First Time Loading...

Lawson Inc
TSE:2651

Watchlist Manager
Lawson Inc Logo
Lawson Inc
TSE:2651
Watchlist
Price: 10 315 JPY -0.1% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1T
-40%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+63%
5 Years
+55%
7 Years
+72%
10 Years
+124%
83.4B
-41%
Operating Income
Growth Rates:
1 Year
+30%
3 Years
+104%
5 Years
+37%
7 Years
+13%
10 Years
+22%
52.1B
-31%
Net Income
Growth Rates:
1 Year
+76%
3 Years
+500%
5 Years
+104%
7 Years
+43%
10 Years
+37%

Earnings Waterfall
Lawson Inc

Revenue
1.1T JPY
Cost of Revenue
-507.6B JPY
Gross Profit
580.3B JPY
Operating Expenses
-496.9B JPY
Operating Income
83.4B JPY
Other Expenses
-31.3B JPY
Net Income
52.1B JPY

Income Statement
Lawson Inc

Rotate your device to view
Income Statement
Currency: JPY
Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024
Revenue
Revenue
485 247
N/A
482 877
0%
478 980
-1%
477 673
0%
497 913
+4%
520 998
+5%
545 321
+5%
570 986
+5%
583 452
+2%
592 150
+1%
600 345
+1%
609 873
+2%
631 288
+4%
641 593
+2%
654 459
+2%
663 386
+1%
657 324
-1%
668 624
+2%
679 895
+2%
690 908
+2%
700 647
+1%
708 931
+1%
717 805
+1%
723 911
+1%
730 236
+1%
706 796
-3%
683 995
-3%
676 760
-1%
666 001
-2%
679 905
+2%
691 879
+2%
691 065
0%
943 206
+36%
766 863
-19%
833 106
+9%
913 267
+10%
1 000 385
+10%
1 764 114
+76%
1 799 758
+2%
1 814 527
+1%
1 087 964
-40%
Gross Profit
Cost of Revenue
(126 637)
(122 112)
(118 278)
(115 412)
(128 116)
(137 366)
(145 435)
(155 593)
(155 949)
(158 215)
(160 572)
(163 217)
(174 255)
(178 554)
(184 298)
(188 257)
(181 374)
(186 853)
(190 958)
(195 233)
(198 040)
(198 782)
(201 173)
(202 752)
(205 746)
(198 586)
(191 610)
(190 905)
(188 441)
(193 995)
(199 017)
(197 591)
(454 889)
(265 374)
(332 711)
(406 349)
(473 074)
(837 344)
(850 057)
(853 480)
(507 648)
Gross Profit
358 610
N/A
360 765
+1%
360 702
0%
362 261
+0%
369 797
+2%
383 632
+4%
399 886
+4%
415 393
+4%
427 503
+3%
433 935
+2%
439 773
+1%
446 656
+2%
457 033
+2%
463 039
+1%
470 161
+2%
475 129
+1%
475 950
+0%
481 771
+1%
488 937
+1%
495 675
+1%
502 607
+1%
510 149
+2%
516 632
+1%
521 159
+1%
524 490
+1%
508 210
-3%
492 385
-3%
485 855
-1%
477 560
-2%
485 910
+2%
492 862
+1%
493 474
+0%
488 317
-1%
501 489
+3%
500 395
0%
506 918
+1%
527 311
+4%
926 770
+76%
949 701
+2%
961 047
+1%
580 316
-40%
Operating Income
Operating Expenses
(290 482)
(290 121)
(288 181)
(289 135)
(299 315)
(310 837)
(327 379)
(342 626)
(354 962)
(363 076)
(369 351)
(378 488)
(383 261)
(390 466)
(397 369)
(404 781)
(410 130)
(419 526)
(427 577)
(436 309)
(441 826)
(447 798)
(453 573)
(456 063)
(461 547)
(456 891)
(449 515)
(442 678)
(436 684)
(437 040)
(441 970)
(446 303)
(437 284)
(451 731)
(451 012)
(453 319)
(462 918)
(804 135)
(816 114)
(820 795)
(496 890)
Selling, General & Administrative
(290 483)
(290 120)
(288 181)
(289 132)
(257 527)
(310 838)
(327 379)
(342 627)
(305 805)
(363 075)
(369 349)
(378 488)
(327 744)
(390 465)
(397 370)
(404 779)
(351 630)
(419 525)
(427 576)
(436 308)
(375 090)
(447 797)
(453 571)
(456 062)
(382 478)
(456 891)
(449 515)
(442 678)
(356 039)
(437 038)
(441 968)
(446 302)
(234 065)
(451 732)
(451 012)
(453 319)
(254 052)
(543 592)
(503 396)
(455 746)
(486 225)
Depreciation & Amortization
0
0
0
0
(41 788)
0
0
0
(49 156)
0
0
0
(55 516)
0
0
0
(58 499)
0
0
0
(66 735)
0
0
0
(79 069)
0
0
0
(80 643)
0
0
0
(201 809)
0
0
0
(208 946)
(260 743)
(312 761)
(365 704)
0
Other Operating Expenses
1
(1)
0
(3)
(1)
1
0
1
(1)
(1)
(2)
0
(1)
(1)
1
(2)
(1)
(1)
(1)
0
(1)
0
(1)
(1)
0
0
0
0
(2)
(2)
(2)
(1)
(1 410)
0
0
0
80
200
43
655
(10 665)
Operating Income
68 128
N/A
70 644
+4%
72 521
+3%
73 126
+1%
70 482
-4%
72 795
+3%
72 507
0%
72 767
+0%
72 541
0%
70 859
-2%
70 422
-1%
68 168
-3%
73 772
+8%
72 573
-2%
72 792
+0%
70 348
-3%
65 820
-6%
62 245
-5%
61 360
-1%
59 366
-3%
60 781
+2%
62 351
+3%
63 059
+1%
65 096
+3%
62 943
-3%
51 319
-18%
42 870
-16%
43 177
+1%
40 876
-5%
48 870
+20%
50 892
+4%
47 171
-7%
51 033
+8%
49 758
-2%
49 383
-1%
53 599
+9%
64 393
+20%
122 635
+90%
133 587
+9%
140 252
+5%
83 426
-41%
Pre-Tax Income
Interest Income Expense
138
(55)
291
416
2 020
2 492
2 004
1 388
(874)
(1 839)
(1 661)
(1 663)
(592)
(590)
(563)
(572)
(607)
(662)
(773)
(808)
(677)
(1 390)
(1 608)
(2 046)
(2 620)
(2 785)
(3 012)
(2 843)
4 018
3 916
6 621
6 600
(6 911)
850
(1 784)
(1 772)
(6 468)
(9 152)
(10 006)
(11 251)
(6 134)
Non-Reccuring Items
(9 548)
(9 025)
(9 288)
(9 198)
(12 949)
(17 421)
(17 055)
(17 687)
(14 884)
(10 419)
(10 632)
(10 064)
(13 855)
(14 346)
(13 969)
(14 203)
(22 789)
(21 915)
(22 855)
(23 113)
(19 992)
(19 047)
(19 907)
(23 336)
(29 358)
(28 986)
(28 582)
(25 959)
(26 885)
(23 045)
(21 689)
(20 973)
(11 014)
(19 092)
(20 256)
(19 912)
(10 792)
(14 790)
(13 971)
(14 040)
0
Gain/Loss on Disposition of Assets
51
0
0
0
(1 519)
0
0
0
(228)
0
0
0
(294)
153
153
46
(66)
0
0
0
(224)
0
0
0
(508)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
1 016
836
973
395
336
323
(727)
(573)
(1 153)
(2 360)
(2 043)
(1 147)
(575)
338
859
114
1 232
(580)
(586)
(670)
(12)
(1 189)
(1 240)
(2 427)
(138)
(4 213)
(4 206)
(2 473)
221
690
1 078
710
1
580
809
988
1
777
376
0
0
Pre-Tax Income
59 785
N/A
62 400
+4%
64 497
+3%
64 739
+0%
58 370
-10%
58 189
0%
56 729
-3%
55 895
-1%
55 402
-1%
56 241
+2%
56 086
0%
55 294
-1%
58 456
+6%
58 128
-1%
59 272
+2%
55 733
-6%
43 590
-22%
39 088
-10%
37 146
-5%
34 775
-6%
39 876
+15%
40 725
+2%
40 304
-1%
37 287
-7%
30 319
-19%
15 335
-49%
7 070
-54%
11 902
+68%
18 230
+53%
30 431
+67%
36 902
+21%
33 508
-9%
33 109
-1%
32 096
-3%
28 152
-12%
32 903
+17%
47 134
+43%
99 470
+111%
109 986
+11%
114 961
+5%
77 292
-33%
Net Income
Tax Provision
(21 622)
(22 249)
(23 258)
(23 941)
(25 250)
(26 365)
(25 587)
(24 029)
(23 265)
(22 982)
(21 088)
(20 729)
(21 381)
(20 260)
(21 334)
(20 056)
(16 729)
(15 858)
(16 265)
(15 661)
(14 313)
(14 193)
(12 615)
(11 150)
(10 250)
(6 676)
(3 858)
(5 928)
(9 576)
(11 914)
(14 038)
(12 166)
(10 418)
(11 639)
(12 125)
(13 107)
(17 461)
(35 426)
(36 840)
(38 966)
(24 604)
Income from Continuing Operations
38 163
40 151
41 239
40 798
33 120
31 824
31 142
31 866
32 137
33 259
34 998
34 565
37 075
37 868
37 938
35 677
26 861
23 230
20 881
19 114
25 563
26 532
27 689
26 137
20 069
8 659
3 212
5 974
8 654
18 517
22 864
21 342
22 691
20 457
16 027
19 796
29 673
64 044
73 146
75 995
52 688
Income to Minority Interest
(197)
(281)
(432)
(350)
(433)
(517)
(532)
(657)
(755)
(772)
(819)
(801)
(674)
(693)
(500)
(334)
(32)
170
244
238
22
68
60
81
39
80
97
86
36
(5)
(74)
(178)
(65)
(163)
(123)
(149)
34
(147)
(321)
(407)
(538)
Net Income (Common)
37 965
N/A
39 870
+5%
40 807
+2%
40 446
-1%
32 686
-19%
31 305
-4%
30 608
-2%
31 209
+2%
31 381
+1%
32 486
+4%
34 178
+5%
33 764
-1%
36 400
+8%
37 174
+2%
37 436
+1%
35 340
-6%
26 828
-24%
23 400
-13%
21 126
-10%
19 352
-8%
25 585
+32%
26 600
+4%
27 750
+4%
26 219
-6%
20 108
-23%
8 739
-57%
3 308
-62%
6 059
+83%
8 689
+43%
18 511
+113%
22 787
+23%
21 163
-7%
22 625
+7%
20 292
-10%
15 904
-22%
19 645
+24%
29 708
+51%
63 897
+115%
72 824
+14%
75 589
+4%
52 148
-31%
EPS (Diluted)
379.65
N/A
398.7
+5%
408.07
+2%
404.46
-1%
326.65
-19%
313.05
-4%
306.08
-2%
312.08
+2%
313.57
+0%
324.86
+4%
341.78
+5%
337.64
-1%
363.71
+8%
371.74
+2%
374.36
+1%
353.4
-6%
268.02
-24%
234
-13%
211.26
-10%
193.32
-8%
255.58
+32%
265.84
+4%
277
+4%
261.87
-5%
200.84
-23%
87.33
-57%
33.01
-62%
60.5
+83%
86.77
+43%
184.84
+113%
227.51
+23%
211.26
-7%
225.89
+7%
202.6
-10%
158.75
-22%
196.14
+24%
296.6
+51%
637.96
+115%
727.67
+14%
754.5
+4%
520.52
-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 134,100+ 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.