First Time Loading...

Bourbon Corp
TSE:2208

Watchlist Manager
Bourbon Corp Logo
Bourbon Corp
TSE:2208
Watchlist
Price: 2 357 JPY -0.88% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

102.1B
+1%
Revenue
Growth Rates:
1 Year
+7%
3 Years
-14%
5 Years
-14%
7 Years
-9%
10 Years
-2%
2.9B
+32%
Operating Income
Growth Rates:
1 Year
+103%
3 Years
-29%
5 Years
-44%
7 Years
-39%
10 Years
+38%
2.2B
+55%
Net Income
Growth Rates:
1 Year
+61%
3 Years
-25%
5 Years
-36%
7 Years
-31%
10 Years
+124%

Earnings Waterfall
Bourbon Corp

Revenue
102.1B JPY
Cost of Revenue
-78.6B JPY
Gross Profit
23.4B JPY
Operating Expenses
-20.5B JPY
Operating Income
2.9B JPY
Other Expenses
-670m JPY
Net Income
2.2B JPY

Income Statement
Bourbon 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
103 972
N/A
103 817
0%
102 813
-1%
103 277
+0%
104 112
+1%
104 940
+1%
105 795
+1%
107 575
+2%
108 549
+1%
109 561
+1%
110 813
+1%
111 277
+0%
111 827
+0%
112 918
+1%
114 303
+1%
114 179
0%
115 562
+1%
117 696
+2%
118 173
+0%
118 567
+0%
118 109
0%
117 572
0%
117 036
0%
117 097
+0%
117 828
+1%
117 551
0%
117 666
+0%
117 645
0%
118 358
+1%
118 443
+0%
114 202
-4%
109 577
-4%
101 582
-7%
94 451
-7%
93 726
-1%
93 152
-1%
95 346
+2%
97 383
+2%
99 321
+2%
100 625
+1%
102 060
+1%
Gross Profit
Cost of Revenue
(60 325)
(60 478)
(60 139)
(60 542)
(61 114)
(61 395)
(61 968)
(62 944)
(63 222)
(63 790)
(64 441)
(64 682)
(65 026)
(65 700)
(66 432)
(66 484)
(67 430)
(68 689)
(69 080)
(69 243)
(69 058)
(69 120)
(69 031)
(69 347)
(69 750)
(69 011)
(68 552)
(67 985)
(68 138)
(68 156)
(69 327)
(69 741)
(69 563)
(70 448)
(70 613)
(70 992)
(73 518)
(75 420)
(77 203)
(78 085)
(78 618)
Gross Profit
43 647
N/A
43 339
-1%
42 674
-2%
42 735
+0%
42 998
+1%
43 545
+1%
43 827
+1%
44 631
+2%
45 327
+2%
45 771
+1%
46 372
+1%
46 595
+0%
46 801
+0%
47 218
+1%
47 871
+1%
47 695
0%
48 132
+1%
49 007
+2%
49 093
+0%
49 324
+0%
49 051
-1%
48 452
-1%
48 005
-1%
47 750
-1%
48 078
+1%
48 540
+1%
49 114
+1%
49 660
+1%
50 220
+1%
50 287
+0%
44 875
-11%
39 836
-11%
32 019
-20%
24 003
-25%
23 113
-4%
22 160
-4%
21 828
-1%
21 963
+1%
22 118
+1%
22 540
+2%
23 442
+4%
Operating Income
Operating Expenses
(41 543)
(41 467)
(40 755)
(40 380)
(40 158)
(40 201)
(40 575)
(41 020)
(41 192)
(41 412)
(41 590)
(41 757)
(42 063)
(42 437)
(43 125)
(42 977)
(43 397)
(43 847)
(43 835)
(44 143)
(43 903)
(44 027)
(44 318)
(44 567)
(45 285)
(45 638)
(45 762)
(45 987)
(46 146)
(46 136)
(40 143)
(34 614)
(27 304)
(19 908)
(20 036)
(20 138)
(20 402)
(20 376)
(20 352)
(20 353)
(20 548)
Selling, General & Administrative
(41 508)
(41 431)
(40 723)
(40 352)
(40 134)
(40 183)
(40 559)
(41 006)
(41 181)
(41 402)
(41 582)
(41 749)
(42 049)
(42 408)
(43 094)
(42 944)
(43 368)
(43 829)
(43 816)
(44 123)
(43 879)
(44 002)
(44 292)
(44 545)
(45 265)
(45 620)
(45 747)
(45 966)
(46 126)
(46 107)
(40 111)
(34 585)
(27 274)
(19 885)
(20 014)
(20 112)
(20 376)
(20 349)
(20 323)
(20 328)
(20 524)
Depreciation & Amortization
(36)
(35)
(32)
(27)
(23)
(18)
(16)
(14)
(11)
(9)
(7)
(7)
(13)
(28)
(30)
(32)
(28)
(17)
(18)
(18)
(23)
(24)
(24)
(24)
(20)
(17)
(16)
(18)
(17)
(28)
(30)
(28)
(31)
(22)
(21)
(26)
(25)
(26)
(27)
(24)
(23)
Other Operating Expenses
1
(1)
0
(1)
(1)
(1)
0
0
0
(1)
(1)
0
0
(1)
(1)
0
0
(1)
(1)
(2)
(1)
(1)
(2)
2
0
(1)
0
(3)
(3)
(1)
(2)
(1)
1
(1)
(1)
0
(1)
(1)
(2)
(1)
0
Operating Income
2 104
N/A
1 872
-11%
1 919
+3%
2 355
+23%
2 840
+21%
3 344
+18%
3 252
-3%
3 611
+11%
4 135
+15%
4 359
+5%
4 782
+10%
4 838
+1%
4 738
-2%
4 781
+1%
4 746
-1%
4 718
-1%
4 735
+0%
5 160
+9%
5 258
+2%
5 181
-1%
5 148
-1%
4 425
-14%
3 687
-17%
3 183
-14%
2 793
-12%
2 902
+4%
3 352
+16%
3 673
+10%
4 074
+11%
4 151
+2%
4 732
+14%
5 222
+10%
4 715
-10%
4 095
-13%
3 077
-25%
2 022
-34%
1 426
-29%
1 587
+11%
1 766
+11%
2 187
+24%
2 894
+32%
Pre-Tax Income
Interest Income Expense
1 045
823
405
435
394
536
637
974
1 163
803
912
420
342
482
298
415
69
66
343
248
37
138
(166)
(235)
(119)
(94)
(121)
82
186
436
326
295
301
488
850
919
470
242
14
130
394
Non-Reccuring Items
(844)
(1 109)
(1 091)
(1 085)
(1 083)
(312)
(325)
(866)
(1 091)
(970)
(995)
(452)
(226)
(82)
(45)
(44)
(45)
(29)
(27)
(49)
(127)
(75)
(80)
(65)
12
(86)
(86)
(80)
(96)
(448)
(449)
(450)
(493)
(14)
(36)
(39)
9
(168)
(170)
(169)
(157)
Gain/Loss on Disposition of Assets
10
24
24
27
0
(43)
(44)
(43)
(74)
(48)
(64)
(68)
(53)
(73)
(61)
(64)
(54)
(52)
(58)
(69)
(74)
(73)
(72)
(97)
(83)
(79)
(69)
(27)
(26)
(17)
(17)
(16)
(17)
(8)
(11)
(15)
(10)
(6)
(4)
(4)
(4)
Total Other Income
90
83
70
146
140
69
150
43
72
118
75
100
76
68
71
83
95
96
122
130
129
135
100
103
104
90
126
141
131
255
458
452
443
160
145
131
155
123
114
105
87
Pre-Tax Income
2 405
N/A
1 693
-30%
1 327
-22%
1 878
+42%
2 291
+22%
3 594
+57%
3 670
+2%
3 719
+1%
4 205
+13%
4 262
+1%
4 710
+11%
4 838
+3%
4 877
+1%
5 176
+6%
5 009
-3%
5 108
+2%
4 800
-6%
5 241
+9%
5 638
+8%
5 441
-3%
5 113
-6%
4 550
-11%
3 469
-24%
2 889
-17%
2 707
-6%
2 733
+1%
3 202
+17%
3 789
+18%
4 269
+13%
4 377
+3%
5 050
+15%
5 503
+9%
4 949
-10%
4 721
-5%
4 025
-15%
3 018
-25%
2 050
-32%
1 778
-13%
1 720
-3%
2 249
+31%
3 214
+43%
Net Income
Tax Provision
(1 412)
(1 287)
(1 155)
(1 328)
(1 435)
(1 628)
(1 608)
(1 621)
(1 733)
(1 655)
(1 797)
(1 828)
(1 665)
(1 524)
(1 431)
(1 400)
(1 384)
(1 584)
(1 663)
(1 654)
(1 612)
(1 433)
(1 131)
(960)
(865)
(858)
(1 055)
(1 198)
(1 299)
(1 210)
(1 387)
(1 515)
(1 389)
(1 346)
(1 160)
(900)
(671)
(681)
(665)
(816)
(989)
Income from Continuing Operations
993
406
172
550
856
1 966
2 062
2 098
2 472
2 607
2 913
3 010
3 212
3 652
3 578
3 708
3 416
3 657
3 975
3 787
3 501
3 117
2 338
1 929
1 842
1 875
2 147
2 591
2 970
3 167
3 663
3 988
3 560
3 375
2 865
2 118
1 379
1 097
1 055
1 433
2 225
Net Income (Common)
992
N/A
405
-59%
171
-58%
549
+221%
854
+56%
1 966
+130%
2 063
+5%
2 098
+2%
2 473
+18%
2 607
+5%
2 912
+12%
3 010
+3%
3 211
+7%
3 652
+14%
3 579
-2%
3 708
+4%
3 416
-8%
3 657
+7%
3 975
+9%
3 786
-5%
3 502
-8%
3 117
-11%
2 338
-25%
1 930
-17%
1 841
-5%
1 875
+2%
2 147
+15%
2 590
+21%
2 970
+15%
3 167
+7%
3 662
+16%
3 989
+9%
3 560
-11%
3 374
-5%
2 865
-15%
2 116
-26%
1 378
-35%
1 096
-20%
1 053
-4%
1 432
+36%
2 224
+55%
EPS (Diluted)
41.33
N/A
16.87
-59%
7.12
-58%
22.87
+221%
35.58
+56%
81.03
+128%
85.95
+6%
87.41
+2%
103.04
+18%
107.88
+5%
121.33
+12%
125.41
+3%
133.79
+7%
152.01
+14%
149.12
-2%
154.5
+4%
142.33
-8%
152.22
+7%
165.62
+9%
157.75
-5%
145.76
-8%
129.75
-11%
97.32
-25%
80.34
-17%
76.63
-5%
78.05
+2%
89.37
+15%
107.81
+21%
123.63
+15%
131.83
+7%
152.43
+16%
166.04
+9%
148.19
-11%
140.44
-5%
119.26
-15%
88.08
-26%
57.36
-35%
45.62
-20%
43.83
-4%
59.61
+36%
92.57
+55%

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 134,000+ 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.