First Time Loading...

Ship Healthcare Holdings Inc
TSE:3360

Watchlist Manager
Ship Healthcare Holdings Inc Logo
Ship Healthcare Holdings Inc
TSE:3360
Watchlist
Price: 2 341.5 JPY -0.45% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

618.2B
+2%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+30%
5 Years
+40%
7 Years
+63%
10 Years
+167%
22.9B
+2%
Operating Income
Growth Rates:
1 Year
+6%
3 Years
+16%
5 Years
+31%
7 Years
+48%
10 Years
+93%
11.8B
+2%
Net Income
Growth Rates:
1 Year
-6%
3 Years
+1%
5 Years
+19%
7 Years
+23%
10 Years
+60%

Earnings Waterfall
Ship Healthcare Holdings Inc

Revenue
618.2B JPY
Cost of Revenue
-554B JPY
Gross Profit
64.2B JPY
Operating Expenses
-41.3B JPY
Operating Income
22.9B JPY
Other Expenses
-11B JPY
Net Income
11.8B JPY

Income Statement
Ship Healthcare Holdings 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
231 571
N/A
259 189
+12%
255 363
-1%
274 959
+8%
277 924
+1%
273 327
-2%
287 015
+5%
281 691
-2%
297 560
+6%
306 853
+3%
331 101
+8%
360 683
+9%
379 940
+5%
408 487
+8%
408 771
+0%
408 393
0%
425 521
+4%
425 566
+0%
434 422
+2%
440 256
+1%
441 663
+0%
444 048
+1%
454 473
+2%
484 134
+7%
484 940
+0%
484 395
0%
480 845
-1%
462 894
-4%
475 751
+3%
497 156
+4%
505 916
+2%
511 088
+1%
510 953
0%
514 353
+1%
521 352
+1%
543 210
+4%
558 319
+3%
572 285
+3%
597 538
+4%
605 536
+1%
618 222
+2%
Gross Profit
Cost of Revenue
(201 070)
(225 632)
(222 491)
(239 342)
(241 824)
(238 205)
(250 862)
(246 954)
(262 099)
(270 181)
(292 836)
(319 827)
(337 518)
(363 992)
(363 705)
(363 638)
(378 401)
(378 484)
(387 175)
(392 985)
(395 643)
(397 396)
(407 485)
(433 343)
(434 261)
(434 768)
(430 852)
(414 679)
(424 399)
(442 670)
(450 953)
(456 234)
(457 775)
(460 709)
(467 262)
(486 463)
(499 071)
(511 667)
(534 339)
(542 106)
(554 046)
Gross Profit
30 501
N/A
33 557
+10%
32 872
-2%
35 617
+8%
36 100
+1%
35 122
-3%
36 153
+3%
34 737
-4%
35 461
+2%
36 672
+3%
38 265
+4%
40 856
+7%
42 422
+4%
44 495
+5%
45 066
+1%
44 755
-1%
47 120
+5%
47 082
0%
47 247
+0%
47 271
+0%
46 020
-3%
46 652
+1%
46 988
+1%
50 791
+8%
50 679
0%
49 627
-2%
49 993
+1%
48 215
-4%
51 352
+7%
54 486
+6%
54 963
+1%
54 854
0%
53 178
-3%
53 644
+1%
54 090
+1%
56 747
+5%
59 248
+4%
60 618
+2%
63 199
+4%
63 430
+0%
64 176
+1%
Operating Income
Operating Expenses
(18 662)
(19 041)
(19 600)
(20 164)
(20 767)
(21 042)
(21 426)
(21 740)
(22 026)
(22 383)
(24 254)
(25 813)
(27 026)
(28 200)
(28 052)
(28 160)
(28 410)
(28 591)
(28 539)
(28 551)
(28 587)
(28 468)
(28 523)
(28 791)
(29 500)
(30 717)
(31 284)
(31 670)
(31 631)
(32 686)
(32 944)
(33 293)
(33 495)
(33 139)
(33 861)
(35 864)
(37 686)
(39 474)
(41 043)
(41 019)
(41 318)
Selling, General & Administrative
(19 320)
(19 699)
(20 257)
(20 822)
(21 337)
(21 523)
(21 803)
(22 012)
(22 281)
(22 622)
(24 493)
(26 051)
(27 194)
(28 438)
(28 217)
(28 324)
(28 642)
(28 822)
(28 770)
(28 782)
(28 818)
(28 699)
(28 753)
(29 022)
(29 674)
(30 832)
(31 342)
(31 669)
(31 630)
(32 685)
(32 944)
(33 292)
(33 493)
(33 138)
(33 859)
(35 863)
(37 685)
(39 473)
(41 043)
(41 018)
(41 318)
Depreciation & Amortization
659
659
659
659
571
483
379
274
257
240
240
240
169
240
167
165
234
232
232
232
232
232
232
232
174
116
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
(1)
(2)
0
(1)
(2)
(2)
0
(2)
(1)
(1)
(2)
(1)
(2)
(2)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
0
(1)
58
(1)
(1)
(1)
0
(1)
0
(1)
(2)
0
0
(1)
0
(1)
0
Operating Income
11 839
N/A
14 516
+23%
13 272
-9%
15 453
+16%
15 333
-1%
14 080
-8%
14 727
+5%
12 997
-12%
13 435
+3%
14 289
+6%
14 011
-2%
15 043
+7%
15 396
+2%
16 295
+6%
17 014
+4%
16 595
-2%
18 710
+13%
18 491
-1%
18 708
+1%
18 720
+0%
17 433
-7%
18 184
+4%
18 465
+2%
22 000
+19%
21 179
-4%
18 910
-11%
18 709
-1%
16 545
-12%
19 721
+19%
21 800
+11%
22 019
+1%
21 561
-2%
19 683
-9%
20 505
+4%
20 229
-1%
20 883
+3%
21 562
+3%
21 144
-2%
22 156
+5%
22 411
+1%
22 858
+2%
Pre-Tax Income
Interest Income Expense
75
33
67
44
25
19
55
72
99
40
112
81
172
98
229
262
241
192
222
209
167
330
426
494
537
422
465
502
354
375
5
(320)
(90)
291
372
(62)
(404)
(984)
(258)
356
256
Non-Reccuring Items
(134)
(191)
(134)
(376)
(421)
(183)
(408)
(317)
(311)
(1 099)
(923)
(1 026)
(976)
(858)
(301)
(71)
(205)
(1 568)
(1 552)
(1 531)
(1 410)
(102)
(99)
(97)
(69)
(250)
(361)
(424)
(442)
(552)
(441)
(379)
(361)
(484)
(493)
(451)
(458)
18
(106)
(2 780)
(2 779)
Gain/Loss on Disposition of Assets
3
4
(2)
(4)
(4)
(7)
(4)
(5)
50
0
0
0
(99)
371
(92)
(91)
28
(26)
105
105
83
43
2
2
193
189
191
194
0
(1)
5
1
1
0
(1)
15
15
39
83
68
67
Total Other Income
281
205
174
177
165
(189)
(71)
(70)
(117)
460
294
302
361
172
55
(11)
(72)
324
220
300
301
35
(101)
433
455
599
577
154
105
(387)
(247)
(350)
(312)
492
542
586
650
448
445
459
387
Pre-Tax Income
12 065
N/A
14 567
+21%
13 377
-8%
15 294
+14%
15 098
-1%
13 720
-9%
14 299
+4%
12 677
-11%
13 156
+4%
13 690
+4%
13 494
-1%
14 400
+7%
14 854
+3%
16 078
+8%
16 905
+5%
16 684
-1%
18 702
+12%
17 413
-7%
17 703
+2%
17 803
+1%
16 574
-7%
18 490
+12%
18 693
+1%
22 832
+22%
22 295
-2%
19 870
-11%
19 581
-1%
16 971
-13%
19 738
+16%
21 235
+8%
21 341
+0%
20 513
-4%
18 921
-8%
20 804
+10%
20 649
-1%
20 971
+2%
21 365
+2%
20 665
-3%
22 320
+8%
20 514
-8%
20 789
+1%
Net Income
Tax Provision
(4 637)
(5 994)
(5 820)
(6 478)
(6 558)
(6 158)
(6 150)
(5 587)
(5 643)
(4 726)
(4 814)
(4 977)
(5 094)
(6 535)
(6 707)
(6 680)
(7 396)
(6 924)
(7 026)
(7 072)
(6 703)
(7 407)
(7 465)
(8 941)
(8 765)
(8 041)
(7 986)
(7 121)
(7 989)
(8 873)
(9 113)
(8 914)
(8 522)
(8 418)
(8 250)
(8 718)
(8 798)
(9 061)
(9 249)
(9 085)
(9 139)
Income from Continuing Operations
7 428
8 573
7 557
8 816
8 540
7 562
8 149
7 090
7 513
8 964
8 680
9 423
9 760
9 543
10 198
10 004
11 306
10 489
10 677
10 731
9 871
11 083
11 228
13 891
13 530
11 829
11 595
9 850
11 749
12 362
12 228
11 599
10 399
12 386
12 399
12 253
12 567
11 604
13 071
11 429
11 650
Income to Minority Interest
(45)
(50)
(61)
(74)
(77)
(89)
(93)
(100)
(107)
(116)
(127)
(131)
(126)
(132)
(126)
(122)
(139)
(138)
(74)
(11)
82
152
91
44
(17)
(25)
(3)
(28)
3
(82)
10
85
31
(213)
(243)
(54)
72
458
404
176
187
Net Income (Common)
7 382
N/A
8 523
+15%
7 496
-12%
8 742
+17%
8 462
-3%
7 472
-12%
8 054
+8%
6 989
-13%
7 406
+6%
8 847
+19%
8 553
-3%
9 292
+9%
9 634
+4%
9 410
-2%
10 071
+7%
9 880
-2%
11 164
+13%
10 350
-7%
10 603
+2%
10 719
+1%
9 954
-7%
11 236
+13%
11 319
+1%
13 935
+23%
13 513
-3%
11 803
-13%
11 591
-2%
9 821
-15%
11 750
+20%
12 280
+5%
12 239
0%
11 687
-5%
10 432
-11%
12 172
+17%
12 155
0%
12 197
+0%
12 639
+4%
12 063
-5%
13 476
+12%
11 606
-14%
11 837
+2%
EPS (Diluted)
184.55
N/A
213.07
+15%
187.4
-12%
218.55
+17%
176.29
-19%
168.44
-4%
164.36
-2%
142.63
-13%
151.14
+6%
89.54
-41%
171.06
+91%
182.19
+7%
188.9
+4%
93.15
-51%
197.47
+112%
193.72
-2%
218.9
+13%
102.27
-53%
212.06
+107%
214.38
+1%
196.54
-8%
110.6
-44%
216.13
+95%
266.08
+23%
129.05
-51%
112.77
-13%
111.21
-1%
94.49
-15%
113.11
+20%
118.1
+4%
116.7
-1%
113.59
-3%
100.42
-12%
117.17
+17%
116.97
0%
117.37
+0%
121.62
+4%
116.07
-5%
129.64
+12%
111.64
-14%
125.45
+12%

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 133,300+ 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.