First Time Loading...

Prima Meat Packers Ltd
TSE:2281

Watchlist Manager
Prima Meat Packers Ltd Logo
Prima Meat Packers Ltd
TSE:2281
Watchlist
Price: 2 320 JPY 0.22% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

444.9B
+0.7%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+3%
5 Years
+9%
7 Years
+23%
10 Years
+50%
11.4B
+2%
Operating Income
Growth Rates:
1 Year
+11%
3 Years
-47%
5 Years
-11%
7 Years
-21%
10 Years
+37%
4.8B
+4%
Net Income
Growth Rates:
1 Year
-38%
3 Years
-60%
5 Years
-50%
7 Years
-54%
10 Years
+30%

Earnings Waterfall
Prima Meat Packers Ltd

Revenue
444.9B JPY
Cost of Revenue
-395.4B JPY
Gross Profit
49.5B JPY
Operating Expenses
-38.1B JPY
Operating Income
11.4B JPY
Other Expenses
-6.5B JPY
Net Income
4.8B JPY

Income Statement
Prima Meat Packers 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
296 946
N/A
303 600
+2%
310 482
+2%
319 613
+3%
330 253
+3%
341 183
+3%
350 603
+3%
359 397
+3%
360 018
+0%
361 223
+0%
361 226
+0%
358 898
-1%
361 168
+1%
363 336
+1%
370 263
+2%
379 304
+2%
388 571
+2%
394 534
+2%
400 642
+2%
403 995
+1%
408 901
+1%
413 023
+1%
413 391
+0%
414 556
+0%
414 899
+0%
418 060
+1%
420 560
+1%
423 886
+1%
431 409
+2%
433 572
+1%
434 686
+0%
431 510
-1%
422 194
-2%
420 717
0%
420 197
0%
421 968
+0%
427 865
+1%
430 740
+1%
435 572
+1%
441 761
+1%
444 919
+1%
Gross Profit
Cost of Revenue
(250 351)
(256 169)
(262 580)
(271 456)
(282 058)
(293 272)
(301 981)
(309 953)
(310 982)
(311 155)
(309 435)
(304 647)
(303 201)
(303 483)
(309 047)
(318 087)
(327 492)
(333 426)
(338 540)
(341 550)
(346 548)
(350 266)
(350 885)
(351 187)
(350 028)
(351 290)
(351 822)
(353 460)
(359 055)
(360 167)
(364 827)
(366 889)
(364 145)
(367 971)
(369 042)
(372 394)
(379 192)
(382 986)
(387 860)
(392 650)
(395 448)
Gross Profit
46 595
N/A
47 431
+2%
47 902
+1%
48 157
+1%
48 195
+0%
47 911
-1%
48 622
+1%
49 444
+2%
49 036
-1%
50 068
+2%
51 791
+3%
54 251
+5%
57 967
+7%
59 853
+3%
61 216
+2%
61 217
+0%
61 079
0%
61 108
+0%
62 102
+2%
62 445
+1%
62 353
0%
62 757
+1%
62 506
0%
63 369
+1%
64 871
+2%
66 770
+3%
68 738
+3%
70 426
+2%
72 354
+3%
73 405
+1%
69 859
-5%
64 621
-7%
58 049
-10%
52 746
-9%
51 155
-3%
49 574
-3%
48 673
-2%
47 754
-2%
47 712
0%
49 111
+3%
49 471
+1%
Operating Income
Operating Expenses
(38 285)
(38 618)
(39 107)
(39 715)
(40 404)
(40 698)
(41 050)
(41 504)
(41 817)
(42 105)
(42 575)
(42 978)
(43 631)
(44 288)
(45 012)
(45 895)
(47 101)
(47 979)
(48 765)
(49 276)
(49 540)
(49 589)
(49 744)
(49 913)
(50 583)
(51 134)
(51 054)
(51 173)
(50 952)
(51 930)
(49 155)
(45 891)
(42 460)
(38 709)
(38 804)
(38 755)
(38 461)
(38 029)
(37 785)
(38 028)
(38 117)
Selling, General & Administrative
(38 284)
(38 165)
(39 108)
(39 715)
(40 404)
(40 229)
(41 049)
(41 505)
(41 817)
(41 631)
(42 574)
(42 976)
(43 630)
(43 888)
(45 011)
(45 893)
(47 100)
(47 597)
(48 764)
(49 275)
(49 539)
(49 192)
(49 743)
(49 913)
(50 583)
(50 756)
(51 051)
(51 171)
(50 949)
(51 548)
(49 155)
(45 890)
(42 460)
(38 373)
(38 804)
(38 755)
(38 460)
(37 639)
(37 784)
(38 026)
(38 116)
Research & Development
0
(453)
0
0
0
(469)
0
0
0
0
0
0
0
(399)
0
0
0
(381)
0
0
0
(396)
0
0
0
(376)
0
0
0
(381)
0
0
0
(335)
0
0
0
(389)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
(1)
1
0
(474)
(1)
0
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
0
(2)
(3)
(2)
(3)
(1)
0
0
0
(1)
0
0
(1)
(1)
(1)
(2)
(1)
Operating Income
8 310
N/A
8 813
+6%
8 795
0%
8 442
-4%
7 791
-8%
7 213
-7%
7 572
+5%
7 940
+5%
7 219
-9%
7 963
+10%
9 216
+16%
11 273
+22%
14 336
+27%
15 565
+9%
16 204
+4%
15 322
-5%
13 978
-9%
13 129
-6%
13 337
+2%
13 169
-1%
12 813
-3%
13 168
+3%
12 762
-3%
13 456
+5%
14 288
+6%
15 636
+9%
17 684
+13%
19 253
+9%
21 402
+11%
21 475
+0%
20 704
-4%
18 730
-10%
15 589
-17%
14 037
-10%
12 351
-12%
10 819
-12%
10 212
-6%
9 725
-5%
9 927
+2%
11 083
+12%
11 354
+2%
Pre-Tax Income
Interest Income Expense
206
129
78
44
0
44
(75)
(53)
(29)
83
(68)
(10)
4
82
30
65
107
81
192
196
337
356
369
297
136
(257)
(269)
(249)
(158)
367
343
354
318
394
105
69
33
161
182
215
391
Non-Reccuring Items
(952)
(541)
(618)
(88)
(99)
(217)
(182)
411
319
1 151
1 302
888
918
(825)
(962)
(959)
(987)
425
553
493
739
(536)
(463)
(428)
(1 399)
(2 951)
(3 298)
(3 347)
(2 364)
(716)
(433)
(202)
(460)
(141)
104
(67)
(38)
(4 736)
(4 835)
(5 199)
(5 252)
Gain/Loss on Disposition of Assets
(7)
(46)
200
212
337
370
173
159
33
0
6
9
(10)
(10)
(11)
(11)
632
629
804
803
174
169
2 215
2 223
2 226
2 240
21
17
0
14
13
(2)
(3)
(8)
(15)
(5)
(2)
1
(3)
(16)
(45)
Total Other Income
394
439
320
429
508
629
743
545
607
832
466
586
515
525
554
582
648
526
501
540
696
787
833
823
626
670
610
587
602
776
778
836
807
824
1 138
1 103
1 155
749
791
936
916
Pre-Tax Income
7 951
N/A
8 794
+11%
8 775
0%
9 039
+3%
8 537
-6%
8 039
-6%
8 231
+2%
9 002
+9%
8 149
-9%
10 029
+23%
10 922
+9%
12 746
+17%
15 763
+24%
15 337
-3%
15 815
+3%
14 999
-5%
14 378
-4%
14 790
+3%
15 387
+4%
15 201
-1%
14 759
-3%
13 944
-6%
15 716
+13%
16 371
+4%
15 877
-3%
15 338
-3%
14 748
-4%
16 261
+10%
19 482
+20%
21 916
+12%
21 405
-2%
19 716
-8%
16 251
-18%
15 106
-7%
13 683
-9%
11 919
-13%
11 360
-5%
5 900
-48%
6 062
+3%
7 019
+16%
7 364
+5%
Net Income
Tax Provision
(3 120)
(3 692)
(3 808)
(3 908)
(3 774)
(1 848)
(1 930)
(1 997)
(1 418)
(3 275)
(3 223)
(3 651)
(4 400)
(4 803)
(4 904)
(4 753)
(4 736)
(4 449)
(4 732)
(4 741)
(4 569)
(4 905)
(5 530)
(5 631)
(5 534)
(5 461)
(4 992)
(5 461)
(6 334)
(6 187)
(6 212)
(5 777)
(4 893)
(4 234)
(3 794)
(3 184)
(3 005)
(2 056)
(2 053)
(2 456)
(2 575)
Income from Continuing Operations
4 831
5 102
4 967
5 131
4 763
6 191
6 301
7 005
6 731
6 754
7 699
9 095
11 363
10 534
10 911
10 246
9 642
10 341
10 655
10 460
10 190
9 039
10 186
10 740
10 343
9 877
9 756
10 800
13 148
15 729
15 193
13 939
11 358
10 872
9 889
8 735
8 355
3 844
4 009
4 563
4 789
Income to Minority Interest
(1 099)
(909)
(609)
(238)
34
202
128
48
(74)
(324)
(454)
(737)
(861)
(525)
(312)
(82)
198
72
(137)
(221)
(545)
(751)
(1 375)
(1 461)
(1 548)
(1 054)
(596)
(767)
(924)
(1 563)
(1 516)
(1 441)
(1 137)
(1 152)
(899)
(615)
(504)
662
473
115
53
Net Income (Common)
3 731
N/A
4 192
+12%
4 356
+4%
4 892
+12%
4 798
-2%
6 392
+33%
6 428
+1%
7 051
+10%
6 654
-6%
6 429
-3%
7 244
+13%
8 357
+15%
10 503
+26%
10 009
-5%
10 599
+6%
10 165
-4%
9 840
-3%
10 413
+6%
10 518
+1%
10 239
-3%
9 644
-6%
8 287
-14%
8 810
+6%
9 277
+5%
8 795
-5%
8 823
+0%
9 160
+4%
10 033
+10%
12 223
+22%
14 165
+16%
13 676
-3%
12 496
-9%
10 220
-18%
9 718
-5%
8 988
-8%
8 119
-10%
7 849
-3%
4 505
-43%
4 481
-1%
4 677
+4%
4 841
+4%
EPS (Diluted)
82.91
N/A
93.15
+12%
96.8
+4%
108.71
+12%
106.62
-2%
142.91
+34%
142.84
0%
128.19
-10%
151.22
+18%
131.68
-13%
144.88
+10%
167.14
+15%
210.06
+26%
198.79
-5%
211.98
+7%
203.3
-4%
196.8
-3%
206.83
+5%
210.36
+2%
204.78
-3%
191.84
-6%
164.77
-14%
175.28
+6%
184.61
+5%
175.01
-5%
175.58
+0%
182.29
+4%
199.66
+10%
243.25
+22%
281.9
+16%
272.17
-3%
248.69
-9%
203.39
-18%
193.4
-5%
178.87
-8%
161.57
-10%
156.2
-3%
89.65
-43%
89.17
-1%
93.07
+4%
96.33
+4%

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.