Misumi Group Inc
TSE:9962

Watchlist Manager
Misumi Group Inc Logo
Misumi Group Inc
TSE:9962
Watchlist
Price: 2 042 JPY -1.4% Market Closed
Market Cap: 582.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+10%
5Y
+28%
10Y
+93%
0
Operating Income
+0%
3Y
-11%
5Y
+97%
10Y
+96%
0
Net Income
+0%
3Y
-3%
5Y
+121%
10Y
+156%

Earnings Waterfall
Misumi Group Inc

Revenue
402B JPY
Cost of Revenue
-215B JPY
Gross Profit
187B JPY
Operating Expenses
-140.5B JPY
Operating Income
46.5B JPY
Other Expenses
-9.9B JPY
Net Income
36.5B JPY

Income Statement
Misumi Group Inc

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Interest Expense
0
0
0
0
3
0
0
0
4
0
0
0
1
0
0
0
1
0
0
0
78
0
0
0
67
0
0
0
99
139
197
221
160
160
136
144
147
145
153
159
156
Revenue
208 562
N/A
217 577
+4%
226 042
+4%
234 642
+4%
240 139
+2%
243 913
+2%
245 753
+1%
249 743
+2%
259 015
+4%
273 886
+6%
289 678
+6%
302 843
+5%
312 969
+3%
322 623
+3%
327 172
+1%
331 630
+1%
331 936
+0%
325 550
-2%
322 401
-1%
318 003
-1%
313 337
-1%
304 776
-3%
299 506
-2%
300 565
+0%
310 719
+3%
331 162
+7%
349 655
+6%
361 860
+3%
366 160
+1%
368 337
+1%
372 080
+1%
374 000
+1%
373 151
0%
369 916
-1%
365 087
-1%
363 979
0%
367 649
+1%
377 310
+3%
385 577
+2%
396 411
+3%
401 987
+1%
Gross Profit
Cost of Revenue
(120 696)
(126 585)
(131 321)
(135 927)
(139 096)
(141 439)
(143 687)
(146 693)
(151 564)
(159 689)
(167 164)
(173 960)
(178 917)
(184 402)
(187 623)
(190 735)
(189 846)
(186 433)
(184 584)
(181 110)
(179 751)
(175 015)
(171 811)
(171 904)
(175 841)
(184 214)
(192 260)
(197 195)
(199 296)
(200 119)
(201 546)
(202 587)
(202 073)
(202 018)
(199 803)
(199 061)
(200 272)
(202 727)
(206 540)
(211 972)
(214 997)
Gross Profit
87 866
N/A
90 992
+4%
94 721
+4%
98 715
+4%
101 043
+2%
102 474
+1%
102 066
0%
103 050
+1%
107 451
+4%
114 197
+6%
122 514
+7%
128 883
+5%
134 052
+4%
138 221
+3%
139 549
+1%
140 895
+1%
142 090
+1%
139 117
-2%
137 817
-1%
136 893
-1%
133 586
-2%
129 761
-3%
127 695
-2%
128 661
+1%
134 878
+5%
146 948
+9%
157 395
+7%
164 665
+5%
166 864
+1%
168 218
+1%
170 534
+1%
171 413
+1%
171 078
0%
167 898
-2%
165 284
-2%
164 918
0%
167 377
+1%
174 583
+4%
179 037
+3%
184 439
+3%
186 990
+1%
Operating Income
Operating Expenses
(64 107)
(67 979)
(71 007)
(73 959)
(75 353)
(75 587)
(75 644)
(76 706)
(80 324)
(84 938)
(90 171)
(95 325)
(99 204)
(104 523)
(107 870)
(110 687)
(110 216)
(110 430)
(110 102)
(109 604)
(109 946)
(108 271)
(107 130)
(105 597)
(107 679)
(112 971)
(110 828)
(113 101)
(114 654)
(116 240)
(119 920)
(122 795)
(124 463)
(127 634)
(127 052)
(127 706)
(129 012)
(135 434)
(135 797)
(138 827)
(140 510)
Selling, General & Administrative
(64 106)
(67 569)
(71 007)
(73 958)
(74 016)
(75 470)
(75 641)
(76 705)
(78 580)
(84 546)
(89 780)
(95 316)
(97 357)
(104 357)
(107 705)
(110 522)
(108 601)
(110 430)
(110 101)
(109 604)
(108 388)
(107 805)
(106 664)
(105 594)
(106 713)
(109 541)
(110 828)
(113 101)
(101 305)
(116 238)
(119 918)
(122 794)
(108 367)
(126 420)
(127 052)
(127 704)
(111 156)
(133 387)
(135 796)
(138 827)
(140 509)
Research & Development
0
0
0
0
0
0
0
0
(1 743)
0
0
0
(1 845)
0
0
0
(1 614)
0
0
0
(1 556)
0
0
0
(966)
0
0
0
(1 211)
0
0
0
(2 801)
0
0
0
(3 983)
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
0
0
0
0
0
0
0
0
0
(12 136)
0
0
0
(13 295)
0
0
0
(13 872)
0
0
0
0
Other Operating Expenses
(1)
(410)
0
(1)
(1 337)
(117)
(3)
(1)
(1)
(392)
(391)
(9)
(2)
(166)
(165)
(165)
(1)
0
0
0
(2)
(466)
(466)
(3)
0
(3 430)
0
0
(2)
(2)
0
(1)
0
(1 214)
0
(2)
(1)
(2 047)
0
0
(1)
Operating Income
23 759
N/A
23 013
-3%
23 714
+3%
24 756
+4%
25 690
+4%
26 887
+5%
26 422
-2%
26 344
0%
27 127
+3%
29 259
+8%
32 343
+11%
33 558
+4%
34 848
+4%
33 698
-3%
31 679
-6%
30 208
-5%
31 874
+6%
28 687
-10%
27 715
-3%
27 289
-2%
23 640
-13%
21 490
-9%
20 565
-4%
23 064
+12%
27 199
+18%
33 977
+25%
46 567
+37%
51 564
+11%
52 210
+1%
51 978
0%
50 614
-3%
48 618
-4%
46 615
-4%
40 264
-14%
38 232
-5%
37 212
-3%
38 365
+3%
39 149
+2%
43 240
+10%
45 612
+5%
46 480
+2%
Pre-Tax Income
Interest Income Expense
74
(69)
(371)
(474)
(614)
(502)
(468)
(570)
(669)
(728)
(705)
(649)
(390)
(293)
(186)
(266)
(273)
(283)
(339)
(475)
(435)
(342)
(218)
125
12
147
239
110
20
144
135
346
683
1 113
1 565
2 109
2 679
3 104
3 432
3 585
3 353
Non-Reccuring Items
(409)
0
(525)
(525)
(116)
0
0
(383)
(391)
0
0
0
(163)
0
0
0
0
0
0
0
(602)
0
0
(1 947)
(3 430)
0
(3 744)
(3 071)
(1 426)
(1 516)
(1 247)
(437)
(1 305)
0
(1 262)
(1 317)
(2 357)
0
(2 063)
(1 858)
(127)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(392)
0
0
0
57
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(482)
(469)
25
0
43
80
100
60
4
14
(54)
78
221
304
366
348
214
42
35
(11)
178
(26)
(24)
(18)
107
(316)
(295)
(288)
270
602
641
767
540
480
521
466
532
45
(194)
(188)
234
Pre-Tax Income
22 942
N/A
22 475
-2%
22 843
+2%
23 757
+4%
25 003
+5%
26 465
+6%
26 054
-2%
25 451
-2%
26 071
+2%
28 545
+9%
31 584
+11%
32 987
+4%
34 516
+5%
33 709
-2%
31 859
-5%
30 290
-5%
31 815
+5%
28 446
-11%
27 411
-4%
26 803
-2%
22 781
-15%
21 122
-7%
20 323
-4%
21 224
+4%
23 496
+11%
33 808
+44%
42 767
+26%
48 315
+13%
51 131
+6%
51 208
+0%
50 143
-2%
49 294
-2%
46 533
-6%
41 857
-10%
39 056
-7%
38 470
-2%
39 219
+2%
42 298
+8%
44 415
+5%
47 151
+6%
49 940
+6%
Net Income
Tax Provision
(8 635)
(8 447)
(8 076)
(8 258)
(8 053)
(8 084)
(8 828)
(8 661)
(7 713)
(8 535)
(8 520)
(7 327)
(8 837)
(8 380)
(7 651)
(8 507)
(7 717)
(6 561)
(6 389)
(6 013)
(6 249)
(5 857)
(5 603)
(5 441)
(6 319)
(9 069)
(11 449)
(13 392)
(13 509)
(13 589)
(13 093)
(12 880)
(12 126)
(11 955)
(10 714)
(10 274)
(10 964)
(10 878)
(12 149)
(13 140)
(13 285)
Income from Continuing Operations
14 307
14 028
14 767
15 499
16 950
18 381
17 226
16 790
18 358
20 010
23 064
25 660
25 679
25 329
24 208
21 783
24 098
21 885
21 022
20 790
16 532
15 265
14 720
15 783
17 177
24 739
31 318
34 923
37 622
37 619
37 050
36 414
34 407
29 902
28 342
28 196
28 255
31 420
32 266
34 011
36 655
Income to Minority Interest
(15)
(21)
(31)
(35)
(42)
(51)
(48)
23
29
11
12
(61)
(77)
(67)
(74)
(70)
(64)
(56)
(50)
(53)
(27)
(26)
(18)
(14)
(38)
(47)
(56)
(64)
(64)
(74)
(82)
(118)
(124)
(118)
(114)
(99)
(102)
(103)
(98)
(100)
(105)
Net Income (Common)
14 291
N/A
14 005
-2%
14 735
+5%
15 463
+5%
16 907
+9%
18 329
+8%
17 176
-6%
16 813
-2%
18 387
+9%
20 022
+9%
23 077
+15%
25 597
+11%
25 601
+0%
25 260
-1%
24 134
-4%
21 713
-10%
24 034
+11%
21 828
-9%
20 971
-4%
20 737
-1%
16 504
-20%
15 239
-8%
14 702
-4%
15 768
+7%
17 138
+9%
24 691
+44%
31 261
+27%
34 858
+12%
37 557
+8%
37 544
0%
36 966
-2%
36 295
-2%
34 282
-6%
29 783
-13%
28 227
-5%
28 096
0%
28 152
+0%
31 316
+11%
32 167
+3%
33 910
+5%
36 549
+8%
EPS (Diluted)
51.96
N/A
50.92
-2%
50.63
-1%
54.63
+8%
59.7
+9%
64.76
+8%
60.47
-7%
61.13
+1%
64.8
+6%
70.25
+8%
81.25
+16%
90.13
+11%
90.03
0%
88.94
-1%
84.97
-4%
76.27
-10%
84.47
+11%
76.73
-9%
73.69
-4%
72.84
-1%
57.98
-20%
53.53
-8%
51.59
-4%
55.31
+7%
60.14
+9%
86.62
+44%
109.66
+27%
122.22
+11%
131.72
+8%
131.66
0%
129.62
-2%
127.21
-2%
120.18
-6%
104.75
-13%
99.9
-5%
99.46
0%
99.48
+0%
111.16
+12%
115.76
+4%
123.02
+6%
131.62
+7%

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 255,200+ value investors using Alpha Spread
Create a 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.