JPX : 3495.T

Koryojyuhan Co., Ltd. — Financials

$2345 JPY

$0 (0.0%)

Volume
1.2K
Average Volume
1.02K
Market Capitalization
$6.52B
P/E Ratio
7.20
Dividend Yield
2.52%
Price Target
Year High
$2697.00
Year Low
$2311.00
Day High
Day Low
Payout Ratio
$0.16
Current Ratio
$2.00
3495.T Financial Statements
date 2025-09-30 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
revenue 11.53B 10.04B 9.32B 8.71B 7.8B 7.54B 6.25B
costOfRevenue 7.77B 6.14B 5.72B 5.26B 4.59B 4.43B 3.5B
grossProfit 3.76B 3.9B 3.6B 3.45B 3.21B 3.1B 2.75B
researchAndDevelopmentExpenses - - - - - - -
generalAndAdministrativeExpenses - - - - - - -
sellingAndMarketingExpenses - - - - - - -
sellingGeneralAndAdministrativeExpenses - - -1000 2.61B 2.58B 2.49B 2.17B
otherExpenses 2.69B 2.9B 2.75B 47.89M 24.44M 51.77M 56M
operatingExpenses 2.69B 2.9B 2.75B 2.65B 2.61B 2.54B 2.23B
costAndExpenses 10.46B 9.03B 8.47B 7.92B 7.2B 6.97B 5.7B
netInterestIncome -50.18M -38.28M -29.48M -23.59M -19.22M -28.26M -26.29M
interestIncome 1.16M 70000 89000 104K 170K 201K 245K
interestExpense 51.34M 38.35M 29.57M 23.69M 19.39M 28.46M 26.54M
depreciationAndAmortization 313.5M 324.88M 355.31M 283.35M 256.74M 271.82M 276.95M
ebitda 1.8B 1.42B 1.21B 1.08B 856.93M 827.7M 854.95M
ebit 1.48B 1.09B 857M 795M 601.96M 556M 576.98M
nonOperatingIncomeExcludingInterest -411.55M -93.62M -1M -1M -1.78M 5M 1.02M
operatingIncome 1.07B 1B 856.99M 794.25M 600.19M 561.37M 578M
totalOtherIncomeExpensesNet 360.2M 55.27M 63.7M -56.97M -17.62M 10.8M -27.56M
incomeBeforeTax 1.43B 1.06B 920.69M 737.28M 582.57M 572.17M 550.44M
incomeTaxExpense 415.88M 334.19M 267.51M 244.22M 191.32M 186.83M 179.43M
netIncomeFromContinuingOperations 1.02B 722.1M 653.18M 493.05M 391.25M 385.34M 371.01M
netIncomeFromDiscontinuedOperations - - - - - - -
otherAdjustmentsToNetIncome - -1000 - - -1000 - -
netIncome 1.02B 722.1M 653.18M 493.05M 391.25M 385.34M 371.01M
netIncomeDeductions - 102K - - - - -
bottomLineNetIncome 1.02B 722M 653.18M 493.05M 391.25M 385.34M 371.01M
eps 368.27 264.3 241.87 183.47 147.76 147.5 142.31
date 2025-09-30 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
cashAndCashEquivalents 2.25B 2.2B 1.85B 1.81B 2.03B 1.66B 621.98M
shortTermInvestments 856.04M - - - - - 828.69M
cashAndShortTermInvestments 2.25B 2.2B 1.85B 1.81B 2.03B 1.66B 1.45B
netReceivables 203.52M 232.35M 179M 176.83M 163.33M 151M 169.67M
accountsReceivables 203.52M 232.35M 179M 176.83M 163.33M 151M 169.67M
otherReceivables - - - - - - -
inventory 10.23B 8.67B 6.86B 4.4B 2.98B 2.33B 3.01B
prepaids - 357K - - - - -
otherCurrentAssets 10.46B 126.93M 147.48M 204.28M 180.16M 100.77M 99.66M
totalCurrentAssets 12.91B 11.23B 9.04B 6.58B 5.36B 4.24B 4.73B
propertyPlantEquipmentNet 4.14B 4.46B 4.42B 4.29B 3.62B 4.21B 3.88B
goodwill 8.96M 26.87M 44.78M 62.69M 80.6M 98.52M 135M
intangibleAssets 76.51M 79M 87.14M 91.08M 98.68M 108.52M 95M
goodwillAndIntangibleAssets 85.47M 105.85M 131.92M 153.77M 179.28M 207.03M 230M
longTermInvestments 277.82M 435M 416M 369M 108.21M 125.56M 293M
taxAssets 204.95M 185.62M 120.89M 117.52M 89.12M 83.97M 69.83M
otherNonCurrentAssets 503.84M -244K 61000 1.19M 313.3M 205.86M 4.82M
totalNonCurrentAssets 4.93B 5.19B 5.09B 4.93B 4.21B 4.83B 4.48B
otherAssets 2000 2000 3000 1000 2000 4000 206K
totalAssets 17.84B 16.41B 14.13B 11.51B 9.56B 9.07B 9.21B
totalPayables 730.29M 644.55M 343.55M 334.8M 249.5M 215.8M 233.51M
accountPayables 442.23M 394.06M 160.33M 166.35M 140.28M 82.63M 88.71M
otherPayables 288.06M 250.49M 183.22M 168.45M 109.22M 133.17M 144.8M
accruedExpenses - 113M - 93M 88M 81M -
shortTermDebt 2.04B 2.38B 2.27B 2.26B 1.85B 890.9M 1.5B
capitalLeaseObligationsCurrent - - - - - - -
taxPayables - 250.49M 183.22M 168.45M 109.22M 133.17M -
deferredRevenue - - - 397.69M 206.98M 221.18M -8.77B
otherCurrentLiabilities -730.29M 2.23B 2.01B 1.21B 1.18B 1.04B 9.97B
totalCurrentLiabilities 2.04B 5.11B 4.62B 4.3B 3.58B 2.44B 2.93B
longTermDebt 5.39B 4.79B 3.7B 2.09B 1.39B 2.37B 2.41B
capitalLeaseObligationsNonCurrent 81.03M 59.73M 38.72M 11.51M 4M 5.89M 22.94M
deferredRevenueNonCurrent 44.6M 55.35M 43.7M 347.02M 320.06M 316.77M 6.28B
deferredTaxLiabilitiesNonCurrent 70.17M 58.92M 70.42M 15.94M 13.52M 12.92M 16.02M
otherNonCurrentLiabilities 4.08B 1.25B 1.16B 704.14M 611.8M 640.61M -
totalNonCurrentLiabilities 9.67B 6.04B 4.87B 3.17B 2.34B 3.35B 3.35B
otherLiabilities - - - - - - -952K
capitalLeaseObligations 81.03M 59.73M 38.72M 11.51M 4M 5.89M 22.94M
totalLiabilities 11.71B 11.15B 9.49B 7.47B 5.91B 5.79B 6.28B
treasuryStock -371K -194K -194K -63000 -63000 -63000 -
preferredStock - - - 463K - 2.63B 2.3B
commonStock 393M 386M 371.98M 367.32M 363.28M 348.73M 346.38M
retainedEarnings 5.41B 4.53B 3.93B 3.38B 2.98B 2.63B 2.3B
additionalPaidInCapital 294.2M 287M 273.18M 268.52M 264.48M 249.93M 247.58M
date 2025-09-30 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
netIncome 1.02B 722M 920.69M 493M 406M 385M 371M
depreciationAndAmortization 313.5M 324.88M 355.31M 283.35M 256.74M 271.82M 276M
deferredIncomeTax - - - - - - -
stockBasedCompensation - - 3.25M 2.33M - - -
changeInWorkingCapital -1.57B -1.72B -2.43B -1.14B -73.42M 1.48B -338M
accountsReceivables 28.83M -39.55M -15M -94.4M 7.58M -1.24M -4M
inventory -1.68B -2.03B -2.62B -1.29B -134.24M 1.33B -352M
accountsPayables 48.17M 233.73M -6.02M 26.07M 57.65M -6.08M 19.43M
otherWorkingCapital 32.84M 116.9M 213.96M 214.01M -4.41M 160.18M -
otherNonCashItems -406.66M -42.2M -271.06M 43.36M 19.96M -2.07M 16M
netCashProvidedByOperatingActivities -646.44M -712.22M -1.42B -319.94M 609.28M 2.14B 325M
investmentsInPropertyPlantAndEquipment -70.92M -351.21M -284M -971.74M -197.06M -1.24B -344M
acquisitionsNet 657.13M 374.57M 25.04M 80000 10M - -101.35M
purchasesOfInvestments -33.64M -22.35M -3.54M -53.42M -3.55M -3.36M -47.88M
salesMaturitiesOfInvestments - 219K 6.36M 9.23M 34.73M 13.16M -
otherInvestingActivities 237K 6.07M -26.2M -27.3M -29.28M 42.33M -38.76M
netCashProvidedByInvestingActivities 552.82M 7.3M -282.34M -1.04B -185.16M -1.18B -532M
netDebtIssuance 218.66M 1.2B 1.62B 1.12B -24.4M -629M 38.44M
longTermNetDebtIssuance 232.66M 1.27B 2.23B 627.6M -993.8M -733M 610.04M
shortTermNetDebtIssuance -14M -68M -608M 490.6M 969.4M 104M -571.6M
netStockIssuance 12.64M 26.57M 9.18M 8.1M 29.1M 4.64M 2.02M
netCommonStockIssuance 12.64M 26.57M 9.18M 8.1M 29.1M 4.64M 2.02M
commonStockIssuance 12.82M 26.57M 9.31M 8.1M 29.1M 4.7M 2.02M
commonStockRepurchased -176K - -131K - - -63000 -
netPreferredStockIssuance - - - - - - -
netDividendsPaid -143.31M -119.85M -103.78M -89.92M -75.17M -57.31M -68.93M
commonDividendsPaid -143.31M -119.85M -103.78M -89.92M -75.17M -57.31M -68.93M
preferredDividendsPaid - - - - - - -
otherFinancingActivities 21.7M -21.39M 199.32M 80.68M -10.58M -13.55M -16.53M
netCashProvidedByFinancingActivities 109.69M 1.08B 1.72B 1.12B -81.05M -695.23M -45M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue 4.92B 2.85B 1.94B 2.6B 3.67B 3.32B 1.99B 2.27B 2.63B 3.15B
costOfRevenue 3.53B 1.96B 1.07B 1.61B 2.48B 2.24B 1.1B 1.33B 1.63B 2.08B
grossProfit 1.39B 889.23M 872.51M 987.76M 1.19B 1.09B 885.94M 936.34M 1B 1.08B
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - - - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses - - - - - 742M 684M 712M 733M 719M
otherExpenses 741.41M 818.16M 771.6M 771M 776M 1M 50M 627.63M 623K 228K
operatingExpenses 741.41M 818.16M 771.6M 771M 776M 743M 734M 712M 733.62M 719.23M
costAndExpenses 4.27B 2.78B 1.84B 2.38B 3.26B 2.98B 1.83B 2.04B 2.36B 2.79B
netInterestIncome -18.93M -18.1M 1.16M -13.28M -10.92M -6M -12M -9.34M -8.98M -8.47M
interestIncome - - 1.16M - - - - - - -
interestExpense 18.93M 18.1M - 13.28M 10.92M 6M 12M 9.34M 8.98M 8.47M
depreciationAndAmortization 82.94M 82.53M 82.63M 81.26M 73.45M 80.75M 80.75M 83.77M 78M 1.78M
ebitda 989.09M 200.46M 182.92M 298.84M 483.55M 424.75M 231.75M 308.88M 345M 564.91M
ebit 906.16M 117.92M 100.28M 217.58M 410.1M 344M 151M 225.11M 266.41M 564.91M
nonOperatingIncomeExcludingInterest -256.21M -46.85M 13.27M -4.77M 1M -1M 1M 8.73M -999 -206.43M
operatingIncome 649.95M 71.08M 100.28M 217.58M 410.1M 343M 152M 225.11M 266.41M 358.48M
totalOtherIncomeExpensesNet 237.28M 28.75M -28.56M -8.51M -5.42M 402M -34M -18.07M -91.46M 197.96M
incomeBeforeTax 887.23M 99.83M 71.72M 209.07M 404.68M 745M 118M 207.04M 174.95M 556.44M
incomeTaxExpense 271.95M 32.67M -5.37M 66.5M 123.55M 231M 29M 66.94M 56.07M 182.38M
netIncomeFromContinuingOperations 615.28M 67.16M 77.1M 142.56M 281.13M 514M 89M 140.1M 118.88M 374.06M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - 1000 - -1000 - - - 1000 -1000
netIncome 615.28M 67.16M 77.1M 142.56M 281.13M 514M 89M 140.1M 118.88M 374.06M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 615.28M 67.16M 77.1M 142.56M 281.13M 514M 89M 140.1M 118.88M 374.06M
eps 222.04 24.28 27.96 51.61 101.94 186.83 32.41 50.89 43.28 137.86
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 3.9B 2.65B 2.25B 2.74B 1.85B 2.67B 2.2B 2.02B 2.56B 2.75B
shortTermInvestments - - - - 853.46M - - - - -
cashAndShortTermInvestments 3.9B 2.65B 2.25B 2.74B 2.71B 2.67B 2.2B 2.02B 2.56B 2.75B
netReceivables 261.72M 222.87M 203.52M 201.58M 208.41M 173M 217M 224.29M 215M 182M
accountsReceivables 261.72M - 203.52M 202M 209M 173M 217M 224M 215M 182M
otherReceivables - - - - - - - - - -
inventory 8B - 10.23B 8.28B 8.05B 7.95B 8.67B 8.49B 7.06B 6.7B
prepaids - - - - - - - - - -
otherCurrentAssets -8.03B - 10.46B 8.52B 8.22B 142M 142M 192.71M 122.87M 110.03M
totalCurrentAssets 4.14B 2.87B 12.91B 11.47B 11.13B 10.93B 11.23B 10.92B 9.96B 9.74B
propertyPlantEquipmentNet 4.14B 4.11B 4.14B 4.18B 4.19B 4.19B 4.46B 4.37B 4.39B 4.32B
goodwill - - 8.96M 13M 17M 22M 26M 31M 35.82M 40.3M
intangibleAssets 96.04M 106.6M 76.51M 76M 75M 75M 79M 345K 76.73M 86.27M
goodwillAndIntangibleAssets 96.04M 106.6M 85.47M 89M 92.4M 97M 105M 31.34M 112.55M 126.57M
longTermInvestments 302.2M 281.61M 277.82M 640M 627M 623M 435M 571M 565M 536M
taxAssets - - 204.95M - - - 185.62M - 4.28B 4.26B
otherNonCurrentAssets 8.46B 10.59B 226.01M 319K 486K 2M 1.38M 82.42M -4.5B -4.45B
totalNonCurrentAssets 13B 15.09B 4.93B 4.91B 4.91B 4.91B 5.19B 5.05B 4.85B 4.79B
otherAssets 1000 - 2000 16.38B 3000 15.84B 16.47B 15.97B 219.47M 187.78M
totalAssets 17.13B 17.96B 17.84B 16.38B 16.04B 15.84B 16.41B 15.97B 15.03B 14.72B
totalPayables 787.34M - 730.29M 328M 413M 220M 394M 260M 349.88M 311.4M
accountPayables 466.46M - 442.23M 328M 413M 220M 394M 260M 105.1M 129.5M
otherPayables 320.88M - 288.06M - 372.12M - - - 244.77M 181.91M
accruedExpenses - - - - - 50M 113M 48M 110M 49M
shortTermDebt 2.07B 2.73B 2.01B 2.34B 2.17B 2.51B 2.38B 2.36B 1.82B 2.69B
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - 244.77M 181.91M
deferredRevenue - - - - - - - - 358.98M 234.63M
otherCurrentLiabilities -787.34M - 2.17B 2.41B 2.54B 2.22B 2.22B 2.2B 1.82B 1.79B
totalCurrentLiabilities 2.07B 2.73B 4.91B 5.09B 5.12B 5B 5.11B 4.86B 4.47B 5.08B
longTermDebt 3.21B 4.79B 5.39B 3.81B 3.54B 3.81B 4.79B 4.68B 4.23B 3.51B
capitalLeaseObligationsNonCurrent - - 81.03M - - - - - - -
deferredRevenueNonCurrent - - 44.6M - - - - - - -
deferredTaxLiabilitiesNonCurrent - - 70.17M - - - - - - -
otherNonCurrentLiabilities 5.01B 4.25B 4.08B 1.38B 1.36B 1.3B 1.25B 3.74B 1.22B 1.17B
totalNonCurrentLiabilities 8.22B 9.04B 9.67B 5.19B 4.9B 5.11B 6.04B 8.42B 5.45B 4.69B
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - 81.03M - - - - - - -
totalLiabilities 10.28B 11.77B 11.64B 10.28B 10.02B 10.11B 11.15B 10.78B 9.92B 9.76B
treasuryStock -371K -371K -371K -371K -271K -194K -194K -194K -194K -194K
preferredStock - - - - - - - - - -
commonStock 408.74M 394.3M 393M 391.76M 390.39M 388M 386M 385.28M 382.36M 372.74M
retainedEarnings 6.01B 5.4B 5.41B 5.33B 5.26B 4.98B 4.53B 4.44B 4.37B 4.25B
additionalPaidInCapital 309.94M 295.5M 294.2M 292.96M 291.59M 289M 287M 286.48M 283.56M 273.94M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome 615M 67M 77.59M 143M 281M 514M 89M 141M 118M 374M
depreciationAndAmortization - - 313.5M - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital - - -1.57B - - - - - - -
accountsReceivables - - 28.83M - - - - - - -
inventory - - -1.68B - - - - - - -
accountsPayables - - 48.17M - - - - - - -
otherWorkingCapital - - 32.84M - - - - - - -
otherNonCashItems -615M -67M 531.34M -143M -281M -514M -89M -141M -118M -374M
netCashProvidedByOperatingActivities - - -646.44M - - - - - - -
investmentsInPropertyPlantAndEquipment - - -70.92M - - - - - - -
acquisitionsNet - - 657.13M - - - - - - -
purchasesOfInvestments - - -33.64M - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - 237K - - - - - - -
netCashProvidedByInvestingActivities - - 552.82M - - - - - - -
netDebtIssuance - - 218.66M - - - - - - -
longTermNetDebtIssuance - - 232.66M - - - - - - -
shortTermNetDebtIssuance - - -14M - - - - - - -
netStockIssuance - - 12.64M - - - - - - -
netCommonStockIssuance - - 12.64M - - - - - - -
commonStockIssuance - - 12.82M - - - - - - -
commonStockRepurchased - - -176K - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - -143.31M - - - - - - -
commonDividendsPaid - - -143.31M - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - 21.7M - - - - - - -
netCashProvidedByFinancingActivities - - 109.69M - - - - - - -