First Time Loading...

ZOZO Inc
TSE:3092

Watchlist Manager
ZOZO Inc Logo
ZOZO Inc
TSE:3092
Watchlist
Price: 3 356 JPY 0.87% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

194.5B
+2%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+37%
5 Years
+66%
7 Years
+176%
10 Years
+415%
57.5B
-1%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
+36%
5 Years
+93%
7 Years
+127%
10 Years
+391%
40.8B
+0%
Net Income
Growth Rates:
1 Year
+4%
3 Years
+34%
5 Years
+133%
7 Years
+124%
10 Years
+446%

Earnings Waterfall
ZOZO Inc

Revenue
194.5B JPY
Cost of Revenue
-13.5B JPY
Gross Profit
181B JPY
Operating Expenses
-123.5B JPY
Operating Income
57.5B JPY
Other Expenses
-16.7B JPY
Net Income
40.8B JPY

Income Statement
ZOZO Inc

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
37 762
N/A
38 581
+2%
38 448
0%
38 734
+1%
40 058
+3%
41 182
+3%
43 637
+6%
45 979
+5%
49 679
+8%
54 422
+10%
58 951
+8%
63 571
+8%
70 366
+11%
76 393
+9%
82 458
+8%
87 521
+6%
93 614
+7%
98 432
+5%
103 533
+5%
109 502
+6%
117 291
+7%
118 405
+1%
120 050
+1%
121 883
+2%
120 518
-1%
125 517
+4%
130 994
+4%
134 767
+3%
142 110
+5%
147 402
+4%
152 594
+4%
157 122
+3%
162 700
+4%
166 199
+2%
169 923
+2%
173 754
+2%
178 888
+3%
183 423
+3%
186 704
+2%
189 873
+2%
194 524
+2%
Gross Profit
Cost of Revenue
(6 169)
(5 116)
(3 990)
(2 922)
(2 508)
(2 399)
(2 716)
(3 076)
(3 734)
(4 328)
(5 243)
(5 786)
(6 425)
(7 148)
(7 178)
(7 496)
(7 465)
(7 946)
(8 649)
(9 429)
(11 342)
(13 457)
(13 092)
(13 449)
(12 672)
(11 780)
(11 204)
(10 180)
(9 278)
(7 338)
(7 903)
(8 394)
(9 057)
(10 026)
(10 333)
(10 650)
(11 674)
(12 081)
(12 658)
(13 224)
(13 530)
Gross Profit
31 593
N/A
33 465
+6%
34 456
+3%
35 810
+4%
37 550
+5%
38 783
+3%
40 922
+6%
42 904
+5%
45 945
+7%
50 094
+9%
53 708
+7%
57 785
+8%
63 941
+11%
69 245
+8%
75 279
+9%
80 024
+6%
86 148
+8%
90 486
+5%
94 884
+5%
100 073
+5%
105 949
+6%
104 948
-1%
106 958
+2%
108 434
+1%
107 846
-1%
113 737
+5%
119 790
+5%
124 587
+4%
132 832
+7%
140 064
+5%
144 691
+3%
148 728
+3%
153 643
+3%
156 173
+2%
159 590
+2%
163 104
+2%
167 214
+3%
171 342
+2%
174 046
+2%
176 649
+1%
180 994
+2%
Operating Income
Operating Expenses
(19 887)
(21 077)
(22 074)
(22 821)
(23 149)
(23 699)
(25 459)
(26 854)
(29 770)
(32 337)
(34 497)
(36 450)
(38 637)
(42 961)
(48 393)
(50 497)
(55 605)
(57 817)
(64 322)
(71 182)
(76 200)
(79 294)
(82 677)
(79 578)
(83 437)
(85 849)
(90 781)
(89 867)
(90 544)
(95 920)
(98 555)
(100 874)
(104 505)
(106 517)
(108 296)
(110 112)
(111 729)
(114 921)
(116 086)
(118 518)
(123 510)
Selling, General & Administrative
(19 882)
(20 247)
(22 049)
(22 821)
(23 142)
(22 497)
(24 980)
(26 839)
(29 766)
(30 819)
(34 665)
(36 448)
(38 605)
(41 260)
(46 002)
(50 458)
(55 583)
(56 493)
(64 307)
(71 183)
(76 197)
(77 313)
(79 415)
(79 539)
(83 431)
(83 343)
(89 209)
(90 096)
(90 457)
(93 463)
(98 362)
(100 642)
(104 556)
(104 135)
(108 211)
(110 028)
(111 699)
(112 410)
(116 074)
(118 506)
(123 510)
Depreciation & Amortization
0
(818)
0
0
0
(1 196)
0
0
0
(1 510)
0
0
0
(1 668)
0
0
0
(1 301)
0
0
0
(1 995)
0
0
0
(2 489)
0
0
0
(2 426)
0
0
0
(2 381)
0
0
0
(2 510)
0
0
0
Other Operating Expenses
(5)
(12)
(25)
1
(6)
(6)
(479)
(15)
(4)
(9)
168
(2)
(33)
(33)
(2 391)
(40)
(22)
(23)
(15)
1
(4)
14
(3 262)
(40)
(6)
(17)
(1 572)
229
(87)
(31)
(193)
(232)
51
(1)
(85)
(84)
(30)
(1)
(12)
(12)
0
Operating Income
11 705
N/A
12 388
+6%
12 382
0%
12 989
+5%
14 400
+11%
15 084
+5%
15 462
+3%
16 049
+4%
16 175
+1%
17 756
+10%
19 211
+8%
21 335
+11%
25 304
+19%
26 284
+4%
26 886
+2%
29 527
+10%
30 543
+3%
32 669
+7%
30 562
-6%
28 891
-5%
29 749
+3%
25 654
-14%
24 281
-5%
28 856
+19%
24 409
-15%
27 888
+14%
29 009
+4%
34 720
+20%
42 288
+22%
44 144
+4%
46 136
+5%
47 854
+4%
49 138
+3%
49 656
+1%
51 294
+3%
52 992
+3%
55 485
+5%
56 421
+2%
57 960
+3%
58 131
+0%
57 484
-1%
Pre-Tax Income
Interest Income Expense
15
12
10
9
5
7
7
7
8
(65)
53
52
128
163
73
33
(46)
(79)
(115)
(158)
(138)
(131)
(147)
(143)
(174)
(136)
(141)
(87)
(91)
(54)
(135)
(127)
(128)
(139)
(128)
(95)
(122)
(76)
40
(1)
19
Non-Reccuring Items
(135)
(15)
0
0
0
(471)
0
(275)
(275)
209
0
(19)
(19)
(2 368)
0
(2 424)
(2 424)
(4 317)
(4 402)
(5 523)
(5 523)
(2 548)
0
(3 806)
(3 807)
(1 566)
0
0
204
(176)
0
0
(254)
(83)
0
0
0
(10)
0
0
(10)
Gain/Loss on Disposition of Assets
(9)
(112)
(108)
(113)
(109)
(0)
0
0
(7)
(16)
(16)
465
472
480
480
(1)
(6)
(2)
(2)
166
164
(668)
154
(17)
(12)
(14)
(14)
(12)
(29)
(554)
(555)
(558)
(728)
(285)
(287)
(307)
(149)
(64)
(61)
(38)
695
Total Other Income
28
28
53
57
50
48
83
126
154
161
138
105
91
98
76
86
110
149
153
177
214
194
57
49
21
(59)
114
96
113
305
278
295
249
137
168
348
380
370
352
246
257
Pre-Tax Income
11 604
N/A
12 302
+6%
12 338
+0%
12 943
+5%
14 346
+11%
14 668
+2%
15 553
+6%
15 909
+2%
16 056
+1%
18 045
+12%
19 387
+7%
21 938
+13%
25 977
+18%
24 657
-5%
27 515
+12%
27 221
-1%
28 177
+4%
28 420
+1%
26 196
-8%
23 553
-10%
24 466
+4%
22 501
-8%
24 345
+8%
24 939
+2%
20 437
-18%
26 113
+28%
28 968
+11%
34 717
+20%
42 485
+22%
43 665
+3%
45 724
+5%
47 464
+4%
48 277
+2%
49 286
+2%
51 047
+4%
52 938
+4%
55 594
+5%
56 641
+2%
58 291
+3%
58 338
+0%
58 445
+0%
Net Income
Tax Provision
(4 213)
(4 511)
(4 510)
(4 700)
(5 139)
(5 669)
(5 930)
(6 037)
(6 012)
(6 059)
(6 317)
(6 678)
(7 796)
(7 622)
(8 529)
(8 695)
(8 975)
(8 264)
(7 409)
(6 657)
(6 929)
(6 516)
(7 196)
(7 326)
(5 945)
(7 308)
(8 168)
(9 881)
(12 102)
(12 724)
(13 375)
(13 912)
(14 374)
(14 720)
(15 262)
(15 897)
(16 535)
(17 141)
(17 537)
(17 533)
(17 606)
Income from Continuing Operations
7 391
7 791
7 828
8 245
9 209
8 999
9 624
9 871
10 043
11 986
13 068
15 259
18 180
17 035
18 986
18 526
19 202
20 156
18 787
16 896
17 537
15 985
17 149
17 613
14 492
18 805
20 800
24 836
30 383
30 941
32 349
33 552
33 903
34 566
35 785
37 041
39 059
39 500
40 754
40 805
40 839
Income to Minority Interest
73
7
0
0
0
0
4
4
4
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(25)
(9)
(8)
(22)
(43)
(73)
(63)
(23)
(7)
26
15
(32)
(55)
Net Income (Common)
7 465
N/A
7 798
+4%
7 836
+0%
8 245
+5%
9 209
+12%
8 999
-2%
9 627
+7%
9 874
+3%
10 046
+2%
11 989
+19%
13 066
+9%
15 257
+17%
18 178
+19%
17 035
-6%
18 986
+11%
18 526
-2%
19 202
+4%
20 156
+5%
18 787
-7%
16 896
-10%
17 536
+4%
15 985
-9%
17 148
+7%
17 613
+3%
14 492
-18%
18 804
+30%
20 799
+11%
24 828
+19%
30 357
+22%
30 932
+2%
32 342
+5%
33 530
+4%
33 860
+1%
34 492
+2%
35 721
+4%
37 018
+4%
39 052
+5%
39 526
+1%
40 770
+3%
40 773
+0%
40 783
+0%
EPS (Diluted)
23.11
N/A
24.21
+5%
24.33
+0%
25.6
+5%
28.42
+11%
27.86
-2%
29.71
+7%
30.28
+2%
31.39
+4%
37.38
+19%
41.87
+12%
29.39
-30%
58.26
+98%
54.66
-6%
60.85
+11%
59.37
-2%
61.54
+4%
64.68
+5%
60.79
-6%
55.39
-9%
57.43
+4%
52.2
-9%
56.17
+8%
57.69
+3%
47.47
-18%
61.59
+30%
68.13
+11%
81.32
+19%
99.42
+22%
101.3
+2%
107.08
+6%
112.54
+5%
112.93
+0%
115.01
+2%
119.14
+4%
123.47
+4%
130.25
+5%
131.82
+1%
135.97
+3%
135.89
0%
136.16
+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 133,600+ 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.