Watchlist Manager

Watchlist

Price: 3 448 JPY -1.85%

Market Cap: ¥761.8B

	Kobe Bussan Co Ltd TSE:3038	JP
	Tata Power Company Ltd NSE:TATAPOWER	IN
	abrdn European Logistics Income PLC LSE:ASLI	UK

Income Statement

Currency: JPY

	Apr-2007	Jul-2007	Jan-2008	Apr-2008	Jul-2008	Jan-2009	Apr-2009	Jul-2009	Jan-2010	Apr-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	Jan-2026
Revenue
Interest Expense	0	0	0	0	0	3	0	0	9	0	0	57	70	108	157	183	206	224	227	249	279	295	335	365	389	429	478	506	532	567	570	618	638	667	706	724	725	693	657	592	556	544	512	501	479	459	398	380	357	340	361	318	285	229	199	181	147	134	109	86	84	72	67	58	48	46	33	29	30	0	0	23	0
Revenue	70 879 N/A	72 204 +2%	72 473 +0%	71 841 -1%	76 735 +7%	83 487 +9%	90 846 +9%	93 862 +3%	96 145 +2%	99 938 +4%	103 105 +3%	138 234 +34%	141 527 +2%	145 565 +3%	148 099 +2%	150 682 +2%	152 750 +1%	153 624 +1%	156 081 +2%	157 412 +1%	158 419 +1%	158 798 +0%	167 842 +6%	179 499 +7%	192 470 +7%	205 051 +7%	210 588 +3%	214 028 +2%	217 264 +2%	220 345 +1%	223 757 +2%	228 590 +2%	232 362 +2%	236 142 +2%	237 976 +1%	239 266 +1%	241 705 +1%	244 504 +1%	247 556 +1%	251 503 +2%	256 608 +2%	258 749 +1%	262 574 +1%	267 175 +2%	270 584 +1%	280 197 +4%	289 162 +3%	299 616 +4%	310 577 +4%	331 165 +7%	338 627 +2%	340 870 +1%	344 318 +1%	341 238 -1%	348 882 +2%	362 064 +4%	373 828 +3%	383 788 +3%	394 706 +3%	406 813 +3%	417 946 +3%	430 620 +3%	445 564 +3%	461 546 +4%	474 508 +3%	487 701 +3%	500 062 +3%	507 883 +2%	519 404 +2%	532 066 +2%	542 153 +2%	551 701 +2%	560 874 +2%
Gross Profit
Cost of Revenue	(68 082)	(69 340)	(69 309)	(68 298)	(72 568)	(79 239)	(86 761)	(90 034)	(91 752)	(94 758)	(97 131)	(130 205)	(132 983)	(136 561)	(138 837)	(141 325)	(142 979)	(143 529)	(145 500)	(146 421)	(147 613)	(148 430)	(153 116)	(159 940)	(167 417)	(174 603)	(179 272)	(181 837)	(184 753)	(187 667)	(190 927)	(195 431)	(198 574)	(201 188)	(201 742)	(201 467)	(202 709)	(204 434)	(206 914)	(211 055)	(216 148)	(218 810)	(222 885)	(227 402)	(230 252)	(237 356)	(243 965)	(252 486)	(261 282)	(279 905)	(290 150)	(295 671)	(301 655)	(301 557)	(307 765)	(318 940)	(329 368)	(338 513)	(348 509)	(360 217)	(371 870)	(383 229)	(395 343)	(408 827)	(418 819)	(430 260)	(442 358)	(449 470)	(459 906)	(471 214)	(478 277)	(485 235)	(491 904)
Gross Profit	2 796 N/A	2 864 +2%	3 164 +10%	3 543 +12%	4 167 +18%	4 248 +2%	4 085 -4%	3 828 -6%	4 393 +15%	5 180 +18%	5 975 +15%	8 029 +34%	8 545 +6%	9 005 +5%	9 262 +3%	9 357 +1%	9 771 +4%	10 095 +3%	10 581 +5%	10 992 +4%	10 805 -2%	10 367 -4%	14 725 +42%	19 559 +33%	25 053 +28%	30 448 +22%	31 316 +3%	32 191 +3%	32 511 +1%	32 678 +1%	32 830 +0%	33 159 +1%	33 788 +2%	34 954 +3%	36 234 +4%	37 799 +4%	38 996 +3%	40 070 +3%	40 642 +1%	40 448 0%	40 460 +0%	39 939 -1%	39 689 -1%	39 773 +0%	40 332 +1%	42 841 +6%	45 197 +5%	47 130 +4%	49 295 +5%	51 260 +4%	48 477 -5%	45 199 -7%	42 663 -6%	39 681 -7%	41 117 +4%	43 124 +5%	44 460 +3%	45 275 +2%	46 197 +2%	46 596 +1%	46 076 -1%	47 391 +3%	50 221 +6%	52 719 +5%	55 689 +6%	57 441 +3%	57 704 +0%	58 413 +1%	59 498 +2%	60 852 +2%	63 876 +5%	66 466 +4%	68 970 +4%
Operating Income
Operating Expenses	(1 662)	(1 739)	(2 338)	(2 865)	(3 493)	(3 448)	(3 478)	(3 508)	(3 580)	(3 808)	(3 860)	(5 178)	(5 290)	(5 440)	(5 449)	(5 760)	(6 112)	(6 258)	(6 565)	(6 817)	(6 886)	(7 158)	(12 303)	(17 639)	(22 920)	(27 632)	(27 353)	(27 022)	(26 748)	(26 481)	(26 449)	(26 359)	(26 203)	(26 239)	(26 108)	(25 966)	(25 969)	(26 018)	(25 871)	(25 842)	(25 647)	(24 885)	(24 458)	(24 051)	(24 190)	(25 492)	(26 765)	(27 891)	(28 641)	(28 952)	(25 052)	(21 348)	(17 412)	(13 836)	(14 717)	(15 813)	(16 737)	(17 618)	(18 267)	(18 776)	(19 364)	(20 171)	(20 970)	(22 002)	(22 779)	(23 137)	(23 625)	(24 063)	(24 525)	(25 136)	(25 827)	(26 588)	(27 301)
Selling, General & Administrative	(1 605)	(1 741)	(2 340)	(2 866)	(3 494)	(3 359)	(3 285)	(3 200)	(3 284)	(3 544)	(3 617)	(4 855)	(4 974)	(5 119)	(5 135)	(5 432)	(5 857)	(6 079)	(6 473)	(6 347)	(6 885)	(7 158)	(12 303)	(16 897)	(22 920)	(27 631)	(27 353)	(26 091)	(26 747)	(26 482)	(26 448)	(25 478)	(26 201)	(26 237)	(26 106)	(25 063)	(25 969)	(26 017)	(25 871)	(24 916)	(25 647)	(24 885)	(24 459)	(23 220)	(24 190)	(25 492)	(26 764)	(26 848)	(28 641)	(28 952)	(25 052)	(20 562)	(17 411)	(13 835)	(14 715)	(15 313)	(16 737)	(17 617)	(18 267)	(18 105)	(19 363)	(20 171)	(20 970)	(21 233)	(22 779)	(23 137)	(23 625)	(22 864)	(24 524)	(25 136)	(25 826)	(25 265)	(27 301)
Depreciation & Amortization	0	0	0	0	0	(89)	(194)	(308)	(296)	(264)	(244)	(322)	(317)	(322)	(315)	(328)	0	0	0	(470)	0	0	0	(742)	0	0	0	(930)	0	0	0	(880)	0	0	0	(902)	0	0	0	(926)	0	0	0	(831)	0	0	0	(1 043)	0	0	0	(785)	0	0	0	(499)	0	0	0	(671)	0	0	0	(769)	0	0	0	(1 198)	0	0	0	(1 322)	0
Other Operating Expenses	(57)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(255)	(179)	(92)	0	0	0	0	0	(1)	(2)	(1)	(1)	(1)	1	(1)	(1)	(2)	(2)	(2)	(1)	0	(1)	0	0	0	0	1	0	1	1	0	0	0	0	0	(1)	(1)	(1)	(2)	(1)	0	(1)	0	0	(1)	0	0	0	0	0	0	(1)	(1)	0	(1)	(1)	0
Operating Income	1 132 N/A	1 122 -1%	824 -27%	677 -18%	674 0%	799 +19%	606 -24%	320 -47%	814 +154%	1 373 +69%	2 115 +54%	2 851 +35%	3 255 +14%	3 565 +10%	3 813 +7%	3 597 -6%	3 659 +2%	3 837 +5%	4 017 +5%	4 174 +4%	3 920 -6%	3 210 -18%	2 422 -25%	1 920 -21%	2 133 +11%	2 816 +32%	3 963 +41%	5 169 +30%	5 763 +11%	6 197 +8%	6 381 +3%	6 800 +7%	7 585 +12%	8 715 +15%	10 126 +16%	11 833 +17%	13 027 +10%	14 052 +8%	14 771 +5%	14 606 -1%	14 813 +1%	15 054 +2%	15 231 +1%	15 722 +3%	16 142 +3%	17 349 +7%	18 432 +6%	19 239 +4%	20 654 +7%	22 308 +8%	23 425 +5%	23 851 +2%	25 251 +6%	25 845 +2%	26 400 +2%	27 311 +3%	27 723 +2%	27 657 0%	27 930 +1%	27 820 0%	26 712 -4%	27 220 +2%	29 251 +7%	30 717 +5%	32 910 +7%	34 304 +4%	34 079 -1%	34 350 +1%	34 973 +2%	35 716 +2%	38 049 +7%	39 878 +5%	41 669 +4%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	(217)	(127)	(154)	54	(11)	(9)	(82)	(108)	(63)	(182)	(168)	(29)	22	14	313	364	509	912	1 576	1 544	1 296	1 038	571	1 075	1 400	2 026	978	326	(1 046)	(1 993)	(1 671)	(1 198)	(318)	(50)	229	(179)	(128)	(74)	(2)	(231)	(16)	9	(81)	74	6	(93)	(72)	(80)	335	446	746	748	1 258	1 687	2 942	2 267	2 441	2 697	2 988	3 721	2 852	1 596	(387)	(950)	(2 204)	(782)	512	1 985
Non-Reccuring Items	71	(8)	(15)	(236)	(8)	37	275	183	144	(380)	(439)	(706)	(626)	(185)	(417)	(115)	(260)	(265)	(37)	(197)	89	197	(60)	57	(126)	(678)	(585)	(613)	(465)	(213)	85	(181)	(482)	(2 119)	(2 517)	(2 357)	(2 394)	(1 080)	(1 606)	(2 594)	(2 230)	(2 128)	(1 417)	(817)	(1 231)	(1 572)	(1 617)	(1 382)	(1 303)	(2 029)	(1 994)	(1 787)	(1 805)	(343)	(253)	(7)	(143)	92	(507)	(574)	(5 000)	(3 304)	(3 243)	(4 112)	(1 166)	(2 780)	(7 023)	(3 078)	2 499	(1 587)	8 292	3 848	(4 373)
Gain/Loss on Disposition of Assets	0	0	0	0	0	1	2	2	4	2	1	33	(9)	(9)	(34)	33	(25)	(17)	9	87	(3)	(14)	(11)	101	17	21	(6)	77	(20)	(20)	4	66	118	159	153	639	502	830	839	565	547	803	818	791	799	39	29	125	(4)	133	333	368	0	250	26	(55)	(44)	60	72	83	(4)	(4)	3	98	6	6	4	93	0	94	50	33	33
Total Other Income	90	159	(159)	40	(16)	174	69	(56)	(44)	(38)	68	34	84	108	102	42	98	135	156	156	206	298	487	703	880	626	795	457	544	540	283	199	232	374	296	(65)	(133)	(216)	(178)	280	352	498	491	317	520	563	486	194	233	(24)	(126)	(129)	159	246	484	743	1 032	936	1 075	754	1 578	1 542	1 418	265	434	426	420	435	2 343	2 292	2 277	2 348	566
Pre-Tax Income	1 293 N/A	1 274 -1%	651 -49%	481 -26%	650 +35%	794 +22%	825 +4%	295 -64%	971 +229%	945 -3%	1 735 +84%	2 130 +23%	2 595 +22%	3 415 +32%	3 281 -4%	3 388 +3%	3 443 +2%	3 711 +8%	4 158 +12%	4 534 +9%	4 576 +1%	4 202 -8%	3 750 -11%	4 357 +16%	4 450 +2%	4 082 -8%	5 205 +28%	5 661 +9%	6 897 +22%	7 904 +15%	8 779 +11%	7 862 -10%	7 779 -1%	6 083 -22%	6 065 0%	8 379 +38%	9 804 +17%	13 268 +35%	13 776 +4%	13 086 -5%	13 303 +2%	14 099 +6%	15 049 +7%	16 011 +6%	15 999 0%	16 363 +2%	17 339 +6%	18 095 +4%	19 654 +9%	20 394 +4%	21 545 +6%	22 231 +3%	23 525 +6%	26 333 +12%	27 103 +3%	28 738 +6%	29 316 +2%	30 003 +2%	30 257 +1%	31 025 +3%	25 553 -18%	27 895 +9%	30 126 +8%	29 956 -1%	35 905 +20%	34 808 -3%	29 076 -16%	31 413 +8%	38 865 +24%	34 311 -12%	47 886 +40%	46 619 -3%	39 880 -14%
Net Income
Tax Provision	(498)	(499)	(315)	(168)	(295)	(295)	(441)	(208)	(493)	(444)	(738)	(1 182)	(1 366)	(1 738)	(1 751)	(1 634)	(1 730)	(1 890)	(2 141)	(2 410)	(2 470)	(2 245)	(1 938)	(1 400)	(1 336)	(1 536)	(1 894)	(2 776)	(3 158)	(3 265)	(3 709)	(3 242)	(3 063)	(2 768)	(2 726)	(3 622)	(4 410)	(5 222)	(5 337)	(4 684)	(4 532)	(4 695)	(4 899)	(5 417)	(5 410)	(5 426)	(5 848)	(6 255)	(6 935)	(7 693)	(8 013)	(8 032)	(8 350)	(8 698)	(8 828)	(9 145)	(9 200)	(9 506)	(9 615)	(10 192)	(8 492)	(8 990)	(9 635)	(9 395)	(11 169)	(11 011)	(9 258)	(9 970)	(12 357)	(10 946)	(15 091)	(14 741)	(12 680)
Income from Continuing Operations	795	775	336	312	355	499	383	86	477	501	998	948	1 230	1 678	1 530	1 755	1 714	1 823	2 019	2 124	2 105	1 955	1 810	2 958	3 114	2 546	3 311	2 885	3 739	4 639	5 070	4 620	4 716	3 315	3 339	4 757	5 394	8 046	8 439	8 402	8 771	9 404	10 150	10 594	10 589	10 937	11 491	11 840	12 719	12 701	13 532	14 199	15 175	17 635	18 275	19 593	20 116	20 497	20 642	20 833	17 061	18 905	20 491	20 561	24 736	23 797	19 818	21 443	26 508	23 365	32 795	31 878	27 200
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	56	(29)	(206)	(213)	(455)	(556)	(518)	(531)	(478)	(444)	(564)	(466)	(324)	(197)	(97)	(53)	(59)	(56)	(36)	(333)	(297)	(230)	(139)	296	222	216	202	853	888	849	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	795 N/A	775 -3%	336 -57%	312 -7%	355 +14%	499 +41%	383 -23%	86 -78%	477 +455%	501 +5%	998 +99%	948 -5%	1 230 +30%	1 678 +36%	1 530 -9%	1 755 +15%	1 714 -2%	1 823 +6%	2 019 +11%	2 124 +5%	2 105 -1%	1 955 -7%	1 867 -5%	2 929 +57%	2 908 -1%	2 334 -20%	2 855 +22%	2 328 -18%	3 219 +38%	4 106 +28%	4 592 +12%	4 174 -9%	4 150 -1%	2 847 -31%	3 012 +6%	4 560 +51%	5 299 +16%	7 993 +51%	8 379 +5%	8 346 0%	8 733 +5%	9 072 +4%	9 853 +9%	10 363 +5%	10 451 +1%	11 232 +7%	11 714 +4%	12 056 +3%	12 920 +7%	13 553 +5%	14 420 +6%	15 047 +4%	16 086 +7%	17 634 +10%	18 274 +4%	19 592 +7%	20 115 +3%	20 496 +2%	20 641 +1%	20 832 +1%	17 059 -18%	18 905 +11%	20 490 +8%	20 560 +0%	24 736 +20%	23 795 -4%	19 817 -17%	21 443 +8%	26 507 +24%	23 365 -12%	32 795 +40%	31 878 -3%	27 200 -15%
EPS (Diluted)	5.88 N/A	5.96 +1%	2.58 -57%	2.38 -8%	2.75 +16%	3.86 +40%	2.96 -23%	0.67 -77%	3.72 +455%	3.85 +3%	7.79 +102%	7.4 -5%	9.76 +32%	13.42 +38%	12.24 -9%	13.92 +14%	13.71 -2%	14.58 +6%	16.15 +11%	16.99 +5%	16.84 -1%	15.64 -7%	15.05 -4%	23.81 +58%	25.96 +9%	20.83 -20%	25.26 +21%	20.6 -18%	29 +41%	37.66 +30%	42.12 +12%	18.88 -55%	38.78 +105%	27.11 -30%	28.68 +6%	21.54 -25%	49.52 +130%	74.7 +51%	77.58 +4%	38.88 -50%	80.86 +108%	84 +4%	91.23 +9%	47.98 -47%	96.34 +101%	103.4 +7%	53.79 -48%	55.44 +3%	58.87 +6%	61.51 +4%	65.14 +6%	68.24 +5%	72.75 +7%	79.75 +10%	82.58 +4%	88.52 +7%	90.62 +2%	92.36 +2%	93.08 +1%	93.87 +1%	76.82 -18%	85.08 +11%	92.14 +8%	92.51 +0%	111.27 +20%	107.04 -4%	89.17 -17%	96.41 +8%	119.19 +24%	105.02 -12%	146.9 +40%	143.11 -3%	122.1 -15%

Income Statement Balance Sheet Cash Flow Statement

Kobe Bussan Co Ltd
TSE:3038

Income Statement

Earnings Waterfall
Kobe Bussan Co Ltd

Income Statement
Kobe Bussan Co Ltd

See Also

Company

Help

Tools

Stocks

Kobe Bussan Co Ltd TSE:3038

Income Statement

Earnings Waterfall Kobe Bussan Co Ltd

Income Statement Kobe Bussan Co Ltd

See Also

Company

Help

Tools

Stocks

Kobe Bussan Co Ltd
TSE:3038

Earnings Waterfall
Kobe Bussan Co Ltd

Income Statement
Kobe Bussan Co Ltd