Kanpai Co., Ltd - 1269.TWO - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	0	2,809	3,080	3,786	4,870	4,514	4,649	4,796	📊
Revenue Growth (1Y)	--	--	+9.63%	+22.93%	+28.63%	-7.31%	+2.99%	+3.16%	📊
Revenue Growth (5Y)	--	--	--	--	--	+60.67%	+50.95%	+55.72%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	0	1,356	1,511	1,927	2,413	2,345	2,495	2,561	📊
Cost of Revenue Growth (1Y)	--	--	+11.37%	+27.56%	+25.20%	-2.79%	+6.37%	+2.64%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	--	+72.90%	+65.13%	+69.50%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	0	1,453	1,569	1,859	2,458	2,169	2,154	2,236	📊
Gross Profit Growth (1Y)	--	--	+8.01%	+18.48%	+32.18%	-11.75%	-0.66%	+3.77%	📊
Gross Profit Growth (5Y)	--	--	--	--	--	+49.26%	+37.29%	+42.46%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	0	1,302	1,485	1,905	2,203	2,032	1,993	2,012	📊
Operating Expenses Growth (1Y)	--	--	+14.04%	+28.30%	+15.62%	-7.74%	-1.91%	+0.96%	📊
Operating Expenses Growth (5Y)	--	--	--	--	--	+56.07%	+34.24%	+35.54%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	0	1,283	1,459	1,872	2,165	0	0	--	📊
Research and Development	0	19	26	33	35	0	0	--	📊
Other Income Expenses	0	37	56	-48	0	2,032	1,993	2,012	📊
EBITDA	533	542	517	401	633	137	161	223	📊
EBITDA Growth (1Y)	--	+1.72%	-4.63%	-22.46%	+57.71%	-78.37%	+17.92%	+38.38%	📊
EBITDA Growth (5Y)	--	--	--	--	+18.64%	-74.77%	-68.81%	-56.83%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	0	352	374	493	496	0	0	--	📊
Operating Income	0	190	144	-92	257	137	161	223	📊
Operating Income Growth (1Y)	--	--	-24.48%	-163.95%	+380.25%	-46.80%	+17.92%	+38.38%	📊
Operating Income Growth (5Y)	--	--	--	--	--	-27.99%	+12.45%	+55.60%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	24	20	22	32	35	0	0	--	📊
Pre Tax Income	0	168	122	-123	102	61	120	149	📊
Tax Provision	0	68	50	-24	28	44	34	45	📊
NET INCOME	0	100	71	-100	74	17	86	105	📊
Net Income Growth (1Y)	--	--	-28.44%	-240.00%	+174.35%	-76.86%	+402.21%	+21.38%	📊
Net Income Growth (5Y)	--	--	--	--	--	-82.76%	+20.97%	+46.83%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	4.52	4.86	3.48	-4.86	3.61	0.84	4.2	5.1	📊
Diluted EPS	4.51	4.85	3.48	-4.86	3.57	0	4.2	5.1	📊
Basic Average Shares	20	20	20	21	21	0	21	20	📊
Diluted Average Shares	20	21	20	21	21	0	21	20	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

2,809

3,080

3,786

4,870

4,514

4,649

4,796

📊

Revenue Growth (1Y)

+9.63%

+22.93%

+28.63%

-7.31%

+2.99%

+3.16%

📊

Revenue Growth (5Y)

+60.67%

+50.95%

+55.72%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

1,356

1,511

1,927

2,413

2,345

2,495

2,561

📊

Cost of Revenue Growth (1Y)

+11.37%

+27.56%

+25.20%

-2.79%

+6.37%

+2.64%

📊

Cost of Revenue Growth (5Y)

+72.90%

+65.13%

+69.50%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

1,453

1,569

1,859

2,458

2,169

2,154

2,236

📊

Gross Profit Growth (1Y)

+8.01%

+18.48%

+32.18%

-11.75%

-0.66%

+3.77%

📊

Gross Profit Growth (5Y)

+49.26%

+37.29%

+42.46%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

1,302

1,485

1,905

2,203

2,032

1,993

2,012

📊

Operating Expenses Growth (1Y)

+14.04%

+28.30%

+15.62%

-7.74%

-1.91%

+0.96%

📊

Operating Expenses Growth (5Y)

+56.07%

+34.24%

+35.54%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

1,283

1,459

1,872

2,165

📊

Research and Development

📊

Other Income Expenses

-48

2,032

1,993

2,012

📊

EBITDA

533

542

517

401

633

137

161

223

📊

EBITDA Growth (1Y)

+1.72%

-4.63%

-22.46%

+57.71%

-78.37%

+17.92%

+38.38%

📊

EBITDA Growth (5Y)

+18.64%

-74.77%

-68.81%

-56.83%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

352

374

493

496

📊

Operating Income

190

144

-92

257

137

161

223

📊

Operating Income Growth (1Y)

-24.48%

-163.95%

+380.25%

-46.80%

+17.92%

+38.38%

📊

Operating Income Growth (5Y)

-27.99%

+12.45%

+55.60%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

168

122

-123

102

120

149

📊

Tax Provision

-24

📊

NET INCOME

100

-100

105

📊

Net Income Growth (1Y)

-28.44%

-240.00%

+174.35%

-76.86%

+402.21%

+21.38%

📊

Net Income Growth (5Y)

-82.76%

+20.97%

+46.83%

📊

Net Income Growth (10Y)

📊

Basic EPS

4.52

4.86

3.48

-4.86

3.61

0.84

4.2

5.1

📊

Diluted EPS

4.51

4.85

3.48

-4.86

3.57

4.2

5.1

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	0	2,809	3,080	3,786	4,870	4,514	4,649	4,796	📊
Revenue Growth (1Y)	--	--	+9.63%	+22.93%	+28.63%	-7.31%	+2.99%	+3.16%	📊
Revenue Growth (5Y)	--	--	--	--	--	+60.67%	+50.95%	+55.72%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	0	1,356	1,511	1,927	2,413	2,345	2,495	2,561	📊
Cost of Revenue Growth (1Y)	--	--	+11.37%	+27.56%	+25.20%	-2.79%	+6.37%	+2.64%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	--	+72.90%	+65.13%	+69.50%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	0	1,453	1,569	1,859	2,458	2,169	2,154	2,236	📊
Gross Profit Growth (1Y)	--	--	+8.01%	+18.48%	+32.18%	-11.75%	-0.66%	+3.77%	📊
Gross Profit Growth (5Y)	--	--	--	--	--	+49.26%	+37.29%	+42.46%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	0	1,302	1,485	1,905	2,203	2,032	1,993	2,012	📊
Operating Expenses Growth (1Y)	--	--	+14.04%	+28.30%	+15.62%	-7.74%	-1.91%	+0.96%	📊
Operating Expenses Growth (5Y)	--	--	--	--	--	+56.07%	+34.24%	+35.54%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	0	1,283	1,459	1,872	2,165	0	0	--	📊
Research and Development	0	19	26	33	35	0	0	--	📊
Other Income Expenses	0	37	56	-48	0	2,032	1,993	2,012	📊
EBITDA	533	542	517	401	633	137	161	223	📊
EBITDA Growth (1Y)	--	+1.72%	-4.63%	-22.46%	+57.71%	-78.37%	+17.92%	+38.38%	📊
EBITDA Growth (5Y)	--	--	--	--	+18.64%	-74.77%	-68.81%	-56.83%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	0	352	374	493	496	0	0	--	📊
Operating Income	0	190	144	-92	257	137	161	223	📊
Operating Income Growth (1Y)	--	--	-24.48%	-163.95%	+380.25%	-46.80%	+17.92%	+38.38%	📊
Operating Income Growth (5Y)	--	--	--	--	--	-27.99%	+12.45%	+55.60%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	24	20	22	32	35	0	0	--	📊
Pre Tax Income	0	168	122	-123	102	61	120	149	📊
Tax Provision	0	68	50	-24	28	44	34	45	📊
NET INCOME	0	100	71	-100	74	17	86	105	📊
Net Income Growth (1Y)	--	--	-28.44%	-240.00%	+174.35%	-76.86%	+402.21%	+21.38%	📊
Net Income Growth (5Y)	--	--	--	--	--	-82.76%	+20.97%	+46.83%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	4.52	4.86	3.48	-4.86	3.61	0.84	4.2	5.1	📊
Diluted EPS	4.51	4.85	3.48	-4.86	3.57	0	4.2	5.1	📊
Basic Average Shares	20	20	20	21	21	0	21	20	📊
Diluted Average Shares	20	21	20	21	21	0	21	20	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

2,809

3,080

3,786

4,870

4,514

4,649

4,796

📊

Revenue Growth (1Y)

+9.63%

+22.93%

+28.63%

-7.31%

+2.99%

+3.16%

📊

Revenue Growth (5Y)

+60.67%

+50.95%

+55.72%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

1,356

1,511

1,927

2,413

2,345

2,495

2,561

📊

Cost of Revenue Growth (1Y)

+11.37%

+27.56%

+25.20%

-2.79%

+6.37%

+2.64%

📊

Cost of Revenue Growth (5Y)

+72.90%

+65.13%

+69.50%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

1,453

1,569

1,859

2,458

2,169

2,154

2,236

📊

Gross Profit Growth (1Y)

+8.01%

+18.48%

+32.18%

-11.75%

-0.66%

+3.77%

📊

Gross Profit Growth (5Y)

+49.26%

+37.29%

+42.46%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

1,302

1,485

1,905

2,203

2,032

1,993

2,012

📊

Operating Expenses Growth (1Y)

+14.04%

+28.30%

+15.62%

-7.74%

-1.91%

+0.96%

📊

Operating Expenses Growth (5Y)

+56.07%

+34.24%

+35.54%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

1,283

1,459

1,872

2,165

📊

Research and Development

📊

Other Income Expenses

-48

2,032

1,993

2,012

📊

EBITDA

533

542

517

401

633

137

161

223

📊

EBITDA Growth (1Y)

+1.72%

-4.63%

-22.46%

+57.71%

-78.37%

+17.92%

+38.38%

📊

EBITDA Growth (5Y)

+18.64%

-74.77%

-68.81%

-56.83%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

352

374

493

496

📊

Operating Income

190

144

-92

257

137

161

223

📊

Operating Income Growth (1Y)

-24.48%

-163.95%

+380.25%

-46.80%

+17.92%

+38.38%

📊

Operating Income Growth (5Y)

-27.99%

+12.45%

+55.60%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

168

122

-123

102

120

149

📊

Tax Provision

-24

📊

NET INCOME

100

-100

105

📊

Net Income Growth (1Y)

-28.44%

-240.00%

+174.35%

-76.86%

+402.21%

+21.38%

📊

Net Income Growth (5Y)

-82.76%

+20.97%

+46.83%

📊

Net Income Growth (10Y)

📊

Basic EPS

4.52

4.86

3.48

-4.86

3.61

0.84

4.2

5.1

📊

Diluted EPS

4.51

4.85

3.48

-4.86

3.57

4.2

5.1

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Ex-Dividend date
Payment date
Annual Dividend	4.00 (TWD)
Dividend Yield	6.84%
Shareholders Yield	--
Next Earnings	--
Market cap	1.20B (TWD)
EPS (TTM)	5.10 (TWD)
P/E (TTM)	11.47 (TWD)
Last Close	58.50

Next Earnings	--
Market cap	1.20B (TWD)
EPS (TTM)	5.10 (TWD)
P/E (TTM)	11.47 (TWD)
Last Close	58.50 (TWD)

Ex-Dividend date
Payment date
Annual Dividend	4.00 (TWD)
Dividend Yield	6.84%
Shareholders Yield	--
Next Earnings	--
Market cap	1.20B (TWD)
EPS (TTM)	5.10 (TWD)
P/E (TTM)	11.47 (TWD)
Last Close	58.50

Next Earnings	--
Market cap	1.20B (TWD)
EPS (TTM)	5.10 (TWD)
P/E (TTM)	11.47 (TWD)
Last Close	58.50 (TWD)