AIN Holdings Inc
TSE:9627

Watchlist Manager
AIN Holdings Inc Logo
AIN Holdings Inc
TSE:9627
Watchlist
Price: 6 630 JPY -1.5% Market Closed
Market Cap: 234.9B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+62%
5Y
+85%
10Y
+162%
Operating Income
+
3Y
+33%
5Y
+85%
10Y
+64%
Net Income
+
3Y
+39%
5Y
+47%
10Y
+51%

Earnings Waterfall
AIN Holdings Inc

Revenue
541.8B JPY
Cost of Revenue
-449.1B JPY
Gross Profit
92.7B JPY
Operating Expenses
-71.2B JPY
Operating Income
21.5B JPY
Other Expenses
-11B JPY
Net Income
10.5B JPY

Income Statement
AIN Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
Jul-2005 Oct-2005 Jan-2006 Jul-2006 Oct-2006 Jan-2007 Jul-2007 Oct-2007 Jan-2008 Jul-2008 Oct-2008 Jan-2009 Jul-2009 Oct-2009 Jan-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Jan-2012 Apr-2012 Jul-2012 Oct-2012 Jan-2013 Apr-2013 Jul-2013 Oct-2013 Jan-2014 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025 Jul-2025 Oct-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
62
0
0
81
0
0
58
117
169
240
230
216
207
159
147
138
132
144
137
140
109
102
94
77
91
84
84
84
93
96
109
119
145
144
145
145
115
117
109
135
135
125
119
80
69
63
55
50
47
44
44
42
41
38
41
43
44
52
46
42
38
39
36
106
190
0
0
0
Revenue
46 958
N/A
53 436
+14%
57 340
+7%
58 178
+1%
58 673
+1%
59 480
+1%
62 802
+6%
69 009
+10%
77 767
+13%
83 183
+7%
85 795
+3%
86 058
+0%
87 715
+2%
88 940
+1%
91 019
+2%
91 807
+1%
93 119
+1%
95 179
+2%
129 387
+36%
132 537
+2%
136 380
+3%
139 598
+2%
142 791
+2%
145 108
+2%
149 048
+3%
152 073
+2%
154 561
+2%
159 518
+3%
162 495
+2%
165 932
+2%
170 226
+3%
172 366
+1%
175 422
+2%
180 578
+3%
187 905
+4%
196 698
+5%
206 610
+5%
220 907
+7%
234 844
+6%
240 516
+2%
244 763
+2%
247 548
+1%
248 110
+0%
256 386
+3%
263 608
+3%
266 054
+1%
268 386
+1%
267 304
0%
267 825
+0%
270 864
+1%
275 596
+2%
283 044
+3%
289 666
+2%
293 159
+1%
292 615
0%
291 617
0%
292 116
+0%
292 665
+0%
297 305
+2%
300 853
+1%
304 925
+1%
311 780
+2%
316 247
+1%
322 706
+2%
334 479
+4%
345 543
+3%
358 742
+4%
371 926
+4%
381 265
+3%
391 196
+3%
399 824
+2%
408 773
+2%
420 957
+3%
440 298
+5%
456 804
+4%
486 170
+6%
541 801
+11%
Gross Profit
Cost of Revenue
(40 554)
(46 349)
(49 776)
(50 586)
(51 214)
(51 852)
(54 728)
(60 190)
(68 065)
(72 930)
(75 061)
(75 073)
(76 206)
(77 036)
(78 632)
(79 041)
(79 664)
(80 777)
(109 298)
(111 540)
(114 527)
(117 173)
(119 698)
(121 447)
(125 363)
(127 963)
(130 118)
(134 729)
(136 893)
(140 126)
(144 477)
(146 917)
(149 707)
(153 706)
(158 944)
(165 868)
(173 557)
(184 838)
(196 309)
(200 843)
(204 577)
(206 267)
(206 017)
(212 187)
(217 490)
(218 859)
(220 392)
(219 682)
(220 808)
(224 310)
(230 233)
(236 879)
(242 056)
(245 749)
(245 753)
(246 426)
(247 479)
(248 445)
(251 150)
(253 456)
(257 366)
(262 284)
(266 275)
(272 152)
(282 359)
(292 378)
(305 043)
(316 671)
(324 786)
(333 977)
(340 301)
(349 517)
(359 104)
(370 719)
(382 368)
(402 811)
(449 070)
Gross Profit
6 403
N/A
7 086
+11%
7 564
+7%
7 592
+0%
7 458
-2%
7 626
+2%
8 072
+6%
8 818
+9%
9 702
+10%
10 254
+6%
10 735
+5%
10 986
+2%
11 509
+5%
11 904
+3%
12 387
+4%
12 766
+3%
13 455
+5%
14 402
+7%
20 090
+39%
20 996
+5%
21 851
+4%
22 423
+3%
23 093
+3%
23 659
+2%
23 684
+0%
24 109
+2%
24 442
+1%
24 789
+1%
25 602
+3%
25 806
+1%
25 749
0%
25 448
-1%
25 713
+1%
26 870
+4%
28 961
+8%
30 829
+6%
33 053
+7%
36 070
+9%
38 535
+7%
39 673
+3%
40 186
+1%
41 280
+3%
42 093
+2%
44 198
+5%
46 117
+4%
47 193
+2%
47 993
+2%
47 621
-1%
47 016
-1%
46 554
-1%
45 363
-3%
46 165
+2%
47 610
+3%
47 410
0%
46 862
-1%
45 191
-4%
44 637
-1%
44 220
-1%
46 155
+4%
47 397
+3%
47 559
+0%
49 496
+4%
49 972
+1%
50 554
+1%
52 120
+3%
53 165
+2%
53 699
+1%
55 255
+3%
56 479
+2%
57 219
+1%
59 523
+4%
59 256
0%
61 853
+4%
69 579
+12%
74 436
+7%
83 359
+12%
92 731
+11%
Operating Income
Operating Expenses
(4 387)
(4 953)
(5 282)
(5 562)
(5 760)
(6 098)
(6 128)
(6 570)
(6 788)
(7 244)
(7 269)
(7 391)
(7 505)
(7 636)
(7 826)
(8 037)
(8 322)
(8 707)
(11 982)
(12 203)
(12 381)
(12 642)
(12 838)
(13 400)
(14 003)
(14 395)
(14 741)
(14 959)
(15 098)
(15 429)
(15 635)
(16 012)
(16 383)
(16 754)
(17 509)
(18 374)
(19 929)
(22 122)
(23 916)
(25 484)
(26 420)
(27 076)
(27 529)
(27 953)
(28 236)
(27 911)
(28 371)
(28 511)
(29 029)
(29 332)
(29 296)
(29 627)
(29 920)
(30 805)
(30 794)
(31 880)
(32 996)
(33 786)
(35 223)
(35 018)
(34 778)
(35 163)
(34 833)
(35 273)
(35 973)
(36 555)
(37 695)
(38 394)
(38 510)
(38 595)
(39 091)
(39 677)
(44 298)
(50 898)
(57 565)
(64 991)
(71 215)
Selling, General & Administrative
(4 388)
(4 923)
(5 281)
(5 561)
(5 746)
(6 097)
(6 128)
(6 205)
(6 790)
(6 983)
(7 218)
(6 599)
(6 712)
(6 837)
(7 020)
(7 210)
(7 480)
(7 818)
(10 675)
(11 179)
(11 643)
(12 223)
(11 260)
(13 401)
(14 004)
(14 396)
(12 669)
(14 959)
(15 098)
(15 430)
(13 307)
(16 013)
(16 384)
(16 753)
(14 972)
(18 374)
(19 929)
(22 123)
(20 573)
(25 483)
(26 419)
(27 075)
(23 410)
(27 953)
(28 236)
(27 912)
(23 826)
(28 510)
(29 029)
(29 331)
(24 487)
(29 627)
(29 919)
(30 804)
(25 785)
(31 880)
(32 996)
(33 786)
(29 799)
(35 015)
(34 776)
(35 162)
(29 465)
(35 274)
(35 972)
(36 552)
(31 908)
(38 392)
(38 509)
(38 595)
(32 929)
(39 676)
(44 297)
(50 897)
(48 728)
(64 991)
(71 215)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(262)
(527)
(792)
(794)
(799)
(807)
(827)
(843)
(889)
(1 307)
0
0
0
(1 579)
0
0
0
(2 072)
0
0
0
(2 329)
0
0
0
(2 537)
0
0
0
(3 343)
0
0
0
(4 120)
0
0
0
(4 545)
0
0
0
(4 808)
0
0
0
(5 008)
0
0
0
(5 423)
0
0
0
(5 367)
0
0
0
(5 786)
0
0
0
(6 161)
0
0
0
(8 837)
0
0
Other Operating Expenses
0
(30)
0
0
(14)
0
0
(365)
0
0
476
0
0
0
0
0
0
0
0
(1 024)
(738)
(419)
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)
(2)
(2)
(2)
(1)
(1)
0
0
(1)
0
0
0
(1)
(3)
(2)
(1)
(1)
0
(1)
(3)
(1)
(2)
0
0
(1)
(1)
(1)
(1)
0
0
0
Operating Income
2 016
N/A
2 134
+6%
2 283
+7%
2 031
-11%
1 699
-16%
1 530
-10%
1 946
+27%
2 249
+16%
2 914
+30%
3 009
+3%
3 465
+15%
3 594
+4%
4 004
+11%
4 268
+7%
4 561
+7%
4 730
+4%
5 134
+9%
5 697
+11%
8 107
+42%
8 794
+8%
9 472
+8%
9 782
+3%
10 254
+5%
10 260
+0%
9 681
-6%
9 714
+0%
9 702
0%
9 830
+1%
10 504
+7%
10 377
-1%
10 114
-3%
9 437
-7%
9 331
-1%
10 117
+8%
11 452
+13%
12 454
+9%
13 123
+5%
13 947
+6%
14 619
+5%
14 191
-3%
13 768
-3%
14 206
+3%
14 563
+3%
16 246
+12%
17 882
+10%
19 283
+8%
19 623
+2%
19 110
-3%
17 987
-6%
17 222
-4%
16 067
-7%
16 538
+3%
17 690
+7%
16 605
-6%
16 068
-3%
13 311
-17%
11 641
-13%
10 434
-10%
10 932
+5%
12 379
+13%
12 781
+3%
14 333
+12%
15 139
+6%
15 281
+1%
16 147
+6%
16 610
+3%
16 004
-4%
16 861
+5%
17 969
+7%
18 624
+4%
20 432
+10%
19 579
-4%
17 555
-10%
18 681
+6%
16 871
-10%
18 368
+9%
21 516
+17%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
(45)
(162)
(227)
(240)
(130)
(98)
(68)
(101)
(105)
(117)
(89)
(69)
(61)
(256)
(335)
(323)
(311)
49
99
126
164
105
101
92
73
131
13
6
(2)
141
145
134
136
293
82
84
93
130
1
(29)
(23)
8
(6)
29
34
39
41
39
39
116
107
115
111
133
62
55
74
92
56
66
52
79
54
(26)
(107)
(159)
(224)
(868)
Non-Reccuring Items
(506)
(207)
(266)
6
(39)
151
54
250
(64)
(50)
(386)
(186)
(159)
(56)
(141)
(259)
(185)
(137)
(493)
(473)
(630)
(700)
(487)
(831)
(497)
(485)
(494)
198
(4)
3
(39)
(334)
(389)
(378)
(548)
(524)
(473)
(478)
(824)
(736)
(672)
(698)
(592)
(654)
(886)
(916)
(1 796)
(1 734)
(1 610)
(1 689)
(675)
(491)
(517)
(521)
(508)
(604)
(518)
(470)
(602)
(1 047)
(911)
(854)
(2 787)
(2 678)
(2 766)
(2 830)
(1 139)
(1 113)
(1 160)
(1 196)
(2 383)
(1 822)
(1 796)
(1 650)
(1 338)
(1 801)
(1 848)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(1)
(7)
(50)
(60)
(73)
(37)
(21)
(22)
(38)
(114)
(136)
(141)
(115)
(108)
(116)
(124)
(145)
(100)
(102)
(108)
(142)
(332)
(333)
(348)
(351)
(324)
(378)
(397)
(417)
0
(369)
(477)
(446)
(445)
(494)
(522)
(613)
(490)
(566)
(461)
(389)
(345)
(483)
(475)
(285)
(384)
(337)
(43)
0
(359)
26
(191)
(149)
(216)
(172)
(230)
(334)
(146)
(21)
75
139
(43)
(278)
(397)
(402)
(373)
(459)
(726)
Total Other Income
(9)
(118)
(43)
(46)
(61)
(44)
(87)
(108)
(103)
(12)
19
67
61
40
62
72
148
171
261
244
263
358
378
397
483
539
538
638
525
455
419
425
459
417
122
298
201
245
13
462
669
672
489
628
554
567
386
500
529
596
569
716
668
587
715
911
896
1 166
1 680
1 522
1 513
1 160
856
924
1 020
976
1 071
1 045
1 194
1 186
995
986
1 045
1 631
1 704
1 642
1 515
Pre-Tax Income
1 500
N/A
1 809
+21%
1 972
+9%
1 990
+1%
1 599
-20%
1 635
+2%
1 911
+17%
2 391
+25%
2 746
+15%
2 900
+6%
2 929
+1%
3 199
+9%
3 607
+13%
4 050
+12%
4 348
+7%
4 455
+2%
4 974
+12%
5 589
+12%
7 645
+37%
8 340
+9%
8 895
+7%
9 263
+4%
9 782
+6%
9 376
-4%
9 221
-2%
9 313
+1%
9 695
+4%
10 662
+10%
11 043
+4%
10 857
-2%
10 266
-5%
9 297
-9%
9 146
-2%
9 880
+8%
10 832
+10%
11 865
+10%
12 460
+5%
13 294
+7%
13 950
+5%
13 693
-2%
13 423
-2%
13 872
+3%
14 308
+3%
15 810
+11%
17 114
+8%
18 415
+8%
17 853
-3%
17 311
-3%
16 416
-5%
15 717
-4%
15 624
-1%
16 274
+4%
17 395
+7%
16 420
-6%
15 930
-3%
13 322
-16%
12 015
-10%
11 169
-7%
11 767
+5%
12 987
+10%
13 307
+2%
14 601
+10%
13 125
-10%
13 417
+2%
14 226
+6%
14 496
+2%
15 882
+10%
16 828
+6%
18 144
+8%
18 805
+4%
19 080
+1%
18 519
-3%
16 381
-12%
18 153
+11%
16 705
-8%
17 526
+5%
19 589
+12%
Net Income
Tax Provision
(610)
(789)
(882)
(905)
(785)
(795)
(926)
(1 162)
(1 401)
(1 522)
(1 537)
(1 657)
(1 823)
(1 987)
(2 098)
(2 155)
(2 377)
(2 661)
(3 726)
(4 101)
(4 318)
(4 609)
(4 881)
(4 615)
(4 558)
(4 406)
(4 626)
(4 972)
(5 197)
(5 175)
(4 933)
(4 468)
(4 178)
(4 332)
(4 572)
(5 073)
(5 419)
(5 982)
(5 988)
(5 910)
(5 926)
(6 032)
(6 351)
(7 098)
(7 591)
(7 968)
(7 322)
(7 054)
(6 669)
(6 339)
(6 564)
(6 823)
(7 337)
(7 011)
(6 729)
(5 522)
(4 828)
(4 541)
(5 079)
(5 830)
(5 902)
(6 236)
(6 025)
(5 917)
(6 657)
(6 999)
(6 638)
(7 151)
(7 452)
(7 466)
(7 670)
(7 609)
(7 012)
(8 109)
(7 436)
(7 961)
(9 005)
Income from Continuing Operations
889
1 020
1 090
1 085
814
840
985
1 230
1 346
1 378
1 390
1 540
1 783
2 063
2 250
2 300
2 597
2 928
3 919
4 239
4 577
4 655
4 901
4 761
4 662
4 904
5 069
5 689
5 846
5 682
5 333
4 829
4 968
5 549
6 261
6 792
7 041
7 312
7 962
7 782
7 495
7 838
7 957
8 709
9 520
10 444
10 530
10 257
9 748
9 379
9 060
9 451
10 058
9 409
9 201
7 800
7 187
6 628
6 688
7 157
7 405
8 365
7 100
7 500
7 569
7 497
9 244
9 677
10 692
11 339
11 410
10 910
9 369
10 044
9 269
9 565
10 584
Income to Minority Interest
(44)
(109)
(150)
(130)
(89)
(75)
(68)
(75)
(81)
(65)
(33)
2
1
(2)
(5)
(5)
(3)
(8)
(2)
10
6
16
(2)
3
10
10
6
(10)
(10)
(14)
(74)
(83)
(83)
(101)
(64)
(66)
(74)
(57)
(44)
(28)
(19)
(14)
(7)
(12)
(9)
(4)
37
40
38
37
(30)
(32)
(43)
(49)
(21)
(14)
0
17
9
2
0
(13)
(8)
(12)
(10)
(7)
(9)
(6)
(4)
(2)
(7)
(5)
(12)
(14)
(7)
(14)
(39)
Net Income (Common)
861
N/A
927
+8%
940
+1%
956
+2%
726
-24%
765
+5%
916
+20%
1 153
+26%
1 265
+10%
1 313
+4%
1 358
+3%
1 542
+14%
1 784
+16%
2 061
+16%
2 245
+9%
2 295
+2%
2 593
+13%
2 919
+13%
3 917
+34%
4 249
+8%
4 584
+8%
4 671
+2%
4 899
+5%
4 763
-3%
4 672
-2%
4 915
+5%
5 075
+3%
5 680
+12%
5 836
+3%
5 669
-3%
5 259
-7%
4 746
-10%
4 885
+3%
5 447
+12%
6 197
+14%
6 726
+9%
6 967
+4%
7 256
+4%
7 917
+9%
7 755
-2%
7 477
-4%
7 824
+5%
7 949
+2%
8 699
+9%
9 513
+9%
10 443
+10%
10 567
+1%
10 298
-3%
9 788
-5%
9 417
-4%
9 029
-4%
9 418
+4%
10 012
+6%
9 358
-7%
9 179
-2%
7 785
-15%
7 187
-8%
6 644
-8%
6 697
+1%
7 160
+7%
7 405
+3%
8 353
+13%
7 092
-15%
7 487
+6%
7 558
+1%
7 489
-1%
9 234
+23%
9 670
+5%
10 687
+11%
11 336
+6%
11 401
+1%
10 903
-4%
9 356
-14%
10 028
+7%
9 261
-8%
9 549
+3%
10 543
+10%
EPS (Diluted)
37.43
N/A
40.3
+8%
40.86
+1%
41.56
+2%
31.56
-24%
33.26
+5%
39.82
+20%
50.13
+26%
55
+10%
57.08
+4%
54.32
-5%
59.3
+9%
68.61
+16%
73.6
+7%
80.17
+9%
81.98
+2%
83.64
+2%
91.21
+9%
126.35
+39%
132.78
+5%
143.25
+8%
145.96
+2%
153.09
+5%
148.84
-3%
146
-2%
153.59
+5%
158.59
+3%
177.5
+12%
182.37
+3%
177.15
-3%
164.34
-7%
148.31
-10%
152.65
+3%
170.21
+12%
195.45
+15%
210.18
+8%
217.71
+4%
226.75
+4%
249.69
+10%
242.34
-3%
233.65
-4%
244.5
+5%
250.71
+3%
271.84
+8%
279.79
+3%
298.37
+7%
310.08
+4%
294.22
-5%
276.28
-6%
265.81
-4%
254.86
-4%
265.84
+4%
282.61
+6%
264.15
-7%
259.09
-2%
219.74
-15%
202.87
-8%
187.54
-8%
189.03
+1%
202.86
+7%
210.2
+4%
237.56
+13%
201.46
-15%
213.13
+6%
215.14
+1%
213.19
-1%
262.86
+23%
275.26
+5%
304.21
+11%
322.68
+6%
324.63
+1%
311.47
-4%
267.09
-14%
286.12
+7%
264.31
-8%
272.17
+3%
300.26
+10%

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 307,900+ 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.