First Time Loading...

Qol Holdings Co Ltd
TSE:3034

Watchlist Manager
Qol Holdings Co Ltd Logo
Qol Holdings Co Ltd
TSE:3034
Watchlist
Price: 1 838 JPY 2.45% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

178.5B
+1%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+10%
5 Years
+25%
7 Years
+38%
10 Years
+84%
8.4B
-7%
Operating Income
Growth Rates:
1 Year
-14%
3 Years
+19%
5 Years
+18%
7 Years
+27%
10 Years
+178%
5.3B
+2%
Net Income
Growth Rates:
1 Year
-4%
3 Years
+57%
5 Years
+33%
7 Years
+47%
10 Years
+226%

Earnings Waterfall
Qol Holdings Co Ltd

Revenue
178.5B JPY
Cost of Revenue
-155.1B JPY
Gross Profit
23.3B JPY
Operating Expenses
-15B JPY
Operating Income
8.4B JPY
Other Expenses
-3.1B JPY
Net Income
5.3B JPY

Income Statement
Qol Holdings Co Ltd

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
96 837
N/A
100 966
+4%
103 937
+3%
107 565
+3%
110 977
+3%
114 363
+3%
115 999
+1%
117 532
+1%
120 641
+3%
124 957
+4%
126 148
+1%
126 739
+0%
129 680
+2%
131 502
+1%
136 888
+4%
142 327
+4%
143 773
+1%
145 516
+1%
144 812
0%
143 144
-1%
143 266
+0%
144 783
+1%
150 317
+4%
157 007
+4%
162 245
+3%
165 411
+2%
164 257
-1%
163 252
-1%
162 547
0%
161 832
0%
163 011
+1%
164 556
+1%
165 558
+1%
166 199
+0%
166 399
+0%
166 844
+0%
167 755
+1%
170 036
+1%
172 889
+2%
176 117
+2%
178 463
+1%
Gross Profit
Cost of Revenue
(85 411)
(90 069)
(92 896)
(95 646)
(98 253)
(101 346)
(102 456)
(103 585)
(106 367)
(109 163)
(110 362)
(110 873)
(113 276)
(114 625)
(118 880)
(123 298)
(124 215)
(125 867)
(125 692)
(124 670)
(125 326)
(126 919)
(131 503)
(137 253)
(142 048)
(144 317)
(144 058)
(143 204)
(141 927)
(140 730)
(141 019)
(141 679)
(142 409)
(143 035)
(143 185)
(143 680)
(144 362)
(146 531)
(148 806)
(152 437)
(155 129)
Gross Profit
11 426
N/A
10 897
-5%
11 041
+1%
11 919
+8%
12 724
+7%
13 017
+2%
13 543
+4%
13 947
+3%
14 274
+2%
15 794
+11%
15 786
0%
15 866
+1%
16 404
+3%
16 877
+3%
18 008
+7%
19 029
+6%
19 558
+3%
19 649
+0%
19 120
-3%
18 474
-3%
17 940
-3%
17 864
0%
18 814
+5%
19 754
+5%
20 197
+2%
21 094
+4%
20 199
-4%
20 048
-1%
20 620
+3%
21 102
+2%
21 992
+4%
22 877
+4%
23 149
+1%
23 164
+0%
23 214
+0%
23 164
0%
23 393
+1%
23 505
+0%
24 083
+2%
23 680
-2%
23 334
-1%
Operating Income
Operating Expenses
(8 412)
(8 792)
(9 002)
(9 279)
(9 482)
(8 774)
(8 600)
(8 515)
(8 401)
(9 051)
(9 304)
(9 497)
(9 811)
(10 012)
(10 143)
(10 279)
(10 226)
(10 558)
(10 545)
(10 565)
(10 834)
(10 814)
(11 612)
(12 341)
(12 836)
(13 361)
(13 539)
(13 667)
(13 573)
(13 738)
(13 382)
(13 416)
(13 493)
(13 309)
(13 528)
(13 464)
(13 618)
(14 010)
(14 373)
(14 648)
(14 951)
Selling, General & Administrative
(8 412)
(7 619)
(9 002)
(9 279)
(9 480)
(7 276)
(8 599)
(8 513)
(8 400)
(7 481)
(9 302)
(9 497)
(9 811)
(8 064)
(10 141)
(10 277)
(10 224)
(8 217)
(10 544)
(10 565)
(10 833)
(8 413)
(11 610)
(12 338)
(12 833)
(10 391)
(13 539)
(13 667)
(13 573)
(10 648)
(13 381)
(13 415)
(13 493)
(10 140)
(13 527)
(13 463)
(13 616)
(10 805)
(14 372)
(14 647)
(14 950)
Depreciation & Amortization
0
(1 172)
0
0
0
(1 497)
0
0
0
(1 569)
0
0
0
(1 946)
0
0
0
(2 340)
0
0
0
(2 399)
0
0
0
(2 970)
0
0
0
(3 089)
0
0
0
(3 168)
0
0
0
(3 204)
0
0
0
Other Operating Expenses
0
(1)
0
0
(2)
(1)
0
(2)
0
(1)
(2)
0
0
(2)
(2)
(2)
0
(1)
(1)
0
(1)
(2)
(2)
(3)
(3)
0
0
0
0
(1)
(1)
(1)
0
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
Operating Income
3 014
N/A
2 105
-30%
2 039
-3%
2 640
+29%
3 242
+23%
4 243
+31%
4 943
+16%
5 432
+10%
5 873
+8%
6 743
+15%
6 482
-4%
6 369
-2%
6 593
+4%
6 865
+4%
7 865
+15%
8 750
+11%
9 332
+7%
9 091
-3%
8 575
-6%
7 909
-8%
7 106
-10%
7 050
-1%
7 202
+2%
7 413
+3%
7 361
-1%
7 733
+5%
6 660
-14%
6 381
-4%
7 047
+10%
7 364
+4%
8 610
+17%
9 461
+10%
9 656
+2%
9 855
+2%
9 686
-2%
9 700
+0%
9 775
+1%
9 495
-3%
9 710
+2%
9 032
-7%
8 383
-7%
Pre-Tax Income
Interest Income Expense
(122)
(117)
(126)
(123)
(128)
(133)
(131)
(131)
(124)
(117)
263
273
268
264
(111)
(114)
(111)
(105)
265
270
275
272
(100)
(108)
(114)
(119)
85
88
89
93
(109)
(108)
(105)
(101)
(95)
(88)
(82)
(89)
(94)
(101)
501
Non-Reccuring Items
(190)
(280)
(228)
(237)
(236)
(371)
(45)
(28)
(7)
(233)
(540)
(580)
(572)
(258)
(299)
(256)
(285)
(961)
(933)
(911)
(905)
(408)
(408)
(412)
(390)
(346)
(371)
(766)
(648)
(826)
(712)
(247)
(374)
(409)
(351)
(424)
(423)
(519)
(527)
(558)
(522)
Gain/Loss on Disposition of Assets
27
65
63
36
35
(9)
(7)
(29)
(30)
0
(24)
(3)
1
3
0
(7)
(19)
41
44
54
62
0
2
14
5
5
4
(4)
0
113
111
108
104
2
(3)
(7)
3
5
2
(1)
36
Total Other Income
176
221
234
196
170
152
136
181
201
39
87
183
206
306
288
159
285
345
414
401
263
251
228
347
448
410
375
252
199
151
56
73
58
340
368
382
425
692
661
668
642
Pre-Tax Income
2 905
N/A
1 994
-31%
1 982
-1%
2 512
+27%
3 083
+23%
3 882
+26%
4 896
+26%
5 425
+11%
5 913
+9%
6 432
+9%
6 268
-3%
6 242
0%
6 496
+4%
7 180
+11%
7 743
+8%
8 532
+10%
9 202
+8%
8 411
-9%
8 365
-1%
7 723
-8%
6 801
-12%
7 165
+5%
6 924
-3%
7 254
+5%
7 310
+1%
7 683
+5%
6 753
-12%
5 951
-12%
6 687
+12%
6 895
+3%
7 958
+15%
9 289
+17%
9 339
+1%
9 687
+4%
9 605
-1%
9 563
0%
9 698
+1%
9 584
-1%
9 752
+2%
9 040
-7%
9 040
N/A
Net Income
Tax Provision
(1 232)
(1 204)
(1 153)
(1 409)
(1 649)
(1 718)
(1 941)
(2 056)
(2 302)
(2 669)
(2 759)
(2 813)
(2 846)
(2 770)
(2 901)
(3 233)
(3 498)
(3 392)
(3 448)
(3 175)
(2 839)
(3 194)
(3 165)
(3 341)
(3 405)
(3 413)
(3 110)
(2 892)
(3 136)
(3 342)
(3 633)
(3 988)
(3 979)
(4 192)
(4 141)
(4 159)
(4 200)
(3 925)
(4 085)
(3 864)
(3 770)
Income from Continuing Operations
1 673
790
829
1 103
1 434
2 164
2 955
3 369
3 611
3 763
3 509
3 429
3 650
4 410
4 842
5 299
5 704
5 019
4 917
4 548
3 962
3 971
3 759
3 913
3 905
4 270
3 643
3 059
3 551
3 553
4 325
5 301
5 360
5 495
5 464
5 404
5 498
5 659
5 667
5 176
5 270
Income to Minority Interest
(55)
(12)
(2)
(6)
(7)
(7)
0
0
(21)
(53)
(53)
(77)
(68)
(56)
(70)
(64)
(52)
(32)
0
0
0
(61)
(105)
(149)
(224)
(202)
(192)
(190)
(184)
(187)
(152)
(111)
(43)
(5)
(4)
(3)
(5)
(1)
(1)
4
3
Net Income (Common)
1 615
N/A
777
-52%
827
+6%
1 094
+32%
1 427
+30%
2 155
+51%
2 949
+37%
3 368
+14%
3 588
+7%
3 709
+3%
3 455
-7%
3 352
-3%
3 581
+7%
4 353
+22%
4 771
+10%
5 234
+10%
5 652
+8%
4 986
-12%
4 899
-2%
4 546
-7%
3 961
-13%
3 908
-1%
3 651
-7%
3 763
+3%
3 677
-2%
4 067
+11%
3 449
-15%
2 867
-17%
3 367
+17%
3 365
0%
4 175
+24%
5 190
+24%
5 316
+2%
5 489
+3%
5 457
-1%
5 400
-1%
5 492
+2%
5 656
+3%
5 665
+0%
5 178
-9%
5 272
+2%
EPS (Diluted)
48.93
N/A
25.06
-49%
25.06
N/A
33.15
+32%
40.77
+23%
63.31
+55%
86.73
+37%
99.05
+14%
94.42
-5%
100.8
+7%
101.61
+1%
98.58
-3%
105.32
+7%
128.33
+22%
144.57
+13%
118.95
-18%
148.73
+25%
130.19
-12%
128.92
-1%
119.63
-7%
103.04
-14%
101.7
-1%
94.79
-7%
99.24
+5%
97.75
-2%
107.22
+10%
91.49
-15%
76.21
-17%
89.38
+17%
89.53
+0%
113.99
+27%
141.43
+24%
144.68
+2%
149.49
+3%
148.02
-1%
146.14
-1%
148.4
+2%
152.95
+3%
152.52
0%
139.17
-9%
141.54
+2%

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 135,100+ 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.