First Time Loading...

SBS Holdings Inc
TSE:2384

Watchlist Manager
SBS Holdings Inc Logo
SBS Holdings Inc
TSE:2384
Watchlist
Price: 2 688 JPY -1.03% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

431.9B
-4%
Revenue
Growth Rates:
1 Year
-5%
3 Years
+68%
5 Years
+112%
7 Years
+190%
10 Years
+227%
19.7B
-23%
Operating Income
Growth Rates:
1 Year
-10%
3 Years
+80%
5 Years
+139%
7 Years
+162%
10 Years
+376%
10.1B
-40%
Net Income
Growth Rates:
1 Year
-14%
3 Years
+47%
5 Years
+128%
7 Years
+97%
10 Years
+540%

Earnings Waterfall
SBS Holdings Inc

Revenue
431.9B JPY
Cost of Revenue
-381.8B JPY
Gross Profit
50.1B JPY
Operating Expenses
-30.4B JPY
Operating Income
19.7B JPY
Other Expenses
-9.7B JPY
Net Income
10.1B JPY

Income Statement
SBS Holdings Inc

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
132 205
N/A
134 638
+2%
136 176
+1%
140 411
+3%
141 535
+1%
148 807
+5%
154 987
+4%
161 680
+4%
157 996
-2%
152 061
-4%
155 298
+2%
147 067
-5%
149 054
+1%
150 246
+1%
144 285
-4%
148 613
+3%
152 870
+3%
155 276
+2%
158 286
+2%
176 963
+12%
203 516
+15%
230 943
+13%
253 282
+10%
258 252
+2%
255 548
-1%
259 729
+2%
257 743
-1%
256 413
-1%
257 192
+0%
281 385
+9%
330 297
+17%
365 334
+11%
403 485
+10%
418 282
+4%
418 093
0%
433 868
+4%
455 481
+5%
466 751
+2%
461 295
-1%
450 399
-2%
431 911
-4%
Gross Profit
Cost of Revenue
(118 745)
(120 554)
(122 113)
(125 005)
(127 259)
(133 742)
(138 843)
(144 424)
(140 441)
(135 256)
(135 561)
(129 658)
(132 077)
(133 055)
(130 771)
(133 475)
(136 856)
(139 071)
(141 355)
(159 754)
(182 165)
(205 201)
(225 997)
(229 986)
(229 519)
(232 461)
(231 004)
(229 702)
(230 389)
(253 054)
(291 716)
(322 891)
(356 768)
(370 234)
(374 886)
(389 114)
(404 945)
(410 153)
(404 077)
(394 663)
(381 770)
Gross Profit
13 459
N/A
14 083
+5%
14 062
0%
15 406
+10%
14 276
-7%
15 065
+6%
16 144
+7%
17 256
+7%
17 555
+2%
16 805
-4%
19 737
+17%
17 409
-12%
16 977
-2%
17 191
+1%
13 514
-21%
15 138
+12%
16 014
+6%
16 205
+1%
16 931
+4%
17 209
+2%
21 351
+24%
25 742
+21%
27 285
+6%
28 266
+4%
26 029
-8%
27 268
+5%
26 739
-2%
26 711
0%
26 803
+0%
28 331
+6%
38 581
+36%
42 443
+10%
46 717
+10%
48 048
+3%
43 207
-10%
44 754
+4%
50 536
+13%
56 598
+12%
57 218
+1%
55 736
-3%
50 141
-10%
Operating Income
Operating Expenses
(9 319)
(9 206)
(9 159)
(9 539)
(10 178)
(10 907)
(11 725)
(12 093)
(16 675)
(15 249)
(14 527)
(13 808)
(9 463)
(9 505)
(9 604)
(9 705)
(9 785)
(9 875)
(10 108)
(11 628)
(13 111)
(14 577)
(15 835)
(15 779)
(15 853)
(15 850)
(15 867)
(15 774)
(15 843)
(17 713)
(19 895)
(22 486)
(26 011)
(27 195)
(28 127)
(28 645)
(28 692)
(29 038)
(29 475)
(30 047)
(30 422)
Selling, General & Administrative
(9 319)
(9 204)
(9 158)
(9 539)
(10 178)
(10 907)
(11 725)
(12 089)
(12 208)
(11 553)
(10 832)
(10 116)
(9 463)
(9 506)
(9 603)
(9 705)
(9 784)
(9 873)
(10 107)
(11 627)
(13 110)
(14 577)
(15 834)
(15 778)
(15 851)
(15 847)
(15 865)
(15 772)
(15 841)
(17 712)
(19 892)
(22 484)
(26 009)
(27 194)
(28 127)
(28 644)
(28 692)
(29 037)
(29 474)
(30 046)
(30 422)
Depreciation & Amortization
0
0
0
0
0
0
0
(4)
(4 467)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
(2)
(1)
0
0
0
0
0
0
(3 696)
(3 695)
(3 692)
0
1
0
0
(1)
(2)
(1)
0
(1)
0
(1)
0
(2)
(3)
(2)
0
(2)
(1)
(3)
(2)
(2)
0
0
0
0
(1)
(1)
(1)
0
Operating Income
4 141
N/A
4 878
+18%
4 904
+1%
5 867
+20%
4 098
-30%
4 158
+1%
4 419
+6%
5 163
+17%
880
-83%
1 556
+77%
5 210
+235%
3 601
-31%
7 514
+109%
7 686
+2%
3 910
-49%
5 433
+39%
6 229
+15%
6 330
+2%
6 823
+8%
5 581
-18%
8 240
+48%
11 165
+35%
11 450
+3%
12 487
+9%
10 176
-19%
11 418
+12%
10 872
-5%
10 937
+1%
10 960
+0%
10 618
-3%
18 686
+76%
19 957
+7%
20 706
+4%
20 853
+1%
15 080
-28%
16 109
+7%
21 844
+36%
27 560
+26%
27 743
+1%
25 689
-7%
19 719
-23%
Pre-Tax Income
Interest Income Expense
(78)
(83)
(310)
(309)
(427)
(10)
(87)
228
327
138
430
212
252
287
252
241
805
95
(22)
(23)
(241)
(327)
(326)
(289)
(79)
36
413
302
310
296
(79)
39
(101)
(119)
(114)
(217)
(15)
43
323
443
174
Non-Reccuring Items
(1 264)
(1 252)
(1 080)
(1 012)
(326)
(331)
(1 133)
(1 258)
(9 056)
(9 838)
(8 947)
(8 847)
(496)
(552)
(559)
(718)
(718)
(87)
(106)
67
(457)
(241)
(208)
(268)
(384)
(387)
(388)
(367)
(76)
(275)
(432)
(373)
(285)
(998)
(5 473)
(5 387)
(1 942)
(1 248)
3 345
3 252
(1 603)
Gain/Loss on Disposition of Assets
48
34
1 372
1 368
1 362
3 624
2 284
2 234
2 256
(22)
51
130
95
112
175
290
307
313
247
121
97
113
123
98
112
99
70
73
49
56
95
108
108
2 286
2 274
2 278
2 276
298
279
271
279
Total Other Income
24
57
34
(120)
(23)
(81)
(67)
90
98
104
90
94
66
90
104
22
13
(45)
(159)
(89)
(172)
(349)
(279)
(250)
75
52
58
32
23
19
(21)
197
(313)
(199)
(159)
(460)
(426)
(425)
(563)
(359)
(72)
Pre-Tax Income
2 872
N/A
3 634
+27%
4 920
+35%
5 793
+18%
4 684
-19%
7 360
+57%
5 416
-26%
6 457
+19%
(5 495)
N/A
(8 062)
-47%
(3 166)
+61%
(4 810)
-52%
7 431
N/A
7 623
+3%
3 882
-49%
5 268
+36%
6 636
+26%
6 606
0%
6 783
+3%
5 657
-17%
7 467
+32%
10 361
+39%
10 760
+4%
11 778
+9%
9 900
-16%
11 218
+13%
11 025
-2%
10 977
0%
11 266
+3%
10 712
-5%
18 247
+70%
19 926
+9%
20 115
+1%
21 823
+8%
11 608
-47%
12 323
+6%
21 737
+76%
26 228
+21%
31 127
+19%
29 296
-6%
18 497
-37%
Net Income
Tax Provision
(1 300)
(1 508)
(1 738)
(2 298)
(1 927)
(2 357)
(2 246)
(2 307)
197
900
(186)
408
(2 094)
(2 401)
(1 187)
(1 672)
(2 050)
(2 138)
(2 326)
(2 063)
(2 691)
(3 731)
(3 751)
(3 916)
(3 242)
(3 736)
(3 674)
(3 804)
(3 997)
(3 622)
(6 059)
(6 610)
(6 950)
(7 649)
(5 931)
(5 894)
(7 490)
(8 822)
(9 757)
(9 753)
(7 264)
Income from Continuing Operations
1 571
2 126
3 182
3 495
2 757
5 003
3 170
4 150
(5 298)
(7 162)
(3 352)
(4 402)
5 337
5 222
2 695
3 596
4 586
4 468
4 457
3 594
4 776
6 630
7 009
7 862
6 658
7 482
7 351
7 173
7 269
7 090
12 188
13 316
13 165
14 174
5 677
6 429
14 247
17 406
21 370
19 543
11 233
Income to Minority Interest
0
(8)
(11)
(9)
(30)
(71)
(159)
(230)
1 482
1 479
1 505
1 507
(226)
(198)
(168)
(126)
(140)
(156)
(208)
(256)
(366)
(470)
(464)
(573)
(578)
(586)
(495)
(456)
(442)
(1 115)
(1 684)
(2 083)
(2 375)
(2 434)
(802)
(1 026)
(2 515)
(2 033)
(3 345)
(2 808)
(1 177)
Net Income (Common)
1 572
N/A
2 119
+35%
3 171
+50%
3 486
+10%
2 725
-22%
4 929
+81%
3 009
-39%
3 917
+30%
(3 815)
N/A
(5 681)
-49%
(1 846)
+68%
(2 893)
-57%
5 111
N/A
5 023
-2%
2 526
-50%
3 469
+37%
4 446
+28%
4 312
-3%
4 250
-1%
3 339
-21%
4 409
+32%
6 159
+40%
6 544
+6%
7 289
+11%
6 079
-17%
6 896
+13%
6 854
-1%
6 715
-2%
6 826
+2%
5 973
-12%
10 504
+76%
11 232
+7%
10 790
-4%
11 740
+9%
4 876
-58%
5 403
+11%
11 732
+117%
15 373
+31%
18 023
+17%
16 734
-7%
10 056
-40%
EPS (Diluted)
40.29
N/A
54.33
+35%
81.3
+50%
89.38
+10%
69.65
-22%
126.38
+81%
77.15
-39%
100.43
+30%
-96.83
N/A
-142.02
-47%
-46.15
+68%
-72.32
-57%
128.68
N/A
125.57
-2%
63.15
-50%
86.72
+37%
111.94
+29%
107.8
-4%
106.25
-1%
83.47
-21%
111.01
+33%
155.07
+40%
164.76
+6%
183.52
+11%
153.06
-17%
173.63
+13%
172.57
-1%
169.07
-2%
171.86
+2%
150.39
-12%
264.47
+76%
282.8
+7%
271.67
-4%
295.59
+9%
122.77
-58%
136.04
+11%
295.39
+117%
387.06
+31%
453.78
+17%
421.33
-7%
253.19
-40%

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 133,800+ 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.