First Time Loading...

Kurabo Industries Ltd
TSE:3106

Watchlist Manager
Kurabo Industries Ltd Logo
Kurabo Industries Ltd
TSE:3106
Watchlist
Price: 4 395 JPY 1.27% Market Closed
Updated: Jun 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

151.3B
-0.9%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+24%
5 Years
-4%
7 Years
-6%
10 Years
-8%
9.2B
+8%
Operating Income
Growth Rates:
1 Year
+6%
3 Years
+187%
5 Years
+63%
7 Years
+49%
10 Years
+203%
6.7B
+46%
Net Income
Growth Rates:
1 Year
+22%
3 Years
+205%
5 Years
+45%
7 Years
+88%
10 Years
+319%

Earnings Waterfall
Kurabo Industries Ltd

Revenue
151.3B JPY
Cost of Revenue
-121B JPY
Gross Profit
30.3B JPY
Operating Expenses
-21.1B JPY
Operating Income
9.2B JPY
Other Expenses
-2.4B JPY
Net Income
6.7B JPY

Income Statement
Kurabo Industries Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 Mar-2024
Revenue
Revenue
165 228
N/A
166 694
+1%
166 981
+0%
166 314
0%
169 527
+2%
171 199
+1%
173 764
+1%
174 182
+0%
173 229
-1%
169 156
-2%
165 792
-2%
165 164
0%
161 804
-2%
163 753
+1%
162 440
-1%
161 190
-1%
161 752
+0%
159 346
-1%
159 196
0%
159 609
+0%
157 080
-2%
154 514
-2%
151 615
-2%
146 523
-3%
142 926
-2%
135 635
-5%
128 207
-5%
124 725
-3%
122 184
-2%
123 420
+1%
126 037
+2%
130 243
+3%
132 215
+2%
138 075
+4%
144 232
+4%
150 509
+4%
153 522
+2%
152 834
0%
154 132
+1%
152 620
-1%
151 314
-1%
Gross Profit
Cost of Revenue
(139 802)
(140 851)
(141 498)
(140 941)
(144 545)
(145 798)
(148 055)
(147 975)
(146 816)
(142 613)
(139 071)
(138 279)
(134 372)
(136 385)
(134 981)
(133 745)
(134 003)
(131 934)
(131 352)
(131 908)
(130 076)
(127 965)
(125 464)
(120 549)
(117 339)
(110 685)
(104 980)
(102 117)
(99 805)
(100 231)
(100 853)
(103 825)
(104 863)
(109 875)
(115 995)
(121 140)
(124 077)
(123 815)
(123 908)
(122 839)
(120 985)
Gross Profit
25 426
N/A
25 843
+2%
25 483
-1%
25 373
0%
24 982
-2%
25 401
+2%
25 709
+1%
26 207
+2%
26 413
+1%
26 543
+0%
26 721
+1%
26 885
+1%
27 432
+2%
27 368
0%
27 459
+0%
27 445
0%
27 749
+1%
27 412
-1%
27 844
+2%
27 701
-1%
27 004
-3%
26 549
-2%
26 151
-1%
25 974
-1%
25 587
-1%
24 950
-2%
23 227
-7%
22 608
-3%
22 379
-1%
23 189
+4%
25 184
+9%
26 418
+5%
27 352
+4%
28 200
+3%
28 237
+0%
29 369
+4%
29 445
+0%
29 019
-1%
30 224
+4%
29 781
-1%
30 329
+2%
Operating Income
Operating Expenses
(22 394)
(22 287)
(22 166)
(22 050)
(22 240)
(23 677)
(23 281)
(22 403)
(22 064)
(21 832)
(21 426)
(21 341)
(21 272)
(21 241)
(21 278)
(21 074)
(20 874)
(20 979)
(20 916)
(21 146)
(21 364)
(21 250)
(21 340)
(21 250)
(21 046)
(20 373)
(19 783)
(19 295)
(19 173)
(19 374)
(19 486)
(19 713)
(19 824)
(20 821)
(20 929)
(20 586)
(20 769)
(23 682)
(21 076)
(21 282)
(21 143)
Selling, General & Administrative
(22 393)
(22 288)
(22 165)
(22 048)
(19 294)
(22 300)
(22 492)
(22 402)
(19 304)
(21 832)
(21 425)
(21 341)
(19 300)
(21 239)
(21 277)
(21 072)
(18 374)
(20 978)
(20 915)
(21 145)
(18 593)
(21 250)
(21 340)
(21 249)
(18 261)
(20 370)
(19 781)
(19 294)
(16 662)
(19 375)
(19 485)
(19 712)
(17 183)
(20 031)
(20 358)
(20 585)
(18 187)
(20 943)
(21 075)
(21 281)
(21 142)
Research & Development
0
0
0
0
(2 449)
0
0
0
0
0
0
0
(1 970)
0
0
0
(2 038)
0
0
0
(2 280)
0
0
0
(2 210)
0
0
0
(1 924)
0
0
0
(2 024)
0
0
0
(1 903)
0
0
0
0
Depreciation & Amortization
0
0
0
0
(501)
0
0
0
(475)
0
0
0
0
0
0
0
(461)
0
0
0
(490)
0
0
0
(574)
0
0
0
(586)
0
0
0
(616)
0
0
0
(678)
0
0
0
0
Other Operating Expenses
(1)
1
(1)
(2)
4
(1 377)
(789)
0
(2 285)
0
(1)
0
(2)
(2)
0
0
(1)
(1)
(1)
(1)
(1)
0
0
(1)
(1)
(3)
(2)
(1)
(1)
0
(1)
(1)
(1)
(790)
(571)
(1)
(1)
(2 739)
(1)
(1)
(1)
Operating Income
3 032
N/A
3 556
+17%
3 317
-7%
3 323
+0%
2 742
-17%
1 724
-37%
2 428
+41%
3 804
+57%
4 349
+14%
4 711
+8%
5 295
+12%
5 544
+5%
6 160
+11%
6 127
-1%
6 181
+1%
6 371
+3%
6 875
+8%
6 433
-6%
6 928
+8%
6 555
-5%
5 640
-14%
5 299
-6%
4 811
-9%
4 724
-2%
4 541
-4%
4 577
+1%
3 444
-25%
3 313
-4%
3 206
-3%
3 815
+19%
5 698
+49%
6 705
+18%
7 528
+12%
7 379
-2%
7 308
-1%
8 783
+20%
8 676
-1%
5 337
-38%
9 148
+71%
8 499
-7%
9 186
+8%
Pre-Tax Income
Interest Income Expense
695
470
471
390
879
891
906
911
550
548
449
732
404
632
755
546
648
708
725
773
761
778
804
994
995
992
1 916
1 769
2 496
2 965
2 017
2 006
1 508
1 265
1 769
2 032
1 929
1 583
1 133
1 655
2 700
Non-Reccuring Items
(446)
0
(585)
(969)
(1 280)
0
0
(404)
(115)
(447)
(724)
(784)
(528)
(548)
(272)
(212)
(90)
22
3
4
43
731
577
419
(253)
(1 481)
(1 564)
(1 612)
(2 001)
(1 700)
(1 661)
(1 614)
(892)
0
0
(704)
(2 739)
0
(2 740)
(2 967)
(610)
Gain/Loss on Disposition of Assets
0
0
0
0
(219)
0
0
0
0
0
0
0
9
43
40
42
19
411
375
373
359
0
0
0
(8)
20
14
0
(180)
(71)
(66)
(66)
124
(20)
(71)
(157)
(132)
(219)
(182)
(96)
(773)
Total Other Income
(400)
(337)
(207)
870
259
140
(291)
(660)
(419)
(280)
(221)
(251)
24
(88)
18
90
(143)
(128)
(189)
(196)
20
51
423
368
110
8
(213)
9
255
371
406
307
150
443
347
203
(116)
(46)
(21)
(3)
14
Pre-Tax Income
2 881
N/A
3 689
+28%
2 996
-19%
3 614
+21%
2 381
-34%
2 755
+16%
3 043
+10%
3 651
+20%
4 365
+20%
4 532
+4%
4 799
+6%
5 241
+9%
6 069
+16%
6 166
+2%
6 722
+9%
6 837
+2%
7 309
+7%
7 446
+2%
7 842
+5%
7 509
-4%
6 823
-9%
6 859
+1%
6 615
-4%
6 505
-2%
5 385
-17%
4 116
-24%
3 597
-13%
3 479
-3%
3 776
+9%
5 380
+42%
6 394
+19%
7 338
+15%
8 418
+15%
9 067
+8%
9 353
+3%
10 157
+9%
7 618
-25%
6 655
-13%
7 338
+10%
7 088
-3%
10 517
+48%
Net Income
Tax Provision
(1 059)
(1 122)
(1 027)
(1 284)
(1 179)
(1 142)
(1 189)
(1 312)
(1 608)
(1 639)
(1 650)
(1 720)
(2 330)
(2 465)
(2 590)
(2 645)
(2 292)
(2 260)
(2 341)
(2 244)
(2 115)
(2 183)
(2 153)
(2 111)
(1 845)
(1 777)
(1 718)
(1 615)
(1 633)
(1 871)
(2 266)
(2 549)
(2 912)
(3 065)
(2 891)
(3 121)
(2 047)
(1 810)
(2 587)
(2 572)
(3 795)
Income from Continuing Operations
1 822
2 567
1 969
2 330
1 202
1 613
1 854
2 339
2 757
2 893
3 149
3 521
3 739
3 701
4 132
4 192
5 017
5 186
5 501
5 265
4 708
4 676
4 462
4 394
3 540
2 339
1 879
1 864
2 143
3 509
4 128
4 789
5 506
6 002
6 462
7 036
5 571
4 845
4 751
4 516
6 722
Income to Minority Interest
(213)
(259)
(273)
(266)
(55)
(46)
(47)
(60)
(148)
(180)
(193)
(161)
(150)
(136)
(161)
(146)
(147)
(113)
(70)
(85)
(57)
51
142
178
191
104
94
71
65
49
(13)
31
96
61
24
(76)
(54)
7
23
95
16
Net Income (Common)
1 608
N/A
2 307
+43%
1 693
-27%
2 063
+22%
1 146
-44%
1 565
+37%
1 807
+15%
2 278
+26%
2 608
+14%
2 712
+4%
2 954
+9%
3 359
+14%
3 588
+7%
3 564
-1%
3 970
+11%
4 045
+2%
4 869
+20%
5 072
+4%
5 429
+7%
5 180
-5%
4 649
-10%
4 726
+2%
4 604
-3%
4 570
-1%
3 731
-18%
2 444
-34%
1 973
-19%
1 934
-2%
2 209
+14%
3 558
+61%
4 116
+16%
4 821
+17%
5 602
+16%
6 061
+8%
6 485
+7%
6 960
+7%
5 516
-21%
4 854
-12%
4 774
-2%
4 611
-3%
6 738
+46%
EPS (Diluted)
69.91
N/A
100.3
+43%
73.6
-27%
89.69
+22%
49.68
-45%
68.04
+37%
78.56
+15%
99.04
+26%
113.25
+14%
117.91
+4%
128.43
+9%
146.04
+14%
158.32
+8%
154.95
-2%
172.6
+11%
175.86
+2%
216.07
+23%
230.54
+7%
246.77
+7%
240.68
-2%
214.76
-11%
220.61
+3%
218.82
-1%
221.02
+1%
178.18
-19%
118.72
-33%
95.84
-19%
93.96
-2%
107.32
+14%
174.78
+63%
206.32
+18%
243.2
+18%
280.34
+15%
307.58
+10%
335.29
+9%
366.93
+9%
287.04
-22%
258.01
-10%
253.73
-2%
247.25
-3%
362.47
+47%

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 144,900+ 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.