First Time Loading...

MonotaRO Co Ltd
TSE:3064

Watchlist Manager
MonotaRO Co Ltd Logo
MonotaRO Co Ltd
TSE:3064
Watchlist
Price: 1 832.5 JPY Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

254.3B
+3%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+62%
5 Years
+132%
7 Years
+265%
10 Years
+636%
31.3B
+5%
Operating Income
Growth Rates:
1 Year
+19%
3 Years
+60%
5 Years
+127%
7 Years
+230%
10 Years
+706%
21.8B
+0.5%
Net Income
Growth Rates:
1 Year
+17%
3 Years
+58%
5 Years
+129%
7 Years
+243%
10 Years
+853%

Earnings Waterfall
MonotaRO Co Ltd

Revenue
254.3B JPY
Cost of Revenue
-178.3B JPY
Gross Profit
76B JPY
Operating Expenses
-44.7B JPY
Operating Income
31.3B JPY
Other Expenses
-9.5B JPY
Net Income
21.8B JPY

Income Statement
MonotaRO 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
34 557
N/A
37 649
+9%
39 872
+6%
42 383
+6%
44 938
+6%
47 553
+6%
50 989
+7%
54 323
+7%
57 564
+6%
60 707
+5%
63 505
+5%
66 318
+4%
69 647
+5%
73 612
+6%
78 126
+6%
83 152
+6%
88 348
+6%
92 821
+5%
98 267
+6%
103 277
+5%
109 553
+6%
115 592
+6%
120 829
+5%
127 221
+5%
131 463
+3%
137 331
+4%
143 774
+5%
149 647
+4%
157 337
+5%
166 421
+6%
173 924
+5%
180 950
+4%
189 731
+5%
198 324
+5%
207 726
+5%
217 274
+5%
225 970
+4%
233 374
+3%
240 507
+3%
247 200
+3%
254 286
+3%
Gross Profit
Cost of Revenue
(24 146)
(26 490)
(28 246)
(30 142)
(32 004)
(33 777)
(35 985)
(38 144)
(40 236)
(42 227)
(43 998)
(45 704)
(47 752)
(50 451)
(53 677)
(57 452)
(61 419)
(64 806)
(68 884)
(72 672)
(77 526)
(82 212)
(86 320)
(91 200)
(94 367)
(98 596)
(103 304)
(107 256)
(112 643)
(118 887)
(124 072)
(129 345)
(135 685)
(142 171)
(148 572)
(154 894)
(160 532)
(164 768)
(169 379)
(173 643)
(178 321)
Gross Profit
10 411
N/A
11 159
+7%
11 626
+4%
12 241
+5%
12 934
+6%
13 776
+7%
15 004
+9%
16 178
+8%
17 328
+7%
18 479
+7%
19 507
+6%
20 615
+6%
21 896
+6%
23 162
+6%
24 449
+6%
25 699
+5%
26 929
+5%
28 014
+4%
29 382
+5%
30 605
+4%
32 027
+5%
33 380
+4%
34 509
+3%
36 021
+4%
37 096
+3%
38 735
+4%
40 470
+4%
42 391
+5%
44 694
+5%
47 534
+6%
49 852
+5%
51 605
+4%
54 046
+5%
56 153
+4%
59 154
+5%
62 380
+5%
65 438
+5%
68 606
+5%
71 128
+4%
73 557
+3%
75 965
+3%
Operating Income
Operating Expenses
(6 525)
(7 009)
(7 582)
(8 210)
(8 610)
(9 151)
(9 465)
(9 848)
(10 240)
(10 810)
(11 343)
(11 809)
(12 402)
(13 090)
(13 897)
(14 520)
(15 091)
(15 751)
(16 402)
(17 171)
(18 237)
(19 124)
(19 832)
(21 083)
(21 257)
(21 961)
(22 910)
(23 487)
(25 087)
(26 422)
(27 665)
(28 825)
(29 917)
(31 403)
(33 811)
(36 469)
(39 225)
(41 027)
(43 512)
(43 748)
(44 656)
Selling, General & Administrative
(6 524)
(7 009)
(7 583)
(8 211)
(8 611)
(9 152)
(9 465)
(9 848)
(10 240)
(10 810)
(11 343)
(11 810)
(12 402)
(13 092)
(13 899)
(14 521)
(15 091)
(15 751)
(16 402)
(17 171)
(18 237)
(19 124)
(19 831)
(21 083)
(21 256)
(21 958)
(22 908)
(23 486)
(25 086)
(26 422)
(27 665)
(28 823)
(29 916)
(31 369)
(33 786)
(36 468)
(39 174)
(41 025)
(42 673)
(43 747)
(39 622)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(50)
0
0
0
(18)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5 014)
Other Operating Expenses
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
(1)
0
(1)
(3)
0
(1)
(1)
0
0
0
(1)
(34)
(25)
0
(1)
(2)
(839)
0
(2)
Operating Income
3 885
N/A
4 149
+7%
4 043
-3%
4 031
0%
4 324
+7%
4 625
+7%
5 538
+20%
6 330
+14%
7 088
+12%
7 669
+8%
8 164
+6%
8 805
+8%
9 494
+8%
10 072
+6%
10 553
+5%
11 180
+6%
11 838
+6%
12 262
+4%
12 979
+6%
13 433
+3%
13 791
+3%
14 256
+3%
14 677
+3%
14 938
+2%
15 839
+6%
16 774
+6%
17 560
+5%
18 904
+8%
19 607
+4%
21 112
+8%
22 187
+5%
22 780
+3%
24 129
+6%
24 750
+3%
25 343
+2%
25 911
+2%
26 213
+1%
27 579
+5%
27 616
+0%
29 809
+8%
31 309
+5%
Pre-Tax Income
Interest Income Expense
(1)
5
7
11
5
4
(2)
0
19
14
6
2
10
12
42
61
12
(47)
(57)
(63)
(12)
36
19
31
32
27
54
46
49
86
96
123
161
198
264
275
177
109
83
56
96
Non-Reccuring Items
(179)
(173)
(173)
(40)
(39)
(39)
(39)
(9)
(2)
(1)
(1)
(1)
(0)
0
(2)
(2)
(4)
(3)
(1)
(22)
(21)
(21)
(21)
(238)
(320)
(320)
(320)
(135)
(199)
(205)
(215)
(171)
(40)
0
0
(853)
(838)
(838)
0
(96)
(768)
Gain/Loss on Disposition of Assets
133
(6)
(7)
(9)
(2)
(13)
(14)
(14)
(7)
(14)
(12)
(13)
(11)
(14)
(20)
(27)
(20)
(24)
(27)
(19)
(15)
(24)
(18)
(14)
(17)
(17)
(16)
(23)
(21)
(23)
(27)
(29)
(32)
(34)
(40)
(42)
(79)
(74)
(61)
(53)
(8)
Total Other Income
21
26
27
29
25
34
29
28
21
25
28
26
22
40
41
45
28
35
34
34
25
37
33
31
34
24
25
21
37
74
46
58
42
14
53
50
81
117
126
163
141
Pre-Tax Income
3 859
N/A
4 001
+4%
3 897
-3%
4 022
+3%
4 313
+7%
4 612
+7%
5 513
+20%
6 335
+15%
7 119
+12%
7 693
+8%
8 185
+6%
8 820
+8%
9 514
+8%
10 109
+6%
10 614
+5%
11 257
+6%
11 854
+5%
12 224
+3%
12 929
+6%
13 364
+3%
13 767
+3%
14 285
+4%
14 690
+3%
14 748
+0%
15 568
+6%
16 488
+6%
17 303
+5%
18 813
+9%
19 473
+4%
21 044
+8%
22 087
+5%
22 761
+3%
24 260
+7%
24 928
+3%
25 620
+3%
25 341
-1%
25 554
+1%
26 893
+5%
27 764
+3%
29 879
+8%
30 770
+3%
Net Income
Tax Provision
(1 571)
(1 635)
(1 607)
(1 682)
(1 769)
(1 839)
(2 129)
(2 413)
(2 679)
(2 844)
(2 946)
(3 085)
(3 164)
(3 201)
(3 315)
(3 448)
(3 476)
(3 691)
(3 927)
(4 093)
(4 400)
(4 566)
(4 683)
(4 690)
(4 816)
(5 074)
(5 324)
(5 641)
(5 999)
(6 477)
(6 783)
(7 145)
(6 919)
(7 165)
(7 405)
(7 355)
(7 359)
(7 760)
(8 071)
(8 698)
(9 505)
Income from Continuing Operations
2 289
2 366
2 290
2 340
2 544
2 773
3 384
3 923
4 440
4 850
5 240
5 734
6 350
6 908
7 299
7 811
8 378
8 534
9 003
9 271
9 367
9 719
10 007
10 058
10 752
11 414
11 979
13 172
13 474
14 567
15 304
15 616
17 341
17 763
18 215
17 986
18 195
19 133
19 693
21 181
21 265
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
19
36
57
76
86
92
102
127
148
177
205
222
232
243
243
253
297
280
271
254
211
256
311
394
463
504
525
528
548
Net Income (Common)
2 289
N/A
2 366
+3%
2 290
-3%
2 340
+2%
2 544
+9%
2 773
+9%
3 384
+22%
3 923
+16%
4 440
+13%
4 850
+9%
5 240
+8%
5 734
+9%
6 369
+11%
6 944
+9%
7 356
+6%
7 887
+7%
8 464
+7%
8 626
+2%
9 105
+6%
9 398
+3%
9 515
+1%
9 896
+4%
10 212
+3%
10 281
+1%
10 984
+7%
11 658
+6%
12 222
+5%
13 423
+10%
13 771
+3%
14 845
+8%
15 575
+5%
15 871
+2%
17 552
+11%
18 021
+3%
18 525
+3%
18 380
-1%
18 658
+2%
19 636
+5%
20 219
+3%
21 710
+7%
21 813
+0%
EPS (Diluted)
9.23
N/A
9.54
+3%
9.24
-3%
9.44
+2%
10.25
+9%
11.18
+9%
13.59
+22%
15.8
+16%
17.87
+13%
19.55
+9%
21.12
+8%
23.12
+9%
12.82
-45%
27.88
+117%
29.66
+6%
31.8
+7%
17.03
-46%
34.78
+104%
36.71
+6%
37.89
+3%
19.15
-49%
39.83
+108%
41.1
+3%
41.38
+1%
22.1
-47%
23.46
+6%
24.59
+5%
27.01
+10%
27.71
+3%
29.88
+8%
31.34
+5%
31.94
+2%
35.32
+11%
36.27
+3%
37.28
+3%
36.99
-1%
37.55
+2%
39.51
+5%
40.69
+3%
43.69
+7%
43.9
+0%

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.