First Time Loading...

J-Oil Mills Inc
TSE:2613

Watchlist Manager
J-Oil Mills Inc Logo
J-Oil Mills Inc
TSE:2613
Watchlist
Price: 1 972 JPY 0.2% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

253.8B
-3%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+56%
5 Years
+36%
7 Years
+40%
10 Years
+26%
7.2B
+24%
Operating Income
Growth Rates:
1 Year
-
3 Years
+48%
5 Years
+12%
7 Years
+6%
10 Years
+30%
6B
+31%
Net Income
Growth Rates:
1 Year
+735%
3 Years
+84%
5 Years
-1%
7 Years
+31%
10 Years
+68%

Earnings Waterfall
J-Oil Mills Inc

Revenue
253.8B JPY
Cost of Revenue
-219.3B JPY
Gross Profit
34.6B JPY
Operating Expenses
-27.3B JPY
Operating Income
7.2B JPY
Other Expenses
-1.2B JPY
Net Income
6B JPY

Income Statement
J-Oil Mills 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
201 655
N/A
205 060
+2%
202 607
-1%
199 827
-1%
196 881
-1%
193 884
-2%
191 801
-1%
189 799
-1%
189 620
0%
187 329
-1%
185 684
-1%
185 071
0%
181 427
-2%
180 225
-1%
181 806
+1%
182 190
+0%
183 304
+1%
183 361
+0%
183 721
+0%
184 399
+0%
186 708
+1%
186 778
+0%
185 552
-1%
183 958
-1%
180 057
-2%
178 196
-1%
171 306
-4%
165 997
-3%
162 784
-2%
164 816
+1%
171 977
+4%
180 554
+5%
191 388
+6%
201 551
+5%
215 402
+7%
230 457
+7%
247 661
+7%
260 410
+5%
263 977
+1%
262 115
-1%
253 823
-3%
Gross Profit
Cost of Revenue
(171 966)
(174 461)
(171 423)
(167 742)
(165 598)
(164 782)
(164 340)
(163 252)
(161 775)
(157 935)
(155 038)
(152 959)
(148 504)
(147 443)
(149 550)
(150 692)
(153 033)
(153 098)
(152 484)
(151 975)
(152 640)
(151 959)
(150 114)
(147 963)
(143 294)
(141 762)
(136 263)
(131 866)
(129 566)
(130 828)
(139 110)
(149 632)
(162 982)
(175 360)
(188 208)
(204 282)
(221 450)
(232 640)
(234 676)
(229 041)
(219 268)
Gross Profit
29 689
N/A
30 599
+3%
31 184
+2%
32 085
+3%
31 283
-2%
29 102
-7%
27 461
-6%
26 547
-3%
27 845
+5%
29 394
+6%
30 646
+4%
32 112
+5%
32 923
+3%
32 782
0%
32 256
-2%
31 498
-2%
30 271
-4%
30 263
0%
31 237
+3%
32 424
+4%
34 068
+5%
34 819
+2%
35 438
+2%
35 995
+2%
36 763
+2%
36 434
-1%
35 043
-4%
34 131
-3%
33 218
-3%
33 988
+2%
32 867
-3%
30 922
-6%
28 406
-8%
26 191
-8%
27 194
+4%
26 175
-4%
26 211
+0%
27 770
+6%
29 301
+6%
33 074
+13%
34 555
+4%
Operating Income
Operating Expenses
(24 123)
(24 342)
(24 395)
(24 676)
(24 935)
(24 909)
(24 827)
(24 699)
(24 615)
(24 760)
(25 134)
(25 673)
(26 106)
(27 314)
(27 571)
(27 629)
(27 537)
(26 258)
(26 256)
(26 913)
(27 624)
(29 156)
(29 717)
(29 459)
(29 870)
(29 882)
(29 327)
(28 978)
(28 328)
(27 419)
(27 594)
(27 050)
(26 712)
(26 231)
(26 294)
(26 403)
(26 777)
(27 036)
(26 923)
(27 251)
(27 320)
Selling, General & Administrative
(24 124)
(24 342)
(24 396)
(24 674)
(24 934)
(24 908)
(24 825)
(24 698)
(24 615)
(24 759)
(25 133)
(25 673)
(26 103)
(27 313)
(27 571)
(27 629)
(27 538)
(26 257)
(26 254)
(26 911)
(27 622)
(29 155)
(29 717)
(29 408)
(29 790)
(29 772)
(29 188)
(28 858)
(28 208)
(27 300)
(27 486)
(26 971)
(26 663)
(26 212)
(26 293)
(26 405)
(26 778)
(27 035)
(26 922)
(27 249)
(27 318)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(50)
(79)
(109)
(138)
(118)
(119)
(118)
(108)
(78)
(48)
(19)
0
0
0
0
0
0
0
Other Operating Expenses
0
0
1
(2)
(1)
(1)
(2)
0
0
(1)
(1)
0
(3)
(1)
0
0
0
(1)
(2)
(2)
(2)
(1)
0
(1)
(1)
(1)
(1)
(2)
(1)
(1)
0
(1)
(1)
0
(1)
2
1
(1)
(1)
0
0
Operating Income
5 566
N/A
6 257
+12%
6 789
+9%
7 409
+9%
6 348
-14%
4 193
-34%
2 634
-37%
1 848
-30%
3 230
+75%
4 634
+43%
5 512
+19%
6 439
+17%
6 817
+6%
5 468
-20%
4 685
-14%
3 869
-17%
2 734
-29%
4 005
+46%
4 981
+24%
5 511
+11%
6 444
+17%
5 663
-12%
5 721
+1%
6 536
+14%
6 893
+5%
6 552
-5%
5 716
-13%
5 153
-10%
4 890
-5%
6 569
+34%
5 273
-20%
3 872
-27%
1 694
-56%
(40)
N/A
900
N/A
(228)
N/A
(566)
-148%
734
N/A
2 378
+224%
5 823
+145%
7 235
+24%
Pre-Tax Income
Interest Income Expense
336
539
474
683
712
720
739
517
516
647
638
639
653
556
588
3 113
3 108
4 305
4 258
1 704
1 727
692
620
671
630
662
708
690
790
1 661
2 318
2 348
2 554
1 901
1 100
1 077
938
853
890
1 041
1 394
Non-Reccuring Items
(222)
(480)
(421)
(400)
(373)
(514)
(597)
(657)
(887)
(718)
(657)
(716)
(496)
(1 100)
(1 051)
(2 608)
(2 624)
(2 321)
(2 350)
(828)
(796)
(678)
(19)
18
(46)
(1 132)
(1 780)
(1 432)
(1 385)
(236)
(141)
(799)
(724)
(671)
(642)
(343)
(330)
(434)
(560)
(510)
23
Gain/Loss on Disposition of Assets
2
2
(2)
(2)
0
102
102
104
105
0
6
8
7
10
13
10
10
19
3
437
437
477
0
41
1 279
1 325
0
0
0
46
602
604
1 162
1 379
778
776
686
542
542
543
75
Total Other Income
36
32
26
42
105
122
133
140
125
82
51
36
(23)
(1)
17
10
75
78
85
92
95
61
534
102
46
117
1 471
1 431
324
146
173
145
43
63
49
88
52
61
54
57
149
Pre-Tax Income
5 718
N/A
6 350
+11%
6 866
+8%
7 732
+13%
6 792
-12%
4 623
-32%
3 011
-35%
1 952
-35%
3 089
+58%
4 645
+50%
5 550
+19%
6 406
+15%
6 958
+9%
4 933
-29%
4 252
-14%
4 394
+3%
3 303
-25%
6 086
+84%
6 977
+15%
6 916
-1%
7 908
+14%
6 215
-21%
6 856
+10%
7 369
+7%
8 802
+19%
7 524
-15%
6 115
-19%
5 842
-4%
4 619
-21%
8 186
+77%
8 225
+0%
6 170
-25%
4 729
-23%
2 632
-44%
2 185
-17%
1 370
-37%
780
-43%
1 756
+125%
3 304
+88%
6 954
+110%
8 876
+28%
Net Income
Tax Provision
(2 150)
(2 437)
(2 598)
(2 876)
(2 478)
(1 523)
(1 040)
(590)
(953)
(1 679)
(1 879)
(2 209)
(2 362)
(1 669)
(1 437)
(1 595)
(1 271)
(1 942)
(1 717)
(1 574)
(1 864)
(1 455)
(2 119)
(2 296)
(2 735)
(2 313)
(1 905)
(1 742)
(1 357)
(2 935)
(2 980)
(2 283)
(1 842)
(688)
(506)
(341)
(52)
(763)
(1 235)
(2 380)
(2 876)
Income from Continuing Operations
3 568
3 913
4 268
4 856
4 314
3 100
1 971
1 362
2 136
2 966
3 671
4 197
4 596
3 264
2 815
2 799
2 032
4 144
5 260
5 342
6 044
4 760
4 737
5 073
6 067
5 211
4 210
4 100
3 262
5 251
5 245
3 887
2 887
1 944
1 679
1 029
728
993
2 069
4 574
6 000
Income to Minority Interest
0
0
0
0
3
5
4
9
7
7
9
5
0
(5)
(11)
(15)
(15)
(16)
(12)
(12)
(11)
(11)
(12)
(10)
(8)
(6)
(6)
(6)
4
3
(3)
12
4
9
14
(8)
(10)
(6)
(6)
2
(2)
Net Income (Common)
3 568
N/A
3 913
+10%
4 269
+9%
4 857
+14%
4 317
-11%
3 105
-28%
1 977
-36%
1 370
-31%
2 143
+56%
2 973
+39%
3 678
+24%
4 203
+14%
4 595
+9%
3 258
-29%
2 802
-14%
2 780
-1%
2 015
-28%
4 127
+105%
5 246
+27%
5 330
+2%
6 032
+13%
4 749
-21%
4 727
0%
5 064
+7%
6 060
+20%
5 203
-14%
4 201
-19%
4 091
-3%
3 265
-20%
5 253
+61%
5 240
0%
3 899
-26%
2 890
-26%
1 953
-32%
1 694
-13%
1 021
-40%
718
-30%
986
+37%
2 062
+109%
4 574
+122%
5 997
+31%
EPS (Diluted)
209.88
N/A
230.17
+10%
251.11
+9%
285.7
+14%
253.94
-11%
186.62
-27%
116.29
-38%
80.58
-31%
126.05
+56%
89.35
-29%
216.35
+142%
247.23
+14%
270.29
+9%
97.93
-64%
164.82
+68%
163.52
-1%
125.93
-23%
124.75
-1%
327.87
+163%
333.12
+2%
366.52
+10%
144.28
-61%
287.23
+99%
307.71
+7%
184.11
-40%
158.08
-14%
127.64
-19%
124.3
-3%
99.2
-20%
159.61
+61%
159.23
0%
118.21
-26%
87.6
-26%
59.23
-32%
51.22
-14%
30.86
-40%
21.7
-30%
29.81
+37%
62.34
+109%
138.29
+122%
181.31
+31%

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 134,600+ 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.