First Time Loading...

Yamazaki Baking Co Ltd
TSE:2212

Watchlist Manager
Yamazaki Baking Co Ltd Logo
Yamazaki Baking Co Ltd
TSE:2212
Watchlist
Price: 3 780 JPY 2.86% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.2T
+4%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+16%
5 Years
+11%
7 Years
+13%
10 Years
+21%
42B
+24%
Operating Income
Growth Rates:
1 Year
+90%
3 Years
+141%
5 Years
+72%
7 Years
+19%
10 Years
+153%
30.2B
+42%
Net Income
Growth Rates:
1 Year
+144%
3 Years
+334%
5 Years
+123%
7 Years
+66%
10 Years
+166%

Earnings Waterfall
Yamazaki Baking Co Ltd

Revenue
1.2T JPY
Cost of Revenue
-796.5B JPY
Gross Profit
379B JPY
Operating Expenses
-337.1B JPY
Operating Income
42B JPY
Other Expenses
-11.8B JPY
Net Income
30.2B JPY

Income Statement
Yamazaki Baking 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
968 280
N/A
974 814
+1%
983 017
+1%
997 991
+2%
995 011
0%
1 005 269
+1%
1 015 295
+1%
1 023 093
+1%
1 027 199
+0%
1 034 726
+1%
1 039 215
+0%
1 040 477
+0%
1 041 943
+0%
1 040 356
0%
1 044 254
+0%
1 048 045
+0%
1 053 164
+0%
1 059 340
+1%
1 059 561
+0%
1 059 590
+0%
1 059 442
0%
1 056 110
0%
1 054 107
0%
1 054 838
+0%
1 061 152
+1%
1 060 710
0%
1 044 937
-1%
1 030 072
-1%
1 014 741
-1%
1 008 759
-1%
1 019 125
+1%
1 027 272
+1%
1 052 972
+3%
1 059 913
+1%
1 069 014
+1%
1 083 045
+1%
1 077 009
-1%
1 094 121
+2%
1 112 701
+2%
1 131 106
+2%
1 175 562
+4%
Gross Profit
Cost of Revenue
(621 625)
(627 256)
(633 766)
(643 066)
(638 871)
(645 815)
(653 070)
(656 706)
(658 638)
(661 238)
(661 424)
(660 913)
(661 768)
(661 192)
(665 102)
(669 116)
(672 657)
(677 712)
(678 453)
(679 817)
(681 877)
(681 623)
(681 131)
(681 928)
(686 356)
(686 282)
(678 943)
(670 604)
(661 123)
(656 978)
(662 594)
(668 622)
(685 116)
(695 966)
(708 454)
(726 083)
(733 401)
(746 272)
(759 434)
(769 038)
(796 516)
Gross Profit
346 655
N/A
347 558
+0%
349 251
+0%
354 925
+2%
356 140
+0%
359 454
+1%
362 225
+1%
366 387
+1%
368 561
+1%
373 488
+1%
377 791
+1%
379 564
+0%
380 175
+0%
379 164
0%
379 152
0%
378 929
0%
380 507
+0%
381 628
+0%
381 108
0%
379 773
0%
377 565
-1%
374 487
-1%
372 976
0%
372 910
0%
374 796
+1%
374 428
0%
365 994
-2%
359 468
-2%
353 618
-2%
351 781
-1%
356 531
+1%
358 650
+1%
367 856
+3%
363 947
-1%
360 560
-1%
356 962
-1%
343 608
-4%
347 849
+1%
353 267
+2%
362 068
+2%
379 046
+5%
Operating Income
Operating Expenses
(330 078)
(332 017)
(334 100)
(337 586)
(336 975)
(337 092)
(339 030)
(340 736)
(341 560)
(343 128)
(344 232)
(344 735)
(345 006)
(345 222)
(346 625)
(347 953)
(350 420)
(352 344)
(353 151)
(353 472)
(353 222)
(351 867)
(350 148)
(349 399)
(349 972)
(349 842)
(344 764)
(341 075)
(336 180)
(333 946)
(336 738)
(338 448)
(349 497)
(344 518)
(340 043)
(336 275)
(321 576)
(323 427)
(325 006)
(328 193)
(337 084)
Selling, General & Administrative
(330 077)
(332 016)
(334 099)
(337 585)
(319 460)
(336 925)
(338 862)
(340 568)
(327 294)
(343 127)
(344 230)
(344 734)
(331 312)
(345 219)
(346 624)
(347 660)
(336 699)
(352 051)
(352 859)
(353 470)
(339 811)
(351 867)
(350 147)
(349 399)
(337 977)
(349 840)
(344 761)
(341 072)
(324 165)
(333 946)
(336 738)
(338 450)
(336 476)
(344 517)
(340 043)
(336 272)
(308 738)
(323 424)
(325 004)
(328 191)
(323 841)
Depreciation & Amortization
0
0
0
0
(17 514)
0
0
0
(14 265)
0
0
0
(13 692)
0
0
(291)
(13 720)
0
0
0
(13 410)
0
0
0
(11 993)
0
0
0
(12 015)
0
0
0
(13 020)
0
0
0
(12 836)
0
0
0
(13 243)
Other Operating Expenses
(1)
(1)
(1)
(1)
(1)
(167)
(168)
(168)
(1)
0
(2)
(1)
(2)
(3)
(1)
(2)
(1)
(293)
(292)
(2)
(1)
0
(1)
0
(2)
(2)
(3)
(3)
0
0
0
2
(1)
(1)
0
(3)
(2)
(3)
(2)
(2)
0
Operating Income
16 577
N/A
15 541
-6%
15 151
-3%
17 339
+14%
19 165
+11%
22 362
+17%
23 195
+4%
25 651
+11%
27 001
+5%
30 360
+12%
33 559
+11%
34 829
+4%
35 169
+1%
33 942
-3%
32 527
-4%
30 976
-5%
30 087
-3%
29 284
-3%
27 957
-5%
26 301
-6%
24 343
-7%
22 620
-7%
22 828
+1%
23 511
+3%
24 824
+6%
24 586
-1%
21 230
-14%
18 393
-13%
17 438
-5%
17 835
+2%
19 793
+11%
20 202
+2%
18 359
-9%
19 429
+6%
20 517
+6%
20 687
+1%
22 032
+7%
24 422
+11%
28 261
+16%
33 875
+20%
41 962
+24%
Pre-Tax Income
Interest Income Expense
503
1 007
882
1 115
307
234
324
406
(138)
393
218
71
712
434
768
931
568
497
594
521
721
723
793
857
951
1 016
1 012
1 124
895
1 233
1 421
1 450
1 710
1 767
2 630
2 971
2 217
1 904
1 749
1 754
2 105
Non-Reccuring Items
(752)
(1 578)
5 060
5 236
6 645
5 328
(1 790)
(1 885)
(970)
(1 203)
(1 368)
(1 925)
(2 638)
(2 639)
(2 113)
(1 565)
(1 265)
(1 262)
(1 327)
(1 699)
(1 617)
(1 622)
(1 788)
(1 548)
(2 374)
(2 001)
(2 132)
(2 169)
(1 852)
(1 762)
(1 048)
(793)
(152)
(288)
(1 039)
(1 149)
(1 399)
(1 394)
(1 022)
(1 077)
1 794
Gain/Loss on Disposition of Assets
(1 660)
(1 515)
(1 842)
(1 810)
(2 026)
(1 977)
(1 736)
(1 760)
(1 744)
(1 863)
(1 917)
(1 999)
(2 075)
(1 984)
(1 932)
(1 923)
10 484
10 526
10 618
10 894
(1 389)
(1 617)
(1 630)
(1 972)
(1 902)
(1 656)
(1 566)
(1 404)
(1 545)
(1 530)
(1 534)
(1 559)
(1 275)
(1 254)
(1 453)
(1 353)
(1 509)
(1 525)
(1 313)
(1 361)
(1 498)
Total Other Income
1 779
1 841
1 823
1 766
1 587
1 597
1 644
1 258
1 439
1 394
1 389
1 511
1 466
1 581
1 677
1 573
1 500
1 337
1 255
1 593
1 565
2 066
2 013
1 722
1 846
1 533
1 499
1 469
1 470
1 407
1 440
1 602
1 313
1 416
1 593
1 849
1 877
1 830
1 775
1 470
1 458
Pre-Tax Income
16 447
N/A
15 296
-7%
21 074
+38%
23 646
+12%
25 678
+9%
27 544
+7%
21 637
-21%
23 670
+9%
25 588
+8%
29 081
+14%
31 881
+10%
32 487
+2%
32 634
+0%
31 334
-4%
30 927
-1%
29 992
-3%
41 374
+38%
40 382
-2%
39 097
-3%
37 610
-4%
23 623
-37%
22 170
-6%
22 216
+0%
22 570
+2%
23 345
+3%
23 478
+1%
20 043
-15%
17 413
-13%
16 406
-6%
17 183
+5%
20 072
+17%
20 902
+4%
19 955
-5%
21 070
+6%
22 248
+6%
23 005
+3%
23 218
+1%
25 237
+9%
29 450
+17%
34 661
+18%
45 821
+32%
Net Income
Tax Provision
(4 207)
(4 018)
(6 969)
(12 501)
(12 887)
(15 115)
(12 218)
(13 165)
(13 382)
(13 274)
(13 846)
(13 760)
(13 066)
(11 075)
(10 663)
(9 875)
(10 710)
(10 565)
(10 023)
(9 790)
(9 111)
(8 627)
(8 694)
(9 020)
(8 531)
(8 782)
(8 302)
(7 795)
(8 423)
(8 704)
(9 126)
(8 513)
(7 475)
(7 582)
(7 594)
(8 133)
(8 728)
(9 275)
(10 496)
(11 966)
(14 190)
Income from Continuing Operations
12 240
11 278
14 105
11 145
12 791
12 429
9 419
10 505
12 206
15 807
18 035
18 727
19 568
20 259
20 264
20 117
30 664
29 817
29 074
27 820
14 512
13 543
13 522
13 550
14 814
14 696
11 741
9 618
7 983
8 479
10 946
12 389
12 480
13 488
14 654
14 872
14 490
15 962
18 954
22 695
31 631
Income to Minority Interest
(905)
(922)
(787)
(785)
(743)
(812)
(722)
(786)
(1 110)
(1 274)
(1 532)
(1 609)
(1 393)
(1 161)
(983)
(1 021)
(5 557)
(5 622)
(5 759)
(5 810)
(976)
(877)
(851)
(708)
(955)
(760)
(830)
(1 123)
(1 026)
(1 424)
(1 652)
(1 922)
(2 102)
(2 245)
(2 489)
(2 358)
(2 121)
(2 031)
(1 554)
(1 404)
(1 462)
Net Income (Common)
11 335
N/A
10 357
-9%
13 319
+29%
10 362
-22%
12 048
+16%
11 616
-4%
8 697
-25%
9 718
+12%
11 095
+14%
14 533
+31%
16 502
+14%
17 116
+4%
18 175
+6%
19 098
+5%
19 280
+1%
19 096
-1%
25 106
+31%
24 194
-4%
23 315
-4%
22 010
-6%
13 534
-39%
12 663
-6%
12 670
+0%
12 839
+1%
13 858
+8%
13 937
+1%
10 909
-22%
8 494
-22%
6 956
-18%
7 054
+1%
9 294
+32%
10 466
+13%
10 378
-1%
11 242
+8%
12 164
+8%
12 514
+3%
12 368
-1%
13 931
+13%
17 400
+25%
21 290
+22%
30 168
+42%
EPS (Diluted)
51.75
N/A
47.29
-9%
60.81
+29%
47.31
-22%
54.89
+16%
53.04
-3%
39.71
-25%
44.37
+12%
50.56
+14%
66.36
+31%
75.35
+14%
78.15
+4%
82.82
+6%
87.2
+5%
88.03
+1%
87.19
-1%
114.41
+31%
110.98
-3%
106.94
-4%
101.21
-5%
62.17
-39%
58.23
-6%
58.28
+0%
59.06
+1%
63.75
+8%
64.11
+1%
50.18
-22%
39.07
-22%
32
-18%
32.79
+2%
43.6
+33%
49.14
+13%
48.6
-1%
53.34
+10%
58.21
+9%
59.94
+3%
59.1
-1%
67.2
+14%
84.4
+26%
103.33
+22%
146.19
+41%

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 134,500+ 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.