First Time Loading...
J

JM Holdings Co Ltd
TSE:3539

Watchlist Manager
JM Holdings Co Ltd
TSE:3539
Watchlist
Price: 2 627 JPY -0.11% Market Closed
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

167.4B
+4%
Revenue
Growth Rates:
1 Year
+16%
3 Years
+28%
5 Years
+53%
7 Years
+68%
10 Years
-
8.5B
+9%
Operating Income
Growth Rates:
1 Year
+19%
3 Years
+19%
5 Years
+86%
7 Years
+98%
10 Years
-
5.1B
+9%
Net Income
Growth Rates:
1 Year
+17%
3 Years
+29%
5 Years
+81%
7 Years
+115%
10 Years
-

Earnings Waterfall
JM Holdings Co Ltd

Revenue
167.4B JPY
Cost of Revenue
-119.5B JPY
Gross Profit
47.9B JPY
Operating Expenses
-39.5B JPY
Operating Income
8.5B JPY
Other Expenses
-3.4B JPY
Net Income
5.1B JPY

Income Statement
JM Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024
Revenue
Revenue
99 823
N/A
101 395
+2%
103 770
+2%
105 527
+2%
107 202
+2%
108 031
+1%
108 289
+0%
109 035
+1%
109 294
+0%
110 274
+1%
113 278
+3%
116 049
+2%
118 967
+3%
124 387
+5%
126 958
+2%
128 565
+1%
130 881
+2%
129 491
-1%
129 823
+0%
132 669
+2%
134 963
+2%
138 548
+3%
140 845
+2%
141 830
+1%
144 190
+2%
148 511
+3%
154 815
+4%
160 918
+4%
167 374
+4%
Gross Profit
Cost of Revenue
(70 844)
(72 134)
(74 137)
(75 698)
(77 018)
(77 594)
(77 797)
(78 205)
(78 199)
(78 901)
(80 874)
(82 988)
(85 007)
(88 839)
(90 283)
(91 210)
(92 916)
(91 953)
(92 924)
(95 429)
(97 296)
(99 980)
(101 506)
(101 945)
(103 626)
(106 628)
(110 810)
(115 025)
(119 450)
Gross Profit
28 979
N/A
29 261
+1%
29 633
+1%
29 829
+1%
30 184
+1%
30 437
+1%
30 492
+0%
30 830
+1%
31 095
+1%
31 373
+1%
32 404
+3%
33 061
+2%
33 960
+3%
35 548
+5%
36 675
+3%
37 355
+2%
37 965
+2%
37 538
-1%
36 899
-2%
37 240
+1%
37 667
+1%
38 568
+2%
39 339
+2%
39 885
+1%
40 564
+2%
41 883
+3%
44 005
+5%
45 893
+4%
47 924
+4%
Operating Income
Operating Expenses
(24 693)
(25 292)
(25 681)
(25 777)
(25 845)
(26 021)
(26 043)
(26 208)
(26 532)
(26 939)
(27 804)
(28 539)
(29 192)
(29 779)
(29 958)
(30 822)
(30 859)
(30 052)
(30 324)
(30 887)
(31 577)
(32 491)
(32 664)
(32 996)
(33 437)
(34 905)
(36 763)
(38 094)
(39 456)
Selling, General & Administrative
(24 693)
(25 291)
(25 679)
(26 019)
(26 086)
(26 020)
(26 042)
(26 206)
(26 532)
(26 936)
(27 803)
(28 540)
(29 191)
(29 779)
(29 957)
(29 856)
(29 894)
(30 051)
(30 323)
(30 972)
(31 662)
(32 246)
(32 663)
(33 032)
(33 474)
(34 904)
(36 762)
(38 095)
(39 454)
Other Operating Expenses
0
0
(2)
242
241
(1)
(1)
0
1
(2)
(1)
0
(1)
0
(1)
(966)
(965)
(1)
(1)
85
85
(245)
(1)
36
37
(1)
(1)
0
(2)
Operating Income
4 286
N/A
3 969
-7%
3 952
0%
4 052
+3%
4 339
+7%
4 416
+2%
4 449
+1%
4 622
+4%
4 563
-1%
4 434
-3%
4 600
+4%
4 522
-2%
4 768
+5%
5 769
+21%
6 717
+16%
6 533
-3%
7 106
+9%
7 486
+5%
6 575
-12%
6 353
-3%
6 090
-4%
6 077
0%
6 675
+10%
6 889
+3%
7 127
+3%
6 978
-2%
7 242
+4%
7 799
+8%
8 468
+9%
Pre-Tax Income
Interest Income Expense
(25)
(22)
(25)
(28)
(31)
(33)
(30)
(28)
(27)
(25)
(20)
(21)
(22)
(25)
(32)
(34)
(7)
(8)
1
1
(27)
(25)
(33)
(31)
(30)
(35)
(38)
(41)
(43)
Non-Reccuring Items
99
343
343
0
0
0
0
0
0
150
89
389
389
239
(664)
0
0
(635)
86
0
0
0
38
0
0
240
(34)
(81)
(81)
Gain/Loss on Disposition of Assets
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
(27)
(27)
0
0
Total Other Income
41
133
159
121
153
146
127
156
149
133
170
182
154
149
123
110
98
128
117
208
248
242
283
217
171
227
213
218
241
Pre-Tax Income
4 401
N/A
4 423
+0%
4 429
+0%
4 145
-6%
4 461
+8%
4 529
+2%
4 546
+0%
4 750
+4%
4 685
-1%
4 692
+0%
4 839
+3%
5 072
+5%
5 289
+4%
6 132
+16%
6 144
+0%
6 609
+8%
7 197
+9%
6 971
-3%
6 779
-3%
6 562
-3%
6 311
-4%
6 294
0%
6 963
+11%
7 075
+2%
7 268
+3%
7 383
+2%
7 356
0%
7 895
+7%
8 585
+9%
Net Income
Tax Provision
(2 027)
(1 774)
(1 754)
(1 589)
(1 684)
(1 822)
(1 749)
(1 817)
(1 811)
(1 847)
(1 985)
(2 117)
(2 164)
(2 556)
(2 456)
(2 810)
(3 207)
(2 870)
(2 494)
(2 428)
(2 239)
(2 471)
(2 657)
(2 720)
(2 843)
(2 905)
(2 899)
(3 143)
(3 428)
Income from Continuing Operations
2 374
2 649
2 675
2 556
2 777
2 707
2 797
2 933
2 874
2 845
2 854
2 955
3 125
3 576
3 688
3 799
3 990
4 101
4 285
4 134
4 072
3 823
4 306
4 355
4 425
4 478
4 457
4 752
5 157
Income to Minority Interest
0
0
0
0
0
0
(24)
(33)
(48)
(61)
(41)
(35)
(34)
(27)
(33)
(38)
(37)
(38)
(38)
(38)
(37)
(38)
(40)
(42)
(40)
(45)
(40)
(39)
(43)
Net Income (Common)
2 373
N/A
2 648
+12%
2 674
+1%
2 554
-4%
2 776
+9%
2 706
-3%
2 773
+2%
2 901
+5%
2 825
-3%
2 783
-1%
2 813
+1%
2 919
+4%
3 092
+6%
3 549
+15%
3 654
+3%
3 760
+3%
3 952
+5%
4 062
+3%
4 246
+5%
4 095
-4%
4 034
-1%
3 785
-6%
4 266
+13%
4 313
+1%
4 385
+2%
4 433
+1%
4 416
0%
4 712
+7%
5 113
+9%
EPS (Diluted)
87.88
N/A
98.07
+12%
100.27
+2%
94.59
-6%
102.81
+9%
100.22
-3%
104.1
+4%
108.91
+5%
106.06
-3%
104.47
-1%
105.58
+1%
109.49
+4%
116
+6%
133.13
+15%
137.07
+3%
141.04
+3%
148.24
+5%
152.37
+3%
159.27
+5%
153.49
-4%
151.2
-1%
141.89
-6%
159.9
+13%
161.66
+1%
164.36
+2%
166.16
+1%
165.52
0%
176.62
+7%
191.65
+9%

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 137,600+ 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.