Watchlist Manager

Watchlist

Price: 999 999.9999 JPY 18 487.36% Market Closed

Market Cap: ¥260.8B

	Aeon Delight Co Ltd TSE:9787	JP
T	Tele Columbus AG XHAM:TC1	DE
	Formosa Chemicals & Fibre Corp TWSE:1326	TW
	Unilever Indonesia Tbk PT IDX:UNVR	ID
I	Isu Specialty Chemical Co Ltd KRX:457190	KR

Income Statement

Currency: JPY

	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
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	5	0	0	1	0	0	2	2	3	4	3	0	3	0	2	0	1	2	5	6	6	7	16	17	18	19	13	14	19	21	26	30	31	33	30	27	23	20	27	30	35	36	31	33	34	39	38	37	36	33	29	25	22	23	43	43	45	44	27	31	34	41	36	0
Revenue	42 727 N/A	44 248 +4%	45 093 +2%	45 907 +2%	62 360 +36%	79 578 +28%	98 023 +23%	99 916 +2%	102 409 +2%	105 056 +3%	107 908 +3%	109 399 +1%	109 217 0%	108 990 0%	106 887 -2%	104 815 -2%	102 915 -2%	118 124 +15%	170 905 +45%	189 191 +11%	211 970 +12%	217 854 +3%	219 797 +1%	225 409 +3%	236 619 +5%	247 115 +4%	248 876 +1%	257 003 +3%	255 657 -1%	251 293 -2%	257 243 +2%	257 007 0%	257 740 +0%	261 721 +2%	266 705 +2%	270 759 +2%	275 439 +2%	278 108 +1%	281 041 +1%	285 984 +2%	289 658 +1%	293 224 +1%	294 725 +1%	294 767 +0%	295 126 +0%	295 695 +0%	292 396 -1%	293 252 +0%	293 206 0%	295 298 +1%	302 915 +3%	302 420 0%	304 613 +1%	305 641 +0%	308 582 +1%	303 066 -2%	300 834 -1%	300 337 0%	300 085 0%	306 241 +2%	314 258 +3%	316 402 +1%	317 657 +0%	309 755 -2%	301 410 -3%	303 775 +1%	303 776 +0%	311 108 +2%	317 627 +2%	318 854 +0%	324 820 +2%	326 823 +1%	330 293 +1%	336 299 +2%	337 929 +0%	344 432 +2%
Gross Profit
Cost of Revenue	(35 885)	(37 149)	(37 795)	(38 488)	(52 785)	(67 831)	(84 169)	(85 985)	(88 536)	(90 523)	(92 756)	(93 742)	(93 580)	(93 225)	(90 967)	(88 889)	(87 070)	(101 198)	(146 916)	(163 731)	(184 068)	(189 237)	(191 166)	(196 572)	(207 512)	(217 266)	(218 648)	(225 587)	(223 429)	(218 871)	(223 528)	(223 158)	(223 728)	(227 264)	(231 588)	(235 084)	(239 003)	(241 177)	(243 651)	(247 988)	(251 321)	(254 477)	(255 729)	(255 447)	(255 639)	(256 164)	(257 524)	(258 833)	(260 908)	(263 999)	(267 463)	(271 150)	(271 333)	(271 489)	(270 011)	(265 165)	(263 786)	(263 218)	(262 910)	(268 263)	(274 860)	(276 957)	(278 158)	(270 277)	(262 768)	(263 817)	(262 338)	(269 188)	(274 984)	(276 545)	(282 207)	(284 035)	(286 574)	(291 316)	(292 793)	(298 146)
Gross Profit	6 842 N/A	7 098 +4%	7 298 +3%	7 419 +2%	9 575 +29%	11 747 +23%	13 854 +18%	13 932 +1%	13 873 0%	14 533 +5%	15 151 +4%	15 657 +3%	15 637 0%	15 765 +1%	15 920 +1%	15 926 +0%	15 845 -1%	16 926 +7%	23 989 +42%	25 460 +6%	27 902 +10%	28 617 +3%	28 631 +0%	28 837 +1%	29 107 +1%	29 849 +3%	30 228 +1%	31 416 +4%	32 228 +3%	32 422 +1%	33 715 +4%	33 849 +0%	34 012 +0%	34 457 +1%	35 117 +2%	35 675 +2%	36 436 +2%	36 931 +1%	37 390 +1%	37 996 +2%	38 337 +1%	38 747 +1%	38 996 +1%	39 320 +1%	39 487 +0%	39 531 +0%	34 872 -12%	34 419 -1%	32 298 -6%	31 299 -3%	35 452 +13%	31 270 -12%	33 280 +6%	34 152 +3%	38 571 +13%	37 901 -2%	37 048 -2%	37 119 +0%	37 175 +0%	37 978 +2%	39 398 +4%	39 445 +0%	39 499 +0%	39 478 0%	38 642 -2%	39 958 +3%	41 438 +4%	41 920 +1%	42 643 +2%	42 309 -1%	42 613 +1%	42 788 +0%	43 719 +2%	44 983 +3%	45 136 +0%	46 286 +3%
Operating Income
Operating Expenses	(4 665)	(4 932)	(5 201)	(5 387)	(6 545)	(7 568)	(8 235)	(8 024)	(7 926)	(8 055)	(8 067)	(8 189)	(8 316)	(8 487)	(8 614)	(8 617)	(8 400)	(8 893)	(11 957)	(12 784)	(13 976)	(14 505)	(14 868)	(15 067)	(15 147)	(15 796)	(16 327)	(17 219)	(17 865)	(17 954)	(18 600)	(18 584)	(18 770)	(19 009)	(19 256)	(20 086)	(20 156)	(20 404)	(20 683)	(21 003)	(21 246)	(21 554)	(21 739)	(21 892)	(21 929)	(22 071)	(21 963)	(23 109)	(21 920)	(22 135)	(22 422)	(22 597)	(22 303)	(22 303)	(22 570)	(22 245)	(22 141)	(22 008)	(21 945)	(22 475)	(23 241)	(23 577)	(23 766)	(24 870)	(24 734)	(25 259)	(25 624)	(26 390)	(26 575)	(26 865)	(27 378)	(28 102)	(28 501)	(29 122)	(28 707)	(29 398)
Selling, General & Administrative	(4 665)	(4 931)	(5 201)	(5 387)	(6 546)	(7 568)	(8 235)	(8 025)	(7 926)	(8 055)	(8 066)	(8 189)	(8 316)	(8 487)	(8 614)	(8 617)	(8 400)	(8 893)	(11 957)	(12 784)	(13 976)	(14 505)	(14 868)	(15 066)	(15 147)	(15 796)	(16 326)	(17 218)	(17 863)	(17 952)	(18 599)	(18 583)	(18 768)	(19 007)	(19 256)	(19 729)	(20 157)	(20 405)	(20 682)	(21 003)	(21 245)	(21 553)	(21 738)	(21 889)	(21 927)	(22 070)	(21 961)	(21 806)	(21 919)	(22 133)	(22 421)	(22 596)	(22 302)	(22 302)	(22 569)	(22 244)	(22 139)	(22 007)	(21 945)	(22 474)	(23 242)	(23 577)	(23 764)	(24 190)	(24 733)	(25 258)	(25 623)	(25 939)	(26 166)	(26 449)	(27 377)	(27 733)	(28 130)	(28 752)	(28 706)	(29 397)
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	0	(1)	0	0	(1)	(1)	(2)	0	(1)	(1)	(2)	0	(1)	(357)	1	1	(1)	0	(1)	0	(1)	(3)	0	(1)	(2)	(1 303)	0	(2)	(1)	(1)	(1)	0	(1)	(1)	(2)	(1)	0	(1)	1	0	(2)	(680)	(1)	0	(1)	(451)	(409)	(416)	(1)	(369)	(371)	(370)	(1)	(1)
Operating Income	2 177 N/A	2 167 0%	2 097 -3%	2 032 -3%	3 028 +49%	4 179 +38%	5 619 +34%	5 908 +5%	5 947 +1%	6 478 +9%	7 085 +9%	7 468 +5%	7 321 -2%	7 278 -1%	7 306 +0%	7 309 +0%	7 445 +2%	8 033 +8%	12 032 +50%	12 676 +5%	13 926 +10%	14 112 +1%	13 763 -2%	13 770 +0%	13 960 +1%	14 053 +1%	13 901 -1%	14 197 +2%	14 363 +1%	14 468 +1%	15 115 +4%	15 265 +1%	15 242 0%	15 448 +1%	15 861 +3%	15 589 -2%	16 280 +4%	16 527 +2%	16 707 +1%	16 993 +2%	17 091 +1%	17 193 +1%	17 257 +0%	17 428 +1%	17 558 +1%	17 460 -1%	12 909 -26%	11 310 -12%	10 378 -8%	9 164 -12%	13 030 +42%	8 673 -33%	10 977 +27%	11 849 +8%	16 001 +35%	15 656 -2%	14 907 -5%	15 111 +1%	15 230 +1%	15 503 +2%	16 157 +4%	15 868 -2%	15 733 -1%	14 608 -7%	13 908 -5%	14 699 +6%	15 814 +8%	15 530 -2%	16 068 +3%	15 444 -4%	15 235 -1%	14 686 -4%	15 218 +4%	15 861 +4%	16 429 +4%	16 888 +3%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	21	26	28	37	57	98	132	128	135	123	120	137	146	151	163	132	102	94	95	120	145	149	135	132	318	336	356	336	137	176	228	180	204	277	600	293	302	191	183	174	190	261	300	346	311	222	162	131	125	142	161	177	188	187	189	197	213	233	275	298	309	325	361	374
Non-Reccuring Items	(117)	(156)	(232)	(143)	(111)	(38)	(43)	(48)	7	(5)	(105)	(117)	(90)	(67)	(71)	(176)	(157)	(282)	(1 031)	(1 153)	(1 274)	(1 342)	(841)	(663)	(472)	(308)	(11)	33	55	(265)	(529)	(525)	(523)	(295)	(357)	0	(366)	(266)	(323)	92	(47)	(73)	(188)	(606)	(544)	(1 647)	(1 305)	0	(1 229)	(119)	(195)	(534)	(463)	(433)	(512)	(512)	(1 052)	(1 083)	(3 397)	(3 069)	(2 819)	(2 798)	(657)	0	(489)	(481)	(449)	0	0	0	(370)	0	0	0	(373)	(416)
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	0	0	(8)	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	(1 262)	(1 253)	(1 253)	0	179	1 218	1 223	0	0	0	0	0	0	0	466	0	0	0	0	0
Total Other Income	17	(27)	20	(5)	49	(63)	(87)	(213)	(145)	(160)	(133)	(109)	(81)	(76)	(46)	(38)	(20)	(26)	(21)	24	10	19	(62)	(127)	(145)	(172)	(125)	(117)	(106)	(84)	(89)	(106)	(110)	(118)	(39)	(30)	(82)	(85)	(214)	(236)	(172)	(223)	(48)	40	50	399	43	344	340	333	148	139	131	(142)	(241)	(264)	(288)	(283)	(91)	(1 327)	(22)	(43)	(105)	1 103	867	(29)	23	31	130	1	(27)	458	402	430	(157)	(161)
Pre-Tax Income	2 077 N/A	1 984 -4%	1 885 -5%	1 884 0%	2 966 +57%	4 078 +37%	5 489 +35%	5 647 +3%	5 809 +3%	6 313 +9%	6 847 +8%	7 242 +6%	7 171 -1%	7 161 0%	7 217 +1%	7 132 -1%	7 325 +3%	7 823 +7%	11 112 +42%	11 675 +5%	12 797 +10%	12 912 +1%	12 980 +1%	13 117 +1%	13 489 +3%	13 724 +2%	13 920 +1%	14 245 +2%	14 414 +1%	14 213 -1%	14 592 +3%	14 754 +1%	14 754 N/A	15 184 +3%	15 600 +3%	15 691 +1%	16 150 +3%	16 512 +2%	16 526 +0%	17 185 +4%	17 009 -1%	17 073 +0%	17 249 +1%	17 042 -1%	17 268 +1%	16 489 -5%	12 247 -26%	11 947 -2%	9 791 -18%	9 569 -2%	13 166 +38%	8 452 -36%	10 835 +28%	11 535 +6%	15 548 +35%	15 226 -2%	12 616 -17%	12 714 +1%	10 651 -16%	11 238 +6%	13 620 +21%	14 387 +6%	16 355 +14%	15 888 -3%	14 474 -9%	14 376 -1%	15 577 +8%	15 758 +1%	16 411 +4%	15 678 -4%	15 579 -1%	15 442 -1%	15 929 +3%	16 616 +4%	16 260 -2%	16 685 +3%
Net Income
Tax Provision	(922)	(1 001)	(959)	(981)	(1 415)	(1 958)	(2 565)	(2 638)	(2 643)	(2 796)	(3 059)	(3 223)	(3 217)	(3 203)	(3 268)	(3 196)	(3 245)	(3 399)	(4 613)	(4 815)	(5 275)	(5 418)	(5 932)	(6 019)	(6 257)	(6 513)	(6 306)	(6 558)	(6 547)	(6 198)	(6 192)	(6 153)	(6 098)	(6 197)	(6 530)	(6 549)	(6 707)	(6 744)	(6 469)	(6 465)	(6 257)	(6 293)	(6 463)	(6 161)	(6 182)	(5 572)	(5 251)	(5 605)	(5 460)	(6 152)	(6 087)	(5 875)	(6 008)	(5 800)	(5 954)	(4 840)	(4 499)	(4 486)	919	(82)	(386)	(604)	(5 790)	(5 573)	(5 108)	(5 053)	(5 376)	(5 490)	(5 152)	(4 948)	(4 773)	(4 334)	(5 016)	(5 084)	(4 622)	(5 114)
Income from Continuing Operations	1 155	983	926	903	1 552	2 120	2 924	3 008	3 166	3 517	3 788	4 019	3 954	3 958	3 949	3 936	4 080	4 424	6 499	6 860	7 522	7 494	7 048	7 098	7 232	7 211	7 614	7 687	7 867	8 015	8 400	8 601	8 656	8 987	9 070	9 142	9 443	9 768	10 057	10 720	10 752	10 780	10 786	10 881	11 086	10 917	6 996	6 342	4 331	3 417	7 079	2 577	4 827	5 735	9 594	10 386	8 117	8 228	11 570	11 156	13 234	13 783	10 565	10 315	9 366	9 323	10 201	10 268	11 259	10 730	10 806	11 108	10 913	11 532	11 638	11 571
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	(34)	(50)	(50)	(16)	0	0	0	(19)	(72)	(119)	(132)	(104)	(93)	(89)	(104)	(105)	(155)	(206)	(237)	(280)	(260)	(245)	(344)	(353)	(415)	(451)	(398)	(459)	(434)	(458)	(547)	(549)	(614)	(665)	(598)	(650)	(668)	(776)	(664)	(554)	(465)	(239)	(245)	(117)	(7)	77	110	40	60	65	99	88	77	10	(49)	(62)	(117)	(124)	(97)	(101)	(110)	(175)	(113)	(125)
Net Income (Common)	1 153 N/A	981 -15%	923 -6%	901 -2%	1 549 +72%	2 118 +37%	2 924 +38%	3 006 +3%	3 165 +5%	3 514 +11%	3 787 +8%	4 018 +6%	3 920 -2%	3 907 0%	3 895 0%	3 917 +1%	4 074 +4%	4 420 +8%	6 495 +47%	6 833 +5%	7 440 +9%	7 366 -1%	6 912 -6%	6 994 +1%	7 141 +2%	7 126 0%	7 509 +5%	7 581 +1%	7 712 +2%	7 808 +1%	8 161 +5%	8 318 +2%	8 394 +1%	8 740 +4%	8 725 0%	8 788 +1%	9 027 +3%	9 316 +3%	9 658 +4%	10 261 +6%	10 318 +1%	10 321 +0%	10 238 -1%	10 330 +1%	10 469 +1%	10 252 -2%	6 397 -38%	5 691 -11%	3 662 -36%	2 639 -28%	6 415 +143%	2 024 -68%	4 364 +116%	5 497 +26%	9 348 +70%	10 269 +10%	8 110 -21%	8 305 +2%	11 680 +41%	11 196 -4%	13 294 +19%	13 849 +4%	10 665 -23%	10 404 -2%	9 444 -9%	9 333 -1%	10 152 +9%	10 205 +1%	11 141 +9%	10 606 -5%	10 707 +1%	11 005 +3%	10 801 -2%	11 354 +5%	11 524 +1%	11 445 -1%
EPS (Diluted)	28.82 N/A	24.52 -15%	23.07 -6%	22.52 -2%	38.72 +72%	52.95 +37%	73.09 +38%	75.15 +3%	79.12 +5%	87.85 +11%	94.67 +8%	100.45 +6%	98 -2%	97.67 0%	97.37 0%	97.92 +1%	101.85 +4%	90.2 -11%	141.19 +57%	128.92 -9%	140.37 +9%	138.98 -1%	130.41 -6%	131.96 +1%	134.73 +2%	134.45 0%	141.67 +5%	143.03 +1%	145.5 +2%	147.32 +1%	153.98 +5%	156.94 +2%	158.37 +1%	164.9 +4%	165.77 +1%	165.81 +0%	170.32 +3%	175.77 +3%	183.38 +4%	193.6 +6%	194.67 +1%	194.73 +0%	194.29 0%	194.9 +0%	197.52 +1%	193.43 -2%	121.34 -37%	107.37 -12%	69.09 -36%	50.03 -28%	122.61 +145%	40.45 -67%	87.23 +116%	109.91 +26%	186.94 +70%	205.23 +10%	162.08 -21%	165.93 +2%	233.46 +41%	223.71 -4%	265.6 +19%	276.65 +4%	213.12 -23%	207.85 -2%	188.65 -9%	186.87 -1%	203.41 +9%	207.46 +2%	228.73 +10%	218.21 -5%	219.55 +1%	226.76 +3%	223.65 -1%	236.32 +6%	239.16 +1%	239.17 +0%

Income Statement Balance Sheet Cash Flow Statement

Aeon Delight Co Ltd
TSE:9787

Income Statement

Earnings Waterfall
Aeon Delight Co Ltd

Income Statement
Aeon Delight Co Ltd

See Also

Company

Help

Tools

Stocks

Aeon Delight Co Ltd TSE:9787

Income Statement

Earnings Waterfall Aeon Delight Co Ltd

Income Statement Aeon Delight Co Ltd

See Also

Company

Help

Tools

Stocks

Aeon Delight Co Ltd
TSE:9787

Earnings Waterfall
Aeon Delight Co Ltd

Income Statement
Aeon Delight Co Ltd