First Time Loading...

Kura Sushi Inc
TSE:2695

Watchlist Manager
Kura Sushi Inc Logo
Kura Sushi Inc
TSE:2695
Watchlist
Price: 4 845 JPY -1.22% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

216.2B
+2%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+56%
5 Years
+62%
7 Years
+87%
10 Years
+139%
4.9B
+98%
Operating Income
Growth Rates:
1 Year
-
3 Years
+12 729%
5 Years
-23%
7 Years
-20%
10 Years
+17%
2.8B
+219%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-43%
7 Years
-38%
10 Years
+5%

Earnings Waterfall
Kura Sushi Inc

Revenue
216.2B JPY
Cost of Revenue
-92.2B JPY
Gross Profit
124.1B JPY
Operating Expenses
-119.2B JPY
Operating Income
4.9B JPY
Other Expenses
-2.1B JPY
Net Income
2.8B JPY

Income Statement
Kura Sushi Inc

Rotate your device to view
Income Statement
Currency: JPY
Jan-2014 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024
Revenue
Revenue
90 491
N/A
92 479
+2%
94 941
+3%
96 938
+2%
99 007
+2%
100 222
+1%
102 208
+2%
105 307
+3%
107 987
+3%
110 126
+2%
111 956
+2%
113 626
+1%
115 682
+2%
118 469
+2%
120 687
+2%
122 766
+2%
125 409
+2%
127 862
+2%
129 681
+1%
132 499
+2%
133 167
+1%
133 655
+0%
135 078
+1%
136 134
+1%
138 533
+2%
135 084
-2%
131 930
-2%
135 835
+3%
138 811
+2%
145 095
+5%
150 098
+3%
147 694
-2%
155 216
+5%
162 353
+5%
171 770
+6%
183 053
+7%
187 893
+3%
195 586
+4%
203 364
+4%
211 405
+4%
216 223
+2%
Gross Profit
Cost of Revenue
(40 909)
(41 903)
(43 313)
(44 353)
(45 484)
(46 239)
(47 050)
(48 254)
(49 368)
(50 220)
(51 271)
(52 176)
(53 263)
(54 488)
(55 493)
(56 164)
(57 234)
(58 277)
(58 921)
(60 400)
(60 793)
(61 074)
(61 604)
(61 632)
(62 305)
(60 912)
(59 404)
(60 902)
(62 197)
(64 918)
(67 338)
(66 634)
(70 529)
(73 502)
(77 813)
(82 518)
(84 783)
(88 402)
(90 459)
(92 171)
(92 173)
Gross Profit
49 583
N/A
50 577
+2%
51 628
+2%
52 586
+2%
53 522
+2%
53 982
+1%
55 157
+2%
57 053
+3%
58 620
+3%
59 907
+2%
60 686
+1%
61 450
+1%
62 419
+2%
63 980
+3%
65 193
+2%
66 603
+2%
68 175
+2%
69 587
+2%
70 762
+2%
72 099
+2%
72 375
+0%
72 581
+0%
73 474
+1%
74 502
+1%
76 228
+2%
74 172
-3%
72 526
-2%
74 933
+3%
76 614
+2%
80 177
+5%
82 760
+3%
81 060
-2%
84 687
+4%
88 851
+5%
93 957
+6%
100 535
+7%
103 110
+3%
107 184
+4%
112 905
+5%
119 234
+6%
124 050
+4%
Operating Income
Operating Expenses
(45 418)
(46 267)
(47 102)
(47 770)
(48 387)
(49 136)
(50 011)
(51 176)
(52 320)
(53 256)
(54 247)
(54 922)
(56 329)
(57 902)
(59 268)
(60 261)
(61 543)
(62 572)
(63 508)
(65 224)
(66 036)
(67 124)
(67 949)
(69 027)
(70 766)
(71 547)
(72 363)
(74 583)
(76 576)
(78 970)
(81 832)
(83 475)
(87 432)
(91 441)
(96 007)
(101 648)
(105 581)
(109 806)
(114 012)
(116 778)
(119 175)
Selling, General & Administrative
(45 420)
(46 268)
(47 104)
(47 771)
(48 388)
(49 137)
(50 012)
(51 176)
(52 321)
(53 257)
(54 247)
(54 922)
(56 329)
(57 902)
(59 267)
(60 261)
(61 542)
(62 572)
(63 509)
(65 224)
(66 036)
(67 122)
(67 948)
(69 026)
(70 765)
(71 548)
(72 364)
(74 582)
(76 574)
(78 968)
(81 828)
(83 475)
(87 430)
(91 440)
(96 007)
(101 648)
(105 583)
(109 806)
(114 013)
(116 777)
(119 173)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
(1)
(2)
(1)
(1)
(1)
1
1
(1)
(2)
(2)
(4)
0
(2)
(1)
0
0
0
0
1
(1)
(2)
Operating Income
4 164
N/A
4 310
+4%
4 525
+5%
4 815
+6%
5 135
+7%
4 846
-6%
5 146
+6%
5 877
+14%
6 298
+7%
6 649
+6%
6 438
-3%
6 528
+1%
6 090
-7%
6 078
0%
5 926
-3%
6 342
+7%
6 632
+5%
7 014
+6%
7 252
+3%
6 875
-5%
6 338
-8%
5 457
-14%
5 525
+1%
5 475
-1%
5 462
0%
2 625
-52%
163
-94%
350
+115%
38
-89%
1 207
+3 076%
928
-23%
(2 415)
N/A
(2 745)
-14%
(2 590)
+6%
(2 050)
+21%
(1 113)
+46%
(2 471)
-122%
(2 622)
-6%
(1 107)
+58%
2 456
N/A
4 875
+98%
Pre-Tax Income
Interest Income Expense
59
3
6
50
118
141
188
107
38
(111)
(222)
(148)
201
316
375
474
59
172
179
55
72
(2)
4
0
67
79
61
60
36
76
70
94
72
(8)
97
152
29
30
27
81
257
Non-Reccuring Items
(100)
(90)
(81)
(74)
(72)
(72)
(14)
(118)
(160)
(186)
(201)
(163)
(131)
(115)
(127)
(405)
(419)
(516)
(533)
(216)
(196)
(101)
(221)
(258)
(197)
(576)
(418)
(696)
(772)
(399)
(444)
(251)
(237)
(225)
(198)
(551)
(556)
(593)
(601)
(672)
(679)
Gain/Loss on Disposition of Assets
205
176
146
125
110
129
144
167
196
192
198
178
143
115
108
128
147
173
193
191
225
219
191
179
140
122
112
150
0
115
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
147
165
192
186
201
235
239
261
244
220
222
251
296
341
351
341
331
452
508
538
602
505
483
480
437
499
489
575
612
1 007
2 494
5 495
7 586
8 095
6 704
3 417
1 500
400
377
345
346
Pre-Tax Income
4 473
N/A
4 562
+2%
4 786
+5%
5 103
+7%
5 493
+8%
5 280
-4%
5 704
+8%
6 295
+10%
6 616
+5%
6 764
+2%
6 435
-5%
6 645
+3%
6 599
-1%
6 736
+2%
6 633
-2%
6 880
+4%
6 752
-2%
7 295
+8%
7 601
+4%
7 444
-2%
7 040
-5%
6 078
-14%
5 981
-2%
5 876
-2%
5 909
+1%
2 749
-53%
407
-85%
439
+8%
(86)
N/A
2 006
N/A
3 048
+52%
2 923
-4%
4 676
+60%
5 272
+13%
4 553
-14%
1 905
-58%
(1 498)
N/A
(2 785)
-86%
(1 304)
+53%
2 210
N/A
4 799
+117%
Net Income
Tax Provision
(1 842)
(1 883)
(1 964)
(2 062)
(2 156)
(2 038)
(2 134)
(2 145)
(2 216)
(2 233)
(2 102)
(2 215)
(2 147)
(2 117)
(2 056)
(1 996)
(2 008)
(2 228)
(2 298)
(2 314)
(2 250)
(1 918)
(1 971)
(2 068)
(2 031)
(1 682)
(1 325)
(1 453)
(1 483)
(1 660)
(1 577)
(1 504)
(1 871)
(1 972)
(1 750)
(826)
156
557
160
(825)
(1 615)
Income from Continuing Operations
2 632
2 681
2 824
3 041
3 338
3 242
3 570
4 149
4 399
4 530
4 332
4 430
4 451
4 618
4 576
4 884
4 744
5 068
5 304
5 130
4 791
4 160
4 010
3 808
3 878
1 067
(918)
(1 014)
(1 569)
346
1 471
1 419
2 805
3 300
2 803
1 079
(1 342)
(2 228)
(1 144)
1 385
3 184
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(21)
(41)
16
28
450
750
936
1 017
653
482
215
135
37
(334)
(246)
(323)
(473)
(522)
(433)
Net Income (Common)
2 632
N/A
2 681
+2%
2 824
+5%
3 041
+8%
3 338
+10%
3 242
-3%
3 570
+10%
4 149
+16%
4 399
+6%
4 530
+3%
4 332
-4%
4 430
+2%
4 451
+0%
4 618
+4%
4 576
-1%
4 884
+7%
4 744
-3%
5 068
+7%
5 304
+5%
5 130
-3%
4 790
-7%
4 160
-13%
3 988
-4%
3 766
-6%
3 894
+3%
1 094
-72%
(468)
N/A
(262)
+44%
(632)
-141%
1 365
N/A
2 126
+56%
1 901
-11%
3 021
+59%
3 434
+14%
2 838
-17%
744
-74%
(1 588)
N/A
(2 552)
-61%
(1 616)
+37%
863
N/A
2 751
+219%
EPS (Diluted)
125.33
N/A
127.66
+2%
134.47
+5%
144.8
+8%
166.9
+15%
162.1
-3%
178.5
+10%
210.17
+18%
219.95
+5%
226.5
+3%
216.6
-4%
112.2
-48%
222.55
+98%
230.9
+4%
228.8
-1%
123.7
-46%
237.2
+92%
253.4
+7%
265.2
+5%
129.92
-51%
242.6
+87%
210.43
-13%
201.98
-4%
95.37
-53%
98.61
+3%
27.67
-72%
-11.83
N/A
-6.63
+44%
-15.98
-141%
34.26
N/A
53.6
+56%
47.98
-10%
76.17
+59%
86.33
+13%
71.51
-17%
18.74
-74%
-39.95
N/A
-64.2
-61%
-40.66
+37%
21.71
N/A
69.18
+219%

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 134,500+ 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.