First Time Loading...

Coca-Cola Bottlers Japan Holdings Inc
TSE:2579

Watchlist Manager
Coca-Cola Bottlers Japan Holdings Inc Logo
Coca-Cola Bottlers Japan Holdings Inc
TSE:2579
Watchlist
Price: 2 218 JPY -1.07%
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

868.6B
+1%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+10%
5 Years
-6%
7 Years
+89%
10 Years
+101%
3.7B
-21%
Operating Income
Growth Rates:
1 Year
-
3 Years
+11%
5 Years
-80%
7 Years
-83%
10 Years
-77%
1.9B
+90%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-82%
7 Years
-64%
10 Years
-86%

Earnings Waterfall
Coca-Cola Bottlers Japan Holdings Inc

Revenue
868.6B JPY
Cost of Revenue
-484.4B JPY
Gross Profit
384.2B JPY
Operating Expenses
-380.5B JPY
Operating Income
3.7B JPY
Other Expenses
-1.8B JPY
Net Income
1.9B JPY

Income Statement
Coca-Cola Bottlers Japan 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
431 711
N/A
443 957
+3%
438 631
-1%
428 308
-2%
424 406
-1%
420 619
-1%
422 255
+0%
430 252
+2%
440 476
+2%
449 905
+2%
458 788
+2%
464 525
+1%
460 455
-1%
459 051
0%
598 986
+30%
751 833
+26%
837 069
+11%
943 542
+13%
927 335
-2%
902 298
-3%
927 307
+3%
920 426
-1%
912 914
-1%
911 753
0%
890 009
-2%
1 579 068
+77%
1 525 660
-3%
1 488 556
-2%
791 956
-47%
767 326
-3%
786 666
+3%
782 939
0%
785 837
+0%
786 290
+0%
792 476
+1%
808 627
+2%
807 430
0%
820 640
+2%
835 591
+2%
858 933
+3%
868 581
+1%
Gross Profit
Cost of Revenue
(216 423)
(222 353)
(219 310)
(214 430)
(211 525)
(208 782)
(210 383)
(211 900)
(216 524)
(220 055)
(222 603)
(224 592)
(221 844)
(220 554)
(288 682)
(362 468)
(424 287)
(481 794)
(479 206)
(474 381)
(475 156)
(474 601)
(471 043)
(471 724)
(468 785)
(826 294)
(807 873)
(791 839)
(429 040)
(419 138)
(430 026)
(434 694)
(435 332)
(437 935)
(442 102)
(451 628)
(455 675)
(462 155)
(470 177)
(479 899)
(484 364)
Gross Profit
215 288
N/A
221 604
+3%
219 321
-1%
213 878
-2%
212 881
0%
211 837
0%
211 872
+0%
218 352
+3%
223 952
+3%
229 850
+3%
236 185
+3%
239 933
+2%
238 611
-1%
238 497
0%
310 304
+30%
389 365
+25%
412 782
+6%
461 748
+12%
448 129
-3%
427 917
-5%
452 151
+6%
445 825
-1%
441 871
-1%
440 029
0%
421 224
-4%
752 774
+79%
717 787
-5%
696 717
-3%
362 916
-48%
348 188
-4%
356 640
+2%
348 245
-2%
350 505
+1%
348 355
-1%
350 374
+1%
356 999
+2%
351 755
-1%
358 485
+2%
365 414
+2%
379 034
+4%
384 217
+1%
Operating Income
Operating Expenses
(199 361)
(206 681)
(205 322)
(203 258)
(201 873)
(200 703)
(201 289)
(203 832)
(209 690)
(212 133)
(215 470)
(218 153)
(217 468)
(217 396)
(280 946)
(348 641)
(372 285)
(425 842)
(414 728)
(405 770)
(434 187)
(443 758)
(442 844)
(435 516)
(405 808)
(734 335)
(708 570)
(689 169)
(359 590)
(349 378)
(360 617)
(363 088)
(362 782)
(362 125)
(366 504)
(366 912)
(364 476)
(367 699)
(366 493)
(374 387)
(380 538)
Selling, General & Administrative
(199 359)
(206 681)
(205 319)
(203 255)
(188 244)
(200 702)
(201 290)
(203 833)
(195 165)
(212 131)
(215 470)
(218 152)
(208 610)
(217 395)
(280 944)
(348 640)
(341 395)
(392 622)
(381 529)
(365 695)
(391 040)
(423 315)
(423 185)
(425 062)
(364 059)
(724 589)
(697 880)
(678 227)
(315 711)
(349 408)
(360 924)
(363 543)
(322 108)
(363 217)
(367 731)
(368 204)
(334 152)
(368 405)
(367 233)
(374 934)
(348 847)
Research & Development
0
0
0
0
0
0
0
0
(446)
0
0
0
(612)
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
Depreciation & Amortization
0
0
0
0
(13 058)
0
0
0
(14 078)
0
0
0
(8 245)
0
0
0
(29 612)
0
0
0
(35 155)
0
0
0
(43 451)
0
0
0
(43 934)
0
0
0
(41 642)
0
0
0
(31 143)
0
0
0
(32 175)
Other Operating Expenses
(2)
0
(3)
(3)
(571)
(1)
1
1
(1)
(2)
0
(1)
(1)
(1)
(2)
0
(1 278)
(33 220)
(33 199)
(40 075)
(7 992)
(20 443)
(19 659)
(10 454)
1 702
(9 746)
(10 690)
(10 942)
55
30
307
455
968
1 092
1 227
1 292
819
706
740
547
484
Operating Income
15 927
N/A
14 923
-6%
13 999
-6%
10 620
-24%
11 008
+4%
11 134
+1%
10 583
-5%
14 520
+37%
14 262
-2%
17 717
+24%
20 715
+17%
21 780
+5%
21 143
-3%
21 101
0%
29 358
+39%
40 724
+39%
40 497
-1%
35 906
-11%
33 401
-7%
22 147
-34%
17 964
-19%
2 067
-88%
(973)
N/A
4 513
N/A
15 416
+242%
18 439
+20%
9 217
-50%
7 548
-18%
3 326
-56%
(1 190)
N/A
(3 977)
-234%
(14 843)
-273%
(12 277)
+17%
(13 770)
-12%
(16 130)
-17%
(9 913)
+39%
(12 721)
-28%
(9 214)
+28%
(1 079)
+88%
4 647
N/A
3 679
-21%
Pre-Tax Income
Interest Income Expense
894
(76)
45
270
376
292
411
269
173
185
74
69
398
436
422
302
332
104
357
405
80
421
(89)
66
(73)
(367)
(313)
(489)
(659)
(761)
(586)
(612)
(941)
(802)
(1 145)
(1 173)
(934)
(577)
(355)
(269)
(167)
Non-Reccuring Items
(12 816)
(12 882)
(7 024)
(8 200)
(2 877)
(3 154)
5 561
6 401
701
680
(8 073)
(9 007)
(9 770)
(10 345)
(9 571)
(8 717)
(2 915)
0
0
(1 626)
(3 277)
0
(61 859)
(61 859)
(74 363)
(124 734)
(69 227)
(75 139)
(14 803)
(16 922)
(10 910)
(7 847)
(8 532)
(1 727)
(1 054)
1 852
1 162
(1 820)
(2 516)
(2 976)
(231)
Gain/Loss on Disposition of Assets
248
0
0
0
0
0
0
0
120
0
0
744
948
963
984
546
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
Total Other Income
14 477
14 753
365
522
(98)
368
199
137
(28)
5
48
(190)
(12)
(47)
(5)
350
0
(1)
(26)
(542)
0
0
0
(1)
98
0
(1)
1
71
0
0
0
67
0
0
(1)
2
0
0
0
(57)
Pre-Tax Income
18 730
N/A
16 718
-11%
7 385
-56%
3 212
-57%
8 409
+162%
8 640
+3%
16 754
+94%
21 327
+27%
15 228
-29%
18 587
+22%
12 764
-31%
13 396
+5%
12 707
-5%
12 108
-5%
21 188
+75%
33 205
+57%
37 914
+14%
36 009
-5%
33 732
-6%
20 384
-40%
14 767
-28%
2 487
-83%
(62 922)
N/A
(57 282)
+9%
(58 922)
-3%
(106 663)
-81%
(60 324)
+43%
(68 079)
-13%
(12 065)
+82%
(18 872)
-56%
(15 472)
+18%
(23 302)
-51%
(21 683)
+7%
(16 299)
+25%
(18 329)
-12%
(9 235)
+50%
(12 491)
-35%
(11 611)
+7%
(3 950)
+66%
1 403
N/A
3 224
+130%
Net Income
Tax Provision
(5 060)
(4 448)
(3 921)
(1 724)
(3 894)
(4 302)
(4 239)
(6 150)
(5 239)
(6 378)
(6 980)
(7 083)
(7 404)
(6 823)
(10 873)
(14 794)
(16 031)
(15 360)
(13 763)
(9 401)
(4 605)
(33)
782
(1 088)
(1 357)
(7 301)
1 276
1 361
4 918
6 546
3 110
8 538
6 653
5 904
6 275
3 071
4 432
3 662
1 855
(381)
(1 321)
Income from Continuing Operations
13 670
12 270
3 464
1 488
4 515
4 338
12 515
15 177
9 989
12 209
5 784
6 313
5 303
5 285
10 315
18 411
21 883
20 649
19 969
10 983
10 162
2 454
(62 140)
(58 370)
(60 279)
(113 964)
(59 048)
(66 718)
(7 147)
(12 326)
(12 362)
(14 764)
(15 030)
(10 395)
(12 054)
(6 164)
(8 059)
(7 949)
(2 095)
1 022
1 903
Income to Minority Interest
(44)
(41)
(35)
(31)
(32)
(33)
(34)
(11)
(18)
(32)
(36)
(61)
(58)
(51)
(13)
3
83
84
44
39
(45)
(49)
(48)
(60)
(56)
(84)
(61)
(30)
14
26
17
6
21
7
6
1
(11)
(11)
(22)
(37)
(32)
Net Income (Common)
13 625
N/A
12 230
-10%
3 428
-72%
1 456
-58%
4 482
+208%
4 304
-4%
12 480
+190%
15 166
+22%
9 970
-34%
12 175
+22%
5 746
-53%
6 250
+9%
5 245
-16%
5 234
0%
10 304
+97%
18 415
+79%
21 967
+19%
20 735
-6%
20 014
-3%
11 024
-45%
10 117
-8%
2 405
-76%
(62 187)
N/A
(58 430)
+6%
(57 952)
+1%
(111 333)
-92%
(55 533)
+50%
(62 596)
-13%
(4 715)
+92%
2 290
N/A
1 383
-40%
(1 608)
N/A
(2 503)
-56%
(10 389)
-315%
(12 049)
-16%
(6 162)
+49%
(8 070)
-31%
(7 960)
+1%
(2 117)
+73%
985
N/A
1 871
+90%
EPS (Diluted)
125
N/A
112.2
-10%
31.44
-72%
13.35
-58%
41.07
+208%
39.48
-4%
114.49
+190%
139.13
+22%
91.35
-34%
111.69
+22%
52.71
-53%
57.33
+9%
48.06
-16%
48.01
0%
53.94
+12%
92.53
+72%
125.53
+36%
101.64
-19%
104.78
+3%
58.59
-44%
52.68
-10%
13.28
-75%
-346.72
N/A
-325.61
+6%
-322.22
+1%
-620.75
-93%
-309.63
+50%
-349.01
-13%
-26.28
+92%
12.76
N/A
7.71
-40%
-8.96
N/A
-13.95
-56%
-57.93
-315%
-67.18
-16%
-34.22
+49%
-45
-32%
-44.38
+1%
-11.72
+74%
5.45
N/A
10.36
+90%

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 135,000+ 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.