Shoei Corp
TSE:9385

Watchlist Manager
Shoei Corp Logo
Shoei Corp
TSE:9385
Watchlist
Price: 632 JPY 1.61% Market Closed
Market Cap: 5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-3%
5Y
-3%
10Y
+31%
Operating Income
+
3Y
+2 149%
5Y
+2%
10Y
-
Net Income
+
3Y
+605%
5Y
-4%
10Y
+2 742%

Earnings Waterfall
Shoei Corp

Revenue
18.9B JPY
Cost of Revenue
-14.7B JPY
Gross Profit
4.2B JPY
Operating Expenses
-3.4B JPY
Operating Income
790.6m JPY
Other Expenses
-287.6m JPY
Net Income
503m JPY

Income Statement
Shoei Corp

Rotate your device to view
Income Statement
Currency: JPY
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
0
1
2
3
5
5
7
8
10
10
10
0
28
24
31
41
40
41
41
41
40
39
39
38
36
33
31
30
31
32
32
33
32
32
34
37
39
41
43
42
40
36
32
28
26
24
24
24
25
29
31
33
34
33
32
28
26
25
24
25
34
0
Revenue
7 153
N/A
6 754
-6%
6 497
-4%
6 179
-5%
8 155
+32%
8 173
+0%
8 326
+2%
8 452
+2%
8 670
+3%
8 758
+1%
8 707
-1%
10 133
+16%
11 377
+12%
12 524
+10%
13 666
+9%
13 528
-1%
13 631
+1%
13 705
+1%
14 104
+3%
14 008
-1%
14 392
+3%
14 458
+0%
14 393
0%
14 760
+3%
14 560
-1%
14 730
+1%
14 781
+0%
14 706
-1%
14 728
+0%
14 832
+1%
15 219
+3%
15 732
+3%
16 167
+3%
16 763
+4%
17 078
+2%
17 429
+2%
17 807
+2%
18 000
+1%
18 613
+3%
18 827
+1%
19 116
+2%
19 489
+2%
19 843
+2%
20 335
+2%
20 507
+1%
20 227
-1%
19 539
-3%
19 355
-1%
19 269
0%
19 540
+1%
20 280
+4%
20 738
+2%
20 746
+0%
20 832
+0%
20 252
-3%
19 682
-3%
19 446
-1%
19 214
-1%
19 325
+1%
19 098
-1%
19 031
0%
18 932
-1%
Gross Profit
Cost of Revenue
(6 005)
(5 642)
(5 434)
(5 167)
(6 825)
(6 848)
(7 007)
(7 131)
(7 317)
(7 377)
(7 312)
(8 468)
(9 464)
(10 415)
(11 334)
(11 200)
(11 317)
(11 397)
(11 706)
(11 665)
(12 094)
(12 172)
(12 154)
(12 401)
(12 134)
(12 138)
(12 025)
(11 787)
(11 774)
(11 794)
(12 145)
(12 683)
(12 993)
(13 542)
(13 845)
(14 184)
(14 490)
(14 651)
(15 159)
(15 251)
(15 456)
(15 670)
(15 782)
(15 988)
(16 044)
(15 753)
(15 259)
(15 276)
(15 401)
(15 821)
(16 597)
(17 114)
(17 060)
(17 009)
(16 329)
(15 671)
(15 368)
(15 097)
(15 130)
(14 902)
(14 873)
(14 708)
Gross Profit
1 148
N/A
1 112
-3%
1 063
-4%
1 012
-5%
1 330
+31%
1 325
0%
1 320
0%
1 321
+0%
1 353
+2%
1 382
+2%
1 395
+1%
1 665
+19%
1 913
+15%
2 109
+10%
2 332
+11%
2 328
0%
2 315
-1%
2 308
0%
2 398
+4%
2 343
-2%
2 298
-2%
2 286
-1%
2 239
-2%
2 359
+5%
2 427
+3%
2 592
+7%
2 756
+6%
2 918
+6%
2 954
+1%
3 038
+3%
3 074
+1%
3 050
-1%
3 173
+4%
3 221
+1%
3 234
+0%
3 245
+0%
3 317
+2%
3 349
+1%
3 454
+3%
3 576
+4%
3 660
+2%
3 819
+4%
4 061
+6%
4 347
+7%
4 463
+3%
4 474
+0%
4 280
-4%
4 079
-5%
3 868
-5%
3 719
-4%
3 684
-1%
3 624
-2%
3 686
+2%
3 823
+4%
3 923
+3%
4 011
+2%
4 078
+2%
4 117
+1%
4 196
+2%
4 196
+0%
4 158
-1%
4 224
+2%
Operating Income
Operating Expenses
(878)
(930)
(923)
(931)
(1 222)
(1 209)
(1 218)
(1 235)
(1 218)
(1 275)
(1 267)
(1 356)
(1 780)
(1 850)
(2 090)
(2 254)
(2 267)
(2 298)
(2 361)
(2 365)
(2 395)
(2 347)
(2 329)
(2 327)
(2 249)
(2 325)
(2 329)
(2 343)
(2 403)
(2 431)
(2 481)
(2 539)
(2 603)
(2 651)
(2 687)
(2 782)
(2 785)
(2 853)
(2 921)
(2 929)
(3 031)
(3 044)
(3 092)
(3 182)
(3 248)
(3 389)
(3 411)
(3 518)
(3 692)
(3 684)
(3 813)
(3 731)
(3 531)
(3 445)
(3 404)
(3 351)
(3 301)
(3 304)
(3 302)
(3 317)
(3 410)
(3 433)
Selling, General & Administrative
(878)
(930)
(923)
(931)
(1 201)
(1 209)
(1 218)
(1 235)
(1 197)
(1 275)
(1 266)
(1 488)
(1 781)
(1 982)
(2 222)
(2 254)
(2 267)
(2 298)
(2 361)
(2 365)
(2 355)
(2 307)
(2 289)
(2 287)
(2 249)
(2 308)
(2 317)
(2 333)
(2 403)
(2 424)
(2 475)
(2 539)
(2 603)
(2 651)
(2 687)
(2 782)
(2 785)
(2 853)
(2 921)
(2 929)
(3 031)
(3 044)
(3 092)
(3 182)
(3 248)
(3 389)
(3 411)
(3 518)
(3 692)
(3 722)
(3 813)
(3 731)
(3 531)
(3 445)
(3 404)
(3 351)
(3 301)
(3 304)
(3 302)
(3 317)
(3 410)
(3 433)
Depreciation & Amortization
0
0
0
0
(21)
0
0
0
(21)
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
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
132
0
132
132
0
0
0
0
0
(40)
(40)
(40)
(40)
0
(17)
(11)
(10)
(0)
(7)
(7)
0
(0)
0
0
0
0
(0)
(0)
0
(0)
(0)
0
0
(0)
0
(0)
0
(0)
38
(0)
(0)
(0)
(0)
(0)
0
(0)
(0)
0
0
(0)
(0)
Operating Income
270
N/A
182
-33%
140
-23%
82
-42%
107
+31%
116
+9%
102
-13%
86
-15%
135
+57%
106
-21%
129
+21%
309
+139%
133
-57%
259
+95%
242
-7%
74
-69%
48
-35%
11
-78%
37
+251%
(21)
N/A
(96)
-351%
(61)
+37%
(90)
-48%
32
N/A
178
+461%
267
+50%
427
+60%
575
+35%
551
-4%
608
+10%
593
-2%
511
-14%
571
+12%
570
0%
547
-4%
463
-15%
532
+15%
496
-7%
533
+7%
647
+21%
628
-3%
775
+23%
969
+25%
1 165
+20%
1 216
+4%
1 086
-11%
869
-20%
561
-35%
176
-69%
35
-80%
(129)
N/A
(107)
+17%
154
N/A
378
+145%
519
+37%
661
+27%
777
+18%
813
+5%
894
+10%
880
-2%
748
-15%
791
+6%
Pre-Tax Income
Interest Income Expense
(1)
(1)
0
(0)
(1)
(2)
(4)
(4)
(6)
(7)
(7)
(44)
(57)
(90)
(97)
(78)
(7)
(7)
(45)
(4)
129
142
179
98
(69)
(119)
(160)
(193)
(63)
(37)
6
87
(35)
(35)
(32)
(26)
(26)
(14)
(27)
(31)
(10)
(12)
(8)
8
(11)
(21)
(5)
(3)
13
7
24
80
44
40
18
(28)
(9)
4
(2)
(32)
(22)
(21)
Non-Reccuring Items
(42)
(50)
(28)
(8)
(32)
(24)
(24)
(24)
0
0
0
0
192
95
95
124
36
2
(1)
(28)
(2)
(3)
(6)
(10)
(17)
0
0
0
(7)
0
0
1
1
4
4
(3)
4
(8)
(1)
(16)
0
3
(17)
(7)
(18)
(16)
2
23
38
0
103
(543)
(2 175)
(1 549)
(1 507)
(863)
429
(126)
(1 095)
(294)
15
2
Gain/Loss on Disposition of Assets
(8)
(7)
(6)
(5)
(7)
(7)
(8)
(8)
(6)
(7)
(6)
(3)
2
0
7
6
0
0
(3)
(1)
(15)
0
0
(16)
0
0
(1)
2
(0)
0
4
3
3
8
7
6
3
7
7
6
4
4
4
0
2
3
2
3
4
4
5
5
4
4
208
208
209
209
5
5
5
5
Total Other Income
(15)
(16)
1
1
1
2
(1)
(2)
(3)
(1)
(1)
(1)
69
97
95
96
8
7
10
11
4
1
(9)
3
(6)
(7)
(3)
(3)
(4)
(4)
(6)
(2)
(2)
(6)
(6)
(9)
(15)
(21)
(21)
(12)
(9)
13
15
(1)
(119)
(205)
(174)
(162)
(62)
33
5
(68)
(9)
(91)
(91)
(22)
(18)
(13)
(8)
(14)
(1)
2
Pre-Tax Income
204
N/A
107
-47%
108
+1%
70
-35%
68
-2%
85
+26%
65
-23%
48
-26%
120
+148%
91
-24%
115
+26%
261
+127%
339
+30%
361
+6%
341
-5%
221
-35%
85
-62%
12
-86%
(1)
N/A
(43)
-4 210%
19
N/A
79
+310%
75
-5%
107
+43%
87
-19%
140
+62%
264
+89%
382
+45%
477
+25%
566
+19%
596
+5%
599
+1%
539
-10%
540
+0%
519
-4%
432
-17%
500
+16%
459
-8%
490
+7%
594
+21%
613
+3%
783
+28%
963
+23%
1 165
+21%
1 071
-8%
848
-21%
695
-18%
422
-39%
169
-60%
80
-53%
7
-91%
(633)
N/A
(1 981)
-213%
(1 216)
+39%
(853)
+30%
(44)
+95%
1 388
N/A
886
-36%
(207)
N/A
544
N/A
745
+37%
779
+5%
Net Income
Tax Provision
(88)
(48)
(49)
(34)
(34)
(40)
(33)
(28)
(58)
(49)
(56)
(116)
(145)
(156)
(154)
(104)
(55)
(38)
(31)
(12)
(50)
(61)
(64)
(98)
(67)
(87)
(130)
(138)
(151)
(172)
(185)
(191)
(180)
(205)
(168)
(143)
(182)
(148)
(178)
(215)
(207)
(261)
(309)
(374)
(396)
(328)
(275)
(194)
(104)
(33)
(30)
(95)
363
168
112
140
(378)
(320)
(187)
(288)
(277)
(276)
Income from Continuing Operations
116
59
59
36
34
45
33
20
62
42
59
145
194
205
187
118
31
(26)
(32)
(55)
(31)
18
11
9
19
53
135
244
326
395
411
408
359
335
351
289
318
311
313
379
406
522
654
792
675
521
421
228
65
47
(23)
(728)
(1 617)
(1 048)
(741)
96
1 009
566
(394)
256
467
503
Income to Minority Interest
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
0
0
0
0
(1)
24
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
116
N/A
59
-49%
59
+1%
36
-40%
34
-4%
45
+32%
33
-28%
20
-38%
62
+210%
42
-32%
59
+39%
145
+145%
194
+34%
205
+6%
187
-9%
118
-37%
31
-74%
(26)
N/A
(32)
-22%
(55)
-75%
(31)
+44%
18
N/A
11
-37%
9
-19%
19
+115%
53
+174%
135
+153%
244
+82%
326
+33%
395
+21%
411
+4%
408
-1%
359
-12%
335
-7%
351
+5%
289
-18%
318
+10%
311
-2%
313
+1%
379
+21%
406
+7%
522
+29%
654
+25%
792
+21%
675
-15%
521
-23%
421
-19%
227
-46%
89
-61%
71
-20%
1
-99%
(703)
N/A
(1 617)
-130%
(1 048)
+35%
(741)
+29%
96
N/A
1 009
+952%
566
-44%
(394)
N/A
256
N/A
467
+83%
503
+8%
EPS (Diluted)
16.81
N/A
8.52
-49%
8.56
+0%
5.15
-40%
4.85
-6%
6.5
+34%
4.71
-28%
2.91
-38%
8.85
+204%
6.13
-31%
8.55
+39%
21.93
+156%
27.71
+26%
32.01
+16%
29.2
-9%
18.39
-37%
5.16
-72%
-4.04
N/A
-4.92
-22%
-8.6
-75%
-4.78
+44%
2.75
N/A
1.73
-37%
1.41
-18%
3
+113%
8.29
+176%
21.03
+154%
38.18
+82%
50.52
+32%
61.64
+22%
63.26
+3%
62.76
-1%
55.38
-12%
51.55
-7%
54.03
+5%
44.16
-18%
48.66
+10%
47.6
-2%
49.21
+3%
60.76
+23%
64.01
+5%
83.62
+31%
104.89
+25%
118.64
+13%
100.55
-15%
67.37
-33%
54.44
-19%
29.32
-46%
11.56
-61%
9.23
-20%
0.1
-99%
-90.99
N/A
-209.3
-130%
-135.67
+35%
-95.94
+29%
12.41
N/A
130.59
+952%
73.25
-44%
-50.95
N/A
33.14
N/A
60.48
+82%
65.09
+8%

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 307,100+ 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.