Sun Frontier Fudousan Co., Ltd.
TSE:8934.T
1927 (JPY) • At close December 26, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 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 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 15,685 | 17,610 | 13,260 | 30,546 | 18,452 | 7,449 | 39,995 | 12,430 | 22,903 | 9,633 | 16,292 | 14,113 | 31,213 | 13,190 | 14,278 | 18,492 | 13,672 | 18,586.467 | 13,996.194 | 7,982.607 | 32,652.993 | 8,095.153 | 12,167.239 | 14,817.741 | 18,211.798 | 13,990.112 | 8,987.047 | 15,577.35 | 8,909.156 | 13,226.005 | 8,261.795 | 8,503.409 | 10,403.395 | 13,269.799 | 4,498.807 | 6,796.811 | 6,060.541 | 7,678.75 | 8,191.655 | 7,209.143 | 4,661.649 | 7,279.443 | 3,406.385 | 4,816.24 | 2,270.265 | 4,535.308 | 1,875.938 | 2,057.399 | 2,111.909 | 2,178.785 | 1,395.717 | 1,228.07 | 2,120.95 | 1,292.437 | 1,030.182 | 1,022.613 | 944.765 | 5,343.161 | 5,906.757 | 2,360.73 | 858.472 | 6,839.44 | 5,342.488 | 2,381.579 |
| Cost of Revenue
| 10,491 | 11,824 | 8,997 | 20,495 | 12,146 | 5,127 | 31,310 | 9,150 | 14,384 | 7,809 | 11,761 | 10,431 | 21,906 | 10,528 | 10,868 | 13,356 | 9,797 | 13,690.722 | 9,748.309 | 4,995.641 | 20,755.038 | 5,417.884 | 7,614.031 | 9,077.457 | 11,990.248 | 8,765.355 | 5,810.728 | 10,914.358 | 5,708.949 | 9,538.289 | 5,485.908 | 5,924.541 | 5,745.66 | 9,358.348 | 2,650.2 | 3,788.941 | 3,868.709 | 5,548.155 | 5,859.953 | 4,442.034 | 2,907.441 | 4,648.709 | 2,085.376 | 2,409.316 | 1,399.396 | 3,131.735 | 773.655 | 1,116.438 | 1,159.07 | 1,296.848 | 827.499 | 687.839 | 1,492.659 | 727.971 | 354.389 | 521.364 | 419.064 | 4,757.743 | 4,885.238 | 6,019.914 | 508.002 | 11,037.808 | 15,410.31 | 3,586.539 |
| Gross Profit
| 5,194 | 5,786 | 4,263 | 10,051 | 6,306 | 2,322 | 8,685 | 3,280 | 8,519 | 1,824 | 4,531 | 3,682 | 9,307 | 2,662 | 3,410 | 5,136 | 3,875 | 4,895.745 | 4,247.885 | 2,986.966 | 11,897.955 | 2,677.269 | 4,553.208 | 5,740.284 | 6,221.55 | 5,224.757 | 3,176.319 | 4,662.992 | 3,200.207 | 3,687.716 | 2,775.887 | 2,578.868 | 4,657.735 | 3,911.451 | 1,848.607 | 3,007.87 | 2,191.832 | 2,130.595 | 2,331.702 | 2,767.109 | 1,754.208 | 2,630.734 | 1,321.009 | 2,406.924 | 870.869 | 1,403.573 | 1,102.283 | 940.961 | 952.839 | 881.937 | 568.218 | 540.231 | 628.291 | 564.466 | 675.793 | 501.249 | 525.701 | 585.418 | 1,021.519 | -3,659.184 | 350.47 | -4,198.368 | -10,067.822 | -1,204.96 |
| Gross Profit Ratio
| 0.331 | 0.329 | 0.321 | 0.329 | 0.342 | 0.312 | 0.217 | 0.264 | 0.372 | 0.189 | 0.278 | 0.261 | 0.298 | 0.202 | 0.239 | 0.278 | 0.283 | 0.263 | 0.304 | 0.374 | 0.364 | 0.331 | 0.374 | 0.387 | 0.342 | 0.373 | 0.353 | 0.299 | 0.359 | 0.279 | 0.336 | 0.303 | 0.448 | 0.295 | 0.411 | 0.443 | 0.362 | 0.277 | 0.285 | 0.384 | 0.376 | 0.361 | 0.388 | 0.5 | 0.384 | 0.309 | 0.588 | 0.457 | 0.451 | 0.405 | 0.407 | 0.44 | 0.296 | 0.437 | 0.656 | 0.49 | 0.556 | 0.11 | 0.173 | -1.55 | 0.408 | -0.614 | -1.884 | -0.506 |
| 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 |
| General & Administrative Expenses
| 0 | 1,779 | 0 | 0 | 0 | 1,662 | 0 | 0 | 0 | 1,234 | 0 | 0 | 0 | 929 | 0 | 0 | 0 | 915 | 0 | 0 | 0 | 953 | 0 | 0 | 0 | 984 | 0 | 0 | 0 | 845 | 0 | 0 | 0 | 714 | 0 | 0 | 0 | 390 | 0 | 0 | 0 | 549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 568 | 0 | 0 | 0 | 451 | 0 | 0 | 0 | 614 | 0 | 0 | 0 | 852 | 0 | 0 | 0 | 969 | 0 | 0 | 0 | 581 | 0 | 0 | 0 | 508 | 0 | 0 | 0 | 366 | 0 | 0 | 0 | 332 | 0 | 0 | 0 | 478 | 0 | 0 | 0 | 290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 2,359 | 2,347 | 2,123 | 2,235 | 2,099 | 2,113 | 2,034 | 1,903 | 1,850 | 1,848 | 1,781 | 1,622 | 1,965 | 1,781 | 2,046 | 1,564 | 1,779 | 1,884 | 1,880 | 1,662 | 2,030 | 1,534 | 1,431 | 1,539 | 1,382 | 1,492 | 1,203 | 1,230 | 1,099 | 1,211 | 1,046 | 976 | 1,086 | 1,046 | 887 | 871 | 768 | 868 | 756 | 782 | 727 | 839 | 658 | 609 | 592 | 638 | 545 | 540 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 1 | -2,347 | 6 | 15 | 7 | 177 | 21 | 2 | 26 | 300 | 58 | 45 | 33 | 226 | -80 | -21 | -32 | 33.964 | 12.328 | 181.778 | -23.938 | 21.474 | 6.161 | -2.557 | -13.243 | 37.793 | -46.979 | -48.175 | -11.816 | 16.892 | -15.412 | -13.441 | -6.281 | 15.407 | -14.818 | -29.354 | -6.795 | 13.26 | -0.93 | -6.632 | -15.566 | -8.073 | 0.704 | -4.373 | -1.96 | 7.646 | 0.937 | -5.102 | -1.177 | 8.475 | -1.968 | 3.307 | -2.582 | 0.015 | 0.137 | 0.133 | 2.714 | -0.31 | -6.246 | -0.042 | -0.463 | 25.634 | 0.999 | 4.133 |
| Operating Expenses
| 2,360 | 2,347 | 2,123 | 2,235 | 2,099 | 2,113 | 2,034 | 1,903 | 1,850 | 1,848 | 1,781 | 1,622 | 1,965 | 1,781 | 2,046 | 1,564 | 1,779 | 1,883.909 | 1,879.85 | 1,661.973 | 2,030.861 | 1,534.806 | 1,430.714 | 1,538.967 | 1,382.502 | 1,492.594 | 1,202.974 | 1,229.471 | 1,099.612 | 1,211.657 | 1,045.833 | 975.479 | 1,086.827 | 1,045.909 | 886.486 | 871.542 | 768.44 | 867.758 | 756.012 | 781.488 | 727.746 | 838.195 | 657.996 | 609.526 | 592.443 | 637.962 | 545.574 | 539.654 | 519.56 | 487.848 | 418.358 | 420.592 | 430.685 | 393.664 | 413.883 | 399.602 | 397.812 | 375.097 | 497.573 | 450.855 | 426.32 | 610.633 | 831.794 | 741.857 |
| Operating Income
| 2,834 | 3,439 | 2,141 | 7,816 | 4,206 | 209 | 6,652 | 1,376 | 6,668 | -24 | 2,751 | 2,060 | 7,340 | 880 | 1,365 | 3,572 | 2,095 | 3,011.836 | 2,368.034 | 1,324.994 | 9,867.093 | 1,142.462 | 3,122.494 | 4,201.317 | 4,839.047 | 3,732.164 | 1,973.345 | 3,433.522 | 2,100.593 | 2,476.06 | 1,730.053 | 1,603.389 | 3,570.908 | 2,865.543 | 962.12 | 2,136.328 | 1,423.391 | 1,262.837 | 1,575.69 | 1,985.621 | 1,026.461 | 1,792.538 | 663.015 | 1,797.397 | 278.425 | 765.611 | 556.71 | 401.306 | 433.278 | 394.089 | 149.86 | 119.639 | 197.605 | 170.802 | 261.909 | 101.646 | 127.888 | 210.321 | 523.945 | -4,110.039 | -75.85 | -4,809 | -10,899.616 | -1,946.818 |
| Operating Income Ratio
| 0.181 | 0.195 | 0.161 | 0.256 | 0.228 | 0.028 | 0.166 | 0.111 | 0.291 | -0.002 | 0.169 | 0.146 | 0.235 | 0.067 | 0.096 | 0.193 | 0.153 | 0.162 | 0.169 | 0.166 | 0.302 | 0.141 | 0.257 | 0.284 | 0.266 | 0.267 | 0.22 | 0.22 | 0.236 | 0.187 | 0.209 | 0.189 | 0.343 | 0.216 | 0.214 | 0.314 | 0.235 | 0.164 | 0.192 | 0.275 | 0.22 | 0.246 | 0.195 | 0.373 | 0.123 | 0.169 | 0.297 | 0.195 | 0.205 | 0.181 | 0.107 | 0.097 | 0.093 | 0.132 | 0.254 | 0.099 | 0.135 | 0.039 | 0.089 | -1.741 | -0.088 | -0.703 | -2.04 | -0.817 |
| Total Other Income Expenses Net
| -93 | -20 | -184 | -58 | -45 | 61 | -291 | -54 | 124 | 328 | -74 | -262 | 16 | 29 | -190 | -140 | -149 | -226.36 | -112.465 | -37.796 | -109 | -76.321 | -120.052 | -204.173 | -91.675 | -171.096 | -120.134 | -108.414 | -84.433 | -116.863 | -35.557 | -230.543 | -102.691 | -63.729 | 1,179.363 | -166.669 | -66.53 | -92.217 | -65.142 | -55.691 | -62.606 | -431.941 | -40.397 | -31.624 | -24.91 | -63.811 | -14.925 | 253.651 | -16.289 | -14.456 | -15.455 | 11.786 | -65.083 | -25.6 | -186.255 | -30.15 | -25.369 | 5.899 | -108.628 | -80.407 | -63.699 | -89.798 | -148.404 | 834.143 |
| Income Before Tax
| 2,741 | 3,419 | 1,957 | 7,758 | 4,161 | 270 | 6,361 | 1,322 | 6,792 | 304 | 2,677 | 1,798 | 7,356 | 909 | 1,175 | 3,432 | 1,946 | 2,785.476 | 2,255.569 | 1,287.198 | 9,758.623 | 1,066.679 | 3,002.442 | 3,997.144 | 4,747.325 | 3,561.068 | 1,853.211 | 3,325.108 | 2,016.16 | 2,359.197 | 1,694.443 | 1,372.846 | 3,468.217 | 2,802.271 | 2,141.483 | 1,969.659 | 1,356.47 | 1,170.62 | 1,510.548 | 1,929.93 | 963.394 | 1,360.597 | 622.603 | 1,765.773 | 253.515 | 701.8 | 541.785 | 654.957 | 416.989 | 379.633 | 134.405 | 131.425 | 132.522 | 145.202 | 75.654 | 71.496 | 102.519 | 216.22 | 415.317 | -4,190.446 | -139.549 | -4,898.798 | -11,048.02 | -1,112.675 |
| Income Before Tax Ratio
| 0.175 | 0.194 | 0.148 | 0.254 | 0.226 | 0.036 | 0.159 | 0.106 | 0.297 | 0.032 | 0.164 | 0.127 | 0.236 | 0.069 | 0.082 | 0.186 | 0.142 | 0.15 | 0.161 | 0.161 | 0.299 | 0.132 | 0.247 | 0.27 | 0.261 | 0.255 | 0.206 | 0.213 | 0.226 | 0.178 | 0.205 | 0.161 | 0.333 | 0.211 | 0.476 | 0.29 | 0.224 | 0.152 | 0.184 | 0.268 | 0.207 | 0.187 | 0.183 | 0.367 | 0.112 | 0.155 | 0.289 | 0.318 | 0.197 | 0.174 | 0.096 | 0.107 | 0.062 | 0.112 | 0.073 | 0.07 | 0.109 | 0.04 | 0.07 | -1.775 | -0.163 | -0.716 | -2.068 | -0.467 |
| Income Tax Expense
| 862 | 1,186 | 676 | 2,382 | 1,028 | -989 | 1,363 | 636 | 2,014 | 409 | 1,022 | 739 | 2,556 | 698 | 601 | 1,214 | 711 | 1,174.017 | 820.86 | 445.983 | 3,062.733 | 247.046 | 1,014.135 | 1,278.838 | 1,489.318 | 1,048.019 | 595.503 | 1,048.412 | 652.459 | 420.936 | 602.874 | 478.199 | 942.649 | -1,071.126 | 577.261 | 436.773 | 172.582 | -4.051 | 204.108 | 157.557 | 75.66 | -138.139 | -28.752 | 148.545 | 0.553 | -204.357 | 3.294 | 24.628 | 8.092 | -162.34 | 2.834 | 7.398 | 2.088 | 11.981 | 6.269 | 8.43 | 4.879 | 4.078 | 3.141 | 3.269 | 3.391 | -120.591 | 1,316.909 | -416.52 |
| Net Income
| 1,878 | 2,173 | 1,281 | 5,329 | 3,134 | 1,258 | 4,986 | 678 | 4,690 | -104 | 1,657 | 1,060 | 4,802 | 215 | 600 | 2,221 | 1,238 | 1,690.297 | 1,434.164 | 844.765 | 6,697.546 | 819.295 | 1,987.139 | 2,718.137 | 3,258.631 | 2,514.296 | 1,256.149 | 2,281.421 | 1,368.525 | 1,939.448 | 1,092.553 | 895.097 | 2,525.676 | 3,874.016 | 1,565.722 | 1,533.446 | 1,183.888 | 1,174.658 | 1,218.307 | 1,772.373 | 887.734 | 1,498.837 | 651.354 | 1,617.228 | 252.962 | 906.158 | 538.491 | 630.328 | 408.897 | 541.974 | 131.571 | 124.027 | 130.433 | 133.221 | 69.385 | 63.066 | 97.64 | 212.142 | 412.175 | -4,193.715 | -142.94 | -4,778.206 | -12,364.929 | -696.154 |
| Net Income Ratio
| 0.12 | 0.123 | 0.097 | 0.174 | 0.17 | 0.169 | 0.125 | 0.055 | 0.205 | -0.011 | 0.102 | 0.075 | 0.154 | 0.016 | 0.042 | 0.12 | 0.091 | 0.091 | 0.102 | 0.106 | 0.205 | 0.101 | 0.163 | 0.183 | 0.179 | 0.18 | 0.14 | 0.146 | 0.154 | 0.147 | 0.132 | 0.105 | 0.243 | 0.292 | 0.348 | 0.226 | 0.195 | 0.153 | 0.149 | 0.246 | 0.19 | 0.206 | 0.191 | 0.336 | 0.111 | 0.2 | 0.287 | 0.306 | 0.194 | 0.249 | 0.094 | 0.101 | 0.061 | 0.103 | 0.067 | 0.062 | 0.103 | 0.04 | 0.07 | -1.776 | -0.167 | -0.699 | -2.314 | -0.292 |
| EPS
| 38.68 | 44.77 | 26.38 | 109.77 | 64.59 | 25.9 | 102.61 | 13.96 | 96.44 | -2.14 | 34.03 | 21.76 | 98.61 | 4.41 | 12.32 | 45.61 | 25.43 | 34.71 | 29.45 | 17.35 | 137.52 | 16.82 | 40.8 | 55.82 | 66.91 | 51.63 | 25.79 | 53.36 | 32 | 45.36 | 25.55 | 20.94 | 59.07 | 90.61 | 36.62 | 35.87 | 27.68 | 27.47 | 28.49 | 41.45 | 20.76 | 35.06 | 15.23 | 37.83 | 5.91 | 21.19 | 12.59 | 16.97 | 11.01 | 14.59 | 3.54 | 3.34 | 3.51 | 3.59 | 1.87 | 1.7 | 2.63 | 5.71 | 12.43 | -126.51 | -4.31 | -144.14 | -373 | -21 |
| EPS Diluted
| 34.13 | 42.07 | 26.34 | 109.69 | 64.53 | 25.9 | 102.51 | 13.94 | 96.36 | -2.13 | 34 | 21.7 | 98.56 | 4.41 | 12.32 | 45.61 | 25.42 | 34.71 | 29.45 | 17.35 | 137.51 | 16.82 | 40.8 | 55.82 | 66.91 | 51.63 | 25.79 | 53.36 | 32 | 45.36 | 25.55 | 20.94 | 59.07 | 90.61 | 36.62 | 35.87 | 27.68 | 27.47 | 28.49 | 41.45 | 20.76 | 35.06 | 15.23 | 37.83 | 5.91 | 21.19 | 12.59 | 16.97 | 11.01 | 14.59 | 3.54 | 3.34 | 3.51 | 3.59 | 1.87 | 1.7 | 2.63 | 5.71 | 12.43 | -126.51 | -4.31 | -144.14 | -373 | -21 |
| EBITDA
| 3,447 | 3,569 | 2,721 | 8,341 | 4,700 | 709 | 7,175 | 1,892 | 7,162 | 428 | 3,200 | 2,491 | 7,719 | 1,199 | 1,716.5 | 3,962 | 2,448.5 | 3,364.5 | 2,648 | 1,652 | 10,147 | 1,169.972 | 3,105.506 | 4,089.77 | 4,842.363 | 3,643.631 | 1,930.708 | 3,400.341 | 2,078.546 | 2,415.204 | 1,751.428 | 1,425.487 | 3,521.647 | 2,866.416 | 947.441 | 2,025.198 | 1,408.489 | 1,225.58 | 1,577.068 | 1,981.01 | 1,012.981 | 1,747.443 | 664.681 | 1,794.527 | 277.069 | 722.522 | 560.838 | 396.545 | 432.401 | 395.255 | 148.313 | 123.393 | 197.298 | 236.892 | 320.004 | 158.3 | 187.89 | 266.144 | 564.477 | -4,042.009 | -8.916 | -4,693.407 | -10,796.666 | -2,045.087 |
| EBITDA Ratio
| 0.22 | 0.229 | 0.158 | 0.258 | 0.234 | 0.06 | 0.162 | 0.117 | 0.298 | 0.036 | 0.173 | 0.15 | 0.237 | 0.083 | 0.09 | 0.193 | 0.152 | 0.159 | 0.17 | 0.176 | 0.302 | 0.145 | 0.255 | 0.276 | 0.266 | 0.26 | 0.215 | 0.218 | 0.233 | 0.183 | 0.212 | 0.168 | 0.339 | 0.216 | 0.211 | 0.298 | 0.234 | 0.164 | 0.193 | 0.275 | 0.217 | 0.24 | 0.195 | 0.373 | 0.123 | 0.16 | 0.298 | 0.193 | 0.205 | 0.181 | 0.106 | 0.1 | 0.093 | 0.179 | 0.311 | 0.155 | 0.196 | 0.05 | 0.098 | -1.712 | -0.01 | -0.686 | -2.021 | -0.859 |