Watchlist Manager

Watchlist

Price: 3 391 JPY -3.56% Market Closed

Market Cap: ¥1.9T

	Ryohin Keikaku Co Ltd TSE:7453	JP

Income Statement

Currency: JPY

	May-2004	Aug-2004	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
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	0	0	0	0	0	1	0	0	0	1	2	3	5	8	8	15	17	20	28	0	28	35	40	56	55	57	58	48	44	43	42	41	45	34	26	33	24	27	204	390	0	0	0	710	748	1 106	1 446	1 395	1 418	1 395	1 440	1 352	1 335	1 376	1 421	1 663	1 815	1 955	2 150	2 226	2 357	2 508	0	0	0
Revenue	91 367 N/A	93 351 +2%	96 178 +3%	99 377 +3%	101 989 +3%	105 642 +4%	110 178 +4%	113 487 +3%	117 993 +4%	120 222 +2%	122 992 +2%	124 407 +1%	125 039 +1%	126 562 +1%	126 633 +0%	126 296 0%	124 214 -2%	124 028 0%	124 018 0%	124 936 +1%	126 659 +1%	169 748 +34%	170 079 +0%	173 439 +2%	175 339 +1%	178 185 +2%	182 374 +2%	183 714 +1%	186 116 +1%	188 350 +1%	193 995 +3%	201 118 +4%	210 500 +5%	220 619 +5%	232 248 +5%	240 059 +3%	248 793 +4%	260 254 +5%	271 021 +4%	284 115 +5%	296 537 +4%	307 532 +4%	317 596 +3%	321 800 +1%	327 771 +2%	333 281 +2%	342 880 +3%	354 553 +3%	366 204 +3%	379 550 +4%	388 936 +2%	397 836 +2%	403 815 +2%	409 697 +1%	415 505 +1%	424 873 +2%	433 685 +2%	438 712 +1%	405 136 -8%	179 392 -56%	404 860 +126%	407 745 +1%	445 689 +9%	453 689 +2%	461 676 +2%	469 832 +2%	479 396 +2%	496 171 +3%	510 173 +3%	535 005 +5%	561 212 +5%	581 412 +4%	607 377 +4%	617 921 +2%	641 314 +4%	661 677 +3%	696 454 +5%	723 861 +4%	757 071 +5%	784 629 +4%	815 166 +4%
Gross Profit
Cost of Revenue	(51 880)	(52 126)	(53 088)	(54 890)	(56 405)	(58 479)	(60 930)	(63 141)	(65 472)	(66 312)	(67 207)	(67 279)	(66 963)	(67 628)	(67 909)	(68 554)	(67 423)	(67 040)	(67 109)	(67 610)	(68 713)	(92 477)	(92 055)	(94 066)	(95 247)	(96 589)	(98 540)	(98 377)	(99 294)	(100 974)	(104 349)	(108 423)	(114 040)	(118 955)	(125 189)	(128 157)	(132 626)	(137 423)	(141 729)	(148 746)	(152 850)	(157 080)	(161 460)	(161 439)	(164 607)	(167 420)	(172 110)	(178 218)	(182 321)	(187 731)	(191 495)	(194 298)	(196 498)	(198 317)	(201 241)	(206 385)	(214 184)	(221 084)	(207 056)	(95 698)	(210 867)	(211 411)	(228 869)	(231 355)	(237 067)	(243 135)	(252 002)	(261 814)	(273 020)	(291 500)	(302 408)	(309 862)	(316 522)	(312 984)	(319 133)	(325 267)	(339 887)	(351 780)	(368 028)	(381 653)	(394 039)
Gross Profit	39 487 N/A	41 225 +4%	43 090 +5%	44 487 +3%	45 584 +2%	47 163 +3%	49 248 +4%	50 346 +2%	52 521 +4%	53 910 +3%	55 785 +3%	57 128 +2%	58 076 +2%	58 934 +1%	58 724 0%	57 742 -2%	56 791 -2%	56 988 +0%	56 909 0%	57 326 +1%	57 946 +1%	77 271 +33%	78 024 +1%	79 373 +2%	80 092 +1%	81 596 +2%	83 330 +2%	85 023 +2%	86 672 +2%	87 376 +1%	89 646 +3%	92 695 +3%	96 460 +4%	101 664 +5%	107 059 +5%	111 902 +5%	116 167 +4%	122 831 +6%	129 292 +5%	135 369 +5%	143 687 +6%	150 452 +5%	156 136 +4%	160 361 +3%	163 164 +2%	165 861 +2%	170 770 +3%	176 335 +3%	183 883 +4%	191 819 +4%	197 441 +3%	203 538 +3%	207 317 +2%	211 380 +2%	214 264 +1%	218 488 +2%	219 501 +0%	217 628 -1%	198 080 -9%	83 694 -58%	193 993 +132%	196 334 +1%	216 820 +10%	222 334 +3%	224 609 +1%	226 697 +1%	227 394 +0%	234 357 +3%	237 153 +1%	243 505 +3%	258 804 +6%	271 550 +5%	290 855 +7%	304 937 +5%	322 181 +6%	336 410 +4%	356 567 +6%	372 081 +4%	389 043 +5%	402 976 +4%	421 127 +5%
Operating Income
Operating Expenses	(31 773)	(32 431)	(33 777)	(34 386)	(34 634)	(35 107)	(36 541)	(37 545)	(38 948)	(39 857)	(41 370)	(42 358)	(43 140)	(43 927)	(43 974)	(44 249)	(44 083)	(45 118)	(46 394)	(47 097)	(47 521)	(63 369)	(62 991)	(63 961)	(64 432)	(66 155)	(67 165)	(67 404)	(68 381)	(69 025)	(71 378)	(74 125)	(77 097)	(80 748)	(85 247)	(89 072)	(93 616)	(98 985)	(102 523)	(107 088)	(111 786)	(116 013)	(119 821)	(122 235)	(124 959)	(127 583)	(132 048)	(136 685)	(141 718)	(146 533)	(150 703)	(155 822)	(160 710)	(166 637)	(172 486)	(176 709)	(179 797)	(181 248)	(174 953)	(82 822)	(173 407)	(172 069)	(177 852)	(179 887)	(184 169)	(188 789)	(195 312)	(201 584)	(210 506)	(219 409)	(228 191)	(238 413)	(248 857)	(257 878)	(269 247)	(280 275)	(292 357)	(303 940)	(315 971)	(329 136)	(340 861)
Selling, General & Administrative	(31 773)	(32 591)	(32 359)	(32 488)	(33 216)	(33 660)	(35 081)	(36 098)	(37 376)	(38 195)	(39 798)	(40 496)	(41 118)	(42 065)	(41 627)	(41 921)	(40 056)	(42 586)	(43 828)	(44 684)	(45 149)	(59 419)	(59 817)	(60 840)	(61 324)	(62 066)	(63 978)	(64 222)	(65 191)	(65 838)	(67 992)	(70 506)	(73 224)	(75 502)	(80 971)	(84 699)	(89 021)	(92 968)	(97 075)	(101 047)	(105 302)	(108 432)	(112 761)	(115 018)	(117 599)	(118 779)	(124 288)	(128 641)	(133 320)	(136 453)	(141 775)	(146 575)	(151 142)	(155 375)	(160 992)	(163 447)	(164 706)	(162 547)	(156 066)	(71 931)	(153 428)	(152 405)	(158 580)	(159 877)	(169 708)	(179 125)	(190 463)	(178 588)	(210 504)	(219 405)	(228 189)	(212 359)	(248 857)	(257 878)	(269 246)	(250 161)	(292 355)	(303 938)	(315 970)	(295 396)	(340 860)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(749)	0	0	0	(888)	0	0	0	0	0	0	0	(1 068)	0	0	0	(1 129)	0	0	0	(764)	0	0	0	(1 261)	0	0	0	(1 435)	0	0	0	(1 394)	0	0	0	(1 079)	0	(532)	0	0	0	(1 041)	0	0	0	(976)	0	0	0	(1 172)	0	0	0	(1 804)	0	0	0	(1 894)	0
Depreciation & Amortization	0	0	0	(480)	0	0	(493)	0	0	(583)	0	0	(743)	0	0	(724)	(1 680)	(2 532)	(2 566)	(2 413)	(2 372)	(3 201)	(3 174)	(3 121)	(3 108)	(3 201)	(3 187)	(3 181)	(3 190)	(3 186)	(3 385)	(3 619)	(3 872)	(4 179)	(4 276)	(4 373)	(4 595)	(4 887)	(5 447)	(6 041)	(6 483)	(6 816)	(7 060)	(7 216)	(7 359)	(7 543)	(7 760)	(8 043)	(8 399)	(8 644)	(8 928)	(9 246)	(9 566)	(9 867)	(11 491)	(13 262)	(15 091)	(17 622)	(18 889)	(10 358)	(19 979)	(19 663)	(19 268)	(18 969)	0	0	0	(22 018)	0	0	0	(24 881)	0	0	0	(28 309)	0	0	0	(31 845)	0
Other Operating Expenses	0	160	(1 418)	(1 418)	(1 418)	(1 447)	(967)	(1 447)	(1 572)	(1 079)	(1 572)	(1 862)	(1 279)	(1 862)	(2 347)	(1 604)	(2 347)	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	0	0	0	1	0	0	0	1	(1)	0	(1)	(1)	0	(1)	(1)	0	0	(1)	1	(1)	0	(1)	(2)	(1)	(3)	0	0	0	2	(1)	0	(1)	(4)	0	(14 461)	(9 664)	(4 849)	(2)	(2)	(4)	(2)	(1)	0	0	0	(1)	(2)	(2)	(1)	(1)	(1)
Operating Income	7 714 N/A	8 794 +14%	9 313 +6%	10 101 +8%	10 950 +8%	12 056 +10%	12 707 +5%	12 801 +1%	13 573 +6%	14 053 +4%	14 415 +3%	14 770 +2%	14 936 +1%	15 007 +0%	14 750 -2%	13 493 -9%	12 708 -6%	11 870 -7%	10 515 -11%	10 229 -3%	10 425 +2%	13 902 +33%	15 033 +8%	15 412 +3%	15 660 +2%	15 441 -1%	16 669 +8%	17 933 +8%	18 441 +3%	18 351 0%	18 268 0%	18 570 +2%	19 363 +4%	20 916 +8%	21 812 +4%	22 830 +5%	22 551 -1%	23 846 +6%	26 769 +12%	28 281 +6%	31 901 +13%	34 439 +8%	36 315 +5%	38 126 +5%	38 205 +0%	38 278 +0%	38 722 +1%	39 650 +2%	42 165 +6%	45 286 +7%	46 738 +3%	47 716 +2%	46 607 -2%	44 743 -4%	41 778 -7%	41 779 +0%	39 704 -5%	36 380 -8%	23 127 -36%	872 -96%	20 586 +2 261%	24 265 +18%	38 968 +61%	42 447 +9%	40 440 -5%	37 908 -6%	32 082 -15%	32 773 +2%	26 647 -19%	24 096 -10%	30 613 +27%	33 137 +8%	41 998 +27%	47 059 +12%	52 934 +12%	56 135 +6%	64 210 +14%	68 141 +6%	73 072 +7%	73 840 +1%	80 266 +9%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	217	278	289	272	129	212	270	320	431	374	550	355	318	573	1 194	1 796	1 840	1 783	1 585	751	900	2 967	2 745	2 777	3 077	966	(1 348)	(1 509)	(4 478)	(2 919)	365	(661)	2 487	1 065	(112)	480	2 282	8 165	8 679	7 725	5 138	(362)	(245)	(319)	(439)	(347)	987	2 924	1 805	1 865	1 084	1 873	2 906	3 002	2 516	4 115	5 233	5 231	4 829	2 297	(221)	(1 571)	(2 458)	(3 550)	(2 260)	1 788
Non-Reccuring Items	(845)	(613)	(592)	(231)	(160)	(81)	(566)	(536)	(661)	(57)	(282)	(16)	(178)	(110)	(2 624)	(2 608)	(2 982)	(1 004)	(948)	(492)	(157)	(1 204)	(1 413)	(1 406)	(1 349)	(846)	(2 395)	(2 357)	(2 301)	(1 740)	(63)	(74)	(34)	2 955	2 988	3 036	2 890	(512)	(535)	(633)	(642)	(203)	(224)	(272)	428	(604)	62	146	(566)	(838)	(838)	(824)	(806)	(611)	(627)	(652)	(761)	(1 791)	(3 549)	(18 677)	(17 647)	(15 562)	(13 851)	2 381	(85)	(2 374)	(2 344)	(4 037)	(3 993)	(2 333)	(2 279)	(5 421)	(5 112)	(5 355)	(5 325)	(3 812)	(4 174)	(4 339)	(4 580)	(6 344)	(6 279)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	2	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	166	168	0	210	44	54	53	11	10	3	2	18	3	16	0	(16)	0	0	0	0	1	0	0	0	0	0	3	721	715	716	714	2	6	5	5	72	68	69	8 011	7 949	7 950	7 949	7	1	5
Total Other Income	162	136	215	195	145	236	235	205	134	193	419	277	298	328	321	185	(86)	44	49	59	41	59	60	51	97	144	283	301	325	214	224	252	378	547	577	554	550	247	614	541	400	565	548	528	552	607	617	611	694	811	693	741	1 115	1 072	1 145	998	971	259	318	131	25	718	720	1 235	1 335	1 535	1 604	1 560	1 306	1 082	1 036	746	714	388	117	(137)	140	508	756	721	445
Pre-Tax Income	7 031 N/A	8 317 +18%	8 936 +7%	10 065 +13%	10 935 +9%	12 211 +12%	12 376 +1%	12 470 +1%	13 046 +5%	14 189 +9%	14 552 +3%	15 031 +3%	15 056 +0%	15 225 +1%	12 447 -18%	11 287 -9%	9 918 -12%	11 201 +13%	9 890 -12%	9 927 +0%	10 521 +6%	13 027 +24%	14 000 +7%	14 488 +3%	14 782 +2%	15 289 +3%	14 912 -2%	16 195 +9%	17 038 +5%	18 019 +6%	20 225 +12%	20 588 +2%	21 490 +4%	26 003 +21%	26 128 +0%	27 320 +5%	29 124 +7%	26 494 -9%	29 625 +12%	31 476 +6%	32 669 +4%	33 507 +3%	35 183 +5%	33 915 -4%	36 276 +7%	38 649 +7%	38 742 +0%	42 912 +11%	43 361 +1%	45 163 +4%	47 073 +4%	49 899 +6%	55 081 +10%	53 883 -2%	50 021 -7%	47 263 -6%	39 553 -16%	34 603 -13%	19 577 -43%	(18 113) N/A	2 617 N/A	10 408 +298%	28 764 +176%	48 589 +69%	44 270 -9%	38 869 -12%	33 929 -13%	33 204 -2%	26 968 -19%	25 366 -6%	33 490 +32%	33 767 +1%	42 899 +27%	46 990 +10%	58 034 +24%	59 914 +3%	66 555 +11%	69 801 +5%	65 705 -6%	65 958 +0%	76 225 +16%
Net Income
Tax Provision	(3 117)	(3 542)	(3 936)	(4 231)	(4 641)	(5 009)	(5 236)	(5 107)	(5 371)	(5 827)	(5 941)	(6 177)	(6 159)	(6 486)	(5 248)	(4 783)	(4 330)	(4 876)	(4 296)	(4 089)	(4 220)	(5 062)	(5 354)	(5 525)	(5 866)	(6 282)	(6 238)	(6 714)	(7 008)	(6 920)	(7 747)	(7 729)	(7 665)	(8 794)	(9 197)	(9 712)	(10 458)	(9 850)	(10 647)	(11 517)	(11 563)	(11 893)	(11 886)	(10 873)	(11 691)	(12 798)	(12 723)	(14 098)	(14 080)	(14 969)	(15 116)	(16 092)	(17 785)	(19 751)	(18 910)	(18 117)	(15 921)	(11 910)	(8 130)	(500)	(6 191)	(8 634)	(13 548)	(14 918)	(15 009)	(10 740)	(9 246)	(8 426)	(6 097)	(7 883)	(9 923)	(11 441)	(14 674)	(16 229)	(20 866)	(18 077)	(19 575)	(18 234)	(13 817)	(15 085)	(18 223)
Income from Continuing Operations	3 914	4 775	5 000	5 834	6 294	7 202	7 140	7 363	7 675	8 362	8 611	8 854	8 897	8 739	7 199	6 504	5 588	6 325	5 594	5 838	6 301	7 965	8 646	8 963	8 916	9 007	8 674	9 481	10 030	11 099	12 478	12 859	13 825	17 209	16 931	17 608	18 666	16 644	18 978	19 959	21 106	21 614	23 297	23 042	24 585	25 851	26 019	28 814	29 281	30 194	31 957	33 807	37 296	34 132	31 111	29 146	23 632	22 693	11 447	(18 613)	(3 574)	1 774	15 216	33 671	29 261	28 129	24 683	24 778	20 871	17 483	23 567	22 326	28 225	30 761	37 168	41 837	46 980	51 567	51 888	50 873	58 002
Income to Minority Interest	(71)	(111)	(110)	(65)	(13)	15	15	(8)	(4)	28	66	47	91	80	59	52	174	193	171	57	43	(103)	(154)	(205)	(226)	(157)	(134)	(100)	(64)	(128)	(118)	(134)	(169)	(111)	(69)	(92)	(63)	(19)	22	109	180	104	61	18	(10)	(19)	(17)	(112)	(173)	(80)	(141)	(176)	(144)	(286)	(213)	(133)	408	559	1 092	1 697	1 655	1 685	1 111	232	238	177	94	(220)	(262)	(344)	(326)	(274)	(267)	(295)	(290)	(270)	(260)	(291)	(237)	(26)	(62)
Net Income (Common)	3 840 N/A	4 663 +21%	4 888 +5%	5 769 +18%	6 281 +9%	7 216 +15%	7 153 -1%	7 353 +3%	7 665 +4%	8 382 +9%	8 673 +3%	8 897 +3%	8 986 +1%	8 812 -2%	7 254 -18%	6 547 -10%	5 756 -12%	6 514 +13%	5 764 -12%	5 889 +2%	6 335 +8%	7 859 +24%	8 488 +8%	8 753 +3%	8 681 -1%	8 850 +2%	8 543 -3%	9 390 +10%	9 982 +6%	10 970 +10%	12 361 +13%	12 723 +3%	13 654 +7%	17 096 +25%	16 858 -1%	17 515 +4%	18 601 +6%	16 623 -11%	19 000 +14%	20 065 +6%	21 284 +6%	21 718 +2%	23 357 +8%	23 060 -1%	24 575 +7%	25 831 +5%	26 001 +1%	28 700 +10%	29 106 +1%	30 113 +3%	31 814 +6%	33 630 +6%	37 151 +10%	33 845 -9%	30 897 -9%	29 014 -6%	24 039 -17%	23 253 -3%	12 543 -46%	(16 917) N/A	(1 919) +89%	3 456 N/A	16 324 +372%	33 903 +108%	29 498 -13%	28 307 -4%	24 776 -12%	24 558 -1%	20 610 -16%	17 139 -17%	23 242 +36%	22 052 -5%	27 958 +27%	30 466 +9%	36 877 +21%	41 566 +13%	46 720 +12%	51 276 +10%	51 650 +1%	50 846 -2%	57 938 +14%
EPS (Diluted)	7.07 N/A	16.83 +138%	17.83 +6%	10.47 -41%	22.51 +115%	26.05 +16%	12.89 -51%	26.16 +103%	27.57 +5%	15.09 -45%	30.86 +105%	32.02 +4%	16.16 -50%	31.35 +94%	26.1 -17%	11.77 -55%	20.48 +74%	23.43 +14%	10.35 -56%	10.58 +2%	11.45 +8%	14.25 +24%	15.79 +11%	16.28 +3%	16.14 -1%	16.46 +2%	15.88 -4%	17.45 +10%	18.55 +6%	20.39 +10%	23.06 +13%	23.94 +4%	25.69 +7%	32.1 +25%	31.71 -1%	32.93 +4%	34.96 +6%	31.24 -11%	35.68 +14%	37.67 +6%	39.96 +6%	40.78 +2%	43.84 +8%	43.27 -1%	46.32 +7%	48.61 +5%	49.24 +1%	54.59 +11%	55.34 +1%	57.2 +3%	60.48 +6%	63.92 +6%	70.6 +10%	64.32 -9%	58.69 -9%	55.08 -6%	91.24 +66%	88.29 -3%	47.68 -46%	-32.15 N/A	-3.63 +89%	6.55 N/A	30.95 +373%	64.29 +108%	55.93 -13%	53.6 -4%	46.89 -13%	46.5 -1%	38.97 -16%	32.38 -17%	43.89 +36%	41.66 -5%	52.75 +27%	57.43 +9%	69.49 +21%	78.35 +13%	88.06 +12%	96.62 +10%	97.3 +1%	95.81 -2%	109.11 +14%

Income Statement Balance Sheet Cash Flow Statement

Ryohin Keikaku Co Ltd
TSE:7453

Income Statement

Earnings Waterfall
Ryohin Keikaku Co Ltd

Income Statement
Ryohin Keikaku Co Ltd

See Also

Company

Help

Tools

Stocks

Ryohin Keikaku Co Ltd TSE:7453

Income Statement

Earnings Waterfall Ryohin Keikaku Co Ltd

Income Statement Ryohin Keikaku Co Ltd

See Also

Company

Help

Tools

Stocks

Ryohin Keikaku Co Ltd
TSE:7453

Earnings Waterfall
Ryohin Keikaku Co Ltd

Income Statement
Ryohin Keikaku Co Ltd