First Time Loading...

San-A Co Ltd
TSE:2659

Watchlist Manager
San-A Co Ltd Logo
San-A Co Ltd
TSE:2659
Watchlist
Price: 4 690 JPY -0.74% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

227.6B
+1%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+12%
5 Years
+20%
7 Years
+26%
10 Years
+44%
16.5B
+6%
Operating Income
Growth Rates:
1 Year
+47%
3 Years
+80%
5 Years
+17%
7 Years
+10%
10 Years
+50%
10.7B
+5%
Net Income
Growth Rates:
1 Year
+41%
3 Years
+76%
5 Years
+14%
7 Years
+9%
10 Years
+68%

Earnings Waterfall
San-A Co Ltd

Revenue
227.6B JPY
Cost of Revenue
-143.5B JPY
Gross Profit
84.1B JPY
Operating Expenses
-67.6B JPY
Operating Income
16.5B JPY
Other Expenses
-5.8B JPY
Net Income
10.7B JPY

Income Statement
San-A Co Ltd

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
157 564
N/A
159 954
+2%
161 558
+1%
163 026
+1%
164 553
+1%
166 563
+1%
168 852
+1%
170 938
+1%
173 819
+2%
176 531
+2%
178 530
+1%
179 885
+1%
180 243
+0%
180 717
+0%
180 951
+0%
184 060
+2%
185 905
+1%
187 096
+1%
188 935
+1%
189 023
+0%
189 835
+0%
191 072
+1%
193 980
+2%
196 714
+1%
199 289
+1%
200 035
+0%
202 054
+1%
201 988
0%
202 766
+0%
204 973
+1%
202 642
-1%
203 580
+0%
204 354
+0%
204 692
+0%
208 290
+2%
209 881
+1%
213 521
+2%
217 955
+2%
221 534
+2%
224 843
+1%
227 580
+1%
Gross Profit
Cost of Revenue
(103 450)
(104 803)
(105 693)
(106 470)
(107 143)
(108 491)
(109 893)
(111 170)
(113 051)
(114 726)
(115 989)
(116 767)
(116 813)
(116 905)
(116 813)
(118 819)
(119 818)
(120 366)
(121 731)
(121 771)
(122 196)
(122 900)
(123 988)
(125 180)
(126 426)
(127 557)
(129 444)
(129 599)
(130 402)
(131 293)
(130 064)
(130 834)
(131 315)
(131 406)
(133 119)
(133 840)
(135 928)
(138 404)
(140 337)
(142 078)
(143 467)
Gross Profit
54 114
N/A
55 151
+2%
55 865
+1%
56 556
+1%
57 410
+2%
58 072
+1%
58 959
+2%
59 768
+1%
60 768
+2%
61 805
+2%
62 541
+1%
63 118
+1%
63 430
+0%
63 812
+1%
64 138
+1%
65 241
+2%
66 087
+1%
66 730
+1%
67 204
+1%
67 252
+0%
67 639
+1%
68 172
+1%
69 992
+3%
71 534
+2%
72 863
+2%
72 478
-1%
72 610
+0%
72 389
0%
72 364
0%
73 680
+2%
72 578
-1%
72 746
+0%
73 039
+0%
73 286
+0%
75 171
+3%
76 041
+1%
77 593
+2%
79 551
+3%
81 197
+2%
82 765
+2%
84 113
+2%
Operating Income
Operating Expenses
(43 139)
(43 867)
(43 993)
(44 357)
(44 554)
(44 798)
(45 607)
(46 159)
(46 647)
(47 363)
(47 549)
(47 955)
(48 424)
(48 795)
(49 389)
(50 264)
(51 037)
(51 910)
(52 607)
(52 856)
(53 545)
(54 671)
(57 499)
(60 379)
(62 241)
(63 449)
(62 828)
(62 742)
(63 215)
(63 935)
(64 021)
(64 133)
(64 710)
(64 846)
(65 568)
(66 281)
(66 403)
(67 354)
(67 180)
(67 269)
(67 649)
Selling, General & Administrative
(43 140)
(43 676)
(43 993)
(44 356)
(41 346)
(44 796)
(45 605)
(46 159)
(43 361)
(47 364)
(47 551)
(47 955)
(45 082)
(48 795)
(49 387)
(50 263)
(47 603)
(51 911)
(52 609)
(52 849)
(49 864)
(54 409)
(57 488)
(60 378)
(55 104)
(63 376)
(62 830)
(62 742)
(55 306)
(63 934)
(64 022)
(64 134)
(57 201)
(64 848)
(65 568)
(66 282)
(59 013)
(67 353)
(67 181)
(67 270)
(60 465)
Depreciation & Amortization
0
0
0
0
(3 207)
0
0
0
(3 287)
0
0
0
(3 341)
0
0
0
(3 435)
0
0
0
(3 680)
0
0
0
(7 139)
0
0
0
(7 909)
0
0
0
(7 510)
0
0
0
(7 390)
0
0
0
(7 184)
Other Operating Expenses
1
(191)
0
(1)
(1)
(2)
(2)
0
1
1
2
0
(1)
0
(2)
(1)
1
0
0
(7)
(1)
(262)
(11)
(1)
2
(73)
2
0
0
(1)
1
1
1
0
0
0
0
(1)
1
1
0
Operating Income
10 975
N/A
11 284
+3%
11 872
+5%
12 199
+3%
12 856
+5%
13 274
+3%
13 352
+1%
13 609
+2%
14 121
+4%
14 442
+2%
14 992
+4%
15 163
+1%
15 006
-1%
15 017
+0%
14 749
-2%
14 977
+2%
15 050
+0%
14 820
-2%
14 597
-2%
14 396
-1%
14 094
-2%
13 501
-4%
12 493
-7%
11 155
-11%
10 622
-5%
9 029
-15%
9 782
+8%
9 647
-1%
9 149
-5%
9 745
+7%
8 557
-12%
8 613
+1%
8 329
-3%
8 440
+1%
9 603
+14%
9 760
+2%
11 190
+15%
12 197
+9%
14 017
+15%
15 496
+11%
16 464
+6%
Pre-Tax Income
Interest Income Expense
69
69
74
78
83
91
96
100
102
100
105
105
106
106
101
95
91
79
76
74
66
69
63
58
55
40
42
38
14
0
(11)
(17)
(1)
(1)
(2)
(2)
(3)
(3)
(5)
(5)
(5)
Non-Reccuring Items
(192)
0
(391)
(393)
(362)
(364)
(160)
(198)
(1)
(25)
(23)
12
(52)
(26)
(42)
(50)
(84)
(92)
(92)
(76)
(269)
0
(264)
(264)
(75)
0
(275)
(356)
(403)
(408)
(196)
(191)
(376)
(428)
(479)
(303)
(254)
(238)
(193)
(312)
(1 380)
Gain/Loss on Disposition of Assets
6
0
0
0
58
6
6
6
62
0
0
0
56
0
0
0
61
0
0
0
64
0
0
0
45
0
0
0
13
0
0
0
22
0
0
0
35
0
0
0
34
Total Other Income
201
205
204
206
177
258
256
246
179
246
242
298
242
296
305
267
235
298
302
297
189
265
856
875
886
940
384
429
377
463
616
1 221
1 801
1 738
1 585
931
333
383
364
394
400
Pre-Tax Income
11 059
N/A
11 558
+5%
11 759
+2%
12 090
+3%
12 812
+6%
13 265
+4%
13 550
+2%
13 763
+2%
14 463
+5%
14 763
+2%
15 316
+4%
15 578
+2%
15 358
-1%
15 393
+0%
15 113
-2%
15 289
+1%
15 353
+0%
15 105
-2%
14 883
-1%
14 691
-1%
14 144
-4%
13 835
-2%
13 148
-5%
11 824
-10%
11 533
-2%
10 009
-13%
9 933
-1%
9 758
-2%
9 150
-6%
9 800
+7%
8 966
-9%
9 626
+7%
9 775
+2%
9 749
0%
10 707
+10%
10 386
-3%
11 301
+9%
12 339
+9%
14 183
+15%
15 573
+10%
15 513
0%
Net Income
Tax Provision
(4 309)
(4 567)
(4 709)
(4 872)
(4 878)
(5 047)
(5 055)
(5 084)
(5 223)
(5 215)
(5 304)
(5 303)
(5 043)
(4 871)
(4 710)
(4 682)
(4 448)
(4 404)
(4 345)
(4 301)
(4 194)
(4 132)
(3 774)
(3 369)
(3 220)
(2 662)
(2 702)
(2 572)
(2 806)
(3 022)
(2 795)
(3 038)
(3 000)
(3 028)
(3 269)
(3 162)
(3 446)
(3 743)
(4 394)
(4 843)
(4 289)
Income from Continuing Operations
6 750
6 991
7 050
7 218
7 934
8 218
8 495
8 679
9 240
9 548
10 012
10 275
10 315
10 522
10 403
10 607
10 905
10 701
10 538
10 390
9 950
9 703
9 374
8 455
8 313
7 347
7 231
7 186
6 344
6 778
6 171
6 588
6 775
6 721
7 438
7 224
7 855
8 596
9 789
10 730
11 224
Income to Minority Interest
(388)
(374)
(353)
(341)
(361)
(372)
(393)
(418)
(466)
(498)
(530)
(543)
(529)
(539)
(540)
(538)
(522)
(537)
(549)
(564)
(544)
(545)
(604)
(594)
(629)
(490)
(376)
(327)
(269)
(329)
(265)
(231)
(113)
(103)
(146)
(161)
(284)
(350)
(427)
(513)
(540)
Net Income (Common)
6 361
N/A
6 615
+4%
6 696
+1%
6 876
+3%
7 572
+10%
7 845
+4%
8 102
+3%
8 259
+2%
8 773
+6%
9 048
+3%
9 480
+5%
9 732
+3%
9 785
+1%
9 983
+2%
9 862
-1%
10 068
+2%
10 382
+3%
10 163
-2%
9 988
-2%
9 825
-2%
9 406
-4%
9 158
-3%
8 770
-4%
7 861
-10%
7 683
-2%
6 856
-11%
6 853
0%
6 858
+0%
6 074
-11%
6 448
+6%
5 907
-8%
6 357
+8%
6 660
+5%
6 616
-1%
7 289
+10%
7 060
-3%
7 569
+7%
8 244
+9%
9 360
+14%
10 215
+9%
10 683
+5%
EPS (Diluted)
198.78
N/A
206.71
+4%
209.25
+1%
214.87
+3%
236.9
+10%
245.15
+3%
253.18
+3%
258.09
+2%
274.47
+6%
282.75
+3%
296.25
+5%
304.12
+3%
306.14
+1%
311.96
+2%
308.18
-1%
314.62
+2%
324.81
+3%
317.59
-2%
312.12
-2%
307.39
-2%
294.28
-4%
286.52
-3%
274.38
-4%
245.94
-10%
240.37
-2%
214.5
-11%
214.4
0%
214.56
+0%
190.03
-11%
201.73
+6%
184.8
-8%
202.93
+10%
211.07
+4%
214.13
+1%
235.87
+10%
228.46
-3%
244.94
+7%
266.77
+9%
302.8
+14%
330.47
+9%
345.62
+5%

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 132,200+ 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.