Sundrug Co Ltd
TSE:9989

Watchlist Manager
Sundrug Co Ltd Logo
Sundrug Co Ltd
TSE:9989
Watchlist
Price: 4 361 JPY 0.58% Market Closed
Market Cap: 520.4B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+25%
5Y
+34%
10Y
+71%
Operating Income
+
3Y
+34%
5Y
+27%
10Y
+49%
Net Income
+
3Y
+32%
5Y
+34%
10Y
+59%

Earnings Waterfall
Sundrug Co Ltd

Revenue
824.7B JPY
Cost of Revenue
-613.3B JPY
Gross Profit
211.3B JPY
Operating Expenses
-165B JPY
Operating Income
46.3B JPY
Other Expenses
-14.6B JPY
Net Income
31.7B JPY

Income Statement
Sundrug Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
23
32
41
36
33
30
27
24
21
18
14
12
9
9
8
7
6
5
4
5
6
5
6
6
6
7
8
8
8
8
7
7
6
6
7
7
8
8
8
7
7
7
6
6
6
6
9
10
21
33
36
41
35
29
32
45
72
113
164
0
0
Revenue
121 694
N/A
127 724
+5%
134 218
+5%
138 118
+3%
143 185
+4%
148 497
+4%
154 998
+4%
160 295
+3%
165 457
+3%
169 040
+2%
172 862
+2%
176 422
+2%
180 945
+3%
186 529
+3%
190 760
+2%
215 238
+13%
241 876
+12%
271 276
+12%
360 655
+33%
367 630
+2%
373 840
+2%
381 628
+2%
386 836
+1%
391 390
+1%
396 351
+1%
401 762
+1%
407 401
+1%
417 622
+3%
425 005
+2%
431 272
+1%
447 819
+4%
440 575
-2%
442 504
+0%
449 548
+2%
445 818
-1%
466 704
+5%
480 933
+3%
492 036
+2%
503 773
+2%
511 786
+2%
517 289
+1%
524 155
+1%
528 394
+1%
536 737
+2%
546 370
+2%
555 031
+2%
564 215
+2%
571 724
+1%
578 241
+1%
583 085
+1%
588 069
+1%
594 960
+1%
612 185
+3%
607 565
-1%
617 769
+2%
622 197
+1%
617 407
-1%
634 169
+3%
634 310
+0%
641 667
+1%
644 605
+0%
645 191
+0%
648 734
+1%
650 992
+0%
661 203
+2%
676 628
+2%
690 462
+2%
706 153
+2%
722 946
+2%
736 881
+2%
751 777
+2%
764 196
+2%
775 655
+1%
789 399
+2%
801 811
+2%
814 944
+2%
824 663
+1%
Gross Profit
Cost of Revenue
(95 052)
(99 656)
(104 719)
(107 418)
(111 014)
(114 864)
(119 821)
(123 582)
(127 066)
(129 764)
(132 610)
(135 544)
(138 752)
(142 633)
(144 927)
(164 544)
(186 088)
(210 329)
(278 858)
(283 848)
(288 349)
(293 960)
(296 947)
(299 838)
(302 815)
(306 605)
(310 870)
(318 730)
(324 019)
(328 586)
(341 974)
(335 586)
(337 884)
(342 075)
(337 582)
(353 448)
(362 671)
(370 944)
(379 654)
(385 526)
(390 042)
(394 942)
(397 646)
(403 532)
(410 452)
(416 559)
(423 256)
(428 711)
(433 451)
(436 935)
(440 891)
(445 496)
(458 824)
(454 974)
(463 150)
(466 872)
(462 850)
(475 390)
(475 760)
(482 913)
(486 444)
(488 319)
(492 228)
(493 734)
(500 860)
(511 083)
(518 516)
(528 999)
(540 247)
(550 045)
(562 457)
(570 939)
(579 619)
(589 152)
(597 723)
(606 673)
(613 323)
Gross Profit
26 642
N/A
28 068
+5%
29 499
+5%
30 700
+4%
32 171
+5%
33 633
+5%
35 177
+5%
36 713
+4%
38 391
+5%
39 276
+2%
40 252
+2%
40 878
+2%
42 193
+3%
43 896
+4%
45 833
+4%
50 694
+11%
55 788
+10%
60 947
+9%
81 797
+34%
83 782
+2%
85 491
+2%
87 668
+3%
89 889
+3%
91 552
+2%
93 536
+2%
95 157
+2%
96 531
+1%
98 892
+2%
100 986
+2%
102 686
+2%
105 845
+3%
104 989
-1%
104 620
0%
107 473
+3%
108 236
+1%
113 256
+5%
118 262
+4%
121 092
+2%
124 119
+2%
126 260
+2%
127 247
+1%
129 213
+2%
130 748
+1%
133 205
+2%
135 918
+2%
138 472
+2%
140 959
+2%
143 013
+1%
144 790
+1%
146 150
+1%
147 178
+1%
149 464
+2%
153 361
+3%
152 591
-1%
154 619
+1%
155 325
+0%
154 557
0%
158 779
+3%
158 550
0%
158 754
+0%
158 161
0%
156 872
-1%
156 506
0%
157 258
+0%
160 343
+2%
165 545
+3%
171 946
+4%
177 154
+3%
182 699
+3%
186 836
+2%
189 320
+1%
193 257
+2%
196 036
+1%
200 247
+2%
204 088
+2%
208 271
+2%
211 340
+1%
Operating Income
Operating Expenses
(17 727)
(18 745)
(20 117)
(21 702)
(23 142)
(24 379)
(25 334)
(26 578)
(27 800)
(28 665)
(29 309)
(30 028)
(30 943)
(32 056)
(33 841)
(38 231)
(42 961)
(46 720)
(62 562)
(63 576)
(64 598)
(66 341)
(67 625)
(68 933)
(70 006)
(70 699)
(71 810)
(73 248)
(74 614)
(75 775)
(77 788)
(78 067)
(79 224)
(81 158)
(82 312)
(84 858)
(87 128)
(88 831)
(91 094)
(92 684)
(93 968)
(95 575)
(96 693)
(98 611)
(100 767)
(102 787)
(104 879)
(106 909)
(109 018)
(110 657)
(111 945)
(113 556)
(115 514)
(116 544)
(118 015)
(117 571)
(118 089)
(119 937)
(121 205)
(122 510)
(122 559)
(122 092)
(122 454)
(123 747)
(125 708)
(129 441)
(134 494)
(138 861)
(143 149)
(145 661)
(148 324)
(151 241)
(154 437)
(157 648)
(159 592)
(162 418)
(164 999)
Selling, General & Administrative
(17 727)
(18 745)
(20 117)
(21 702)
(23 142)
(24 379)
(25 334)
(26 578)
(27 800)
(28 665)
(29 309)
(30 028)
(30 943)
(32 056)
(33 841)
(38 231)
(42 961)
(46 720)
(62 562)
(63 576)
(64 598)
(66 341)
(67 624)
(68 932)
(70 004)
(70 697)
(71 810)
(73 246)
(74 614)
(75 775)
(77 786)
(78 067)
(79 222)
(81 156)
(82 310)
(84 856)
(87 127)
(88 829)
(91 093)
(92 682)
(93 965)
(95 574)
(96 692)
(98 610)
(100 767)
(102 786)
(104 878)
(106 908)
(109 017)
(110 656)
(111 944)
(113 556)
(115 514)
(116 543)
(118 013)
(117 569)
(118 086)
(119 935)
(121 204)
(122 508)
(122 558)
(122 091)
(122 454)
(123 748)
(125 708)
(129 441)
(134 493)
(138 858)
(143 148)
(145 660)
(133 311)
(151 240)
(154 437)
(157 646)
(142 309)
(162 418)
(164 996)
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
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
(15 012)
0
0
0
(17 282)
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(2)
0
0
(2)
0
0
(2)
0
(2)
0
(2)
0
0
(2)
(1)
(2)
(3)
(1)
(1)
(1)
0
(1)
(1)
(1)
0
(1)
(1)
0
0
(1)
(2)
0
(3)
0
(1)
(2)
0
0
0
0
0
0
(1)
(3)
(1)
0
(1)
(1)
0
(2)
(1)
0
(3)
Operating Income
8 915
N/A
9 323
+5%
9 382
+1%
8 998
-4%
9 029
+0%
9 254
+2%
9 843
+6%
10 135
+3%
10 591
+4%
10 611
+0%
10 943
+3%
10 850
-1%
11 250
+4%
11 840
+5%
11 992
+1%
12 463
+4%
12 827
+3%
14 227
+11%
19 235
+35%
20 206
+5%
20 893
+3%
21 327
+2%
22 264
+4%
22 619
+2%
23 530
+4%
24 458
+4%
24 721
+1%
25 644
+4%
26 372
+3%
26 911
+2%
28 057
+4%
26 922
-4%
25 396
-6%
26 315
+4%
25 924
-1%
28 398
+10%
31 134
+10%
32 261
+4%
33 025
+2%
33 576
+2%
33 279
-1%
33 638
+1%
34 055
+1%
34 594
+2%
35 151
+2%
35 685
+2%
36 080
+1%
36 104
+0%
35 772
-1%
35 493
-1%
35 233
-1%
35 908
+2%
37 847
+5%
36 047
-5%
36 604
+2%
37 754
+3%
36 468
-3%
38 842
+7%
37 345
-4%
36 244
-3%
35 602
-2%
34 780
-2%
34 052
-2%
33 511
-2%
34 635
+3%
36 104
+4%
37 452
+4%
38 293
+2%
39 550
+3%
41 175
+4%
40 996
0%
42 016
+2%
41 599
-1%
42 599
+2%
44 496
+4%
45 853
+3%
46 341
+1%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
24
58
81
81
73
60
49
45
50
67
73
71
78
83
88
94
98
105
111
114
116
122
124
127
131
128
128
131
136
139
139
136
132
135
135
135
135
128
128
130
130
130
131
129
129
128
127
126
124
124
123
122
123
119
113
106
95
89
89
91
97
95
(411)
(806)
(1 162)
(1 373)
(1 201)
(1 054)
Non-Reccuring Items
5
14
(126)
(118)
(200)
(143)
(173)
(815)
(754)
(734)
(154)
(226)
(225)
(80)
(90)
(759)
(853)
(853)
(937)
(439)
(361)
(329)
(293)
(295)
(269)
(313)
(261)
(260)
(332)
(287)
(1 602)
(1 541)
(1 461)
(1 470)
(173)
(23)
(70)
(162)
(540)
(529)
(552)
(533)
(447)
(446)
(349)
(297)
(195)
(88)
(269)
(368)
(729)
(749)
(697)
(588)
(2 511)
(3 116)
(3 027)
(3 062)
(1 159)
(581)
(710)
(692)
(292)
(254)
(333)
(452)
(568)
(607)
(685)
(612)
(489)
(514)
(478)
(390)
(458)
(453)
(297)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34
4
0
0
0
(46)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
6
6
0
0
(12)
(12)
0
(12)
0
0
0
0
17
18
0
18
120
0
119
404
285
232
232
(53)
(53)
157
144
157
157
0
21
0
15
15
(6)
(4)
2
Total Other Income
160
178
157
165
159
176
204
212
194
179
149
191
176
185
289
322
377
356
499
580
546
493
448
376
408
430
463
543
516
516
601
528
529
537
690
487
546
592
653
712
707
689
681
640
627
610
585
627
551
510
437
394
422
437
427
427
589
779
759
773
635
597
564
523
523
512
593
687
678
710
638
685
811
866
910
885
810
Pre-Tax Income
9 080
N/A
9 515
+5%
9 413
-1%
9 045
-4%
8 988
-1%
9 287
+3%
9 874
+6%
9 532
-3%
10 031
+5%
10 080
+0%
10 996
+9%
10 896
-1%
11 282
+4%
12 018
+7%
12 251
+2%
12 075
-1%
12 396
+3%
13 814
+11%
18 868
+37%
20 420
+8%
21 149
+4%
21 569
+2%
22 456
+4%
22 788
+1%
23 763
+4%
24 673
+4%
25 028
+1%
26 038
+4%
26 670
+2%
27 256
+2%
27 178
0%
26 033
-4%
24 591
-6%
25 513
+4%
26 569
+4%
28 990
+9%
31 741
+9%
32 827
+3%
33 277
+1%
33 901
+2%
33 576
-1%
33 932
+1%
34 424
+1%
34 923
+1%
35 552
+2%
36 121
+2%
36 598
+1%
36 759
+0%
36 184
-2%
35 765
-1%
35 071
-2%
35 684
+2%
37 718
+6%
36 043
-4%
34 648
-4%
35 210
+2%
34 276
-3%
36 683
+7%
37 188
+1%
36 963
-1%
35 934
-3%
35 040
-2%
34 675
-1%
33 840
-2%
34 878
+3%
36 416
+4%
37 710
+4%
38 619
+2%
39 791
+3%
41 370
+4%
41 261
0%
41 776
+1%
41 141
-2%
41 928
+2%
43 569
+4%
45 080
+3%
45 802
+2%
Net Income
Tax Provision
(3 742)
(3 908)
(3 840)
(3 696)
(3 718)
(3 864)
(4 116)
(3 921)
(4 128)
(4 136)
(4 549)
(4 497)
(4 665)
(4 981)
(5 109)
(5 219)
(5 433)
(6 089)
(7 996)
(8 521)
(8 825)
(9 287)
(9 875)
(9 866)
(10 091)
(9 980)
(10 072)
(10 456)
(10 669)
(10 920)
(11 424)
(10 867)
(10 201)
(10 390)
(10 207)
(10 933)
(11 771)
(11 946)
(11 708)
(11 694)
(11 359)
(11 249)
(11 112)
(11 240)
(11 398)
(11 530)
(11 768)
(11 809)
(11 628)
(11 477)
(11 137)
(11 342)
(11 975)
(11 478)
(10 956)
(11 010)
(10 639)
(11 259)
(11 859)
(11 883)
(11 628)
(11 432)
(10 821)
(10 489)
(10 757)
(11 202)
(12 007)
(12 315)
(12 755)
(13 250)
(12 134)
(12 259)
(11 798)
(11 752)
(12 818)
(13 674)
(14 052)
Income from Continuing Operations
5 338
5 607
5 573
5 349
5 270
5 423
5 758
5 611
5 903
5 944
6 447
6 399
6 617
7 037
7 142
6 856
6 963
7 725
10 872
11 899
12 324
12 282
12 581
12 922
13 672
14 693
14 956
15 582
16 001
16 336
15 754
15 166
14 390
15 123
16 362
18 057
19 970
20 881
21 569
22 207
22 217
22 683
23 312
23 683
24 154
24 591
24 830
24 950
24 556
24 288
23 934
24 342
25 743
24 565
23 692
24 200
23 637
25 424
25 329
25 080
24 306
23 608
23 854
23 351
24 121
25 214
25 703
26 304
27 036
28 120
29 127
29 517
29 343
30 176
30 751
31 406
31 750
Net Income (Common)
5 335
N/A
5 607
+5%
5 571
-1%
5 350
-4%
5 268
-2%
5 420
+3%
5 754
+6%
5 604
-3%
5 903
+5%
5 943
+1%
6 451
+9%
6 398
-1%
6 618
+3%
7 035
+6%
7 141
+2%
6 853
-4%
6 962
+2%
7 724
+11%
10 871
+41%
11 899
+9%
12 321
+4%
12 278
0%
12 580
+2%
12 918
+3%
13 670
+6%
14 693
+7%
14 955
+2%
15 581
+4%
16 001
+3%
16 335
+2%
15 754
-4%
15 167
-4%
14 389
-5%
15 122
+5%
16 362
+8%
18 056
+10%
19 971
+11%
20 881
+5%
21 569
+3%
22 207
+3%
22 216
+0%
22 684
+2%
23 312
+3%
23 684
+2%
24 155
+2%
24 590
+2%
24 829
+1%
24 948
+0%
24 554
-2%
24 288
-1%
23 933
-1%
24 342
+2%
25 742
+6%
24 564
-5%
23 692
-4%
24 200
+2%
23 638
-2%
25 423
+8%
25 329
0%
25 079
-1%
24 306
-3%
23 608
-3%
23 853
+1%
23 350
-2%
24 120
+3%
25 213
+5%
25 703
+2%
26 305
+2%
27 035
+3%
28 120
+4%
29 126
+4%
29 516
+1%
29 342
-1%
30 175
+3%
30 750
+2%
31 404
+2%
31 749
+1%
EPS (Diluted)
42.34
N/A
43.8
+3%
44.21
+1%
42.46
-4%
41.15
-3%
43.01
+5%
45.66
+6%
44.12
-3%
46.84
+6%
47.15
+1%
50.79
+8%
50.76
0%
52.51
+3%
55.39
+5%
56.66
+2%
54.37
-4%
55.25
+2%
61.3
+11%
86.27
+41%
94.43
+9%
97.78
+4%
97.44
0%
99.84
+2%
102.52
+3%
108.49
+6%
116.61
+7%
118.69
+2%
123.65
+4%
126.99
+3%
129.64
+2%
125.03
-4%
120.37
-4%
117.94
-2%
124.97
+6%
133.47
+7%
149.22
+12%
165.04
+11%
172.57
+5%
178.42
+3%
183.52
+3%
188.27
+3%
193.88
+3%
197.31
+2%
202.42
+3%
206.45
+2%
210.17
+2%
212.3
+1%
213.23
+0%
209.86
-2%
207.79
-1%
204.75
-1%
208.25
+2%
220.21
+6%
210.13
-5%
202.67
-4%
206.96
+2%
202.19
-2%
217.41
+8%
216.63
0%
214.5
-1%
207.88
-3%
201.91
-3%
204.01
+1%
199.69
-2%
206.28
+3%
215.62
+5%
219.81
+2%
224.96
+2%
231.19
+3%
240.46
+4%
249.06
+4%
252.38
+1%
250.86
-1%
258
+3%
262.9
+2%
268.49
+2%
271.4
+1%

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 302,100+ 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.