First Time Loading...
J

JDC Corp
TSE:1887

Watchlist Manager
JDC Corp
TSE:1887
Watchlist
Price: 523 JPY 0.58% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

154.2B
-3%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+31%
5 Years
-
7 Years
-
10 Years
-
-4.4B
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-2.6B
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
JDC Corp

Revenue
154.2B JPY
Cost of Revenue
-149.2B JPY
Gross Profit
5B JPY
Operating Expenses
-9.4B JPY
Operating Income
-4.4B JPY
Other Expenses
1.8B JPY
Net Income
-2.6B JPY

Income Statement
JDC Corp

Rotate your device to view
Income Statement
Currency: JPY
May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023
Revenue
Revenue
119 525
N/A
120 639
+1%
119 033
-1%
119 210
+0%
118 529
-1%
119 769
+1%
118 044
-1%
116 240
-2%
117 803
+1%
117 743
0%
115 423
-2%
117 432
+2%
126 790
+8%
128 970
+2%
133 720
+4%
140 055
+5%
154 202
+10%
159 655
+4%
154 224
-3%
Gross Profit
Cost of Revenue
(94 322)
(95 277)
(97 823)
(98 227)
(98 403)
(101 122)
(100 368)
(97 452)
(98 779)
(98 235)
(99 091)
(103 703)
(109 793)
(112 332)
(118 048)
(124 709)
(140 258)
(147 208)
(149 226)
Gross Profit
25 203
N/A
25 362
+1%
21 210
-16%
20 983
-1%
20 126
-4%
18 647
-7%
17 676
-5%
18 788
+6%
19 024
+1%
19 508
+3%
16 332
-16%
13 729
-16%
16 997
+24%
16 638
-2%
15 672
-6%
15 346
-2%
13 944
-9%
12 447
-11%
4 998
-60%
Operating Income
Operating Expenses
(10 627)
(10 798)
(10 522)
(10 444)
(9 759)
(10 075)
(10 011)
(8 999)
(8 460)
(8 888)
(8 711)
(8 840)
(9 040)
(9 066)
(9 231)
(9 415)
(9 457)
(9 343)
(9 414)
Selling, General & Administrative
(9 815)
(10 648)
(10 520)
(10 441)
(9 047)
(9 569)
(9 453)
(8 998)
(7 718)
(8 693)
(8 519)
(8 632)
(9 039)
(9 066)
(9 230)
(9 412)
(9 456)
(9 343)
(9 414)
Research & Development
(810)
0
0
0
(711)
0
0
0
(741)
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(2)
(150)
(2)
(3)
(1)
(506)
(558)
(1)
(1)
(195)
(192)
(208)
(1)
0
(1)
(3)
(1)
0
0
Operating Income
14 576
N/A
14 564
0%
10 688
-27%
10 539
-1%
10 367
-2%
8 572
-17%
7 665
-11%
9 789
+28%
10 564
+8%
10 620
+1%
7 621
-28%
4 889
-36%
7 957
+63%
7 572
-5%
6 441
-15%
5 931
-8%
4 487
-24%
3 104
-31%
(4 416)
N/A
Pre-Tax Income
Interest Income Expense
1 149
128
239
513
431
387
551
310
336
302
(28)
(9)
64
199
245
220
328
223
630
Non-Reccuring Items
(148)
0
(97)
(162)
(506)
0
0
(487)
(194)
0
0
0
(36)
(50)
(50)
(77)
(59)
(50)
4
Gain/Loss on Disposition of Assets
18
0
0
13
2 193
2 216
2 230
0
382
0
345
345
2 421
2 439
2 434
2 435
35
0
49
Total Other Income
(211)
(186)
(122)
(521)
(628)
(665)
(752)
1 932
24
344
663
605
575
583
(101)
(30)
48
37
25
Pre-Tax Income
15 384
N/A
14 506
-6%
10 708
-26%
10 382
-3%
11 857
+14%
10 510
-11%
9 694
-8%
11 544
+19%
11 112
-4%
11 266
+1%
8 601
-24%
5 830
-32%
10 981
+88%
10 743
-2%
8 969
-17%
8 479
-5%
4 839
-43%
3 314
-32%
(3 708)
N/A
Net Income
Tax Provision
(4 880)
(4 667)
(3 435)
(3 487)
(3 857)
(3 288)
(3 077)
(3 493)
(3 309)
(3 518)
(2 623)
(1 706)
(3 080)
(3 040)
(2 614)
(2 534)
(1 529)
(1 008)
1 154
Income from Continuing Operations
10 504
9 839
7 273
6 895
8 000
7 222
6 617
8 051
7 803
7 748
5 978
4 124
7 901
7 703
6 355
5 945
3 310
2 306
(2 554)
Income to Minority Interest
(54)
(51)
(50)
(46)
(44)
(41)
(38)
(44)
(88)
(93)
(98)
(103)
(511)
(499)
(493)
(486)
(18)
(19)
(19)
Net Income (Common)
10 449
N/A
9 787
-6%
7 223
-26%
6 848
-5%
7 955
+16%
7 180
-10%
6 577
-8%
8 007
+22%
7 713
-4%
7 652
-1%
5 878
-23%
4 018
-32%
7 389
+84%
7 204
-3%
5 861
-19%
5 458
-7%
3 291
-40%
2 286
-31%
(2 573)
N/A
EPS (Diluted)
139.15
N/A
112.09
-19%
82.63
-26%
78.25
-5%
91.01
+16%
82.22
-10%
75.68
-8%
92.02
+22%
88.54
-4%
87.5
-1%
67.08
-23%
45.88
-32%
84.28
+84%
83.24
-1%
69.31
-17%
65.05
-6%
38.88
-40%
27.44
-29%
-30.88
N/A

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 133,900+ 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.