First Time Loading...
K

Kyowanissei Co Ltd
TSE:1981

Watchlist Manager
Kyowanissei Co Ltd
TSE:1981
Watchlist
Price: 1 320 JPY Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

35.6B
+3%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+5%
5 Years
+7%
7 Years
+2%
10 Years
-1%
1.3B
+15%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
-5%
5 Years
+67%
7 Years
+3%
10 Years
+11%
1.1B
+9%
Net Income
Growth Rates:
1 Year
+17%
3 Years
-34%
5 Years
+95%
7 Years
+21%
10 Years
+44%

Earnings Waterfall
Kyowanissei Co Ltd

Revenue
35.6B JPY
Cost of Revenue
-31.9B JPY
Gross Profit
3.7B JPY
Operating Expenses
-2.4B JPY
Operating Income
1.3B JPY
Other Expenses
-170m JPY
Net Income
1.1B JPY

Income Statement
Kyowanissei Co Ltd

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
35 931
N/A
37 131
+3%
37 231
+0%
36 632
-2%
36 981
+1%
37 915
+3%
37 224
-2%
37 113
0%
36 470
-2%
35 650
-2%
35 447
-1%
34 920
-1%
34 776
0%
34 394
-1%
34 418
+0%
35 544
+3%
35 066
-1%
34 049
-3%
33 793
-1%
32 593
-4%
33 174
+2%
34 374
+4%
34 287
0%
36 097
+5%
36 065
0%
34 948
-3%
34 995
+0%
34 054
-3%
33 969
0%
34 486
+2%
34 772
+1%
34 399
-1%
34 096
-1%
34 244
+0%
33 984
-1%
34 324
+1%
34 784
+1%
34 473
-1%
34 617
+0%
34 681
+0%
35 561
+3%
Gross Profit
Cost of Revenue
(31 618)
(32 625)
(32 620)
(32 069)
(32 434)
(33 392)
(32 946)
(33 120)
(32 612)
(31 971)
(31 764)
(31 185)
(31 131)
(30 750)
(30 806)
(31 828)
(31 403)
(30 692)
(30 446)
(29 455)
(29 879)
(30 942)
(30 754)
(32 231)
(32 356)
(31 233)
(31 222)
(30 364)
(30 049)
(30 547)
(30 943)
(30 638)
(30 604)
(30 690)
(30 393)
(30 815)
(31 233)
(30 973)
(31 114)
(31 191)
(31 900)
Gross Profit
4 313
N/A
4 505
+4%
4 611
+2%
4 564
-1%
4 547
0%
4 523
-1%
4 278
-5%
3 992
-7%
3 858
-3%
3 678
-5%
3 683
+0%
3 735
+1%
3 645
-2%
3 644
0%
3 612
-1%
3 716
+3%
3 663
-1%
3 357
-8%
3 347
0%
3 138
-6%
3 294
+5%
3 432
+4%
3 533
+3%
3 867
+9%
3 708
-4%
3 715
+0%
3 773
+2%
3 690
-2%
3 920
+6%
3 939
+0%
3 829
-3%
3 761
-2%
3 491
-7%
3 554
+2%
3 591
+1%
3 509
-2%
3 551
+1%
3 500
-1%
3 503
+0%
3 490
0%
3 661
+5%
Operating Income
Operating Expenses
(3 155)
(3 209)
(3 190)
(3 192)
(3 152)
(3 242)
(3 091)
(2 903)
(2 726)
(2 429)
(2 446)
(2 426)
(2 398)
(2 362)
(2 416)
(2 425)
(2 464)
(2 409)
(2 407)
(2 518)
(2 526)
(2 445)
(2 457)
(2 381)
(2 413)
(2 531)
(2 561)
(2 558)
(2 568)
(2 532)
(2 513)
(2 462)
(2 395)
(2 295)
(2 271)
(2 302)
(2 325)
(2 358)
(2 367)
(2 372)
(2 381)
Selling, General & Administrative
(3 156)
(3 134)
(3 190)
(3 192)
(3 151)
(3 143)
(3 088)
(2 900)
(2 724)
(2 302)
(2 445)
(2 426)
(2 399)
(2 237)
(2 418)
(2 427)
(2 465)
(2 332)
(2 407)
(2 516)
(2 524)
(2 370)
(2 456)
(2 381)
(2 413)
(2 459)
(2 561)
(2 558)
(2 568)
(2 471)
(2 513)
(2 462)
(2 395)
(2 234)
(2 271)
(2 302)
(2 325)
(2 302)
(2 367)
(2 372)
(2 381)
Research & Development
0
(31)
0
0
0
0
0
0
0
0
0
0
0
(43)
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
Depreciation & Amortization
0
(43)
0
0
0
(65)
0
0
0
(90)
0
0
0
(83)
0
0
0
(77)
0
0
0
(75)
0
0
0
(72)
0
0
0
(61)
0
0
0
(61)
0
0
0
(56)
0
0
0
Other Operating Expenses
0
0
0
0
0
(34)
(3)
(3)
0
(37)
0
0
0
(0)
0
0
0
(0)
0
0
(2)
(0)
(0)
(0)
(0)
(0)
0
(0)
0
0
0
0
(0)
(0)
(0)
(0)
0
(0)
(0)
0
0
Operating Income
1 158
N/A
1 297
+12%
1 421
+10%
1 371
-4%
1 395
+2%
1 281
-8%
1 188
-7%
1 091
-8%
1 133
+4%
1 249
+10%
1 237
-1%
1 308
+6%
1 246
-5%
1 281
+3%
1 195
-7%
1 290
+8%
1 198
-7%
949
-21%
939
-1%
620
-34%
768
+24%
988
+29%
1 076
+9%
1 485
+38%
1 295
-13%
1 184
-9%
1 212
+2%
1 132
-7%
1 352
+19%
1 407
+4%
1 316
-7%
1 299
-1%
1 096
-16%
1 259
+15%
1 320
+5%
1 207
-9%
1 226
+2%
1 142
-7%
1 137
0%
1 118
-2%
1 281
+15%
Pre-Tax Income
Interest Income Expense
47
57
75
136
157
98
76
30
0
39
140
138
143
143
339
339
334
334
45
44
53
72
69
76
154
180
179
186
100
61
67
156
160
152
159
59
63
64
128
127
161
Non-Reccuring Items
(1)
0
724
724
724
(62)
(35)
(35)
(35)
19
17
11
10
14
193
199
200
(0)
(1)
(2)
(2)
(24)
(51)
(53)
(50)
(102)
(74)
(73)
(76)
(2)
(1)
(0)
(0)
(2)
(1)
(4)
(4)
(8)
(10)
(7)
(7)
Gain/Loss on Disposition of Assets
0
728
0
0
0
0
0
0
0
0
0
0
0
200
0
0
0
0
0
0
0
20
0
0
0
0
894
894
0
894
0
0
0
0
1
1
1
1
0
0
0
Total Other Income
148
158
146
182
142
121
93
74
75
62
56
6
12
5
9
57
62
63
67
73
72
72
87
84
81
82
84
87
994
131
127
96
81
66
66
92
118
132
129
153
132
Pre-Tax Income
1 352
N/A
2 240
+66%
2 366
+6%
2 413
+2%
2 419
+0%
1 437
-41%
1 323
-8%
1 160
-12%
1 173
+1%
1 370
+17%
1 449
+6%
1 464
+1%
1 410
-4%
1 642
+16%
1 736
+6%
1 884
+9%
1 794
-5%
1 345
-25%
1 050
-22%
736
-30%
892
+21%
1 128
+26%
1 181
+5%
1 593
+35%
1 481
-7%
1 343
-9%
2 295
+71%
2 226
-3%
2 371
+7%
2 490
+5%
1 508
-39%
1 551
+3%
1 337
-14%
1 477
+10%
1 544
+5%
1 356
-12%
1 405
+4%
1 331
-5%
1 384
+4%
1 390
+0%
1 567
+13%
Net Income
Tax Provision
(567)
(937)
(968)
(967)
(948)
(582)
(529)
(465)
(486)
(496)
(530)
(525)
(493)
(538)
(583)
(616)
(591)
(449)
(353)
(276)
(325)
(389)
(387)
(515)
(476)
(435)
(728)
(649)
(678)
(750)
(356)
(407)
(398)
(398)
(528)
(511)
(457)
(397)
(390)
(368)
(456)
Income from Continuing Operations
785
1 304
1 399
1 447
1 471
855
793
695
688
874
920
939
917
1 104
1 152
1 268
1 202
897
698
460
568
739
794
1 078
1 005
908
1 567
1 577
1 693
1 740
1 152
1 144
939
1 079
1 016
845
947
934
994
1 023
1 111
Income to Minority Interest
(13)
(19)
(14)
(10)
3
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
Net Income (Common)
772
N/A
1 284
+66%
1 385
+8%
1 437
+4%
1 475
+3%
854
-42%
774
-9%
663
-14%
664
+0%
874
+32%
920
+5%
939
+2%
917
-2%
1 104
+20%
1 152
+4%
1 268
+10%
1 202
-5%
897
-25%
698
-22%
460
-34%
568
+24%
739
+30%
794
+7%
1 078
+36%
1 005
-7%
908
-10%
1 567
+73%
1 577
+1%
1 693
+7%
1 740
+3%
1 152
-34%
1 144
-1%
939
-18%
1 079
+15%
1 016
-6%
845
-17%
947
+12%
934
-1%
994
+6%
1 023
+3%
1 111
+9%
EPS (Diluted)
64.33
N/A
107
+66%
115.41
+8%
119.75
+4%
122.91
+3%
74.19
-40%
64.5
-13%
55.25
-14%
55.33
+0%
75.92
+37%
76.66
+1%
78.25
+2%
76.41
-2%
95.91
+26%
96
+0%
105.66
+10%
100.16
-5%
77.91
-22%
58.16
-25%
38.33
-34%
49.36
+29%
64.18
+30%
68.93
+7%
93.64
+36%
87.31
-7%
78.9
-10%
136.12
+73%
136.97
+1%
147.06
+7%
151.13
+3%
100.07
-34%
99.37
-1%
81.53
-18%
93.73
+15%
88.27
-6%
73.37
-17%
82.31
+12%
81.3
-1%
89.19
+10%
91.76
+3%
99.68
+9%

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 134,300+ 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.