Vision Inc
TSE:9416
Vision Inc
TSE:9416
Price:
1 184
JPY
-0.5%
Market Closed
Market Cap:
¥60.3B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Vision Inc
TSE:9416
|
JP |
|
BOC Hong Kong Holdings Ltd
HKEX:2388
|
HK |
|
S
|
SBH Marine Holdings Bhd
KLSE:SBH
|
MY |
|
M
|
MHC JSC
VN:MHC
|
VN |
|
Mintra Holding AS
OSE:MNTR
|
NO |
|
L
|
Linkage Software Co Ltd
SSE:688588
|
CN |
|
A
|
Atlas Cycles (Haryana) Ltd
NSE:ATLASCYCLE
|
IN |
|
Cloetta AB
STO:CLA B
|
SE |
|
Cinese International Group Holdings Ltd
HKEX:1620
|
CA |
|
Reliance Industries Ltd
NSE:RELIANCE
|
IN |
Income Statement
Earnings Waterfall
Vision Inc
Vision Inc
Income Statement
Vision Inc
Vision Inc
Currency: JPY
| 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 |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
10
|
13
|
15
|
17
|
8
|
5
|
0
|
0
|
0
|
0
|
3
|
6
|
8
|
12
|
12
|
11
|
12
|
12
|
12
|
12
|
12
|
11
|
10
|
0
|
0
|
8
|
|
| Revenue |
14 313
N/A
|
14 844
+4%
|
15 683
+6%
|
16 242
+4%
|
16 986
+5%
|
17 555
+3%
|
18 151
+3%
|
19 060
+5%
|
20 194
+6%
|
21 504
+6%
|
23 051
+7%
|
24 585
+7%
|
26 234
+7%
|
27 318
+4%
|
26 837
-2%
|
24 011
-11%
|
19 879
-17%
|
16 654
-16%
|
14 604
-12%
|
15 669
+7%
|
16 938
+8%
|
18 101
+7%
|
19 771
+9%
|
21 085
+7%
|
23 187
+10%
|
25 488
+10%
|
28 226
+11%
|
29 479
+4%
|
30 964
+5%
|
31 808
+3%
|
32 042
+1%
|
33 209
+4%
|
33 965
+2%
|
35 529
+5%
|
36 185
+2%
|
37 194
+3%
|
38 331
+3%
|
39 012
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 133)
|
(6 221)
|
(6 541)
|
(6 766)
|
(7 127)
|
(7 394)
|
(7 580)
|
(7 931)
|
(8 276)
|
(8 854)
|
(9 534)
|
(10 258)
|
(11 012)
|
(11 628)
|
(11 692)
|
(10 995)
|
(9 335)
|
(7 861)
|
(6 887)
|
(7 193)
|
(8 151)
|
(9 093)
|
(10 395)
|
(11 127)
|
(12 017)
|
(13 157)
|
(14 187)
|
(14 127)
|
(14 269)
|
(14 005)
|
(13 544)
|
(14 093)
|
(14 325)
|
(14 959)
|
(15 392)
|
(16 056)
|
(16 803)
|
(17 333)
|
|
| Gross Profit |
8 181
N/A
|
8 622
+5%
|
9 142
+6%
|
9 476
+4%
|
9 858
+4%
|
10 161
+3%
|
10 571
+4%
|
11 129
+5%
|
11 918
+7%
|
12 650
+6%
|
13 517
+7%
|
14 327
+6%
|
15 222
+6%
|
15 690
+3%
|
15 145
-3%
|
13 016
-14%
|
10 544
-19%
|
8 794
-17%
|
7 718
-12%
|
8 476
+10%
|
8 788
+4%
|
9 008
+3%
|
9 376
+4%
|
9 958
+6%
|
11 170
+12%
|
12 331
+10%
|
14 039
+14%
|
15 353
+9%
|
16 695
+9%
|
17 803
+7%
|
18 498
+4%
|
19 116
+3%
|
19 641
+3%
|
20 570
+5%
|
20 793
+1%
|
21 138
+2%
|
21 528
+2%
|
21 679
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 977)
|
(7 332)
|
(7 651)
|
(7 894)
|
(8 105)
|
(8 372)
|
(8 600)
|
(8 954)
|
(9 533)
|
(10 166)
|
(11 100)
|
(11 689)
|
(12 204)
|
(12 365)
|
(12 312)
|
(11 397)
|
(10 131)
|
(8 690)
|
(7 816)
|
(7 703)
|
(7 729)
|
(7 903)
|
(8 181)
|
(8 585)
|
(9 128)
|
(9 916)
|
(10 646)
|
(11 432)
|
(12 512)
|
(13 522)
|
(14 076)
|
(14 542)
|
(14 760)
|
(15 205)
|
(15 450)
|
(15 591)
|
(15 732)
|
(15 214)
|
|
| Selling, General & Administrative |
(6 977)
|
(7 332)
|
(7 651)
|
(7 894)
|
(8 105)
|
(8 372)
|
(8 559)
|
(8 954)
|
(9 533)
|
(10 166)
|
(10 789)
|
(11 389)
|
(11 904)
|
(12 365)
|
(12 312)
|
(11 397)
|
(10 131)
|
(8 690)
|
(7 816)
|
(7 703)
|
(7 729)
|
(7 903)
|
(8 153)
|
(8 585)
|
(9 128)
|
(9 916)
|
(10 646)
|
(11 432)
|
(12 512)
|
(13 522)
|
(14 076)
|
(14 542)
|
(14 760)
|
(15 205)
|
(15 450)
|
(15 591)
|
(15 732)
|
(15 214)
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(41)
|
0
|
0
|
0
|
(310)
|
(300)
|
(300)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(28)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 204
N/A
|
1 290
+7%
|
1 490
+16%
|
1 582
+6%
|
1 754
+11%
|
1 789
+2%
|
1 971
+10%
|
2 174
+10%
|
2 386
+10%
|
2 484
+4%
|
2 418
-3%
|
2 638
+9%
|
3 018
+14%
|
3 325
+10%
|
2 833
-15%
|
1 620
-43%
|
413
-75%
|
104
-75%
|
(98)
N/A
|
773
N/A
|
1 059
+37%
|
1 105
+4%
|
1 195
+8%
|
1 373
+15%
|
2 041
+49%
|
2 415
+18%
|
3 393
+41%
|
3 921
+16%
|
4 182
+7%
|
4 281
+2%
|
4 422
+3%
|
4 574
+3%
|
4 881
+7%
|
5 365
+10%
|
5 343
0%
|
5 548
+4%
|
5 796
+4%
|
6 465
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
9
|
(9)
|
(14)
|
(3)
|
(3)
|
1
|
19
|
12
|
10
|
10
|
2
|
4
|
(5)
|
(16)
|
(10)
|
(21)
|
(8)
|
73
|
84
|
101
|
99
|
32
|
12
|
5
|
(2)
|
(2)
|
(1)
|
(12)
|
82
|
85
|
87
|
101
|
32
|
73
|
88
|
92
|
72
|
14
|
|
| Non-Reccuring Items |
(59)
|
(53)
|
(94)
|
(61)
|
(56)
|
(41)
|
0
|
(46)
|
(46)
|
(310)
|
0
|
(86)
|
(86)
|
(160)
|
(376)
|
(1 665)
|
(1 671)
|
(1 806)
|
(1 575)
|
(219)
|
(213)
|
(13)
|
0
|
(12)
|
(23)
|
(67)
|
(74)
|
(78)
|
(68)
|
(35)
|
(53)
|
(62)
|
(64)
|
(176)
|
(155)
|
(144)
|
(145)
|
(49)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
68
|
78
|
0
|
68
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
7
|
|
| Total Other Income |
(15)
|
17
|
41
|
44
|
43
|
6
|
6
|
4
|
4
|
5
|
8
|
(12)
|
55
|
50
|
52
|
153
|
114
|
127
|
214
|
55
|
27
|
7
|
1
|
9
|
18
|
11
|
48
|
54
|
53
|
57
|
45
|
43
|
46
|
44
|
11
|
(4)
|
(15)
|
(9)
|
|
| Pre-Tax Income |
1 139
N/A
|
1 245
+9%
|
1 425
+14%
|
1 562
+10%
|
1 738
+11%
|
1 754
+1%
|
1 996
+14%
|
2 145
+7%
|
2 355
+10%
|
2 192
-7%
|
2 427
+11%
|
2 544
+5%
|
2 982
+17%
|
3 199
+7%
|
2 499
-22%
|
87
-97%
|
(1 085)
N/A
|
(1 424)
-31%
|
(1 375)
+3%
|
778
N/A
|
973
+25%
|
1 131
+16%
|
1 209
+7%
|
1 375
+14%
|
2 035
+48%
|
2 357
+16%
|
3 367
+43%
|
3 885
+15%
|
4 250
+9%
|
4 387
+3%
|
4 501
+3%
|
4 656
+3%
|
4 894
+5%
|
5 306
+8%
|
5 282
0%
|
5 485
+4%
|
5 702
+4%
|
6 427
+13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(396)
|
(432)
|
(481)
|
(519)
|
(569)
|
(546)
|
(615)
|
(702)
|
(757)
|
(667)
|
(747)
|
(749)
|
(898)
|
(973)
|
(826)
|
(288)
|
97
|
239
|
307
|
(154)
|
(227)
|
(401)
|
(463)
|
(532)
|
(733)
|
(805)
|
(1 120)
|
(1 286)
|
(1 457)
|
(1 361)
|
(1 396)
|
(1 458)
|
(1 513)
|
(1 930)
|
(1 878)
|
(1 951)
|
(2 024)
|
(1 910)
|
|
| Income from Continuing Operations |
743
|
814
|
943
|
1 044
|
1 169
|
1 209
|
1 381
|
1 443
|
1 598
|
1 525
|
1 681
|
1 795
|
2 084
|
2 226
|
1 673
|
(202)
|
(988)
|
(1 185)
|
(1 069)
|
624
|
746
|
731
|
746
|
843
|
1 301
|
1 552
|
2 246
|
2 599
|
2 793
|
3 026
|
3 105
|
3 198
|
3 381
|
3 376
|
3 403
|
3 534
|
3 678
|
4 517
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
5
|
|
| Net Income (Common) |
743
N/A
|
814
+10%
|
943
+16%
|
1 044
+11%
|
1 169
+12%
|
1 209
+3%
|
1 381
+14%
|
1 447
+5%
|
1 602
+11%
|
1 529
-5%
|
1 685
+10%
|
1 795
+7%
|
2 084
+16%
|
2 226
+7%
|
1 673
-25%
|
(201)
N/A
|
(987)
-391%
|
(1 184)
-20%
|
(1 068)
+10%
|
624
N/A
|
744
+19%
|
729
-2%
|
743
+2%
|
839
+13%
|
1 298
+55%
|
1 549
+19%
|
2 243
+45%
|
2 596
+16%
|
2 792
+8%
|
3 026
+8%
|
3 105
+3%
|
3 198
+3%
|
3 381
+6%
|
3 376
0%
|
3 403
+1%
|
3 534
+4%
|
3 684
+4%
|
4 522
+23%
|
|
| EPS (Diluted) |
15.06
N/A
|
16.48
+9%
|
18.9
+15%
|
20.91
+11%
|
23.38
+12%
|
24.21
+4%
|
27.62
+14%
|
29.05
+5%
|
32.15
+11%
|
30.67
-5%
|
33.82
+10%
|
36.03
+7%
|
41.01
+14%
|
44.49
+8%
|
34.06
-23%
|
-4.27
N/A
|
-20.96
-391%
|
-25.07
-20%
|
-22.08
+12%
|
12.9
N/A
|
15.34
+19%
|
15.03
-2%
|
15.19
+1%
|
17.07
+12%
|
26.36
+54%
|
31.51
+20%
|
45.42
+44%
|
52.49
+16%
|
56.46
+8%
|
61.21
+8%
|
63.89
+4%
|
65.8
+3%
|
69.34
+5%
|
69.33
0%
|
69.56
+0%
|
71.83
+3%
|
74.89
+4%
|
92.03
+23%
|
|
Switch to:
Switch to:
See Also
Discover More
