First Time Loading...

Kuraray Co Ltd
TSE:3405

Watchlist Manager
Kuraray Co Ltd Logo
Kuraray Co Ltd
TSE:3405
Watchlist
Price: 1 720.5 JPY 0.41% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

780.9B
+0.4%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+44%
5 Years
+30%
7 Years
+61%
10 Years
+96%
75.5B
-3%
Operating Income
Growth Rates:
1 Year
-13%
3 Years
+70%
5 Years
+15%
7 Years
+11%
10 Years
+53%
42.4B
-3%
Net Income
Growth Rates:
1 Year
-22%
3 Years
+1 552%
5 Years
+26%
7 Years
+5%
10 Years
+44%

Earnings Waterfall
Kuraray Co Ltd

Revenue
780.9B JPY
Cost of Revenue
-541B JPY
Gross Profit
240B JPY
Operating Expenses
-164.5B JPY
Operating Income
75.5B JPY
Other Expenses
-33B JPY
Net Income
42.4B JPY

Income Statement
Kuraray 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
399 357
N/A
413 485
+4%
425 524
+3%
436 829
+3%
411 408
-6%
542 602
+32%
569 088
+5%
580 700
+2%
521 721
-10%
511 237
-2%
502 943
-2%
490 603
-2%
485 192
-1%
490 824
+1%
492 433
+0%
504 068
+2%
518 442
+3%
541 258
+4%
568 484
+5%
588 708
+4%
602 996
+2%
595 484
-1%
589 033
-1%
581 981
-1%
575 807
-1%
571 088
-1%
550 394
-4%
540 671
-2%
541 797
+0%
549 268
+1%
582 087
+6%
607 178
+4%
629 370
+4%
652 530
+4%
685 114
+5%
723 361
+6%
756 376
+5%
773 783
+2%
779 334
+1%
777 600
0%
780 938
+0%
Gross Profit
Cost of Revenue
(273 714)
(286 179)
(293 684)
(303 215)
(294 261)
(385 319)
(404 322)
(408 295)
(355 137)
(342 968)
(333 512)
(322 438)
(317 748)
(316 821)
(320 434)
(327 705)
(338 601)
(356 210)
(378 842)
(396 305)
(410 453)
(413 864)
(406 312)
(403 299)
(395 125)
(393 293)
(381 790)
(375 431)
(376 386)
(379 155)
(402 195)
(413 008)
(425 234)
(439 057)
(464 302)
(485 594)
(514 713)
(528 884)
(528 554)
(537 944)
(540 956)
Gross Profit
125 643
N/A
127 306
+1%
131 840
+4%
133 614
+1%
117 147
-12%
157 283
+34%
164 766
+5%
172 405
+5%
166 584
-3%
168 269
+1%
169 431
+1%
168 165
-1%
167 444
0%
174 003
+4%
171 999
-1%
176 363
+3%
179 841
+2%
185 048
+3%
189 642
+2%
192 403
+1%
192 543
+0%
181 620
-6%
182 721
+1%
178 682
-2%
180 682
+1%
177 795
-2%
168 604
-5%
165 240
-2%
165 411
+0%
170 113
+3%
179 892
+6%
194 170
+8%
204 136
+5%
213 473
+5%
220 812
+3%
237 767
+8%
241 663
+2%
244 899
+1%
250 780
+2%
239 656
-4%
239 982
+0%
Operating Income
Operating Expenses
(76 164)
(77 761)
(78 786)
(81 781)
(76 849)
(103 905)
(106 784)
(109 744)
(100 507)
(108 101)
(107 072)
(105 474)
(99 617)
(106 189)
(101 032)
(102 756)
(103 490)
(109 151)
(114 803)
(120 019)
(126 749)
(126 325)
(128 077)
(127 731)
(126 509)
(126 283)
(122 741)
(120 874)
(121 070)
(120 957)
(124 764)
(128 038)
(131 880)
(135 858)
(140 865)
(148 983)
(154 524)
(158 581)
(160 760)
(161 661)
(164 507)
Selling, General & Administrative
(76 164)
(77 760)
(78 786)
(81 781)
(63 533)
(101 049)
(106 784)
(109 743)
(82 211)
(100 997)
(100 316)
(98 833)
(81 080)
(100 520)
(101 031)
(102 755)
(103 488)
(109 148)
(114 801)
(120 018)
(106 915)
(126 326)
(128 077)
(127 729)
(106 779)
(126 281)
(122 741)
(120 874)
(101 758)
(120 957)
(124 763)
(128 037)
(112 336)
(135 858)
(140 862)
(148 982)
(133 474)
(158 580)
(160 761)
(161 662)
(141 441)
Research & Development
0
0
0
0
(16 405)
0
0
0
(18 295)
0
0
0
(18 536)
0
0
0
0
0
0
0
(19 833)
0
0
0
(19 729)
0
0
0
(19 311)
0
0
0
(19 543)
0
0
0
(21 050)
0
0
0
(23 065)
Other Operating Expenses
0
0
0
0
3 089
(2 856)
0
(1)
(1)
(7 104)
(6 756)
(6 641)
(1)
(5 669)
0
(1)
(2)
(3)
(2)
(1)
(1)
1
0
(2)
(1)
(2)
0
0
(1)
0
(1)
(1)
(1)
0
(3)
(1)
0
(1)
1
1
(1)
Operating Income
49 479
N/A
49 545
+0%
53 054
+7%
51 833
-2%
40 298
-22%
53 378
+32%
57 982
+9%
62 661
+8%
66 077
+5%
60 168
-9%
62 359
+4%
62 691
+1%
67 827
+8%
67 814
0%
70 967
+5%
73 607
+4%
76 351
+4%
75 897
-1%
74 839
-1%
72 384
-3%
65 794
-9%
55 295
-16%
54 644
-1%
50 951
-7%
54 173
+6%
51 512
-5%
45 863
-11%
44 366
-3%
44 341
0%
49 156
+11%
55 128
+12%
66 132
+20%
72 256
+9%
77 615
+7%
79 947
+3%
88 784
+11%
87 139
-2%
86 318
-1%
90 020
+4%
77 995
-13%
75 475
-3%
Pre-Tax Income
Interest Income Expense
2 116
2 085
2 080
2 313
1 681
3 533
3 631
2 451
2 256
2 007
1 881
2 323
1 406
(435)
(581)
683
1 065
1 493
886
(1 226)
(1 316)
(716)
(803)
(682)
(398)
(1 330)
(809)
120
14
207
255
(244)
(297)
17
2 126
2 205
1 953
1 612
(792)
(1 232)
(1 715)
Non-Reccuring Items
(4 444)
(3 744)
(6 015)
(6 179)
(2 854)
0
(725)
(483)
(6 300)
0
0
0
(5 669)
0
(6 870)
(9 209)
(6 767)
(6 993)
(6 768)
(5 453)
(12 163)
(14 340)
(15 278)
(18 804)
(47 100)
(44 852)
(46 572)
(45 975)
(31 550)
(38 630)
(35 171)
(31 880)
(10 631)
(6 908)
(9 009)
(8 936)
(8 678)
(12 832)
(11 174)
(7 969)
(8 643)
Gain/Loss on Disposition of Assets
0
0
0
0
0
(5 421)
(5 420)
(5 420)
278
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 012)
0
0
0
(997)
0
0
0
(639)
(684)
(774)
(914)
(986)
0
0
0
0
Total Other Income
(1 726)
(2 288)
(2 899)
(2 650)
(7 592)
(2 068)
(2 606)
(3 389)
(3 797)
(3 127)
(4 133)
(3 319)
(3 052)
(3 212)
(1 350)
(1 351)
(1 272)
(1 963)
(2 105)
(1 984)
(2 274)
(3 772)
(3 795)
(4 425)
(2 770)
(2 233)
(2 664)
(2 380)
(2 681)
(2 573)
(2 650)
(3 288)
(1 992)
(1 792)
(647)
29
(1 431)
(3 117)
(3 360)
(3 847)
(3 844)
Pre-Tax Income
45 425
N/A
45 598
+0%
46 220
+1%
45 317
-2%
31 533
-30%
49 422
+57%
52 862
+7%
55 820
+6%
58 514
+5%
59 048
+1%
60 107
+2%
61 695
+3%
60 512
-2%
64 167
+6%
62 166
-3%
63 730
+3%
69 377
+9%
68 434
-1%
66 852
-2%
63 721
-5%
50 041
-21%
36 467
-27%
34 768
-5%
27 040
-22%
2 893
-89%
3 097
+7%
(4 182)
N/A
(3 869)
+7%
9 127
N/A
8 160
-11%
17 562
+115%
30 720
+75%
58 697
+91%
68 248
+16%
71 643
+5%
81 168
+13%
77 997
-4%
71 981
-8%
74 694
+4%
64 947
-13%
61 273
-6%
Net Income
Tax Provision
(15 686)
(15 772)
(15 684)
(14 587)
(9 631)
(15 756)
(16 997)
(18 366)
(22 046)
(22 149)
(22 084)
(22 579)
(19 308)
(19 616)
(19 175)
(19 374)
(14 040)
(13 226)
(13 047)
(12 470)
(15 441)
(12 651)
(11 239)
(8 118)
(3 810)
(3 405)
(950)
(1 439)
(5 815)
(6 218)
(11 537)
(13 714)
(20 336)
(22 358)
(20 666)
(24 115)
(22 388)
(21 140)
(21 956)
(20 731)
(18 987)
Income from Continuing Operations
29 739
29 826
30 536
30 730
21 902
33 666
35 865
37 454
36 468
36 899
38 023
39 116
41 204
44 551
42 991
44 356
55 337
55 208
53 805
51 251
34 600
23 816
23 529
18 922
(917)
(308)
(5 132)
(5 308)
3 312
1 942
6 025
17 006
38 361
45 890
50 977
57 053
55 609
50 841
52 738
44 216
42 286
Income to Minority Interest
(188)
(435)
(414)
(70)
(605)
(824)
(922)
(1 333)
(718)
(768)
(828)
(872)
(804)
(804)
(758)
(811)
(876)
(908)
(965)
(1 004)
(1 038)
(1 063)
(1 083)
(1 068)
(1 039)
(1 027)
(918)
(859)
(740)
(792)
(903)
(978)
(1 098)
(1 210)
(1 217)
(1 218)
(1 300)
(1 079)
(794)
(595)
160
Net Income (Common)
29 549
N/A
29 390
-1%
30 120
+2%
30 660
+2%
21 296
-31%
32 840
+54%
34 942
+6%
36 119
+3%
35 749
-1%
36 129
+1%
37 194
+3%
38 243
+3%
40 400
+6%
43 749
+8%
42 233
-3%
43 544
+3%
54 459
+25%
54 297
0%
52 838
-3%
50 246
-5%
33 560
-33%
22 751
-32%
22 443
-1%
17 851
-20%
(1 956)
N/A
(1 336)
+32%
(6 050)
-353%
(6 166)
-2%
2 570
N/A
1 147
-55%
5 120
+346%
16 025
+213%
37 262
+133%
44 681
+20%
49 759
+11%
55 834
+12%
54 307
-3%
49 758
-8%
51 942
+4%
43 620
-16%
42 446
-3%
EPS (Diluted)
80.07
N/A
83.73
+5%
85.81
+2%
87.35
+2%
60.65
-31%
93.29
+54%
99.26
+6%
102.61
+3%
101.57
-1%
102.64
+1%
105.67
+3%
108.64
+3%
114.75
+6%
123.93
+8%
119.64
-3%
123.35
+3%
154.44
+25%
154.25
0%
150.96
-2%
143.85
-5%
95.86
-33%
65.22
-32%
64.68
-1%
51.7
-20%
-5.66
N/A
-3.88
+31%
-17.57
-353%
-17.92
-2%
7.47
N/A
3.32
-56%
14.85
+347%
46.58
+214%
108.23
+132%
130.42
+21%
147.72
+13%
166.7
+13%
161
-3%
148.55
-8%
155.08
+4%
130.22
-16%
126.71
-3%

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 132,300+ 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.