Autobacs Seven Co Ltd
TSE:9832

Watchlist Manager
Autobacs Seven Co Ltd Logo
Autobacs Seven Co Ltd
TSE:9832
Watchlist
Price: 1 618 JPY -1.04% Market Closed
Market Cap: 132.8B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+15%
5Y
+28%
10Y
+28%
Operating Income
+
3Y
+21%
5Y
+119%
10Y
+65%
Net Income
+
3Y
+21%
5Y
+203%
10Y
+72%

Earnings Waterfall
Autobacs Seven Co Ltd

Revenue
268.1B JPY
Cost of Revenue
-172B JPY
Gross Profit
96B JPY
Operating Expenses
-81.3B JPY
Operating Income
14.7B JPY
Other Expenses
-4.7B JPY
Net Income
10B JPY

Income Statement
Autobacs Seven Co Ltd

Rotate your device to view
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
Revenue
Interest Expense
29
0
0
16
0
0
44
0
0
48
0
0
68
0
0
61
0
0
53
100
148
189
178
174
166
163
156
147
137
122
111
100
91
88
83
77
70
62
58
51
46
44
37
35
34
35
37
36
39
40
39
37
33
27
36
48
62
74
74
73
68
65
65
72
72
76
76
71
74
69
70
68
67
91
85
86
133
168
0
0
Revenue
181 972
N/A
181 924
0%
180 835
-1%
183 780
+2%
187 542
+2%
193 149
+3%
194 952
+1%
195 897
+0%
196 178
+0%
199 105
+1%
209 065
+5%
212 444
+2%
216 060
+2%
212 192
-2%
209 766
-1%
201 302
-4%
195 013
-3%
186 561
-4%
186 047
0%
187 048
+1%
187 693
+0%
236 350
+26%
236 640
+0%
236 048
0%
236 323
+0%
237 342
+0%
236 050
-1%
233 408
-1%
232 549
0%
230 168
-1%
224 551
-2%
223 111
-1%
225 592
+1%
231 697
+3%
227 759
-2%
225 999
-1%
221 340
-2%
209 454
-5%
210 082
+0%
210 107
+0%
206 397
-2%
208 142
+1%
206 596
-1%
204 267
-1%
203 946
0%
204 033
+0%
206 653
+1%
207 686
+0%
208 503
+0%
212 328
+2%
211 229
-1%
211 391
+0%
213 073
+1%
213 840
+0%
215 289
+1%
227 333
+6%
224 577
-1%
221 400
-1%
215 907
-2%
210 085
-3%
216 195
+3%
220 449
+2%
227 706
+3%
224 286
-2%
220 952
-1%
228 586
+3%
229 156
+0%
232 131
+1%
234 790
+1%
236 235
+1%
241 050
+2%
241 019
0%
237 731
-1%
229 856
-3%
226 199
-2%
228 275
+1%
238 435
+4%
249 525
+5%
259 737
+4%
268 064
+3%
Gross Profit
Cost of Revenue
(128 815)
(129 042)
(128 584)
(130 504)
(132 810)
(135 185)
(135 603)
(136 226)
(137 323)
(140 506)
(146 616)
(147 627)
(149 484)
(147 483)
(145 697)
(139 018)
(134 191)
(128 470)
(127 929)
(129 531)
(129 473)
(160 611)
(160 327)
(159 178)
(158 989)
(160 306)
(159 842)
(157 951)
(156 428)
(154 438)
(149 509)
(148 070)
(150 120)
(154 790)
(153 065)
(153 155)
(150 298)
(142 552)
(142 303)
(141 667)
(139 426)
(141 174)
(140 474)
(138 754)
(138 400)
(137 871)
(139 852)
(140 161)
(141 052)
(144 361)
(144 072)
(144 642)
(145 982)
(146 259)
(146 164)
(155 038)
(152 624)
(150 653)
(146 322)
(141 665)
(145 544)
(147 160)
(151 822)
(149 310)
(146 425)
(151 436)
(151 676)
(153 602)
(155 171)
(156 773)
(160 259)
(160 365)
(158 112)
(154 432)
(151 610)
(151 687)
(157 090)
(161 152)
(166 880)
(172 043)
Gross Profit
53 157
N/A
52 882
-1%
52 251
-1%
53 276
+2%
54 732
+3%
57 964
+6%
59 349
+2%
59 671
+1%
58 855
-1%
58 599
0%
62 449
+7%
64 817
+4%
66 576
+3%
64 709
-3%
64 069
-1%
62 284
-3%
60 822
-2%
58 091
-4%
58 118
+0%
57 517
-1%
58 220
+1%
75 739
+30%
76 313
+1%
76 870
+1%
77 334
+1%
77 036
0%
76 208
-1%
75 457
-1%
76 121
+1%
75 730
-1%
75 042
-1%
75 041
0%
75 472
+1%
76 907
+2%
74 694
-3%
72 844
-2%
71 042
-2%
66 902
-6%
67 779
+1%
68 440
+1%
66 971
-2%
66 968
0%
66 122
-1%
65 513
-1%
65 546
+0%
66 162
+1%
66 801
+1%
67 525
+1%
67 451
0%
67 967
+1%
67 157
-1%
66 749
-1%
67 091
+1%
67 581
+1%
69 125
+2%
72 295
+5%
71 953
0%
70 747
-2%
69 585
-2%
68 420
-2%
70 651
+3%
73 289
+4%
75 884
+4%
74 976
-1%
74 527
-1%
77 150
+4%
77 480
+0%
78 529
+1%
79 619
+1%
79 462
0%
80 791
+2%
80 654
0%
79 619
-1%
75 424
-5%
74 589
-1%
76 588
+3%
81 345
+6%
88 373
+9%
92 857
+5%
96 021
+3%
Operating Income
Operating Expenses
(46 257)
(45 705)
(45 166)
(44 759)
(43 386)
(44 660)
(45 661)
(46 948)
(46 613)
(48 213)
(53 101)
(56 527)
(59 481)
(59 036)
(57 949)
(54 097)
(50 427)
(47 726)
(47 736)
(47 707)
(47 495)
(63 750)
(63 224)
(62 851)
(63 108)
(63 315)
(63 599)
(63 689)
(64 038)
(62 985)
(62 489)
(62 046)
(62 085)
(62 963)
(62 834)
(62 857)
(62 337)
(60 499)
(59 685)
(59 510)
(59 250)
(60 267)
(60 794)
(60 905)
(60 778)
(60 333)
(60 610)
(60 457)
(59 843)
(60 178)
(59 625)
(59 679)
(60 098)
(60 293)
(60 718)
(61 878)
(62 746)
(63 162)
(62 754)
(61 699)
(61 470)
(62 712)
(64 250)
(65 068)
(65 613)
(65 598)
(65 881)
(66 387)
(67 060)
(67 740)
(68 602)
(68 984)
(68 717)
(67 414)
(67 553)
(69 520)
(72 381)
(76 247)
(79 102)
(81 322)
Selling, General & Administrative
(46 257)
(48 357)
(45 166)
(44 759)
(43 386)
(44 660)
(45 661)
(45 226)
(46 613)
(48 213)
(52 671)
(56 527)
(58 222)
(58 659)
(54 063)
(50 427)
(46 967)
(44 560)
(44 642)
(44 705)
(44 569)
(59 844)
(60 289)
(60 884)
(62 128)
(59 379)
(63 599)
(63 688)
(64 037)
(58 625)
(62 488)
(62 045)
(62 085)
(59 235)
(62 832)
(62 856)
(62 336)
(56 774)
(60 222)
(60 047)
(59 786)
(56 899)
(60 209)
(60 319)
(60 192)
(56 730)
(60 608)
(60 456)
(59 842)
(56 698)
(59 623)
(59 677)
(60 098)
(56 945)
(60 718)
(61 878)
(62 743)
(59 259)
(62 752)
(61 698)
(61 469)
(59 193)
(64 250)
(65 066)
(65 613)
(61 807)
(65 879)
(66 387)
(67 059)
(63 881)
(68 602)
(68 983)
(68 716)
(63 011)
(67 553)
(69 521)
(72 381)
(71 113)
(79 102)
(81 321)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(1 259)
(2 529)
(3 886)
(3 670)
(3 460)
(3 166)
(3 094)
(3 002)
(2 926)
(3 906)
0
0
0
(3 936)
0
0
0
(4 359)
0
0
0
(3 727)
0
0
0
(3 724)
0
0
0
(3 367)
0
0
0
(3 602)
0
0
0
(3 479)
0
0
0
(3 347)
0
0
0
(3 901)
0
0
0
(3 518)
0
0
0
(3 791)
0
0
0
(3 858)
0
0
0
(4 403)
0
0
0
(5 134)
0
0
Other Operating Expenses
0
2 652
0
0
0
0
0
(1 722)
0
0
(430)
0
0
2 152
0
0
0
0
0
0
0
0
(2 935)
(1 967)
(980)
0
0
(1)
0
(1)
0
(1)
0
(1)
(2)
0
(1)
(1)
537
537
536
(1)
(585)
(586)
(586)
(1)
(2)
0
0
(1)
(2)
0
(2)
(1)
(2)
0
(3)
(2)
(2)
(1)
(1)
(1)
0
(2)
0
0
(2)
0
(1)
(1)
0
0
(1)
0
0
1
0
0
0
0
Operating Income
6 900
N/A
7 177
+4%
7 085
-1%
8 517
+20%
11 346
+33%
13 304
+17%
13 688
+3%
12 723
-7%
12 242
-4%
10 386
-15%
9 348
-10%
8 290
-11%
7 095
-14%
5 673
-20%
6 120
+8%
8 187
+34%
10 395
+27%
10 365
0%
10 382
+0%
9 810
-6%
10 725
+9%
11 989
+12%
13 089
+9%
14 019
+7%
14 226
+1%
13 721
-4%
12 609
-8%
11 768
-7%
12 083
+3%
12 745
+5%
12 553
-2%
12 995
+4%
13 387
+3%
13 944
+4%
11 860
-15%
9 987
-16%
8 705
-13%
6 403
-26%
8 094
+26%
8 930
+10%
7 721
-14%
6 701
-13%
5 328
-20%
4 608
-14%
4 768
+3%
5 829
+22%
6 191
+6%
7 068
+14%
7 608
+8%
7 789
+2%
7 532
-3%
7 070
-6%
6 993
-1%
7 288
+4%
8 407
+15%
10 417
+24%
9 207
-12%
7 585
-18%
6 831
-10%
6 721
-2%
9 181
+37%
10 577
+15%
11 634
+10%
9 908
-15%
8 914
-10%
11 552
+30%
11 599
+0%
12 142
+5%
12 559
+3%
11 722
-7%
12 189
+4%
11 670
-4%
10 902
-7%
8 010
-27%
7 036
-12%
7 068
+0%
8 964
+27%
12 126
+35%
13 755
+13%
14 699
+7%
Pre-Tax Income
Interest Income Expense
545
1 015
755
809
170
150
193
243
211
170
485
(376)
226
(539)
(3 753)
(4 288)
(4 001)
51
(317)
(388)
(448)
(326)
(173)
(194)
(34)
72
33
158
(163)
187
(282)
(232)
43
283
165
151
191
785
152
189
232
505
458
458
389
134
184
327
732
1 766
1 815
1 661
1 635
953
926
1 044
848
321
298
93
174
112
107
87
133
(618)
(567)
(530)
(1 214)
(431)
(361)
(379)
304
219
201
307
433
517
483
405
Non-Reccuring Items
18
(4 838)
(4 691)
(4 767)
(1 768)
(2 012)
(2 035)
90
(326)
(215)
(701)
(1 625)
2 598
1 121
(3 747)
(8 742)
(7 021)
(1 311)
(1 968)
(2 008)
(1 287)
(1 889)
(274)
(382)
(449)
(240)
5
(42)
(56)
(242)
(224)
(207)
(210)
(611)
(220)
(161)
(155)
(353)
0
0
0
(789)
0
0
0
(2 514)
(2 849)
(3 030)
(3 662)
(1 706)
(1 536)
(2 265)
(1 837)
(836)
(1 004)
(488)
(289)
(2 246)
(2 238)
(1 952)
(1 967)
(537)
(532)
(439)
(475)
(368)
507
791
840
147
(737)
2 866
2 855
2 140
2 137
(1 496)
(917)
366
376
129
Gain/Loss on Disposition of Assets
(186)
(279)
(279)
(93)
0
0
(33)
(115)
(129)
(96)
(14)
(76)
0
0
0
17
0
24
170
191
160
152
(18)
(36)
(95)
34
0
(67)
(1)
0
0
0
0
0
401
401
401
0
0
0
0
0
0
0
0
(274)
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
Total Other Income
2 784
3 369
3 541
3 697
2 950
2 842
2 661
3 489
3 648
3 917
2 355
2 593
2 195
3 035
3 712
3 312
2 753
1 234
1 099
981
968
1 576
1 820
2 101
2 034
1 630
1 173
1 073
1 035
1 225
1 694
1 885
1 960
2 469
2 364
2 042
2 136
2 217
1 345
1 329
1 197
1 141
988
927
981
1 299
1 045
954
644
406
401
368
370
349
190
109
216
245
416
537
613
649
540
519
483
442
473
414
426
416
101
85
(61)
(86)
215
85
203
(58)
30
238
Pre-Tax Income
10 061
N/A
6 444
-36%
6 411
-1%
8 163
+27%
12 698
+56%
14 284
+12%
14 474
+1%
16 430
+14%
15 646
-5%
14 162
-9%
11 473
-19%
8 806
-23%
12 114
+38%
9 290
-23%
2 332
-75%
(1 514)
N/A
2 126
N/A
10 363
+387%
9 366
-10%
8 586
-8%
10 118
+18%
11 502
+14%
14 444
+26%
15 508
+7%
15 682
+1%
15 217
-3%
13 820
-9%
12 890
-7%
12 898
+0%
13 915
+8%
13 741
-1%
14 441
+5%
15 180
+5%
16 085
+6%
14 570
-9%
12 420
-15%
11 278
-9%
9 052
-20%
9 591
+6%
10 448
+9%
9 150
-12%
7 558
-17%
6 774
-10%
5 993
-12%
6 138
+2%
4 474
-27%
4 571
+2%
5 319
+16%
5 322
+0%
8 255
+55%
8 212
-1%
6 834
-17%
7 161
+5%
7 754
+8%
8 519
+10%
11 082
+30%
9 982
-10%
5 905
-41%
5 307
-10%
5 399
+2%
8 001
+48%
10 801
+35%
11 749
+9%
10 075
-14%
9 055
-10%
11 008
+22%
12 012
+9%
12 817
+7%
12 611
-2%
11 854
-6%
11 192
-6%
14 242
+27%
14 000
-2%
10 283
-27%
9 589
-7%
5 964
-38%
8 683
+46%
12 951
+49%
14 644
+13%
15 471
+6%
Net Income
Tax Provision
(4 466)
(4 166)
(3 965)
(4 328)
(4 975)
(5 921)
(6 195)
(7 123)
(7 137)
(6 600)
(5 937)
(4 734)
(6 292)
(5 598)
(1 227)
596
44
(4 607)
(3 961)
(3 841)
(4 197)
(5 276)
(6 548)
(6 780)
(7 107)
(6 812)
(6 319)
(6 503)
(6 138)
(6 347)
(6 212)
(6 097)
(6 216)
(6 272)
(5 886)
(5 207)
(4 782)
(4 476)
(4 580)
(4 662)
(3 931)
(3 206)
(2 790)
(2 553)
(2 488)
(1 477)
(1 474)
(1 678)
(1 632)
(2 869)
(2 783)
(2 210)
(2 452)
(2 289)
(2 588)
(3 354)
(2 892)
(2 083)
(1 900)
(1 980)
(2 835)
(3 490)
(3 749)
(3 301)
(3 203)
(3 990)
(4 333)
(4 552)
(4 716)
(4 640)
(4 387)
(5 035)
(4 714)
(3 915)
(3 828)
(3 093)
(3 768)
(4 803)
(5 190)
(5 440)
Income from Continuing Operations
5 595
2 278
2 446
3 835
7 723
8 363
8 279
9 307
8 509
7 562
5 536
4 072
5 822
3 692
1 105
(918)
2 170
5 756
5 405
4 745
5 921
6 226
7 896
8 728
8 575
8 405
7 501
6 387
6 760
7 568
7 529
8 344
8 964
9 813
8 684
7 213
6 496
4 576
5 011
5 786
5 219
4 352
3 984
3 440
3 650
2 997
3 097
3 641
3 690
5 386
5 429
4 624
4 709
5 465
5 931
7 728
7 090
3 822
3 407
3 419
5 166
7 311
8 000
6 774
5 852
7 018
7 679
8 265
7 895
7 214
6 805
9 207
9 286
6 368
5 761
2 871
4 915
8 148
9 454
10 031
Income to Minority Interest
(5)
85
108
106
20
(32)
(51)
(74)
126
113
123
(74)
(45)
(37)
0
(35)
(66)
(83)
(63)
(45)
(53)
(45)
(51)
(39)
(12)
(2)
26
42
36
21
(4)
(15)
(23)
(26)
(4)
5
25
33
24
25
21
20
16
23
16
17
9
(22)
(28)
18
31
56
64
20
15
(5)
(34)
(57)
(88)
(122)
(267)
(260)
(244)
(198)
(14)
(7)
8
5
(5)
24
23
22
21
(13)
(18)
(17)
(27)
(16)
(53)
(38)
Net Income (Common)
5 589
N/A
2 362
-58%
2 551
+8%
3 940
+54%
7 739
+96%
8 329
+8%
8 226
-1%
9 233
+12%
8 632
-7%
7 674
-11%
5 655
-26%
3 992
-29%
5 771
+45%
3 649
-37%
1 103
-70%
(957)
N/A
2 103
N/A
5 669
+170%
5 338
-6%
4 691
-12%
5 861
+25%
6 179
+5%
7 841
+27%
8 690
+11%
8 563
-1%
8 402
-2%
7 524
-10%
6 427
-15%
6 796
+6%
7 590
+12%
7 526
-1%
8 328
+11%
8 941
+7%
9 786
+9%
8 680
-11%
7 219
-17%
6 522
-10%
4 609
-29%
5 035
+9%
5 811
+15%
5 239
-10%
4 371
-17%
3 999
-9%
3 462
-13%
3 665
+6%
3 015
-18%
3 105
+3%
3 618
+17%
3 661
+1%
5 403
+48%
5 462
+1%
4 681
-14%
4 774
+2%
5 485
+15%
5 944
+8%
7 721
+30%
7 055
-9%
3 764
-47%
3 318
-12%
3 296
-1%
4 898
+49%
7 050
+44%
7 756
+10%
6 575
-15%
5 837
-11%
7 010
+20%
7 687
+10%
8 271
+8%
7 890
-5%
7 239
-8%
6 829
-6%
9 229
+35%
9 307
+1%
6 355
-32%
5 740
-10%
2 854
-50%
4 888
+71%
8 132
+66%
9 402
+16%
9 994
+6%
EPS (Diluted)
52.72
N/A
21.87
-59%
24.06
+10%
37.16
+54%
60.46
+63%
71.18
+18%
70.91
0%
78.91
+11%
75.06
-5%
66.73
-11%
48.75
-27%
34.71
-29%
50.18
+45%
32
-36%
9.84
-69%
-8.54
N/A
19.29
N/A
52.49
+172%
49.88
-5%
45.1
-10%
56.9
+26%
59.41
+4%
76.87
+29%
86.9
+13%
87.37
+1%
84.02
-4%
78.37
-7%
69.1
-12%
73.07
+6%
81.61
+12%
81.8
+0%
91.51
+12%
99.34
+9%
107.53
+8%
97.52
-9%
82.97
-15%
74.96
-10%
52.82
-30%
58.54
+11%
68.36
+17%
62.36
-9%
51.59
-17%
47.6
-8%
41.2
-13%
43.62
+6%
35.99
-17%
37.4
+4%
43.59
+17%
44.1
+1%
65.48
+48%
65.8
+0%
56.39
-14%
57.86
+3%
66.58
+15%
74.18
+11%
96.69
+30%
88.35
-9%
47.1
-47%
41.55
-12%
41.27
-1%
61.33
+49%
88.28
+44%
97.12
+10%
83.48
-14%
74.9
-10%
89.16
+19%
98.63
+11%
106.13
+8%
101.23
-5%
92.88
-8%
87.61
-6%
118.39
+35%
119.39
+1%
81.52
-32%
73.63
-10%
36.48
-50%
62.31
+71%
103.89
+67%
119.78
+15%
127.28
+6%

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 302,000+ 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

© 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.