Watchlist Manager

Watchlist

Price: 3 325 JPY -2.92% Market Closed

Market Cap: ¥216.6B

	Yoshinoya Holdings Co Ltd TSE:9861	JP
	Industrial and Commercial Bank of China Ltd SSE:601398	CN

Income Statement

Currency: JPY

	Nov-2004	May-2005	Aug-2005	Nov-2005	May-2006	Aug-2006	Nov-2006	May-2007	Aug-2007	Nov-2007	May-2008	Aug-2008	Nov-2008	May-2009	Aug-2009	Nov-2009	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025	Feb-2026
Revenue
Interest Expense	0	38	0	0	21	0	0	22	0	0	20	0	0	80	0	0	105	213	318	429	441	448	454	461	450	439	421	399	385	374	366	352	340	327	313	294	282	273	276	293	290	282	268	248	240	221	207	181	166	164	163	176	215	356	449	540	572	531	532	525	534	527	505	478	468	438	418	411	382	360	348	338	329	326	323	320	0	0	0	0
Revenue	86 672 N/A	85 959 -1%	88 208 +3%	90 861 +3%	92 838 +2%	93 056 +0%	98 604 +6%	107 444 +9%	114 237 +6%	116 342 +2%	115 843 0%	118 056 +2%	126 705 +7%	133 748 +6%	139 936 +5%	136 617 -2%	133 086 -3%	129 224 -3%	129 071 0%	171 314 +33%	168 150 -2%	166 567 -1%	162 513 -2%	165 883 +2%	165 686 0%	166 347 +0%	166 422 +0%	164 599 -1%	167 235 +2%	170 203 +2%	171 453 +1%	173 418 +1%	175 206 +1%	175 625 +0%	178 551 +2%	180 032 +1%	181 530 +1%	184 053 +1%	185 859 +1%	185 738 0%	186 444 +0%	186 237 0%	187 731 +1%	188 623 +0%	190 587 +1%	192 831 +1%	194 450 +1%	198 503 +2%	199 804 +1%	201 153 +1%	202 076 +0%	202 385 +0%	205 390 +1%	209 112 +2%	212 245 +1%	216 201 +2%	203 083 -6%	191 123 -6%	183 207 -4%	170 348 -7%	167 117 -2%	162 639 -3%	156 941 -4%	153 601 -2%	157 433 +2%	161 133 +2%	164 868 +2%	168 099 +2%	172 095 +2%	177 942 +3%	182 249 +2%	187 472 +3%	190 736 +2%	195 131 +2%	200 331 +3%	204 983 +2%	209 659 +2%	216 116 +3%	219 860 +2%	225 667 +3%
Gross Profit
Cost of Revenue	(35 246)	(33 848)	(33 936)	(34 499)	(35 127)	(35 144)	(37 493)	(41 366)	(44 376)	(45 276)	(45 010)	(45 476)	(48 577)	(50 753)	(52 921)	(51 534)	(49 688)	(47 549)	(45 950)	(60 171)	(57 877)	(56 520)	(54 866)	(56 525)	(56 867)	(58 057)	(59 121)	(58 985)	(60 994)	(62 947)	(63 909)	(64 659)	(65 076)	(65 024)	(66 282)	(67 540)	(68 534)	(69 809)	(70 787)	(70 907)	(70 663)	(69 552)	(68 584)	(68 386)	(68 184)	(68 257)	(68 824)	(69 590)	(70 560)	(71 537)	(72 145)	(72 804)	(73 398)	(74 423)	(75 277)	(76 252)	(73 160)	(69 814)	(67 542)	(63 286)	(60 275)	(57 202)	(53 785)	(51 812)	(53 405)	(55 602)	(57 925)	(59 772)	(61 458)	(63 475)	(64 863)	(66 361)	(67 470)	(69 045)	(71 433)	(73 832)	(76 621)	(80 246)	(82 566)	(85 687)
Gross Profit	51 426 N/A	52 111 +1%	54 272 +4%	56 362 +4%	57 711 +2%	57 912 +0%	61 111 +6%	66 078 +8%	69 861 +6%	71 066 +2%	70 833 0%	72 580 +2%	78 128 +8%	82 995 +6%	87 015 +5%	85 083 -2%	83 398 -2%	81 675 -2%	83 121 +2%	111 143 +34%	110 273 -1%	110 047 0%	107 647 -2%	109 358 +2%	108 819 0%	108 290 0%	107 301 -1%	105 614 -2%	106 241 +1%	107 256 +1%	107 544 +0%	108 759 +1%	110 130 +1%	110 601 +0%	112 269 +2%	112 492 +0%	112 996 +0%	114 244 +1%	115 072 +1%	114 831 0%	115 781 +1%	116 685 +1%	119 147 +2%	120 237 +1%	122 403 +2%	124 574 +2%	125 626 +1%	128 913 +3%	129 244 +0%	129 616 +0%	129 931 +0%	129 581 0%	131 992 +2%	134 689 +2%	136 968 +2%	139 949 +2%	129 923 -7%	121 309 -7%	115 665 -5%	107 062 -7%	106 842 0%	105 437 -1%	103 156 -2%	101 789 -1%	104 028 +2%	105 531 +1%	106 943 +1%	108 327 +1%	110 637 +2%	114 467 +3%	117 386 +3%	121 111 +3%	123 266 +2%	126 086 +2%	128 898 +2%	131 151 +2%	133 038 +1%	135 870 +2%	137 294 +1%	139 980 +2%
Operating Income
Operating Expenses	(53 455)	(52 593)	(52 914)	(54 814)	(55 896)	(56 149)	(59 102)	(61 985)	(64 515)	(65 879)	(67 496)	(69 723)	(75 924)	(81 753)	(86 584)	(85 557)	(83 760)	(81 484)	(80 236)	(106 027)	(104 231)	(103 756)	(102 440)	(104 556)	(104 589)	(104 089)	(104 272)	(103 737)	(105 425)	(106 146)	(106 519)	(106 580)	(106 310)	(107 341)	(109 019)	(108 977)	(110 003)	(111 324)	(112 130)	(113 218)	(114 380)	(115 319)	(117 182)	(118 372)	(119 941)	(121 518)	(122 368)	(124 894)	(126 151)	(127 678)	(129 068)	(129 477)	(130 666)	(131 704)	(133 412)	(136 023)	(131 996)	(126 289)	(119 965)	(112 397)	(107 428)	(104 079)	(101 760)	(99 424)	(101 018)	(102 828)	(104 005)	(104 893)	(106 209)	(108 109)	(109 820)	(113 138)	(115 847)	(118 386)	(121 351)	(123 845)	(125 556)	(127 839)	(130 105)	(131 891)
Selling, General & Administrative	(53 455)	(52 593)	(52 914)	(54 814)	(55 896)	(54 669)	(59 102)	(61 985)	(64 217)	(65 879)	(67 496)	(69 423)	(75 924)	(81 753)	(88 662)	(85 557)	(83 760)	(81 484)	(80 236)	(100 169)	(104 231)	(103 756)	(102 440)	(98 897)	(104 589)	(104 089)	(104 272)	(97 917)	(105 424)	(106 144)	(106 517)	(101 078)	(106 308)	(107 339)	(109 019)	(103 724)	(110 002)	(111 325)	(112 128)	(107 520)	(114 379)	(115 317)	(117 181)	(112 127)	(119 941)	(121 517)	(122 368)	(118 309)	(126 151)	(127 677)	(129 067)	(122 432)	(130 663)	(131 703)	(133 410)	(127 999)	(131 997)	(126 290)	(119 966)	(105 090)	(107 428)	(104 079)	(101 759)	(92 852)	(101 016)	(102 826)	(104 004)	(98 520)	(106 207)	(108 108)	(109 818)	(106 643)	(115 847)	(118 384)	(121 350)	(116 508)	(125 553)	(127 837)	(130 104)	(131 890)
Research & Development	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(181)	0	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5 858)	0	0	0	(5 659)	0	0	0	(5 819)	0	0	0	(5 501)	0	0	0	(5 252)	0	0	0	(5 697)	0	0	0	(6 244)	0	0	0	(6 584)	0	0	0	(7 044)	0	0	0	(8 024)	0	0	0	(7 307)	0	0	0	(6 572)	0	0	0	(6 371)	0	0	0	(6 494)	0	0	0	(7 155)	0	0	0	0
Other Operating Expenses	0	0	0	0	0	(1 480)	0	0	(298)	0	0	(300)	0	0	2 078	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(2)	0	(1)	(2)	(2)	0	(1)	(1)	1	(2)	(1)	(1)	0	(1)	(1)	0	(1)	0	(1)	0	(1)	(2)	(1)	(4)	0	0	0	0	0	0	0	0	0	(1)	0	(2)	0	0	(2)	(2)	(1)	(2)	(1)	0	(2)	(1)	(1)	(3)	0	(1)	(1)
Operating Income	(2 029) N/A	(482) +76%	1 358 N/A	1 548 +14%	1 815 +17%	1 763 -3%	2 009 +14%	4 093 +104%	5 346 +31%	5 187 -3%	3 337 -36%	2 857 -14%	2 204 -23%	1 242 -44%	431 -65%	(474) N/A	(362) +24%	191 N/A	2 885 +1 410%	5 116 +77%	6 042 +18%	6 291 +4%	5 207 -17%	4 802 -8%	4 230 -12%	4 201 -1%	3 029 -28%	1 877 -38%	816 -57%	1 110 +36%	1 025 -8%	2 179 +113%	3 820 +75%	3 260 -15%	3 250 0%	3 515 +8%	2 993 -15%	2 920 -2%	2 942 +1%	1 613 -45%	1 401 -13%	1 366 -2%	1 965 +44%	1 865 -5%	2 462 +32%	3 056 +24%	3 258 +7%	4 019 +23%	3 093 -23%	1 938 -37%	863 -55%	104 -88%	1 326 +1 175%	2 985 +125%	3 556 +19%	3 926 +10%	(2 073) N/A	(4 980) -140%	(4 300) +14%	(5 335) -24%	(586) +89%	1 358 N/A	1 396 +3%	2 365 +69%	3 010 +27%	2 703 -10%	2 938 +9%	3 434 +17%	4 428 +29%	6 358 +44%	7 566 +19%	7 973 +5%	7 419 -7%	7 700 +4%	7 547 -2%	7 306 -3%	7 482 +2%	8 031 +7%	7 189 -10%	8 089 +13%
Pre-Tax Income
Interest Income Expense	1 196	791	(1 006)	(1 233)	(1 214)	(740)	(199)	(8)	147	190	196	126	(81)	(126)	(122)	(127)	(185)	(150)	(124)	(221)	(233)	(276)	48	18	137	152	(222)	(114)	(81)	(39)	24	146	64	62	89	(70)	30	(3)	73	(4)	(62)	(102)	111	233	200	426	213	217	275	155	134	4	53	(270)	(189)	(1 454)	(1 733)	(1 715)	(1 802)	(640)	(470)	(408)	(607)	(499)	(475)	(333)	(326)	(298)	(186)	(177)	(125)	107	(38)	(217)	(10)	(60)	(176)	59	58	163
Non-Reccuring Items	5 005	5 016	(50)	(48)	(111)	(65)	536	539	(1 134)	(1 725)	(1 889)	(2 086)	(2 328)	(2 745)	(1 308)	(2 351)	(2 337)	(2 661)	(1 630)	(2 341)	(3 091)	(1 903)	(1 810)	(2 234)	(1 069)	(1 837)	(1 855)	(1 470)	(1 463)	(1 305)	(1 278)	(1 103)	(1 089)	(1 134)	(1 174)	(1 612)	(1 565)	(1 493)	(1 499)	(980)	(975)	(916)	(794)	(1 537)	(1 503)	(1 577)	(1 619)	(1 606)	(1 625)	(1 853)	(1 912)	(5 210)	(5 171)	(4 925)	(5 002)	(2 526)	(3 486)	(3 573)	(3 785)	(2 518)	988	2 718	7 523	10 796	9 761	10 034	5 846	3 063	1 579	(303)	(642)	(753)	(901)	(878)	(1 044)	(1 715)	(1 552)	(1 720)	(1 595)	(901)
Gain/Loss on Disposition of Assets	(585)	(452)	(279)	(222)	(180)	(86)	(180)	(185)	(347)	(335)	(301)	64	156	157	0	59	54	47	16	19	0	63	72	77	0	33	8	0	0	0	0	0	336	338	340	340	0	0	4	4	87	1 488	1 485	1 487	1 404	3	24	22	22	22	1	7	11	12	15	188	200	203	210	37	16	17	10	21	20	1 792	2 140	1 951	1 951	386	229	407	430	224	14	57	59	53	70	30
Total Other Income	492	420	374	333	354	278	294	360	466	793	950	959	650	385	396	430	512	537	465	613	566	443	489	471	539	652	655	696	905	843	820	945	734	677	694	548	626	558	568	736	728	775	698	652	607	538	466	368	355	396	484	242	269	325	463	897	1 643	1 178	1 231	735	37	467	614	651	784	808	538	825	621	678	712	526	823	744	781	776	728	775	643	559
Pre-Tax Income	4 079 N/A	5 293 +30%	397 -92%	378 -5%	664 +76%	1 150 +73%	2 460 +114%	4 799 +95%	4 478 -7%	4 110 -8%	2 293 -44%	1 920 -16%	601 -69%	(1 087) N/A	(603) +45%	(2 463) -308%	(2 318) +6%	(2 036) +12%	1 612 N/A	3 186 +98%	3 284 +3%	4 618 +41%	4 006 -13%	3 134 -22%	3 837 +22%	3 201 -17%	1 615 -50%	989 -39%	177 -82%	609 +244%	591 -3%	2 167 +267%	3 865 +78%	3 203 -17%	3 199 0%	2 721 -15%	2 084 -23%	1 984 -5%	2 088 +5%	1 369 -34%	1 179 -14%	2 611 +121%	3 465 +33%	2 700 -22%	3 170 +17%	2 446 -23%	2 342 -4%	3 020 +29%	2 120 -30%	658 -69%	(430) N/A	(4 853) -1 029%	(3 512) +28%	(1 873) +47%	(1 157) +38%	1 031 N/A	(5 449) N/A	(8 887) -63%	(8 446) +5%	(7 721) +9%	(15) +100%	4 152 N/A	8 936 +115%	13 334 +49%	13 100 -2%	15 004 +15%	11 136 -26%	8 975 -19%	8 393 -6%	6 942 -17%	7 740 +11%	8 260 +7%	7 733 -6%	7 573 -2%	7 288 -4%	6 364 -13%	6 541 +3%	7 198 +10%	6 365 -12%	7 940 +25%
Net Income
Tax Provision	(144)	(680)	(798)	(757)	(681)	(851)	(1 084)	(2 239)	(2 209)	(2 372)	(1 892)	(2 401)	(2 129)	(701)	(758)	(375)	(1 146)	(850)	(1 507)	(2 624)	(2 505)	(2 671)	(2 568)	(1 937)	(2 280)	(2 211)	(1 695)	(1 315)	(894)	(1 072)	(984)	(1 545)	(2 165)	(1 795)	(1 819)	(1 881)	(1 508)	(1 437)	(1 459)	(544)	(531)	(905)	(1 135)	(1 460)	(1 631)	(1 469)	(1 193)	(1 544)	(1 470)	(1 358)	(1 291)	(1 201)	(1 028)	(1 407)	(1 499)	(310)	953	1 962	1 820	133	(1 902)	(2 854)	(4 770)	(5 164)	(5 015)	(5 240)	(3 376)	(1 930)	(1 787)	(1 710)	(2 107)	(2 598)	(2 409)	(2 511)	(2 569)	(2 432)	(2 549)	(2 889)	(2 469)	(3 197)
Income from Continuing Operations	3 935	4 613	(401)	(379)	(17)	299	1 376	2 560	2 269	1 738	401	(481)	(1 528)	(1 788)	(1 361)	(2 838)	(3 464)	(2 886)	105	562	779	1 947	1 438	1 197	1 557	990	(80)	(326)	(717)	(463)	(393)	622	1 700	1 408	1 380	840	576	547	629	825	648	1 706	2 330	1 240	1 539	977	1 149	1 476	650	(700)	(1 721)	(6 054)	(4 540)	(3 280)	(2 656)	721	(4 496)	(6 925)	(6 626)	(7 588)	(1 917)	1 298	4 166	8 170	8 085	9 764	7 760	7 045	6 606	5 232	5 633	5 662	5 324	5 062	4 719	3 932	3 992	4 309	3 896	4 743
Income to Minority Interest	(2 114)	(2 145)	(172)	(143)	(134)	(128)	(258)	(242)	(268)	(192)	(148)	349	692	916	700	493	273	1	(96)	(180)	(175)	92	22	115	116	(88)	33	(38)	(17)	9	24	76	52	46	73	101	62	76	18	12	66	41	12	9	0	(12)	7	16	34	53	59	53	25	10	(12)	(8)	23	48	65	85	35	35	(15)	(53)	(40)	(77)	(20)	189	193	186	164	(56)	(61)	(121)	(121)	(129)	(127)	(76)	(78)	(78)
Net Income (Common)	1 822 N/A	2 471 +36%	(576) N/A	(528) +8%	(160) +70%	163 N/A	1 116 +585%	2 319 +108%	2 001 -14%	1 545 -23%	250 -84%	(133) N/A	(839) -531%	(875) -4%	(661) +24%	(2 343) -254%	(3 189) -36%	(2 886) +10%	6 N/A	382 +6 267%	604 +58%	2 038 +237%	1 458 -28%	1 310 -10%	1 674 +28%	903 -46%	(43) N/A	(364) -747%	(735) -102%	(455) +38%	(369) +19%	698 N/A	1 750 +151%	1 456 -17%	1 452 0%	941 -35%	639 -32%	622 -3%	647 +4%	837 +29%	714 -15%	1 748 +145%	2 341 +34%	1 248 -47%	1 537 +23%	964 -37%	1 155 +20%	1 491 +29%	684 -54%	(649) N/A	(1 662) -156%	(6 000) -261%	(4 515) +25%	(3 271) +28%	(2 668) +18%	713 N/A	(4 471) N/A	(6 874) -54%	(6 560) +5%	(7 503) -14%	(1 883) +75%	1 332 N/A	4 149 +211%	8 116 +96%	8 043 -1%	9 684 +20%	7 739 -20%	7 234 -7%	6 798 -6%	5 418 -20%	5 796 +7%	5 604 -3%	5 261 -6%	4 938 -6%	4 597 -7%	3 803 -17%	3 864 +2%	4 234 +10%	3 818 -10%	4 665 +22%
EPS (Diluted)	31.96 N/A	40.5 +27%	-9.14 N/A	-8.38 +8%	-2.53 +70%	2.54 N/A	17.7 +597%	36.8 +108%	31.26 -15%	24.52 -22%	3.96 -84%	-2.09 N/A	-13.31 -537%	-13.87 -4%	-10.32 +26%	-37.19 -260%	-50.61 -36%	-45.8 +10%	0.09 N/A	6.16 +6 744%	12.08 +96%	39.96 +231%	28.58 -28%	25.68 -10%	32.82 +28%	17.7 -46%	-0.83 N/A	-7.13 -759%	-14.41 -102%	-8.92 +38%	-7.23 +19%	13.68 N/A	34.31 +151%	26.47 -23%	23.04 -13%	16.23 -30%	10.14 -38%	9.87 -3%	9.95 +1%	13.09 +32%	10.98 -16%	26.89 +145%	36.01 +34%	19.34 -46%	23.64 +22%	14.83 -37%	17.76 +20%	23.1 +30%	10.52 -54%	-9.98 N/A	-25.74 -158%	-92.93 -261%	-69.93 +25%	-50.63 +28%	-41.29 +18%	11.04 N/A	-69.2 N/A	-106.35 -54%	-101.48 +5%	-116.09 -14%	-29.13 +75%	20.6 N/A	64.16 +211%	125.52 +96%	124.38 -1%	149.75 +20%	119.67 -20%	111.85 -7%	105.11 -6%	83.76 -20%	89.6 +7%	86.63 -3%	81.32 -6%	76.32 -6%	71.05 -7%	58.77 -17%	59.71 +2%	65.42 +10%	58.99 -10%	72.08 +22%

Income Statement Balance Sheet Cash Flow Statement

Yoshinoya Holdings Co Ltd
TSE:9861

Income Statement

Earnings Waterfall
Yoshinoya Holdings Co Ltd

Income Statement
Yoshinoya Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Yoshinoya Holdings Co Ltd TSE:9861

Income Statement

Earnings Waterfall Yoshinoya Holdings Co Ltd

Income Statement Yoshinoya Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Yoshinoya Holdings Co Ltd
TSE:9861

Earnings Waterfall
Yoshinoya Holdings Co Ltd

Income Statement
Yoshinoya Holdings Co Ltd