First Time Loading...
O

Okumura Corp
TSE:1833

Watchlist Manager
Okumura Corp
TSE:1833
Watchlist
Price: 4 895 JPY 0.1% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

279.9B
+2%
Revenue
Growth Rates:
1 Year
+14%
3 Years
+27%
5 Years
+30%
7 Years
+38%
10 Years
+45%
13B
-11%
Operating Income
Growth Rates:
1 Year
+19%
3 Years
+11%
5 Years
+9%
7 Years
+8%
10 Years
+415%
12.3B
-6%
Net Income
Growth Rates:
1 Year
+4%
3 Years
+32%
5 Years
+12%
7 Years
+2%
10 Years
+367%

Earnings Waterfall
Okumura Corp

Revenue
279.9B JPY
Cost of Revenue
-245.2B JPY
Gross Profit
34.7B JPY
Operating Expenses
-21.7B JPY
Operating Income
13B JPY
Other Expenses
-680m JPY
Net Income
12.3B JPY

Income Statement
Okumura 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
192 559
N/A
193 024
+0%
201 738
+5%
205 241
+2%
209 694
+2%
205 268
-2%
202 538
-1%
206 847
+2%
204 382
-1%
205 291
+0%
209 085
+2%
206 849
-1%
202 964
-2%
203 090
+0%
207 865
+2%
216 628
+4%
226 769
+5%
223 927
-1%
224 858
+0%
221 523
-1%
215 601
-3%
220 884
+2%
219 909
0%
221 636
+1%
226 172
+2%
226 371
+0%
223 924
-1%
221 349
-1%
220 478
0%
220 712
+0%
222 034
+1%
231 749
+4%
237 778
+3%
242 458
+2%
243 691
+1%
241 291
-1%
244 977
+2%
249 442
+2%
263 407
+6%
273 959
+4%
279 874
+2%
Gross Profit
Cost of Revenue
(176 628)
(177 141)
(184 617)
(187 261)
(193 006)
(187 746)
(183 917)
(186 721)
(181 841)
(182 641)
(185 394)
(181 141)
(176 105)
(176 028)
(179 520)
(186 308)
(194 751)
(191 162)
(191 313)
(190 414)
(185 680)
(189 341)
(190 978)
(193 693)
(198 422)
(197 283)
(194 882)
(191 975)
(190 165)
(189 232)
(188 733)
(196 207)
(202 211)
(210 620)
(212 838)
(212 246)
(214 585)
(217 441)
(230 381)
(238 097)
(245 222)
Gross Profit
15 931
N/A
15 883
0%
17 121
+8%
17 980
+5%
16 688
-7%
17 522
+5%
18 621
+6%
20 126
+8%
22 541
+12%
22 650
+0%
23 691
+5%
25 708
+9%
26 859
+4%
27 062
+1%
28 345
+5%
30 320
+7%
32 018
+6%
32 765
+2%
33 545
+2%
31 109
-7%
29 921
-4%
31 543
+5%
28 931
-8%
27 943
-3%
27 750
-1%
29 088
+5%
29 042
0%
29 374
+1%
30 313
+3%
31 480
+4%
33 301
+6%
35 542
+7%
35 567
+0%
31 838
-10%
30 853
-3%
29 045
-6%
30 392
+5%
32 001
+5%
33 026
+3%
35 862
+9%
34 652
-3%
Operating Income
Operating Expenses
(13 410)
(13 566)
(13 510)
(13 416)
(13 454)
(13 470)
(13 498)
(13 611)
(13 825)
(14 227)
(14 439)
(14 633)
(14 849)
(15 384)
(15 675)
(16 015)
(16 257)
(16 912)
(17 211)
(17 524)
(17 969)
(17 827)
(17 476)
(17 688)
(17 411)
(17 572)
(17 931)
(18 434)
(18 622)
(18 600)
(18 784)
(18 664)
(18 982)
(19 191)
(19 546)
(19 431)
(19 497)
(20 154)
(21 104)
(21 241)
(21 657)
Selling, General & Administrative
(13 480)
(12 883)
(13 509)
(13 414)
(13 453)
(12 819)
(13 496)
(13 611)
(13 824)
(13 438)
(14 439)
(14 631)
(14 849)
(14 519)
(15 675)
(16 015)
(16 257)
(15 831)
(17 209)
(17 522)
(17 968)
(16 489)
(17 476)
(17 688)
(17 409)
(16 128)
(17 929)
(18 433)
(18 621)
(16 933)
(18 785)
(18 663)
(18 981)
(17 561)
(19 545)
(19 430)
(19 496)
(18 382)
(21 102)
(21 240)
(21 656)
Research & Development
0
(682)
0
0
0
(650)
0
0
0
0
0
0
0
(865)
0
0
0
(1 080)
0
0
0
(1 337)
0
0
0
(1 443)
0
0
0
(1 666)
0
0
0
(1 629)
0
0
0
(1 771)
0
0
0
Depreciation & Amortization
71
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
Other Operating Expenses
(1)
(1)
(1)
0
(1)
(1)
(2)
0
(1)
(789)
0
(2)
0
0
0
0
0
(1)
(2)
0
(3)
(1)
(2)
(2)
0
(1)
(2)
(1)
0
(1)
0
(1)
0
(1)
0
(1)
0
(1)
(2)
(1)
0
Operating Income
2 521
N/A
2 317
-8%
3 611
+56%
4 564
+26%
3 234
-29%
4 052
+25%
5 123
+26%
6 515
+27%
8 716
+34%
8 423
-3%
9 252
+10%
11 075
+20%
12 010
+8%
11 678
-3%
12 670
+8%
14 305
+13%
15 761
+10%
15 853
+1%
16 334
+3%
13 585
-17%
11 952
-12%
13 716
+15%
11 455
-16%
10 255
-10%
10 339
+1%
11 516
+11%
11 111
-4%
10 940
-2%
11 691
+7%
12 880
+10%
14 517
+13%
16 878
+16%
16 585
-2%
12 647
-24%
11 307
-11%
9 614
-15%
10 895
+13%
11 847
+9%
11 922
+1%
14 621
+23%
12 995
-11%
Pre-Tax Income
Interest Income Expense
815
1 510
1 293
1 297
1 424
1 469
1 091
1 179
1 092
1 018
1 076
1 007
1 183
922
1 237
1 337
1 229
1 250
1 257
1 134
2 430
2 490
2 493
2 479
2 013
2 231
2 229
2 444
1 746
1 533
1 676
1 962
2 444
4 391
5 191
5 127
5 341
3 695
4 069
3 467
4 222
Non-Reccuring Items
(412)
(207)
(228)
(246)
(208)
(404)
(389)
(497)
(482)
(278)
(475)
(322)
(336)
(280)
(135)
(163)
(161)
(17)
(20)
(19)
(43)
(86)
33
28
54
(524)
(569)
(563)
(695)
53
93
92
225
(10)
(5)
(6)
(7)
(629)
(626)
(504)
(507)
Gain/Loss on Disposition of Assets
5
0
0
0
0
0
1
0
0
0
0
2
131
131
169
177
150
157
98
146
44
126
32
(29)
(29)
0
0
0
0
0
0
0
0
0
0
0
0
0
318
0
0
Total Other Income
(190)
395
711
774
680
253
647
56
(118)
164
(113)
176
300
835
493
537
564
352
497
615
483
312
192
105
203
516
516
546
540
433
183
287
417
174
115
14
(32)
422
383
601
488
Pre-Tax Income
2 739
N/A
4 015
+47%
5 387
+34%
6 389
+19%
5 130
-20%
5 370
+5%
6 473
+21%
7 254
+12%
9 209
+27%
9 327
+1%
9 740
+4%
11 938
+23%
13 288
+11%
13 286
0%
14 434
+9%
16 193
+12%
17 543
+8%
17 595
+0%
18 166
+3%
15 461
-15%
14 866
-4%
16 558
+11%
14 205
-14%
12 838
-10%
12 580
-2%
13 739
+9%
13 287
-3%
13 367
+1%
13 282
-1%
14 899
+12%
16 469
+11%
19 219
+17%
19 671
+2%
17 202
-13%
16 608
-3%
14 749
-11%
16 197
+10%
15 335
-5%
16 066
+5%
18 185
+13%
17 198
-5%
Net Income
Tax Provision
(102)
(260)
(274)
(354)
(497)
(449)
(509)
(723)
(515)
(702)
(646)
(794)
(1 261)
327
325
(154)
(843)
(2 431)
(3 609)
(3 562)
(3 866)
(4 245)
(3 676)
(3 502)
(3 325)
(4 035)
(3 966)
(4 133)
(4 552)
(5 251)
(5 762)
(6 471)
(6 488)
(5 188)
(4 999)
(4 453)
(4 842)
(4 792)
(5 340)
(5 684)
(5 443)
Income from Continuing Operations
2 637
3 755
5 113
6 035
4 633
4 921
5 964
6 531
8 694
8 625
9 094
11 144
12 027
13 613
14 759
16 039
16 700
15 164
14 557
11 899
11 000
12 313
10 529
9 336
9 255
9 704
9 321
9 234
8 730
9 648
10 707
12 748
13 183
12 014
11 609
10 296
11 355
10 543
10 726
12 501
11 755
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
28
28
91
139
566
631
637
655
461
483
528
615
555
520
718
807
546
559
Net Income (Common)
2 636
N/A
3 755
+42%
5 112
+36%
6 034
+18%
4 634
-23%
4 921
+6%
5 964
+21%
6 531
+10%
8 693
+33%
8 625
-1%
9 094
+5%
11 144
+23%
12 028
+8%
13 614
+13%
14 760
+8%
16 040
+9%
16 700
+4%
15 163
-9%
14 557
-4%
11 898
-18%
11 000
-8%
12 314
+12%
10 532
-14%
9 366
-11%
9 284
-1%
9 795
+6%
9 459
-3%
9 800
+4%
9 360
-4%
10 285
+10%
11 361
+10%
13 209
+16%
13 667
+3%
12 541
-8%
12 224
-3%
10 849
-11%
11 873
+9%
11 261
-5%
11 532
+2%
13 047
+13%
12 315
-6%
EPS (Diluted)
65.9
N/A
93.87
+42%
127.8
+36%
150.85
+18%
115.85
-23%
123.28
+6%
149.1
+21%
163.27
+10%
217.32
+33%
216.37
0%
227.35
+5%
278.6
+23%
300.7
+8%
341.68
+14%
369
+8%
401
+9%
417.5
+4%
380.64
-9%
363.92
-4%
297.45
-18%
282.28
-5%
312.93
+11%
274.42
-12%
247.6
-10%
245.43
-1%
258
+5%
250.06
-3%
259.07
+4%
247.44
-4%
271.9
+10%
300.35
+10%
349.2
+16%
363.3
+4%
334.1
-8%
332.42
-1%
294.88
-11%
322.59
+9%
306.06
-5%
313.35
+2%
354.36
+13%
334.38
-6%

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 134,100+ 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.