Watchlist Manager

Watchlist

Price: 14.66 EUR -3.04% Market Closed

Market Cap: €11.5B

S	Shiseido Co Ltd XMUN:SHD	JP
	Vidrala SA MAD:VID	ES
A	Automatic Data Processing Inc F:ADP	US
I	Ingersoll Rand Inc F:5GD	US
M	Mao Geping Cosmetics Co Ltd HKEX:1318	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	0	0	0	0	0	0	0	0	0	0	0	0	541	0	0	364	0	0	529	1 095	1 617	2 165	2 117	2 013	1 942	1 824	1 796	1 754	1 767	1 781	1 790	1 830	1 766	1 731	1 632	0	0	0	232	441	809	1 008	978	957	814	824	830	889	991	992	964	890	769	798	1 287	1 791	2 292	2 762	2 627	2 412	2 226	0	0	0	3 280	0	0	0	2 216	0	0	0	2 588	0	0	0	3 804	0	0	0	4 464
Revenue	462 012 N/A	466 364 +1%	472 174 +1%	485 509 +3%	486 628 +0%	500 246 +3%	509 284 +2%	517 096 +2%	517 338 +0%	524 250 +1%	532 813 +2%	536 730 +1%	527 391 -2%	533 248 +1%	518 500 -3%	494 079 -5%	476 380 -4%	464 638 -2%	470 756 +1%	480 995 +2%	486 972 +1%	670 701 +38%	682 188 +2%	673 247 -1%	674 433 +0%	682 385 +1%	674 541 -1%	679 845 +1%	676 469 0%	677 727 +0%	690 643 +2%	704 600 +2%	728 337 +3%	762 047 +5%	768 061 +1%	767 221 0%	782 415 +2%	777 687 -1%	811 620 +4%	823 898 +2%	763 058 -7%	976 322 +28%	973 027 0%	973 897 +0%	850 306 -13%	869 499 +2%	910 136 +5%	958 779 +5%	1 005 062 +5%	1 036 365 +3%	1 065 549 +3%	1 079 621 +1%	1 094 825 +1%	1 104 683 +1%	1 126 876 +2%	1 135 690 +1%	1 131 547 0%	1 084 822 -4%	984 712 -9%	938 597 -5%	920 888 -2%	930 981 +1%	998 440 +7%	995 642 0%	1 009 966 +1%	1 007 002 0%	1 008 000 +0%	1 044 278 +4%	1 067 355 +2%	1 073 340 +1%	1 308 153 +22%	1 267 038 -3%	973 038 -23%	1 222 491 +26%	987 385 -19%	973 375 -1%	990 586 +2%	969 374 -2%	951 881 -2%	961 649 +1%	969 992 +1%
Gross Profit
Cost of Revenue	(156 660)	(155 855)	(156 270)	(149 612)	(137 962)	(129 860)	(129 347)	(136 375)	(136 178)	(135 679)	(137 329)	(138 972)	(134 021)	(131 038)	(128 014)	(123 495)	(120 780)	(114 030)	(115 819)	(117 787)	(124 555)	(168 692)	(168 693)	(163 960)	(160 955)	(162 989)	(162 190)	(162 962)	(163 080)	(166 783)	(170 232)	(178 294)	(181 389)	(189 559)	(191 176)	(188 279)	(196 159)	(196 433)	(205 474)	(207 068)	(196 009)	(246 989)	(246 135)	(247 636)	(207 553)	(211 037)	(217 371)	(225 322)	(231 327)	(231 793)	(231 979)	(233 024)	(231 928)	(233 582)	(238 459)	(240 071)	(254 844)	(248 054)	(240 107)	(242 932)	(238 401)	(252 222)	(269 848)	(267 449)	(271 808)	(275 434)	(286 055)	(315 949)	(327 071)	(326 481)	(383 693)	(351 402)	(259 674)	(321 610)	(246 235)	(231 043)	(237 394)	(226 763)	(220 912)	(230 647)	(226 989)
Gross Profit	305 352 N/A	310 509 +2%	315 904 +2%	335 897 +6%	348 666 +4%	370 386 +6%	379 937 +3%	380 721 +0%	381 160 +0%	388 571 +2%	395 484 +2%	397 758 +1%	393 370 -1%	402 210 +2%	390 486 -3%	370 584 -5%	355 600 -4%	350 608 -1%	354 937 +1%	363 208 +2%	362 417 0%	502 009 +39%	513 495 +2%	509 287 -1%	513 478 +1%	519 396 +1%	512 351 -1%	516 883 +1%	513 389 -1%	510 944 0%	520 411 +2%	526 306 +1%	546 948 +4%	572 488 +5%	576 885 +1%	578 942 +0%	586 256 +1%	581 254 -1%	606 146 +4%	616 830 +2%	567 049 -8%	729 333 +29%	726 892 0%	726 261 0%	642 753 -11%	658 462 +2%	692 765 +5%	733 457 +6%	773 735 +5%	804 572 +4%	833 570 +4%	846 597 +2%	862 897 +2%	871 101 +1%	888 417 +2%	895 619 +1%	876 703 -2%	836 768 -5%	744 605 -11%	695 665 -7%	682 487 -2%	678 759 -1%	728 592 +7%	728 193 0%	738 158 +1%	731 568 -1%	721 945 -1%	728 329 +1%	740 284 +2%	746 859 +1%	924 460 +24%	915 636 -1%	713 364 -22%	900 881 +26%	741 150 -18%	742 332 +0%	753 192 +1%	742 611 -1%	730 969 -2%	731 002 +0%	743 003 +2%
Operating Income
Operating Expenses	(277 816)	(286 151)	(291 443)	(300 026)	(315 048)	(329 370)	(341 151)	(336 606)	(340 414)	(340 701)	(348 494)	(347 505)	(346 414)	(350 147)	(353 169)	(343 387)	(329 422)	(317 978)	(321 108)	(331 471)	(337 056)	(457 550)	(463 280)	(465 157)	(467 631)	(480 261)	(485 300)	(490 923)	(491 851)	(484 899)	(484 470)	(488 212)	(496 710)	(522 844)	(532 754)	(538 757)	(551 147)	(553 641)	(566 849)	(585 261)	(529 389)	(669 584)	(682 336)	(664 752)	(605 973)	(619 638)	(641 256)	(664 760)	(693 298)	(701 124)	(716 693)	(735 402)	(754 547)	(770 961)	(782 198)	(785 357)	(762 872)	(755 375)	(703 190)	(676 252)	(667 524)	(661 451)	(712 299)	(739 637)	(763 869)	(751 786)	(721 330)	(708 250)	(715 294)	(715 442)	(892 548)	(885 701)	(694 037)	(876 023)	(720 105)	(695 546)	(722 540)	(719 090)	(702 582)	(710 229)	(698 843)
Selling, General & Administrative	(277 816)	(286 203)	(291 443)	(300 026)	(315 775)	(329 370)	(341 151)	(336 606)	(340 414)	(340 701)	(348 494)	(347 505)	(346 414)	(350 147)	(353 169)	(343 387)	(329 422)	(317 978)	(321 108)	(331 471)	(337 056)	(443 083)	(463 280)	(465 157)	(467 631)	(465 587)	(485 300)	(490 922)	(491 850)	(471 239)	(484 468)	(488 211)	(496 709)	(509 303)	(532 753)	(538 756)	(551 146)	(539 414)	(566 848)	(585 260)	(518 089)	(669 583)	(682 335)	(664 751)	(587 708)	(619 636)	(641 256)	(664 759)	(669 068)	(701 124)	(716 691)	(735 403)	(725 415)	(770 960)	(782 196)	(785 355)	(731 174)	(755 373)	(703 191)	(676 250)	(640 531)	(663 461)	(717 306)	(735 739)	(767 007)	(746 015)	(711 651)	(708 375)	(717 841)	(719 699)	(887 317)	(880 440)	(695 711)	(872 983)	(727 636)	(727 598)	(724 492)	(721 265)	(707 026)	(713 788)	(704 978)
R&D	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(14 467)	0	0	0	(14 673)	0	0	0	(13 659)	0	0	0	(13 540)	0	0	0	(14 226)	0	0	(11 299)	0	0	0	(18 264)	0	0	0	(24 230)	0	0	0	(29 130)	0	0	0	(31 697)	0	0	0	(26 992)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	52	0	0	727	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	0	(1)	(2)	(1)	0	(1)	(1)	0	0	(1)	(1)	(1)	(1)	0	(1)	(1)	(1)	(2)	0	(1)	0	0	(2)	1	(2)	0	0	0	(1)	(2)	1	(2)	(1)	2 010	5 007	(3 898)	3 138	(5 771)	(9 679)	125	2 547	4 257	(5 231)	(5 261)	1 674	(3 040)	7 531	32 052	1 952	2 175	4 444	3 559	6 135
Operating Income	27 536 N/A	24 358 -12%	24 461 +0%	35 871 +47%	33 618 -6%	41 016 +22%	38 786 -5%	44 115 +14%	40 746 -8%	47 870 +17%	46 990 -2%	50 253 +7%	46 956 -7%	52 063 +11%	37 317 -28%	27 197 -27%	26 178 -4%	32 630 +25%	33 829 +4%	31 737 -6%	25 361 -20%	44 459 +75%	50 215 +13%	44 130 -12%	45 847 +4%	39 135 -15%	27 051 -31%	25 960 -4%	21 538 -17%	26 045 +21%	35 941 +38%	38 094 +6%	50 238 +32%	49 644 -1%	44 131 -11%	40 185 -9%	35 109 -13%	27 613 -21%	39 297 +42%	31 569 -20%	37 660 +19%	59 749 +59%	44 556 -25%	61 509 +38%	36 780 -40%	38 824 +6%	51 509 +33%	68 697 +33%	80 437 +17%	103 448 +29%	116 877 +13%	111 195 -5%	108 350 -3%	100 140 -8%	106 219 +6%	110 262 +4%	113 831 +3%	81 393 -28%	41 415 -49%	19 413 -53%	14 963 -23%	17 308 +16%	16 293 -6%	(11 444) N/A	(25 711) -125%	(20 218) +21%	615 N/A	20 079 +3 165%	24 990 +24%	31 417 +26%	31 912 +2%	29 935 -6%	19 327 -35%	24 858 +29%	21 045 -15%	46 786 +122%	30 652 -34%	23 521 -23%	28 387 +21%	20 773 -27%	44 160 +113%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	1 548	1 789	1 273	348	(252)	153	(556)	(933)	(1 000)	(1 343)	(1 202)	(1 410)	(1 492)	(1 259)	(1 222)	(810)	(264)	771	588	995	1 339	1 341	235	671	713	311	3 527	3 042	1 707	1 421	(2 553)	(2 410)	(129)	94	1 348	1 789	1 662	745	2 154	2 625	1 088	1 744	(422)	(1 743)	(2 477)	(4 424)	(4 168)	(3 886)	(3 315)	(376)	(3)	(1 682)	(1 103)	1 762	6 646	7 775	3 810	(129)	(3 223)	(1 380)	3 692	7 822	8 081	4 978	3 269	(770)	(1 876)	(194)	1 981
Non-Recurring Items	1 089	1 760	2 000	(2 951)	(3 289)	(5 709)	(1 563)	(2 208)	(2 654)	613	(3 158)	422	(2 705)	(18)	(5 889)	(8 031)	(5 733)	(3 029)	(3 317)	(6 654)	(2 520)	(15 151)	(12 311)	(8 532)	(12 698)	(172)	78	(780)	(126)	(34 887)	(35 217)	(42 529)	(41 581)	(6 601)	(6 466)	(128)	(2 055)	(5 932)	(5 735)	(4 163)	(2 458)	(2 687)	(3 412)	(3 980)	(4 785)	(5 162)	(7 355)	(78 525)	(78 902)	(78 492)	(76 082)	(7 526)	(9 122)	(9 393)	(10 068)	(7 161)	(3 617)	(3 149)	(17 685)	(16 015)	(18 546)	(33 885)	(21 898)	108 876	126 282	131 662	138 114	20 564	22 413	21 304	21 838	17 328	9 273	(5 470)	(9 273)	(42 297)	(23 077)	0	0	(48 731)	(72 948)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(38)	(531)	(563)	(652)	(218)	(245)	(246)	(572)	(619)	(609)	(672)	105	34	(90)	(41)	(514)	(365)	(35)	(67)	(32)	1 378	4 960	6 015	27 924	26 096	25 526	24 291	2 903	5 336	22 993	23 389	22 583	17 074	(544)	(1 006)	(38)	35 985	36 326	37 071	35 624	1 203	541	(160)	1 022	(1 029)	(1 180)	(1 027)	(3 180)	6 051	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(1 665)	(1 696)	2 940	3 499	3 214	2 081	2 933	2 209	2 935	2 531	5 124	2 042	862	(1 617)	1 053	1 090	1 097	742	439	705	1 079	1 345	1 529	1 607	1 385	1 333	1 332	867	1 316	1 664	2 739	2 647	2 786	1 083	1 059	1 081	755	1 520	1 097	842	647	800	447	1 647	926	748	873	(473)	(627)	454	2 324	2 367	2 791	2 611	1 080	1 051	670	1 626	(288)	37	(1 193)	3 349	5 338	6 998	(357)	0	(3)	0	(785)	(1)	0	0	(1 255)	0	(1)	0	(12 109)	(12 781)	(12 781)	(12 783)	(908)
Pre-Tax Income	26 960 N/A	24 422 -9%	29 401 +20%	36 419 +24%	33 543 -8%	37 388 +11%	40 156 +7%	44 116 +10%	41 027 -7%	51 014 +24%	48 956 -4%	52 717 +8%	46 623 -12%	51 686 +11%	33 191 -36%	19 952 -40%	21 072 +6%	30 251 +44%	30 149 0%	24 283 -19%	22 301 -8%	28 701 +29%	37 559 +31%	35 900 -4%	33 076 -8%	38 947 +18%	27 198 -30%	24 723 -9%	22 099 -11%	(6 442) N/A	3 984 N/A	(825) N/A	14 160 N/A	50 427 +256%	44 974 -11%	69 733 +55%	60 618 -13%	49 038 -19%	62 477 +27%	34 193 -45%	42 892 +25%	82 276 +92%	62 427 -24%	79 349 +27%	49 866 -37%	33 960 -32%	45 369 +34%	(8 550) N/A	38 555 N/A	62 481 +62%	82 344 +32%	144 285 +75%	104 310 -28%	95 643 -8%	96 649 +1%	103 431 +7%	107 378 +4%	74 266 -31%	18 247 -75%	(3 631) N/A	(2 040) +44%	(13 604) -567%	(270) +98%	102 748 N/A	99 111 -4%	113 204 +14%	145 372 +28%	48 417 -67%	50 428 +4%	52 591 +4%	50 526 -4%	45 883 -9%	31 037 -32%	27 210 -12%	19 853 -27%	9 468 -52%	(1 265) N/A	9 970 N/A	13 730 +38%	(40 935) N/A	(27 715) +32%
Net Income
Tax Provision	(13 320)	(14 060)	(15 669)	(15 099)	(14 158)	(13 071)	(18 106)	(20 394)	(18 035)	(23 562)	(22 238)	(23 259)	(9 086)	(14 874)	(9 555)	(2 514)	(230)	(4 602)	(9 671)	(9 241)	(11 749)	(13 328)	(22 103)	(19 529)	(21 292)	(21 888)	(10 983)	(11 821)	(6 554)	(6 269)	(12 435)	(10 772)	(13 603)	(21 690)	(20 488)	(21 798)	(20 728)	(12 811)	(20 810)	(19 126)	(17 292)	(28 384)	(16 024)	(20 268)	(15 941)	(12 859)	(16 948)	(10 627)	(13 200)	(21 484)	(27 100)	(37 231)	(39 405)	(26 851)	(27 118)	(30 385)	(30 076)	(29 959)	(16 598)	(6 677)	(7 079)	(7 529)	(14 675)	(50 775)	(49 661)	(48 057)	(50 155)	(15 893)	(12 845)	(11 501)	(10 006)	(9 198)	(6 860)	(6 120)	(7 891)	(5 512)	(8 028)	(12 427)	(14 149)	(13 853)	(12 048)
Income from Continuing Operations	13 640	10 362	13 732	21 320	19 385	24 317	22 050	23 722	22 992	27 452	26 718	29 458	37 537	36 812	23 636	17 438	20 842	25 649	20 478	15 042	10 552	15 373	15 456	16 371	11 784	17 059	16 215	12 902	15 545	(12 711)	(8 451)	(11 597)	557	28 737	24 486	47 935	39 890	36 227	41 667	15 067	25 600	53 892	46 403	59 081	33 925	21 101	28 421	(19 177)	25 355	40 997	55 244	107 054	64 905	68 792	69 531	73 046	77 302	44 307	1 649	(10 308)	(9 119)	(21 133)	(14 945)	51 973	49 450	65 147	95 217	32 524	37 583	41 090	40 520	36 685	24 177	21 090	11 962	3 956	(9 293)	(2 457)	(419)	(54 788)	(39 763)
Income to Minority Interest	0	0	0	0	0	0	(1 104)	(1 917)	(2 721)	(2 765)	(2 890)	(3 241)	(3 090)	(3 437)	(2 324)	(2 062)	(1 836)	(1 950)	(1 767)	(1 589)	(1 538)	(2 576)	(2 271)	(2 023)	(2 225)	(2 543)	(2 695)	(2 459)	(2 242)	(1 973)	(2 300)	(2 731)	(3 054)	(2 587)	(2 774)	(2 533)	(2 665)	(2 558)	(2 541)	(2 039)	(2 389)	(3 378)	(2 374)	(2 683)	(1 823)	(2 303)	(2 009)	(2 854)	(2 606)	(3 377)	(3 634)	(3 347)	(3 501)	(2 748)	(3 341)	(3 183)	(3 739)	(2 851)	(1 914)	(2 257)	(2 540)	(3 066)	(3 453)	(2 945)	(2 540)	(2 699)	(3 946)	(3 585)	(3 381)	(2 607)	(2 130)	(2 332)	(2 427)	(2 626)	(1 949)	(1 968)	(1 518)	(1 381)	(873)	(761)	(916)
Net Income	13 639 N/A	10 010 -27%	13 732 +37%	21 319 +55%	19 272 -10%	24 315 +26%	20 944 -14%	23 379 +12%	20 267 -13%	24 678 +22%	23 883 -3%	26 212 +10%	34 445 +31%	33 369 -3%	21 308 -36%	15 376 -28%	19 008 +24%	23 695 +25%	18 706 -21%	13 448 -28%	9 011 -33%	12 790 +42%	13 179 +3%	14 344 +9%	9 553 -33%	14 515 +52%	13 518 -7%	10 440 -23%	13 302 +27%	(14 685) N/A	(10 753) +27%	(14 328) -33%	(2 498) +83%	26 149 N/A	21 711 -17%	45 401 +109%	37 224 -18%	33 668 -10%	39 125 +16%	13 027 -67%	23 210 +78%	50 512 +118%	44 029 -13%	56 397 +28%	32 101 -43%	18 798 -41%	26 410 +40%	(22 032) N/A	22 749 N/A	37 620 +65%	51 610 +37%	103 707 +101%	61 403 -41%	66 042 +8%	66 189 +0%	69 861 +6%	73 562 +5%	41 455 -44%	(266) N/A	(12 564) -4 623%	(11 660) +7%	(24 198) -108%	(18 396) +24%	49 028 N/A	46 909 -4%	62 445 +33%	91 267 +46%	28 934 -68%	34 202 +18%	38 481 +13%	38 389 0%	34 353 -11%	21 749 -37%	18 463 -15%	10 011 -46%	1 987 -80%	(10 813) N/A	(3 840) +64%	(1 293) +66%	(55 550) -4 196%	(40 680) +27%
EPS (Diluted)	32.94 N/A	23.89 -27%	32.46 +36%	37.33 +15%	73.83 +98%	58.44 -21%	50.71 -13%	55.66 +10%	48.6 -13%	59.32 +22%	57.54 -3%	64.72 +12%	85.04 +31%	81.38 -4%	52.87 -35%	38.53 -27%	47.28 +23%	59.53 +26%	47 -21%	33.77 -28%	22.64 -33%	32.13 +42%	33.11 +3%	35.94 +9%	24 -33%	36.46 +52%	33.96 -7%	26.16 -23%	33.42 +28%	-36.9 N/A	-26.94 +27%	-35.9 -33%	-6.26 +83%	65.54 N/A	54.41 -17%	113.5 +109%	93.29 -18%	84.38 -10%	97.81 +16%	32.56 -67%	58.08 +78%	126.28 +117%	110.34 -13%	140.99 +28%	80.3 -43%	46.98 -41%	66.03 +41%	-55.08 N/A	56.87 N/A	94.05 +65%	129.02 +37%	259.26 +101%	153.56 -41%	165.19 +8%	165.56 +0%	174.73 +6%	183.99 +5%	103.69 -44%	-0.66 N/A	-31.46 -4 667%	-29.19 +7%	-60.58 -108%	-46.05 +24%	122.62 N/A	117.33 -4%	156.3 +33%	228.42 +46%	72.36 -68%	85.54 +18%	96.24 +13%	96.01 0%	85.91 -11%	54.39 -37%	46.19 -15%	25.03 -46%	4.97 -80%	-27.06 N/A	-9.62 +64%	-3.25 +66%	-139.06 -4 179%	-101.83 +27%

Income Statement Balance Sheet Cash Flow Statement

Shiseido Co Ltd
XMUN:SHD

Income Statement

Earnings Waterfall
Shiseido Co Ltd

Income Statement
Shiseido Co Ltd

See Also

Company

Help

Tools

Stocks

Shiseido Co Ltd XMUN:SHD

Income Statement

Earnings Waterfall Shiseido Co Ltd

Income Statement Shiseido Co Ltd

See Also

Company

Help

Tools

Stocks

Shiseido Co Ltd
XMUN:SHD

Earnings Waterfall
Shiseido Co Ltd

Income Statement
Shiseido Co Ltd