First Time Loading...

Morozoff Ltd
TSE:2217

Watchlist Manager
Morozoff Ltd Logo
Morozoff Ltd
TSE:2217
Watchlist
Price: 4 210 JPY -0.24% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

34.9B
+2%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+36%
5 Years
+18%
7 Years
+20%
10 Years
+25%
2.5B
0%
Operating Income
Growth Rates:
1 Year
+2%
3 Years
+229%
5 Years
+13%
7 Years
+23%
10 Years
+208%
1.7B
+6%
Net Income
Growth Rates:
1 Year
+1%
3 Years
+387%
5 Years
+23%
7 Years
+40%
10 Years
+265%

Earnings Waterfall
Morozoff Ltd

Revenue
34.9B JPY
Cost of Revenue
-17B JPY
Gross Profit
18B JPY
Operating Expenses
-15.5B JPY
Operating Income
2.5B JPY
Other Expenses
-758.7m JPY
Net Income
1.7B JPY

Income Statement
Morozoff Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jan-2014 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024
Revenue
Revenue
27 925
N/A
27 946
+0%
27 730
-1%
27 697
0%
27 734
+0%
27 878
+1%
27 961
+0%
28 204
+1%
28 667
+2%
29 122
+2%
29 090
0%
29 118
+0%
29 167
+0%
29 295
+0%
29 418
+0%
29 395
0%
29 600
+1%
29 434
-1%
29 492
+0%
29 487
0%
29 547
+0%
29 626
+0%
29 430
-1%
29 411
0%
29 523
+0%
28 108
-5%
27 143
-3%
26 511
-2%
25 673
-3%
26 064
+2%
26 344
+1%
26 315
0%
27 207
+3%
28 074
+3%
29 557
+5%
30 742
+4%
32 506
+6%
33 271
+2%
33 686
+1%
34 237
+2%
34 934
+2%
Gross Profit
Cost of Revenue
(15 223)
(15 192)
(15 086)
(15 090)
(15 053)
(15 170)
(15 219)
(15 296)
(15 401)
(15 482)
(15 357)
(15 275)
(15 120)
(15 102)
(15 111)
(15 081)
(15 083)
(14 948)
(15 047)
(15 047)
(15 123)
(15 214)
(15 113)
(15 174)
(15 238)
(14 689)
(14 352)
(14 011)
(13 553)
(13 618)
(13 625)
(13 588)
(13 951)
(14 024)
(14 464)
(14 832)
(15 553)
(16 025)
(16 288)
(16 635)
(16 955)
Gross Profit
12 702
N/A
12 754
+0%
12 643
-1%
12 605
0%
12 681
+1%
12 707
+0%
12 741
+0%
12 907
+1%
13 266
+3%
13 640
+3%
13 733
+1%
13 844
+1%
14 047
+1%
14 193
+1%
14 307
+1%
14 315
+0%
14 517
+1%
14 487
0%
14 446
0%
14 440
0%
14 424
0%
14 412
0%
14 317
-1%
14 237
-1%
14 286
+0%
13 419
-6%
12 791
-5%
12 501
-2%
12 120
-3%
12 446
+3%
12 720
+2%
12 727
+0%
13 257
+4%
14 050
+6%
15 092
+7%
15 910
+5%
16 953
+7%
17 246
+2%
17 398
+1%
17 602
+1%
17 979
+2%
Operating Income
Operating Expenses
(11 898)
(11 987)
(11 933)
(11 947)
(11 954)
(11 929)
(11 933)
(11 955)
(12 031)
(12 027)
(11 995)
(12 016)
(12 037)
(12 128)
(12 066)
(12 062)
(12 112)
(12 130)
(12 233)
(12 248)
(12 235)
(12 457)
(12 530)
(12 607)
(12 611)
(12 384)
(11 997)
(11 645)
(11 369)
(11 297)
(11 286)
(11 237)
(11 244)
(12 009)
(12 923)
(13 429)
(14 529)
(14 802)
(14 937)
(15 128)
(15 505)
Selling, General & Administrative
(11 898)
(11 985)
(11 933)
(11 947)
(11 353)
(11 928)
(11 932)
(11 953)
(11 418)
(12 026)
(11 994)
(12 016)
(11 405)
(12 066)
(12 007)
(12 003)
(11 489)
(12 113)
(12 216)
(12 247)
(11 605)
(12 383)
(12 456)
(12 533)
(11 940)
(12 384)
(11 997)
(11 645)
(10 723)
(11 297)
(11 286)
(11 237)
(10 648)
(12 009)
(12 831)
(13 428)
(14 529)
(14 802)
(14 937)
(15 128)
(15 505)
Research & Development
0
0
0
0
(387)
0
0
0
(392)
0
0
0
(403)
0
0
0
(399)
0
0
0
(403)
0
0
0
(398)
0
0
0
(367)
0
0
0
(378)
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
(213)
0
0
0
(220)
0
0
0
(229)
0
0
0
(224)
0
0
0
(227)
0
0
0
(273)
0
0
0
(279)
0
0
0
(217)
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
(62)
(59)
(59)
0
(17)
(17)
0
(0)
(74)
(74)
(74)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
(0)
(91)
(0)
(0)
(0)
0
(0)
(0)
Operating Income
803
N/A
766
-5%
709
-7%
658
-7%
727
+11%
777
+7%
809
+4%
954
+18%
1 235
+29%
1 614
+31%
1 738
+8%
1 827
+5%
2 010
+10%
2 065
+3%
2 241
+9%
2 252
+0%
2 406
+7%
2 357
-2%
2 213
-6%
2 193
-1%
2 189
0%
1 955
-11%
1 787
-9%
1 630
-9%
1 674
+3%
1 034
-38%
795
-23%
856
+8%
751
-12%
1 150
+53%
1 434
+25%
1 490
+4%
2 013
+35%
2 041
+1%
2 170
+6%
2 482
+14%
2 424
-2%
2 444
+1%
2 462
+1%
2 475
+1%
2 474
0%
Pre-Tax Income
Interest Income Expense
45
77
20
21
82
(7)
(1)
1
76
12
10
11
45
47
51
51
113
49
46
47
27
29
26
28
21
11
11
10
(3)
7
7
7
(12)
(28)
14
13
59
82
35
35
166
Non-Reccuring Items
(2)
0
0
0
2
33
33
33
4
(27)
(30)
(30)
(62)
0
0
0
(16)
0
0
(16)
(94)
0
(2)
(2)
(36)
(79)
(165)
(110)
(164)
(313)
(228)
(375)
(316)
(95)
0
0
(0)
0
(1)
(1)
(38)
Gain/Loss on Disposition of Assets
(39)
(29)
(21)
(24)
(20)
(24)
(24)
(39)
(38)
(36)
(34)
(21)
(29)
(33)
(29)
(28)
(18)
(14)
(14)
(16)
(0)
(19)
(27)
(30)
0
(30)
(21)
(27)
(27)
(21)
(36)
(25)
(47)
(53)
(40)
(44)
(28)
(21)
(20)
(17)
(13)
Total Other Income
44
45
114
114
23
84
90
88
27
99
58
55
19
51
47
51
32
57
30
31
23
23
22
19
26
30
104
105
103
100
47
84
102
208
191
154
139
16
20
15
35
Pre-Tax Income
849
N/A
858
+1%
821
-4%
769
-6%
815
+6%
863
+6%
907
+5%
1 036
+14%
1 304
+26%
1 663
+28%
1 744
+5%
1 844
+6%
1 984
+8%
2 130
+7%
2 309
+8%
2 325
+1%
2 517
+8%
2 447
-3%
2 273
-7%
2 236
-2%
2 146
-4%
1 986
-7%
1 806
-9%
1 646
-9%
1 685
+2%
966
-43%
723
-25%
836
+16%
661
-21%
923
+40%
1 224
+33%
1 181
-4%
1 741
+47%
2 073
+19%
2 334
+13%
2 604
+12%
2 594
0%
2 521
-3%
2 496
-1%
2 507
+0%
2 624
+5%
Net Income
Tax Provision
(379)
(380)
(363)
(355)
(412)
(432)
(419)
(469)
(539)
(629)
(687)
(741)
(757)
(778)
(829)
(843)
(860)
(838)
(785)
(774)
(747)
(696)
(642)
(591)
(590)
(384)
(311)
(346)
(309)
(440)
(531)
(547)
(712)
(753)
(824)
(888)
(891)
(872)
(881)
(886)
(908)
Income from Continuing Operations
470
478
458
414
402
431
487
565
765
1 032
1 055
1 103
1 227
1 352
1 481
1 482
1 656
1 609
1 488
1 462
1 399
1 290
1 164
1 055
1 096
582
412
490
352
483
694
634
1 029
1 320
1 510
1 717
1 703
1 649
1 615
1 621
1 716
Net Income (Common)
470
N/A
478
+2%
458
-4%
414
-10%
402
-3%
431
+7%
487
+13%
565
+16%
765
+35%
1 032
+35%
1 055
+2%
1 103
+5%
1 227
+11%
1 352
+10%
1 481
+10%
1 482
+0%
1 656
+12%
1 609
-3%
1 488
-8%
1 462
-2%
1 399
-4%
1 290
-8%
1 164
-10%
1 055
-9%
1 096
+4%
582
-47%
412
-29%
490
+19%
352
-28%
483
+37%
694
+44%
634
-9%
1 029
+62%
1 320
+28%
1 510
+14%
1 717
+14%
1 703
-1%
1 649
-3%
1 615
-2%
1 621
+0%
1 716
+6%
EPS (Diluted)
117.5
N/A
119.5
+2%
114.5
-4%
103.5
-10%
111.01
+7%
107.75
-3%
121.75
+13%
141.25
+16%
211.36
+50%
258
+22%
263.75
+2%
275.75
+5%
170.52
-38%
338
+98%
370.25
+10%
370.5
+0%
231.52
-38%
402.25
+74%
372
-8%
409.38
+10%
195.96
-52%
362.5
+85%
327.96
-10%
298.37
-9%
154.8
-48%
165.4
+7%
117.27
-29%
69.65
-41%
50.08
-28%
68.64
+37%
98.6
+44%
90.14
-9%
146.29
+62%
187.67
+28%
214.65
+14%
243.96
+14%
242.08
-1%
234.34
-3%
229.46
-2%
230.29
+0%
244.64
+6%

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 133,900+ 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.