Tokyo Ichiban Foods Co., Ltd.
TSE:3067.T
456 (JPY) • At close June 2, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 2,018.726 | 2,178 | 1,572 | 1,572 | 2,085.88 | 2,222.481 | 1,623.71 | 1,593.653 | 1,963.262 | 2,076.45 | 1,382.738 | 1,323.948 | 1,349.018 | 2,006.488 | 897.916 | 801.827 | 1,157.524 | 1,661.333 | 1,094.8 | 359.843 | 1,121.118 | 1,399.337 | 905.082 | 891.965 | 1,351.251 | 1,471.497 | 930.791 | 753.8 | 1,293.261 | 1,326.32 | 703.161 | 773.845 | 1,284.771 | 1,325.404 | 671.602 | 577.978 | 1,268.491 | 1,334.566 | 717.204 | 584.317 | 1,236.766 | 1,277.828 | 571.229 | 593.981 | 1,154.426 | 1,210.956 | 514.916 | 520.995 | 1,107.649 | 1,227.038 | 441.125 | 489.395 | 1,143.124 | 1,170.294 | 425.985 | 416.823 | 991.449 | 1,187.114 | 412.112 | 489.086 | 1,200.454 | 1,217.371 | 413.383 | 482.836 | 1,232.476 | 1,468.459 |
| Cost of Revenue
| 759.926 | 842 | 519 | 552 | 779.518 | 857.245 | 571.17 | 598.871 | 707.129 | 827.208 | 559.385 | 467.37 | 489.522 | 817.054 | 429.363 | 335.178 | 444.491 | 659.727 | 450.998 | 139.388 | 435.072 | 560.915 | 404.954 | 379.1 | 437.017 | 528.481 | 382.185 | 276.483 | 412.272 | 419.314 | 246.092 | 331.406 | 466.888 | 540.626 | 318.606 | 216.096 | 478.836 | 487.486 | 313.005 | 226.844 | 372.249 | 346.133 | 226.943 | 181.646 | 299.073 | 316.528 | 170.698 | 154.337 | 277.411 | 338.649 | 150.862 | 140.653 | 307.359 | 336.174 | 144.316 | 121.88 | 313.64 | 378.389 | 152.806 | 157.481 | 350.505 | 295.947 | 112.825 | 126.209 | 317.452 | 451.656 |
| Gross Profit
| 1,258.8 | 1,313.124 | 1,053 | 1,020 | 1,306.362 | 1,365.236 | 1,052.54 | 994.782 | 1,256.133 | 1,249.242 | 823.353 | 856.578 | 859.496 | 1,189.434 | 468.553 | 466.649 | 713.033 | 1,001.606 | 643.802 | 220.455 | 686.046 | 838.422 | 500.128 | 512.865 | 914.234 | 943.016 | 548.606 | 477.317 | 880.989 | 907.006 | 457.069 | 442.439 | 817.883 | 784.778 | 352.996 | 361.882 | 789.655 | 847.08 | 404.199 | 357.473 | 864.517 | 931.695 | 344.286 | 412.335 | 855.353 | 894.428 | 344.218 | 366.658 | 830.238 | 888.389 | 290.263 | 348.742 | 835.765 | 834.12 | 281.669 | 294.943 | 677.809 | 808.725 | 259.306 | 331.605 | 849.949 | 921.424 | 300.558 | 356.627 | 915.024 | 1,016.803 |
| Gross Profit Ratio
| 0.624 | 0.603 | 0.67 | 0.649 | 0.626 | 0.614 | 0.648 | 0.624 | 0.64 | 0.602 | 0.595 | 0.647 | 0.637 | 0.593 | 0.522 | 0.582 | 0.616 | 0.603 | 0.588 | 0.613 | 0.612 | 0.599 | 0.553 | 0.575 | 0.677 | 0.641 | 0.589 | 0.633 | 0.681 | 0.684 | 0.65 | 0.572 | 0.637 | 0.592 | 0.526 | 0.626 | 0.623 | 0.635 | 0.564 | 0.612 | 0.699 | 0.729 | 0.603 | 0.694 | 0.741 | 0.739 | 0.668 | 0.704 | 0.75 | 0.724 | 0.658 | 0.713 | 0.731 | 0.713 | 0.661 | 0.708 | 0.684 | 0.681 | 0.629 | 0.678 | 0.708 | 0.757 | 0.727 | 0.739 | 0.742 | 0.692 |
| Reseach & Development Expenses
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 1,108 | 1,094 | 1,024 | 1,122.06 | 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 | 5.49 | -8.5 | 13.75 | 0 | 4.773 | -8.923 | 13.91 | 0 | 12.142 | -10.098 | 13.91 | 0 | 13.223 | -9.163 | 13.24 | 0 | 10.935 | -8.675 | 13.13 | 0 | 6.165 | -9.029 | 13 | 0 | 5.222 | 2.818 | 0 | 5.622 | 7.566 | 2.824 | 1.883 | 7.162 | 8.426 | 1.724 | 3.026 | 5.543 |
| Selling & Marketing Expenses
| 0 | 24 | 29 | 26 | 32.969 | 28.535 | 28.986 | 25.221 | 32.001 | 22.918 | 25.753 | 21.905 | 22.346 | 18.927 | 18.246 | 16.785 | 25.322 | 23.904 | 17.539 | 8.995 | 18.888 | 16.15 | 11.776 | 10.615 | 18.325 | 11.07 | 15.495 | 16.187 | 14.088 | 14.092 | 8.733 | 8.566 | 7.092 | 6.815 | 8.865 | 8.545 | 11.372 | 11.803 | 7.479 | 4.618 | 11.201 | 7.906 | 8.911 | 6.24 | 11.379 | 10.467 | 10.032 | 6.814 | 12.582 | 9.39 | 10.406 | 4.208 | 9.174 | 9.683 | 7.874 | 3.737 | 10.296 | 15.075 | 10.829 | 5.364 | 13.055 | 20.854 | 10.179 | 10.935 | 12.457 | 23.172 |
| SG&A
| 1,126.987 | 1,132 | 1,123 | 1,050 | 1,155.06 | 28.535 | 28.986 | 25.221 | 32.001 | 22.918 | 25.753 | 21.905 | 22.346 | 18.927 | 18.246 | 16.785 | 25.322 | 23.904 | 17.539 | 8.995 | 18.888 | 16.15 | 11.776 | 10.615 | 18.325 | 11.07 | 15.495 | 16.187 | 14.088 | 14.092 | 14.223 | 0.066 | 20.842 | 6.815 | 13.638 | -0.378 | 25.282 | 11.803 | 19.621 | -5.48 | 25.111 | 7.906 | 22.134 | -2.923 | 24.619 | 10.467 | 20.967 | -1.861 | 25.712 | 9.39 | 16.571 | -4.821 | 22.174 | 9.683 | 13.096 | 6.555 | 10.296 | 20.697 | 18.395 | 8.188 | 14.938 | 28.016 | 18.605 | 12.659 | 15.483 | 28.715 |
| Other Expenses
| 0 | 51 | 22 | 21 | 7.605 | 5.83 | 18.51 | 6.198 | 1,108.983 | 1,092.135 | 1,002.008 | 982.554 | 989.543 | 225.971 | 769.525 | 323.5 | 119.779 | 27.701 | 74.017 | 9.438 | 6.078 | 1.385 | 10.205 | 3.07 | 3.078 | 8.931 | 12.102 | 0.511 | 7.733 | 2.488 | 4.51 | 2.847 | 3.597 | 5.38 | 2.91 | 2.908 | 9.306 | 5.178 | 10.834 | 10.398 | 4.018 | 4.433 | 4.057 | 5.333 | 6.193 | 7.058 | 4.073 | 6.467 | 5.519 | 4.776 | 6.114 | 9.187 | 4.334 | 3.74 | 11.567 | 4.481 | 6.137 | 4.144 | 4.103 | 3.913 | 2.29 | 4.968 | 16.137 | 4.223 | 2.995 | 1.881 |
| Operating Expenses
| 1,126.987 | 1,183 | 1,145 | 1,071 | 1,155.06 | 1,156.127 | 1,119.031 | 1,038.49 | 1,140.984 | 1,115.053 | 1,027.761 | 1,004.459 | 1,011.889 | 1,051.861 | 921.229 | 864.829 | 947.013 | 1,025.078 | 986.815 | 517.349 | 698.261 | 707.424 | 631.102 | 632.563 | 741.924 | 687.22 | 729.57 | 622.118 | 951.144 | 385.087 | 337.387 | 333.533 | 375.129 | 366.78 | 324.12 | 320.951 | 370.122 | 369.482 | 329.225 | 296.346 | 357.782 | 346.368 | 313.836 | 298.526 | 357.693 | 348.162 | 321.73 | 317.378 | 376.18 | 357.764 | 317.57 | 313.225 | 366.514 | 362.435 | 316.718 | 328.109 | 357.953 | 387.416 | 326.426 | 340.19 | 394.252 | 433.066 | 356.177 | 380.481 | 425.061 | 462.077 |
| Operating Income
| 131.813 | 153 | -92 | -51 | 151.302 | 209.104 | -66.492 | -43.708 | 115.15 | 134.184 | -204.408 | 116.047 | -152.394 | 137.569 | -452.675 | -398.181 | -233.981 | -23.474 | -343.015 | -296.892 | -12.214 | 130.993 | -130.972 | -119.699 | 172.311 | 255.791 | -180.962 | -144.803 | 172.662 | 279.098 | -149.792 | -123.762 | 193.392 | 183.309 | -211.503 | -186.082 | 176.27 | 240.244 | -133.984 | -177.692 | 266.248 | 361.114 | -195.037 | -93.788 | 273.816 | 312.381 | -170.618 | -155.567 | 244.291 | 291.838 | -209.005 | -142.619 | 269.435 | 245.794 | -205.263 | -190.623 | 101.795 | 201.995 | -263.721 | -215.251 | 238.681 | 255.409 | -233.497 | -209.047 | 279.491 | 305.095 |
| Operating Income Ratio
| 0.065 | 0.07 | -0.059 | -0.032 | 0.073 | 0.094 | -0.041 | -0.027 | 0.059 | 0.065 | -0.148 | 0.088 | -0.113 | 0.069 | -0.504 | -0.497 | -0.202 | -0.014 | -0.313 | -0.825 | -0.011 | 0.094 | -0.145 | -0.134 | 0.128 | 0.174 | -0.194 | -0.192 | 0.134 | 0.21 | -0.213 | -0.16 | 0.151 | 0.138 | -0.315 | -0.322 | 0.139 | 0.18 | -0.187 | -0.304 | 0.215 | 0.283 | -0.341 | -0.158 | 0.237 | 0.258 | -0.331 | -0.299 | 0.221 | 0.238 | -0.474 | -0.291 | 0.236 | 0.21 | -0.482 | -0.457 | 0.103 | 0.17 | -0.64 | -0.44 | 0.199 | 0.21 | -0.565 | -0.433 | 0.227 | 0.208 |
| Total Other Income Expenses Net
| -18.915 | 51 | -78 | -18 | 7.741 | 5.95 | -8.47 | -9.109 | -1.716 | 9.253 | -23.82 | -5.007 | 117.394 | 231.38 | 718.032 | 280.961 | 127.594 | 24.805 | -16.553 | -76.662 | -68.571 | 1.295 | 10.253 | -3.903 | 2.941 | 3.209 | 67.066 | 9.473 | -6.189 | 2.962 | -30.908 | 2.575 | -1.313 | 12.675 | 2.651 | 2.921 | 9.453 | 5.199 | 11.34 | 10.166 | 4.131 | 4.496 | 4.15 | 6.122 | 6.061 | 7.386 | 6.327 | 6.718 | 7.082 | 4.908 | 5.795 | 8.742 | 3.32 | 1.731 | 11.044 | -10.868 | -44.66 | 3.41 | -35.149 | 50.569 | 2.01 | -87.265 | 7.216 | -91.656 | -0.557 | -19.49 |
| Income Before Tax
| 112.898 | 204 | -170 | -69 | 159.043 | 215.054 | -74.962 | -52.817 | 113.434 | 143.437 | -228.227 | 111.04 | -34.999 | 368.949 | 265.357 | -117.22 | -106.387 | 1.331 | -359.568 | -373.554 | -80.785 | 132.288 | -120.719 | -123.602 | 175.252 | 259 | -113.896 | -135.33 | 166.473 | 282.06 | -180.7 | -121.187 | 192.079 | 195.984 | -208.852 | -183.161 | 185.723 | 245.443 | -122.644 | -167.526 | 270.379 | 365.61 | -190.85 | -87.878 | 280.061 | 319.386 | -164.673 | -149.282 | 251.082 | 296.908 | -203.205 | -133.877 | 272.755 | 247.525 | -194.219 | -201.491 | 57.135 | 205.405 | -298.87 | -164.682 | 240.691 | 168.144 | -226.281 | -300.703 | 278.934 | 285.605 |
| Income Before Tax Ratio
| 0.056 | 0.094 | -0.108 | -0.044 | 0.076 | 0.097 | -0.046 | -0.033 | 0.058 | 0.069 | -0.165 | 0.084 | -0.026 | 0.184 | 0.296 | -0.146 | -0.092 | 0.001 | -0.328 | -1.038 | -0.072 | 0.095 | -0.133 | -0.139 | 0.13 | 0.176 | -0.122 | -0.18 | 0.129 | 0.213 | -0.257 | -0.157 | 0.15 | 0.148 | -0.311 | -0.317 | 0.146 | 0.184 | -0.171 | -0.287 | 0.219 | 0.286 | -0.334 | -0.148 | 0.243 | 0.264 | -0.32 | -0.287 | 0.227 | 0.242 | -0.461 | -0.274 | 0.239 | 0.212 | -0.456 | -0.483 | 0.058 | 0.173 | -0.725 | -0.337 | 0.2 | 0.138 | -0.547 | -0.623 | 0.226 | 0.194 |
| Income Tax Expense
| 29.823 | 48 | 56 | -15.014 | 24.356 | 30.578 | -18.431 | -8.032 | 18.539 | 27.959 | -36.13 | 54.278 | -16.55 | 93.661 | 34.143 | -9.936 | -5.549 | 7.023 | -73.476 | -48.929 | 4.947 | 53.604 | -44.328 | -43.308 | 64.355 | 113.424 | -30.34 | -43.523 | 76.029 | 111.166 | -49.338 | -45.63 | 77.228 | 72.338 | -77.679 | -71.856 | 73.615 | 93.945 | -64.075 | -79.345 | 120.329 | 148.868 | -105.199 | -48.228 | 132.572 | 130.644 | -86.48 | -87.272 | 115.542 | 83.405 | -76.078 | -87.594 | 131.984 | 44.903 | -8.036 | -97.022 | 45.392 | 65.847 | -100.54 | -100.602 | 132.047 | 74.945 | -110.523 | -111.06 | 136.348 | 99.183 |
| Net Income
| 83.074 | 156 | -226 | -54 | 134.687 | 184.475 | -56.531 | -44.785 | 94.896 | 115.477 | -192.097 | 56.762 | -18.449 | 275.287 | 231.213 | -107.284 | -100.838 | -5.692 | -286.091 | -324.626 | -85.73 | 78.683 | -76.391 | -80.293 | 110.896 | 145.576 | -83.556 | -91.807 | 90.444 | 170.893 | -131.361 | -75.558 | 114.852 | 123.645 | -131.174 | -111.304 | 112.108 | 151.497 | -58.57 | -88.181 | 150.051 | 216.741 | -85.652 | -39.649 | 147.488 | 188.742 | -78.193 | -62.01 | 135.541 | 213.502 | -127.126 | -46.284 | 140.772 | 202.621 | -186.183 | -104.468 | 11.742 | 139.558 | -198.33 | -64.079 | 108.644 | 93.198 | -115.758 | -189.643 | 142.585 | 186.422 |
| Net Income Ratio
| 0.041 | 0.072 | -0.144 | -0.034 | 0.065 | 0.083 | -0.035 | -0.028 | 0.048 | 0.056 | -0.139 | 0.043 | -0.014 | 0.137 | 0.257 | -0.134 | -0.087 | -0.003 | -0.261 | -0.902 | -0.076 | 0.056 | -0.084 | -0.09 | 0.082 | 0.099 | -0.09 | -0.122 | 0.07 | 0.129 | -0.187 | -0.098 | 0.089 | 0.093 | -0.195 | -0.193 | 0.088 | 0.114 | -0.082 | -0.151 | 0.121 | 0.17 | -0.15 | -0.067 | 0.128 | 0.156 | -0.152 | -0.119 | 0.122 | 0.174 | -0.288 | -0.095 | 0.123 | 0.173 | -0.437 | -0.251 | 0.012 | 0.118 | -0.481 | -0.131 | 0.091 | 0.077 | -0.28 | -0.393 | 0.116 | 0.127 |
| EPS
| 9.31 | 17.51 | -25.26 | -6.03 | 15 | 20.54 | -6.32 | -5.03 | 10.67 | 12.99 | -21.65 | 6.41 | -2.09 | 31.14 | 26.16 | -12.14 | -11.41 | -0.64 | -32.37 | -36.73 | -9.78 | 8.9 | -8.65 | -9.09 | 12.71 | 16.69 | -9.61 | -10.56 | 10.41 | 19.67 | -15.13 | -8.7 | 13.01 | 14.26 | -15.14 | -12.85 | 12.96 | 17.52 | -6.78 | -10.3 | 17.54 | 25.34 | -10.01 | -4.64 | 17.25 | 22.08 | -9.15 | -7.25 | 15.85 | 24.97 | -15.02 | -5.49 | 16.71 | 24.05 | -22.32 | -12.52 | 1.41 | 16.77 | -23.86 | -7.72 | 13.08 | 11.22 | -13.94 | -22.84 | 17.17 | 22.45 |
| EPS Diluted
| 9.31 | 17.51 | -25.26 | -6.01 | 14.97 | 20.53 | -6.32 | -5.03 | 10.66 | 12.97 | -21.61 | 6.39 | -2.08 | 30.97 | 26.16 | -12.14 | -11.41 | -0.64 | -32.37 | -36.73 | -9.7 | 8.84 | -8.65 | -9.09 | 12.71 | 16.44 | -9.58 | -10.52 | 10.41 | 19.3 | -15.12 | -8.7 | 13.01 | 14 | -14.85 | -12.6 | 12.96 | 17.11 | -6.77 | -10.2 | 17.54 | 24.84 | -10.01 | -4.64 | 17.25 | 21.8 | -9.15 | -7.25 | 15.85 | 24.77 | -14.87 | -5.41 | 16.71 | 23.62 | -22.32 | -12.52 | 1.37 | 16.31 | -23.84 | -7.72 | 12.67 | 11.22 | -13.94 | -22.84 | 17.17 | 22.45 |
| EBITDA
| 156.163 | 206.75 | -66.25 | -33 | 176.426 | 240.78 | -52.644 | -32.814 | 135.167 | 161.804 | -202.462 | 136.671 | -9.617 | 391.743 | 289.768 | -92.705 | -81.602 | 23.972 | -331.222 | -352.145 | -60.615 | 151.32 | -100.043 | -108.949 | 187.857 | 269.627 | -82.119 | -120.585 | 176.261 | 291.119 | -170.374 | -353.444 | 450.035 | 425.754 | -650.964 | 47.831 | 426.375 | 484.041 | 83.034 | 69.026 | 514.246 | 591.94 | -184.126 | -80.933 | 286.992 | 326.161 | -155.926 | -140.354 | 259.437 | 304.588 | -194.35 | -124.868 | 281.846 | 256.745 | -178.809 | -186.326 | 72.17 | 217.361 | -283.611 | -146.779 | 258.368 | 515.532 | -198.456 | 19.964 | 320.722 | 326.584 |
| EBITDA Ratio
| 0.077 | 0.095 | -0.042 | -0.021 | 0.085 | 0.108 | -0.032 | -0.021 | 0.069 | 0.078 | -0.146 | 0.103 | -0.007 | 0.195 | 0.323 | -0.116 | -0.07 | 0.014 | -0.303 | -0.979 | -0.054 | 0.108 | -0.111 | -0.122 | 0.139 | 0.183 | -0.088 | -0.16 | 0.136 | 0.219 | -0.242 | -0.457 | 0.35 | 0.321 | -0.969 | 0.083 | 0.336 | 0.363 | 0.116 | 0.118 | 0.416 | 0.463 | -0.322 | -0.136 | 0.249 | 0.269 | -0.303 | -0.269 | 0.234 | 0.248 | -0.441 | -0.255 | 0.247 | 0.219 | -0.42 | -0.447 | 0.073 | 0.183 | -0.688 | -0.3 | 0.215 | 0.423 | -0.48 | 0.041 | 0.26 | 0.222 |