+6%
236.64
+2%
232.97
-2%
241.34
+4%
243.63
+1%
252.6
+4%

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 255,200+ value investors using Alpha Spread
Create a 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.