First Time Loading...

Chubushiryo Co Ltd
TSE:2053

Watchlist Manager
Chubushiryo Co Ltd Logo
Chubushiryo Co Ltd
TSE:2053
Watchlist
Price: 1 198 JPY -0.33% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

241.1B
-2%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+34%
5 Years
+30%
7 Years
+39%
10 Years
+61%
1.5B
+23%
Operating Income
Growth Rates:
1 Year
-32%
3 Years
-75%
5 Years
-70%
7 Years
-65%
10 Years
-15%
1.6B
+21%
Net Income
Growth Rates:
1 Year
+50%
3 Years
-61%
5 Years
-57%
7 Years
-47%
10 Years
+24%

Earnings Waterfall
Chubushiryo Co Ltd

Revenue
241.1B JPY
Cost of Revenue
-227.3B JPY
Gross Profit
13.9B JPY
Operating Expenses
-12.4B JPY
Operating Income
1.5B JPY
Other Expenses
115m JPY
Net Income
1.6B JPY

Income Statement
Chubushiryo 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
149 387
N/A
152 879
+2%
154 878
+1%
156 416
+1%
155 905
0%
154 984
-1%
154 270
0%
153 058
-1%
162 797
+6%
170 172
+5%
174 814
+3%
178 541
+2%
173 137
-3%
171 054
-1%
172 325
+1%
174 287
+1%
176 662
+1%
178 235
+1%
180 660
+1%
183 279
+1%
186 043
+2%
186 982
+1%
186 407
0%
184 788
-1%
183 225
-1%
183 428
+0%
181 618
-1%
179 863
-1%
179 486
0%
181 356
+1%
185 541
+2%
190 185
+3%
191 697
+1%
193 392
+1%
199 006
+3%
213 599
+7%
230 908
+8%
243 476
+5%
250 716
+3%
246 335
-2%
241 119
-2%
Gross Profit
Cost of Revenue
(135 726)
(138 269)
(140 402)
(141 795)
(141 502)
(139 823)
(138 455)
(136 864)
(146 298)
(154 158)
(159 277)
(162 500)
(156 634)
(153 810)
(153 877)
(155 609)
(157 715)
(159 524)
(162 404)
(165 576)
(169 065)
(170 345)
(170 145)
(168 512)
(166 858)
(167 044)
(165 787)
(164 700)
(165 056)
(167 776)
(171 729)
(175 854)
(177 678)
(179 693)
(186 418)
(200 474)
(217 497)
(230 315)
(236 860)
(233 218)
(227 266)
Gross Profit
13 661
N/A
14 610
+7%
14 476
-1%
14 621
+1%
14 403
-1%
15 161
+5%
15 815
+4%
16 194
+2%
16 499
+2%
16 014
-3%
15 537
-3%
16 041
+3%
16 503
+3%
17 244
+4%
18 448
+7%
18 678
+1%
18 947
+1%
18 711
-1%
18 256
-2%
17 703
-3%
16 978
-4%
16 637
-2%
16 262
-2%
16 276
+0%
16 367
+1%
16 384
+0%
15 831
-3%
15 163
-4%
14 430
-5%
13 580
-6%
13 812
+2%
14 331
+4%
14 019
-2%
13 699
-2%
12 588
-8%
13 125
+4%
13 411
+2%
13 161
-2%
13 856
+5%
13 117
-5%
13 853
+6%
Operating Income
Operating Expenses
(11 926)
(12 132)
(12 307)
(12 306)
(12 367)
(12 275)
(12 380)
(12 435)
(12 514)
(12 591)
(12 473)
(12 329)
(12 233)
(12 466)
(12 518)
(12 711)
(12 847)
(12 906)
(12 814)
(12 360)
(12 057)
(11 616)
(11 369)
(11 222)
(10 796)
(10 364)
(9 645)
(9 162)
(8 556)
(8 193)
(8 339)
(8 476)
(8 979)
(9 561)
(10 227)
(10 840)
(11 224)
(11 491)
(11 807)
(11 920)
(12 376)
Selling, General & Administrative
(11 950)
(11 459)
(12 331)
(12 322)
(12 374)
(11 559)
(12 380)
(12 434)
(12 515)
(12 109)
(12 472)
(12 329)
(12 232)
(12 201)
(12 518)
(12 710)
(12 846)
(12 632)
(12 821)
(12 359)
(12 058)
(11 295)
(11 357)
(11 223)
(10 794)
(9 969)
(9 642)
(9 159)
(8 555)
(7 789)
(8 339)
(8 476)
(9 021)
(9 167)
(10 134)
(10 838)
(11 223)
(11 078)
(11 805)
(11 920)
(12 376)
Depreciation & Amortization
28
(672)
0
0
0
(715)
0
0
0
(482)
0
0
0
(264)
0
0
0
(273)
0
0
0
(320)
0
0
0
(393)
0
0
0
(403)
0
0
0
(393)
0
0
0
(412)
0
0
0
Other Operating Expenses
(4)
(1)
24
16
7
(1)
0
(1)
1
0
(1)
0
0
(1)
0
(1)
0
(1)
7
0
(1)
(1)
(12)
0
(2)
(2)
(3)
(3)
(1)
(1)
0
0
42
(1)
(93)
(2)
(1)
(1)
(2)
0
0
Operating Income
1 735
N/A
2 478
+43%
2 169
-12%
2 315
+7%
2 036
-12%
2 886
+42%
3 435
+19%
3 759
+9%
3 985
+6%
3 423
-14%
3 064
-10%
3 712
+21%
4 270
+15%
4 778
+12%
5 930
+24%
5 967
+1%
6 100
+2%
5 805
-5%
5 442
-6%
5 343
-2%
4 921
-8%
5 021
+2%
4 893
-3%
5 054
+3%
5 571
+10%
6 020
+8%
6 186
+3%
6 001
-3%
5 874
-2%
5 387
-8%
5 473
+2%
5 855
+7%
5 040
-14%
4 138
-18%
2 361
-43%
2 285
-3%
2 187
-4%
1 670
-24%
2 049
+23%
1 197
-42%
1 477
+23%
Pre-Tax Income
Interest Income Expense
(34)
(27)
(13)
(5)
15
8
19
30
44
48
38
23
31
63
120
155
176
158
169
165
245
311
366
418
405
369
296
281
224
215
203
205
348
357
411
380
249
225
226
242
284
Non-Reccuring Items
1
(9)
6
(6)
(8)
(464)
(464)
(459)
(471)
1
(1)
(1)
20
(97)
(106)
(98)
(107)
(2)
0
(7)
(7)
(11)
0
(4)
(5)
11
11
10
112
144
141
144
0
(96)
0
(1 136)
(1 136)
(1 039)
(1 040)
0
(51)
Gain/Loss on Disposition of Assets
48
47
46
43
(39)
(49)
(42)
(43)
(35)
0
(19)
(25)
(29)
(24)
(30)
(19)
(9)
(17)
(9)
(10)
(11)
(3)
1
1
(3)
27
25
(360)
0
(381)
(390)
(3)
(6)
(6)
(5)
(3)
0
0
7
65
68
Total Other Income
109
377
240
163
230
115
259
274
302
243
238
264
151
157
146
145
178
158
131
133
126
159
184
214
207
233
211
198
(165)
148
161
165
177
184
196
190
168
229
235
235
306
Pre-Tax Income
1 859
N/A
2 866
+54%
2 448
-15%
2 510
+3%
2 234
-11%
2 496
+12%
3 207
+28%
3 561
+11%
3 825
+7%
3 715
-3%
3 320
-11%
3 973
+20%
4 443
+12%
4 877
+10%
6 060
+24%
6 150
+1%
6 338
+3%
6 102
-4%
5 733
-6%
5 624
-2%
5 274
-6%
5 477
+4%
5 444
-1%
5 683
+4%
6 175
+9%
6 660
+8%
6 729
+1%
6 130
-9%
6 045
-1%
5 513
-9%
5 588
+1%
6 366
+14%
5 559
-13%
4 577
-18%
2 963
-35%
1 716
-42%
1 468
-14%
1 085
-26%
1 477
+36%
1 739
+18%
2 084
+20%
Net Income
Tax Provision
(584)
(923)
(767)
(763)
(661)
(875)
(1 094)
(1 143)
(1 165)
(1 152)
(1 011)
(1 262)
(1 443)
(1 412)
(1 795)
(1 903)
(1 942)
(1 842)
(1 725)
(1 653)
(1 565)
(1 671)
(1 669)
(1 685)
(1 628)
(1 916)
(1 975)
(1 875)
(1 998)
(1 723)
(1 668)
(1 886)
(1 664)
(1 360)
(921)
(474)
(399)
(250)
(355)
(408)
(472)
Income from Continuing Operations
1 275
1 943
1 681
1 747
1 573
1 621
2 113
2 418
2 660
2 563
2 309
2 711
3 000
3 465
4 265
4 247
4 396
4 260
4 008
3 971
3 709
3 806
3 775
3 998
4 547
4 744
4 754
4 255
4 047
3 790
3 920
4 480
3 895
3 217
2 042
1 242
1 069
835
1 122
1 331
1 612
Income to Minority Interest
3
2
5
(1)
(12)
(6)
(8)
(3)
43
46
39
41
(12)
(41)
(33)
(38)
(29)
(7)
(19)
(18)
(16)
(10)
6
9
(4)
(12)
(14)
(11)
(9)
(7)
(6)
(10)
(3)
(4)
(8)
(7)
(7)
(7)
(4)
(11)
(20)
Net Income (Common)
1 279
N/A
1 945
+52%
1 686
-13%
1 746
+4%
1 560
-11%
1 614
+3%
2 104
+30%
2 415
+15%
2 702
+12%
2 609
-3%
2 348
-10%
2 751
+17%
2 988
+9%
3 423
+15%
4 231
+24%
4 209
-1%
4 366
+4%
4 252
-3%
3 988
-6%
3 951
-1%
3 693
-7%
3 795
+3%
3 780
0%
4 008
+6%
4 542
+13%
4 732
+4%
4 740
+0%
4 243
-10%
4 037
-5%
3 782
-6%
3 914
+3%
4 467
+14%
3 891
-13%
3 211
-17%
2 031
-37%
1 234
-39%
1 059
-14%
827
-22%
1 117
+35%
1 319
+18%
1 592
+21%
EPS (Diluted)
49.19
N/A
74.8
+52%
64.84
-13%
67.15
+4%
60
-11%
61.26
+2%
80.92
+32%
83.27
+3%
90.06
+8%
90.66
+1%
78.26
-14%
91.7
+17%
99.6
+9%
112.93
+13%
141.03
+25%
140.3
-1%
145.53
+4%
140.25
-4%
132.93
-5%
131.69
-1%
121.81
-8%
125.18
+3%
124.68
0%
132.2
+6%
150
+13%
156.42
+4%
157.91
+1%
141.35
-10%
129.87
-8%
126
-3%
130.39
+3%
148.74
+14%
129.55
-13%
107.04
-17%
68.58
-36%
41.75
-39%
35.83
-14%
27.97
-22%
37.8
+35%
44.63
+18%
53.86
+21%

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.