First Time Loading...

Comsys Holdings Corp
TSE:1721

Watchlist Manager
Comsys Holdings Corp Logo
Comsys Holdings Corp
TSE:1721
Watchlist
Price: 3 750 JPY 1.19%
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

589.1B
+2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+6%
5 Years
+34%
7 Years
+82%
10 Years
+80%
39.4B
+7%
Operating Income
Growth Rates:
1 Year
+23%
3 Years
-2%
5 Years
+19%
7 Years
+68%
10 Years
+42%
25.2B
+13%
Net Income
Growth Rates:
1 Year
+16%
3 Years
-11%
5 Years
-6%
7 Years
+65%
10 Years
+49%

Earnings Waterfall
Comsys Holdings Corp

Revenue
589.1B JPY
Cost of Revenue
-512.9B JPY
Gross Profit
76.2B JPY
Operating Expenses
-36.8B JPY
Operating Income
39.4B JPY
Other Expenses
-14.2B JPY
Net Income
25.2B JPY

Income Statement
Comsys Holdings Corp

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
327 550
N/A
331 341
+1%
337 603
+2%
335 051
-1%
333 280
-1%
328 631
-1%
319 086
-3%
313 064
-2%
309 785
-1%
320 654
+4%
321 385
+0%
324 143
+1%
324 100
0%
334 163
+3%
340 358
+2%
354 142
+4%
372 870
+5%
380 024
+2%
398 358
+5%
405 690
+2%
440 717
+9%
481 783
+9%
511 419
+6%
546 953
+7%
552 249
+1%
560 882
+2%
553 679
-1%
552 120
0%
556 930
+1%
563 252
+1%
578 739
+3%
582 736
+1%
582 308
0%
589 028
+1%
576 304
-2%
566 149
-2%
557 085
-2%
563 295
+1%
566 598
+1%
577 317
+2%
589 118
+2%
Gross Profit
Cost of Revenue
(281 443)
(285 571)
(290 137)
(287 153)
(286 030)
(280 693)
(274 250)
(270 434)
(268 144)
(277 264)
(278 006)
(280 344)
(280 323)
(288 440)
(292 681)
(304 092)
(319 778)
(326 591)
(343 460)
(350 364)
(380 594)
(416 530)
(442 501)
(474 061)
(480 124)
(487 269)
(481 681)
(479 990)
(483 083)
(487 262)
(497 654)
(500 397)
(500 051)
(510 601)
(502 268)
(495 612)
(488 809)
(493 754)
(495 947)
(504 055)
(512 914)
Gross Profit
46 107
N/A
45 770
-1%
47 466
+4%
47 898
+1%
47 250
-1%
47 938
+1%
44 836
-6%
42 630
-5%
41 641
-2%
43 390
+4%
43 379
0%
43 799
+1%
43 777
0%
45 723
+4%
47 677
+4%
50 050
+5%
53 092
+6%
53 433
+1%
54 898
+3%
55 326
+1%
60 123
+9%
65 253
+9%
68 918
+6%
72 892
+6%
72 125
-1%
73 613
+2%
71 998
-2%
72 130
+0%
73 847
+2%
75 990
+3%
81 085
+7%
82 339
+2%
82 257
0%
78 427
-5%
74 036
-6%
70 537
-5%
68 276
-3%
69 541
+2%
70 651
+2%
73 262
+4%
76 204
+4%
Operating Income
Operating Expenses
(18 259)
(18 200)
(19 007)
(19 809)
(20 476)
(20 264)
(20 017)
(19 560)
(19 576)
(19 541)
(19 864)
(20 189)
(20 272)
(22 960)
(20 477)
(21 561)
(22 225)
(23 086)
(24 002)
(23 759)
(26 850)
(29 986)
(32 718)
(35 640)
(35 464)
(34 660)
(34 384)
(33 734)
(33 428)
(34 418)
(34 808)
(35 090)
(35 434)
(35 464)
(35 855)
(36 179)
(36 221)
(37 437)
(37 456)
(36 465)
(36 775)
Selling, General & Administrative
(18 259)
(18 138)
(19 007)
(19 810)
(20 476)
(20 148)
(20 017)
(19 561)
(19 576)
(19 404)
(19 863)
(20 187)
(20 270)
(20 520)
(20 475)
(21 560)
(22 225)
(22 892)
(24 002)
(23 758)
(26 849)
(29 985)
(32 718)
(35 639)
(35 464)
(34 458)
(34 381)
(33 732)
(33 424)
(34 235)
(34 807)
(35 089)
(35 434)
(35 314)
(35 855)
(36 178)
(36 220)
(37 345)
(37 455)
(36 465)
(36 774)
Research & Development
0
(62)
0
0
0
(62)
0
0
0
0
0
0
0
(166)
0
0
0
(193)
0
0
0
0
0
0
0
(200)
0
0
0
(182)
0
0
0
(149)
0
0
0
(91)
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 273)
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
Other Operating Expenses
0
0
0
0
0
(54)
0
1
0
(137)
(1)
0
(2)
(1)
(2)
(1)
0
(1)
0
0
(1)
(1)
0
(1)
0
(2)
(3)
(2)
(4)
(1)
(1)
0
0
(1)
0
(1)
(1)
(1)
0
0
(1)
Operating Income
27 848
N/A
27 570
-1%
28 459
+3%
28 089
-1%
26 774
-5%
27 674
+3%
24 819
-10%
23 070
-7%
22 065
-4%
23 849
+8%
23 515
-1%
23 610
+0%
23 505
0%
22 763
-3%
27 200
+19%
28 489
+5%
30 867
+8%
30 347
-2%
30 896
+2%
31 567
+2%
33 273
+5%
35 267
+6%
36 200
+3%
37 252
+3%
36 661
-2%
38 953
+6%
37 614
-3%
38 396
+2%
40 419
+5%
41 572
+3%
46 277
+11%
47 249
+2%
46 823
-1%
42 963
-8%
38 181
-11%
34 358
-10%
32 055
-7%
32 104
+0%
33 195
+3%
36 797
+11%
39 429
+7%
Pre-Tax Income
Interest Income Expense
170
203
171
209
454
463
456
355
138
313
428
494
552
360
302
309
242
234
258
312
481
516
766
747
778
1 189
1 493
1 967
3 924
3 448
3 523
3 061
1 088
1 063
872
832
873
914
823
840
867
Non-Reccuring Items
(1 230)
(972)
(908)
(155)
(383)
(782)
(862)
(478)
(856)
(490)
(395)
(1 121)
(738)
(481)
(2 464)
(1 832)
(1 503)
108
(169)
(727)
3 981
3 646
3 368
3 717
(1 274)
(1 136)
(1 153)
(1 383)
(2 135)
(2 355)
(2 635)
(2 670)
(2 166)
(1 615)
(1 434)
(1 319)
(1 141)
(819)
(1 148)
(956)
(1 722)
Gain/Loss on Disposition of Assets
0
(29)
(20)
0
0
(103)
0
0
0
0
0
0
0
24
0
0
10
16
21
24
28
(204)
65
67
55
27
262
261
0
73
54
275
280
683
692
471
335
359
368
375
2 307
Total Other Income
311
304
334
101
53
31
70
296
257
368
290
109
115
141
44
77
144
156
179
162
335
375
459
558
502
445
421
360
649
526
540
453
455
390
433
511
534
(2 017)
(1 964)
(1 893)
(1 950)
Pre-Tax Income
27 099
N/A
27 076
0%
28 036
+4%
28 244
+1%
26 898
-5%
27 283
+1%
24 483
-10%
23 243
-5%
21 604
-7%
24 040
+11%
23 838
-1%
23 092
-3%
23 434
+1%
22 807
-3%
25 082
+10%
27 043
+8%
29 760
+10%
30 861
+4%
31 185
+1%
31 338
+0%
38 098
+22%
39 600
+4%
40 858
+3%
42 341
+4%
36 722
-13%
39 478
+8%
38 637
-2%
39 601
+2%
42 857
+8%
43 264
+1%
47 759
+10%
48 368
+1%
46 480
-4%
43 484
-6%
38 744
-11%
34 853
-10%
32 656
-6%
30 541
-6%
31 274
+2%
35 163
+12%
38 931
+11%
Net Income
Tax Provision
(10 120)
(10 617)
(11 231)
(11 165)
(10 792)
(10 531)
(9 403)
(8 752)
(7 973)
(8 588)
(8 324)
(8 066)
(8 102)
(8 295)
(9 104)
(9 847)
(10 658)
(10 417)
(10 572)
(10 597)
(11 137)
(11 522)
(12 045)
(12 457)
(12 370)
(13 333)
(13 164)
(13 505)
(14 500)
(13 911)
(15 302)
(15 463)
(14 787)
(14 058)
(12 599)
(11 384)
(10 806)
(10 925)
(11 078)
(12 386)
(13 157)
Income from Continuing Operations
16 979
16 459
16 805
17 079
16 106
16 752
15 080
14 491
13 631
15 452
15 514
15 026
15 332
14 512
15 978
17 196
19 102
20 444
20 613
20 741
26 961
28 078
28 813
29 884
24 352
26 145
25 473
26 096
28 357
29 353
32 457
32 905
31 693
29 426
26 145
23 469
21 850
19 616
20 196
22 777
25 774
Income to Minority Interest
(83)
(70)
4
11
36
16
(45)
(42)
(53)
(30)
(20)
(21)
(25)
(26)
(27)
(25)
(40)
(53)
(47)
(34)
(53)
(59)
(70)
(139)
(146)
(149)
(96)
(23)
(34)
16
(52)
(92)
(63)
(218)
(172)
(102)
(42)
(276)
(313)
(436)
(573)
Net Income (Common)
16 896
N/A
16 389
-3%
16 811
+3%
17 091
+2%
16 142
-6%
16 767
+4%
15 031
-10%
14 447
-4%
13 576
-6%
15 420
+14%
15 495
+0%
15 003
-3%
15 304
+2%
14 485
-5%
15 949
+10%
17 171
+8%
19 062
+11%
20 390
+7%
20 564
+1%
20 705
+1%
26 907
+30%
28 018
+4%
28 742
+3%
29 744
+3%
24 205
-19%
25 994
+7%
25 376
-2%
26 073
+3%
28 321
+9%
29 369
+4%
32 404
+10%
32 810
+1%
31 629
-4%
29 208
-8%
25 974
-11%
23 370
-10%
21 810
-7%
19 338
-11%
19 880
+3%
22 337
+12%
25 197
+13%
EPS (Diluted)
140.8
N/A
135.44
-4%
141.26
+4%
144.83
+3%
135.65
-6%
141.89
+5%
130.7
-8%
127.84
-2%
120.14
-6%
136.17
+13%
137.12
+1%
132.76
-3%
137.87
+4%
129.52
-6%
144.99
+12%
146.76
+1%
164.32
+12%
177.89
+8%
178.81
+1%
181.62
+2%
206.71
+14%
229.21
+11%
222.07
-3%
231.04
+4%
188.92
-18%
202.45
+7%
199.68
-1%
205.97
+3%
224.05
+9%
232.21
+4%
258.54
+11%
263.13
+2%
255.47
-3%
235.18
-8%
212.27
-10%
190.84
-10%
179.4
-6%
158.7
-12%
164.6
+4%
185.47
+13%
209.6
+13%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.