Watchlist Manager

Watchlist

Price: 2 234 JPY -3.12% Market Closed

Market Cap: ¥75.2B

	Sato Holdings Corp TSE:6287	JP
	Premium Water Holdings Inc TSE:2588	JP
O	Osia Hyper Retail Ltd NSE:OSIAHYPER	IN
	Horace Mann Educators Corp NYSE:HMN	US
	Lupin Ltd NSE:LUPIN	IN
H	Hootech Inc SZSE:301026	CN

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	Dec-2025
Revenue
Interest Expense	10	0	0	20	0	0	29	0	0	42	0	0	32	0	0	29	0	0	27	55	86	117	118	118	116	126	128	126	124	112	113	118	128	136	141	147	143	209	223	263	267	201	184	137	129	129	129	130	138	143	142	180	151	140	153	149	176	187	186	200	209	220	216	177	175	217	228	242	267	252	276	335	301	357	391	409	576	699	0	0	0
Revenue	44 571 N/A	45 826 +3%	46 773 +2%	47 624 +2%	48 898 +3%	50 484 +3%	54 180 +7%	58 083 +7%	61 979 +7%	63 743 +3%	65 030 +2%	66 536 +2%	66 383 0%	65 743 -1%	61 447 -7%	57 784 -6%	55 161 -5%	56 044 +2%	57 398 +2%	58 167 +1%	58 992 +1%	78 368 +33%	78 655 +0%	79 042 +0%	79 234 +0%	80 536 +2%	82 166 +2%	83 923 +2%	85 632 +2%	87 256 +2%	88 667 +2%	90 703 +2%	93 004 +3%	96 773 +4%	97 666 +1%	98 226 +1%	99 005 +1%	99 831 +1%	101 875 +2%	104 145 +2%	105 664 +1%	105 504 0%	105 289 0%	104 707 -1%	105 476 +1%	106 302 +1%	107 760 +1%	110 042 +2%	112 579 +2%	113 383 +1%	114 702 +1%	115 049 +0%	115 128 +0%	116 179 +1%	116 524 +0%	117 565 +1%	117 221 0%	116 372 -1%	111 560 -4%	108 369 -3%	107 840 0%	109 052 +1%	115 578 +6%	119 441 +3%	122 169 +2%	124 783 +2%	128 292 +3%	134 985 +5%	140 729 +4%	142 824 +1%	143 127 +0%	142 147 -1%	141 905 0%	143 446 +1%	147 131 +3%	149 750 +2%	152 242 +2%	154 807 +2%	154 962 +0%	156 965 +1%	160 351 +2%
Gross Profit
Cost of Revenue	(24 360)	(24 812)	(25 136)	(25 784)	(26 827)	(27 913)	(30 388)	(33 043)	(35 247)	(36 013)	(36 532)	(37 639)	(37 921)	(37 831)	(35 611)	(33 655)	(32 147)	(32 603)	(33 243)	(33 655)	(34 038)	(45 350)	(45 523)	(45 734)	(45 834)	(46 319)	(47 396)	(48 542)	(49 712)	(50 845)	(51 430)	(52 546)	(53 749)	(55 593)	(55 848)	(55 943)	(56 361)	(57 122)	(58 805)	(60 358)	(60 946)	(60 562)	(60 180)	(59 665)	(60 724)	(61 279)	(62 199)	(63 068)	(64 332)	(64 728)	(65 074)	(65 211)	(65 133)	(65 502)	(65 882)	(66 654)	(66 304)	(66 193)	(63 801)	(62 464)	(62 314)	(63 316)	(67 176)	(70 006)	(72 432)	(74 385)	(77 814)	(81 483)	(84 598)	(86 139)	(85 392)	(84 427)	(83 735)	(84 328)	(86 083)	(88 207)	(89 814)	(91 336)	(91 762)	(93 175)	(96 252)
Gross Profit	20 211 N/A	21 014 +4%	21 637 +3%	21 840 +1%	22 071 +1%	22 571 +2%	23 792 +5%	25 040 +5%	26 732 +7%	27 730 +4%	28 498 +3%	28 897 +1%	28 462 -2%	27 912 -2%	25 836 -7%	24 129 -7%	23 014 -5%	23 441 +2%	24 155 +3%	24 512 +1%	24 954 +2%	33 018 +32%	33 132 +0%	33 308 +1%	33 400 +0%	34 217 +2%	34 770 +2%	35 381 +2%	35 920 +2%	36 411 +1%	37 237 +2%	38 157 +2%	39 255 +3%	41 180 +5%	41 818 +2%	42 283 +1%	42 644 +1%	42 709 +0%	43 070 +1%	43 787 +2%	44 718 +2%	44 942 +1%	45 109 +0%	45 042 0%	44 752 -1%	45 023 +1%	45 561 +1%	46 974 +3%	48 247 +3%	48 655 +1%	49 628 +2%	49 838 +0%	49 995 +0%	50 677 +1%	50 642 0%	50 911 +1%	50 917 +0%	50 179 -1%	47 759 -5%	45 905 -4%	45 526 -1%	45 736 +0%	48 402 +6%	49 435 +2%	49 737 +1%	50 398 +1%	50 478 +0%	53 502 +6%	56 131 +5%	56 685 +1%	57 735 +2%	57 720 0%	58 170 +1%	59 118 +2%	61 048 +3%	61 543 +1%	62 428 +1%	63 471 +2%	63 200 0%	63 790 +1%	64 099 +0%
Operating Income
Operating Expenses	(16 194)	(17 014)	(17 574)	(18 193)	(18 206)	(18 554)	(19 651)	(21 278)	(22 588)	(23 458)	(24 143)	(24 751)	(24 614)	(24 371)	(23 974)	(23 141)	(22 167)	(21 648)	(21 633)	(21 668)	(21 682)	(28 791)	(28 904)	(29 038)	(29 066)	(29 564)	(29 953)	(30 201)	(30 861)	(30 959)	(31 560)	(32 148)	(32 784)	(34 422)	(34 816)	(35 454)	(35 760)	(35 265)	(36 502)	(37 249)	(38 054)	(38 485)	(38 265)	(38 045)	(38 156)	(38 919)	(39 653)	(40 966)	(41 756)	(42 406)	(42 757)	(42 802)	(42 977)	(42 998)	(42 922)	(43 033)	(43 037)	(42 718)	(41 427)	(40 516)	(39 933)	(39 889)	(41 234)	(42 279)	(42 924)	(43 994)	(44 956)	(46 101)	(47 389)	(47 844)	(47 558)	(48 035)	(48 323)	(48 735)	(49 961)	(50 002)	(50 267)	(51 130)	(51 364)	(52 126)	(52 950)
Selling, General & Administrative	(16 194)	(17 014)	(17 574)	(18 193)	(18 206)	(18 554)	(19 651)	(20 738)	(22 588)	(23 458)	(23 171)	(24 751)	(24 102)	(24 959)	(22 627)	(21 828)	(20 803)	(20 249)	(20 215)	(20 259)	(20 259)	(26 000)	(27 499)	(28 087)	(28 586)	(29 564)	(29 952)	(30 200)	(30 862)	(30 958)	(31 559)	(32 149)	(32 784)	(34 421)	(34 816)	(35 452)	(35 757)	(35 264)	(36 501)	(37 247)	(38 053)	(38 485)	(38 265)	(38 046)	(38 157)	(38 917)	(39 652)	(40 965)	(41 754)	(42 405)	(42 754)	(42 799)	(42 977)	(42 997)	(42 923)	(43 033)	(43 035)	(42 718)	(41 425)	(40 516)	(39 932)	(39 888)	(41 235)	(42 278)	(42 924)	(43 994)	(44 954)	(46 101)	(47 390)	(47 843)	(47 558)	(48 033)	(48 320)	(48 733)	(49 960)	(50 001)	(50 266)	(51 129)	(51 362)	(52 124)	(52 950)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(512)	(924)	(1 347)	(1 313)	(1 364)	(1 399)	(1 418)	(1 409)	(1 423)	(1 902)	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
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(889)	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
Other Operating Expenses	0	0	0	0	0	0	0	(540)	0	0	(972)	0	0	1 512	0	0	0	0	0	0	0	0	(1 405)	(951)	(480)	0	(1)	0	1	(1)	(1)	1	0	(1)	0	0	(3)	(1)	(1)	(2)	0	0	0	0	1	(2)	0	0	(2)	(1)	(3)	(3)	0	(1)	0	0	0	0	(2)	0	(1)	(1)	0	(1)	0	0	(2)	0	1	(1)	0	(2)	(3)	(2)	0	(1)	0	(1)	(2)	(2)	0
Operating Income	4 017 N/A	4 000 0%	4 063 +2%	3 647 -10%	3 865 +6%	4 017 +4%	4 141 +3%	3 762 -9%	4 144 +10%	4 272 +3%	4 355 +2%	4 146 -5%	3 848 -7%	3 541 -8%	1 862 -47%	988 -47%	847 -14%	1 793 +112%	2 522 +41%	2 844 +13%	3 272 +15%	4 227 +29%	4 228 +0%	4 270 +1%	4 334 +1%	4 653 +7%	4 817 +4%	5 180 +8%	5 059 -2%	5 452 +8%	5 677 +4%	6 009 +6%	6 471 +8%	6 758 +4%	7 002 +4%	6 829 -2%	6 884 +1%	7 444 +8%	6 568 -12%	6 538 0%	6 664 +2%	6 457 -3%	6 844 +6%	6 997 +2%	6 596 -6%	6 104 -7%	5 908 -3%	6 008 +2%	6 491 +8%	6 249 -4%	6 871 +10%	7 036 +2%	7 018 0%	7 679 +9%	7 720 +1%	7 878 +2%	7 880 +0%	7 461 -5%	6 332 -15%	5 389 -15%	5 593 +4%	5 847 +5%	7 168 +23%	7 156 0%	6 813 -5%	6 404 -6%	5 522 -14%	7 401 +34%	8 742 +18%	8 841 +1%	10 177 +15%	9 685 -5%	9 847 +2%	10 383 +5%	11 087 +7%	11 541 +4%	12 161 +5%	12 341 +1%	11 836 -4%	11 664 -1%	11 149 -4%
Pre-Tax Income
Interest Income Expense	(153)	188	149	80	(30)	206	189	173	256	521	173	(111)	(153)	(124)	(746)	(899)	(664)	(170)	(381)	(417)	(579)	(568)	(559)	(966)	(563)	(750)	(997)	(725)	(471)	(78)	385	657	397	117	(52)	(6)	66	(52)	102	(161)	(473)	(419)	(711)	(692)	(250)	(393)	(213)	(105)	(427)	(258)	(316)	(391)	(501)	(271)	(242)	(263)	(99)	(834)	(609)	(963)	(963)	(355)	(553)	(102)	(140)	(419)	799	750	202	79	(1 204)	(1 349)	(674)	(466)	(316)	(471)	(526)	688	303	582	505
Non-Reccuring Items	102	(159)	(175)	(326)	(124)	(218)	(405)	(754)	(671)	(587)	(389)	(417)	(405)	(122)	187	248	84	(155)	(192)	(229)	(227)	(2 973)	(2 855)	(2 866)	(2 847)	(61)	(71)	46	(95)	(451)	(451)	(451)	(307)	(97)	(97)	(99)	(543)	(434)	(532)	(544)	(207)	(245)	(147)	(135)	(30)	1	(475)	(914)	(958)	(2 058)	(1 583)	(1 166)	(1 120)	(984)	(1 059)	(1 036)	(1 068)	(6 601)	(6 598)	(6 598)	(6 986)	(723)	(771)	(801)	(416)	(125)	(80)	(52)	(100)	(1 926)	(1 927)	(2 866)	(2 810)	(3 268)	(3 339)	(2 395)	(2 370)	(704)	(769)	(805)	(830)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(2)	1	(3)	0	(7)	(6)	(7)	8	14	18	18	7	5	6	7	8	9	3	(7)	(4)	(6)	22	29	27	688	721	739	735	63	0	(2)	7	20	7	530	2 562	2 591	2 664	2 139	104	74	11	(88)	723	722	711	810	(769)	0	9 658	(786)	(17)	7	31	32	27	5	5	20	24	31	33	20	20	21	30	36	75	64
Total Other Income	135	119	23	34	48	(55)	(46)	(24)	(92)	(186)	(147)	(74)	22	(55)	16	35	62	82	69	51	60	49	50	66	51	267	270	247	252	56	79	134	189	208	298	242	151	91	(18)	(12)	28	95	78	142	160	(285)	(396)	(487)	(569)	(103)	14	64	93	138	77	51	50	(101)	82	95	9 725	30	10 377	10 375	(11)	72	141	179	180	148	118	71	(14)	(1 020)	(1 470)	(1 534)	(1 518)	(693)	(329)	(333)	(364)
Pre-Tax Income	4 101 N/A	4 148 +1%	4 060 -2%	3 435 -15%	3 759 +9%	3 950 +5%	3 879 -2%	3 157 -19%	3 637 +15%	4 020 +11%	3 992 -1%	3 544 -11%	3 310 -7%	3 241 -2%	1 316 -59%	372 -72%	322 -13%	1 544 +380%	2 011 +30%	2 257 +12%	2 540 +13%	753 -70%	882 +17%	511 -42%	980 +92%	4 115 +320%	4 026 -2%	4 756 +18%	4 754 0%	4 982 +5%	5 683 +14%	6 345 +12%	6 744 +6%	7 008 +4%	7 180 +2%	6 993 -3%	7 246 +4%	7 770 +7%	6 859 -12%	6 556 -4%	6 075 -7%	5 888 -3%	6 062 +3%	6 319 +4%	6 496 +3%	5 434 -16%	5 354 -1%	7 064 +32%	7 128 +1%	6 494 -9%	7 125 +10%	5 647 -21%	5 564 -1%	6 573 +18%	6 408 -3%	7 353 +15%	7 485 +2%	636 -92%	17 -97%	(2 846) N/A	7 369 N/A	14 457 +96%	15 435 +7%	16 611 +8%	6 253 -62%	5 963 -5%	6 414 +8%	8 305 +29%	9 029 +9%	7 147 -21%	7 184 +1%	5 565 -23%	6 380 +15%	5 662 -11%	5 982 +6%	7 161 +20%	7 768 +8%	11 662 +50%	11 077 -5%	11 183 +1%	10 524 -6%
Net Income
Tax Provision	(1 679)	(1 965)	(1 883)	(1 648)	(1 690)	(1 828)	(1 901)	(1 822)	(1 970)	(2 019)	(1 909)	(1 740)	(1 670)	(1 868)	(1 504)	(1 091)	(762)	(893)	(1 128)	(1 174)	(1 151)	(247)	(210)	(4)	(872)	(2 160)	(2 313)	(2 768)	(2 186)	(2 248)	(2 326)	(2 445)	(2 317)	(2 704)	(2 836)	(2 807)	(3 100)	(3 980)	(3 582)	(3 385)	(3 179)	(2 134)	(2 203)	(2 174)	(2 213)	(2 170)	(2 374)	(3 081)	(3 216)	(2 563)	(2 605)	(2 065)	(1 991)	(2 788)	(2 564)	(2 594)	(2 569)	(2 612)	(2 546)	1 232	(1 866)	(1 392)	(1 520)	(4 857)	(1 781)	(2 006)	(2 071)	(2 574)	(2 354)	(2 189)	(2 282)	(1 924)	(1 853)	(1 462)	(1 834)	(1 885)	(2 683)	(3 831)	(3 403)	(3 690)	(3 672)
Income from Continuing Operations	2 422	2 183	2 177	1 787	2 069	2 122	1 978	1 335	1 667	2 001	2 083	1 804	1 640	1 373	(188)	(719)	(440)	651	883	1 083	1 389	506	672	507	108	1 955	1 713	1 988	2 568	2 734	3 357	3 900	4 427	4 304	4 344	4 186	4 146	3 790	3 277	3 171	2 896	3 754	3 859	4 145	4 283	3 264	2 980	3 983	3 912	3 931	4 520	3 582	3 573	3 785	3 844	4 759	4 916	(1 976)	(2 529)	(1 614)	5 503	13 065	13 915	11 754	4 472	3 957	4 343	5 731	6 675	4 958	4 902	3 641	4 527	4 200	4 148	5 276	5 085	7 831	7 674	7 493	6 852
Income to Minority Interest	3	5	6	2	0	(4)	(4)	(4)	(4)	(7)	(5)	(1)	2	(1)	(1)	(1)	0	0	0	0	0	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(5)	(6)	(7)	(8)	(9)	(8)	(7)	(6)	(4)	(27)	(88)	(53)	(64)	(65)	(31)	(82)	(72)	(42)	126	144	150	143	(2)	0	14	(10)	(8)	(22)	(61)	94	19	99	61	(104)	(81)	(192)	(162)	(162)	(439)	(556)	(716)	(773)	(608)	(694)	(652)	(635)	(689)	(674)	(734)	(680)	(510)	(318)	(189)
Net Income (Common)	2 427 N/A	2 191 -10%	2 183 0%	1 789 -18%	2 067 +16%	2 118 +2%	1 972 -7%	1 328 -33%	1 660 +25%	1 994 +20%	2 079 +4%	1 800 -13%	1 636 -9%	1 364 -17%	(191) N/A	(721) -277%	(441) +39%	651 N/A	882 +35%	1 079 +22%	1 382 +28%	503 -64%	670 +33%	508 -24%	109 -79%	1 953 +1 692%	1 710 -12%	1 985 +16%	2 562 +29%	2 726 +6%	3 347 +23%	3 890 +16%	4 415 +13%	4 295 -3%	4 336 +1%	4 178 -4%	4 143 -1%	3 763 -9%	3 189 -15%	3 119 -2%	2 831 -9%	3 689 +30%	3 830 +4%	4 064 +6%	4 212 +4%	3 221 -24%	3 105 -4%	4 127 +33%	4 061 -2%	4 074 +0%	4 518 +11%	3 580 -21%	3 587 +0%	3 773 +5%	3 834 +2%	4 734 +23%	4 852 +2%	(1 882) N/A	(2 511) -33%	(1 513) +40%	5 565 N/A	12 959 +133%	13 831 +7%	11 558 -16%	4 307 -63%	3 794 -12%	3 904 +3%	5 175 +33%	5 958 +15%	4 184 -30%	4 293 +3%	2 946 -31%	3 874 +32%	3 565 -8%	3 458 -3%	4 602 +33%	4 351 -5%	7 151 +64%	7 165 +0%	7 175 +0%	6 664 -7%
EPS (Diluted)	75.84 N/A	70.67 -7%	70.41 0%	57.7 -18%	64.59 +12%	68.32 +6%	63.61 -7%	41.5 -35%	53.54 +29%	64.32 +20%	67.06 +4%	58.06 -13%	52.77 -9%	44 -17%	-6.36 N/A	-24.03 -278%	-14.7 +39%	21.7 N/A	29.4 +35%	35.96 +22%	46.06 +28%	16.76 -64%	22.33 +33%	16.93 -24%	3.62 -79%	65.09 +1 698%	51.81 -20%	58.38 +13%	75.35 +29%	82.6 +10%	98.44 +19%	114.41 +16%	129.85 +13%	126.32 -3%	127.52 +1%	122.88 -4%	121.85 -1%	111.89 -8%	93.79 -16%	91.73 -2%	83.26 -9%	109.9 +32%	112.64 +2%	119.52 +6%	123.88 +4%	95.95 -23%	91.32 -5%	121.38 +33%	119.44 -2%	121.38 +2%	134.57 +11%	106.58 -21%	106.79 +0%	112.35 +5%	114.15 +2%	140.94 +23%	144.45 +2%	-56.06 N/A	-74.73 -33%	-45.03 +40%	165.63 N/A	385.71 +133%	411.51 +7%	343.13 -17%	127.85 -63%	112.7 -12%	116.38 +3%	155.55 +34%	181.24 +17%	126.61 -30%	132.5 +5%	90.88 -31%	119.5 +31%	110 -8%	106.68 -3%	141.74 +33%	134.02 -5%	220.36 +64%	220.69 +0%	220.99 +0%	205.2 -7%

Income Statement Balance Sheet Cash Flow Statement

Sato Holdings Corp
TSE:6287

Income Statement

Earnings Waterfall
Sato Holdings Corp

Income Statement
Sato Holdings Corp

See Also

Company

Help

Tools

Stocks

Sato Holdings Corp TSE:6287

Income Statement

Earnings Waterfall Sato Holdings Corp

Income Statement Sato Holdings Corp

See Also

Company

Help

Tools

Stocks

Sato Holdings Corp
TSE:6287

Earnings Waterfall
Sato Holdings Corp

Income Statement
Sato Holdings Corp