First Time Loading...

Feed One Co Ltd
TSE:2060

Watchlist Manager
Feed One Co Ltd Logo
Feed One Co Ltd
TSE:2060
Watchlist
Price: 1 001 JPY -0.89% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

317.5B
-0.7%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+50%
5 Years
+50%
7 Years
+51%
10 Years
-
5.7B
+31%
Operating Income
Growth Rates:
1 Year
+494%
3 Years
-8%
5 Years
+45%
7 Years
+34%
10 Years
-
3.7B
+20%
Net Income
Growth Rates:
1 Year
+270%
3 Years
-17%
5 Years
-22%
7 Years
+45%
10 Years
-

Earnings Waterfall
Feed One Co Ltd

Revenue
317.5B JPY
Cost of Revenue
-289.6B JPY
Gross Profit
27.9B JPY
Operating Expenses
-22.2B JPY
Operating Income
5.7B JPY
Other Expenses
-2.1B JPY
Net Income
3.7B JPY

Income Statement
Feed One Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
234 925
N/A
228 903
-3%
222 888
-3%
217 119
-3%
210 585
-3%
207 920
-1%
207 841
0%
207 234
0%
207 847
+0%
207 562
0%
207 445
0%
209 104
+1%
211 969
+1%
212 886
+0%
214 798
+1%
214 617
0%
214 257
0%
215 050
+0%
213 304
-1%
211 442
-1%
211 117
0%
214 120
+1%
218 975
+2%
228 965
+5%
236 838
+3%
243 202
+3%
253 522
+4%
270 234
+7%
289 191
+7%
307 911
+6%
320 562
+4%
319 666
0%
317 534
-1%
Gross Profit
Cost of Revenue
(209 791)
(204 769)
(199 195)
(192 931)
(186 285)
(182 917)
(182 645)
(182 930)
(183 658)
(183 629)
(183 934)
(185 686)
(188 711)
(189 757)
(191 675)
(191 435)
(190 765)
(191 401)
(190 061)
(188 756)
(188 594)
(192 163)
(196 484)
(205 315)
(213 722)
(220 490)
(233 098)
(249 220)
(267 581)
(285 218)
(294 731)
(293 653)
(289 592)
Gross Profit
25 134
N/A
24 134
-4%
23 693
-2%
24 188
+2%
24 300
+0%
25 003
+3%
25 196
+1%
24 304
-4%
24 189
0%
23 933
-1%
23 511
-2%
23 418
0%
23 258
-1%
23 129
-1%
23 123
0%
23 182
+0%
23 492
+1%
23 649
+1%
23 243
-2%
22 686
-2%
22 523
-1%
21 957
-3%
22 491
+2%
23 650
+5%
23 116
-2%
22 712
-2%
20 424
-10%
21 014
+3%
21 610
+3%
22 693
+5%
25 831
+14%
26 013
+1%
27 942
+7%
Operating Income
Operating Expenses
(20 798)
(20 642)
(20 570)
(20 240)
(20 028)
(20 172)
(20 080)
(20 089)
(20 235)
(20 227)
(20 154)
(19 589)
(19 303)
(19 006)
(19 017)
(19 118)
(18 820)
(18 235)
(17 334)
(16 804)
(16 307)
(16 285)
(16 733)
(17 115)
(17 833)
(18 419)
(19 255)
(20 224)
(20 646)
(21 271)
(21 523)
(21 648)
(22 213)
Selling, General & Administrative
(20 798)
(20 641)
(20 568)
(20 239)
(20 026)
(20 171)
(20 079)
(20 088)
(20 234)
(20 225)
(20 152)
(19 587)
(19 301)
(19 005)
(19 017)
(19 117)
(18 819)
(18 234)
(17 331)
(16 803)
(16 306)
(16 284)
(16 733)
(17 114)
(17 832)
(18 418)
(19 256)
(20 224)
(20 645)
(21 270)
(21 520)
(21 647)
(22 212)
Other Operating Expenses
0
(1)
(2)
(1)
(2)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(1)
0
(1)
(1)
(1)
(3)
(1)
0
(1)
0
0
(1)
(1)
1
0
(1)
(1)
(3)
(1)
(1)
Operating Income
4 336
N/A
3 492
-19%
3 123
-11%
3 948
+26%
4 272
+8%
4 831
+13%
5 116
+6%
4 215
-18%
3 954
-6%
3 706
-6%
3 357
-9%
3 829
+14%
3 955
+3%
4 123
+4%
4 106
0%
4 064
-1%
4 672
+15%
5 414
+16%
5 909
+9%
5 882
0%
6 216
+6%
5 672
-9%
5 758
+2%
6 535
+13%
5 283
-19%
4 293
-19%
1 169
-73%
790
-32%
964
+22%
1 422
+48%
4 308
+203%
4 365
+1%
5 729
+31%
Pre-Tax Income
Interest Income Expense
(61)
(72)
(71)
(335)
(235)
(47)
72
405
373
286
330
299
458
362
286
365
115
128
109
21
124
12
11
85
49
212
239
152
272
260
342
366
(64)
Non-Reccuring Items
(582)
(706)
(621)
(743)
(889)
(408)
(421)
(252)
(25)
17
16
(148)
(86)
(467)
(432)
(266)
(249)
(155)
(165)
(171)
(179)
366
344
576
483
(3)
10
(217)
(259)
(401)
(526)
(516)
(434)
Gain/Loss on Disposition of Assets
351
0
332
627
537
531
529
(130)
(39)
(31)
101
121
1 908
1 867
1 733
1 765
(26)
18
119
83
0
99
(5)
5
1
(19)
16
22
26
24
(3)
(5)
(1)
Total Other Income
299
657
329
279
334
347
352
362
327
227
189
191
164
308
305
283
290
301
273
255
314
323
370
622
695
607
592
314
312
334
296
354
329
Pre-Tax Income
4 343
N/A
3 371
-22%
3 092
-8%
3 776
+22%
4 019
+6%
5 254
+31%
5 648
+7%
4 600
-19%
4 590
0%
4 205
-8%
3 993
-5%
4 292
+7%
6 399
+49%
6 193
-3%
5 998
-3%
6 211
+4%
4 802
-23%
5 706
+19%
6 245
+9%
6 070
-3%
6 475
+7%
6 472
0%
6 478
+0%
7 823
+21%
6 511
-17%
5 090
-22%
2 026
-60%
1 061
-48%
1 315
+24%
1 639
+25%
4 417
+169%
4 564
+3%
5 559
+22%
Net Income
Tax Provision
(1 123)
(1 000)
(986)
(1 403)
(1 457)
(1 265)
(1 393)
(1 005)
(968)
(1 197)
(1 205)
(1 265)
(1 704)
(1 538)
(1 467)
(1 552)
(1 338)
(1 866)
(1 988)
(1 908)
(2 041)
(1 972)
(1 983)
(2 358)
(1 958)
(1 401)
(435)
(240)
(316)
(596)
(1 465)
(1 484)
(1 881)
Income from Continuing Operations
3 220
2 371
2 106
2 373
2 562
3 989
4 255
3 595
3 622
3 008
2 788
3 027
4 695
4 655
4 531
4 659
3 464
3 840
4 257
4 162
4 434
4 500
4 495
5 465
4 553
3 689
1 591
821
999
1 043
2 952
3 080
3 678
Income to Minority Interest
(81)
(62)
(53)
(32)
(37)
(51)
(40)
(53)
(52)
(37)
(18)
(13)
8
3
(3)
10
1
2
(17)
(32)
(49)
(61)
(43)
(42)
(34)
(29)
(34)
(20)
(12)
(12)
(14)
(30)
(25)
Net Income (Common)
3 138
N/A
2 308
-26%
2 052
-11%
2 340
+14%
2 524
+8%
3 937
+56%
4 214
+7%
3 541
-16%
3 568
+1%
2 971
-17%
2 771
-7%
3 014
+9%
4 704
+56%
4 657
-1%
4 526
-3%
4 667
+3%
3 463
-26%
3 842
+11%
4 240
+10%
4 132
-3%
4 386
+6%
4 438
+1%
4 451
+0%
5 420
+22%
4 518
-17%
3 659
-19%
1 558
-57%
801
-49%
986
+23%
1 030
+4%
2 935
+185%
3 048
+4%
3 651
+20%
EPS (Diluted)
15.93
N/A
58.56
+268%
10.42
-82%
11.89
+14%
12.82
+8%
99.9
+679%
21.39
-79%
17.97
-16%
18.11
+1%
75.39
+316%
14.07
-81%
15.3
+9%
23.89
+56%
118.27
+395%
114.99
-3%
118.58
+3%
87.98
-26%
97.62
+11%
107.73
+10%
104.98
-3%
111.43
+6%
112.78
+1%
113.12
+0%
139.6
+23%
118.04
-15%
94.64
-20%
40.84
-57%
20.99
-49%
25.81
+23%
26.99
+5%
76.88
+185%
79.71
+4%
95.43
+20%

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.