First Time Loading...

Kusuri No Aoki Holdings Co Ltd
TSE:3549

Watchlist Manager
Kusuri No Aoki Holdings Co Ltd Logo
Kusuri No Aoki Holdings Co Ltd
TSE:3549
Watchlist
Price: 2 862.5 JPY -0.85%
Updated: Apr 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

423.4B
+3%
Revenue
Growth Rates:
1 Year
+16%
3 Years
+39%
5 Years
+73%
7 Years
+131%
10 Years
+288%
16B
+16%
Operating Income
Growth Rates:
1 Year
+1%
3 Years
-14%
5 Years
+16%
7 Years
+55%
10 Years
+184%
8.6B
+10%
Net Income
Growth Rates:
1 Year
-39%
3 Years
-39%
5 Years
-16%
7 Years
+9%
10 Years
+139%

Earnings Waterfall
Kusuri No Aoki Holdings Co Ltd

Revenue
423.4B JPY
Cost of Revenue
-307.6B JPY
Gross Profit
115.8B JPY
Operating Expenses
-99.8B JPY
Operating Income
16B JPY
Other Expenses
-7.4B JPY
Net Income
8.6B JPY

Income Statement
Kusuri No Aoki Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024
Revenue
Revenue
109 225
N/A
114 412
+5%
118 918
+4%
123 525
+4%
129 143
+5%
134 994
+5%
141 635
+5%
148 360
+5%
155 648
+5%
163 462
+5%
170 302
+4%
84 939
-50%
183 611
+116%
188 744
+3%
196 575
+4%
296 189
+51%
211 965
-28%
221 286
+4%
228 588
+3%
236 027
+3%
244 538
+4%
250 885
+3%
261 382
+4%
275 103
+5%
285 169
+4%
300 173
+5%
305 633
+2%
304 454
0%
305 349
+0%
305 880
+0%
308 841
+1%
316 356
+2%
324 860
+3%
328 335
+1%
339 471
+3%
351 424
+4%
364 707
+4%
378 874
+4%
394 547
+4%
410 215
+4%
423 357
+3%
Gross Profit
Cost of Revenue
(79 869)
(83 500)
(86 596)
(90 270)
(94 536)
(98 481)
(103 038)
(108 016)
(113 383)
(119 386)
(124 090)
(62 212)
(132 588)
(135 658)
(141 441)
(213 408)
(152 842)
(159 220)
(163 980)
(169 098)
(174 675)
(179 015)
(187 396)
(198 274)
(205 794)
(216 059)
(218 278)
(215 228)
(215 158)
(215 766)
(219 853)
(227 091)
(235 188)
(238 572)
(245 497)
(253 546)
(262 333)
(272 767)
(284 798)
(297 197)
(307 569)
Gross Profit
29 355
N/A
30 911
+5%
32 322
+5%
33 255
+3%
34 607
+4%
36 513
+6%
38 597
+6%
40 344
+5%
42 265
+5%
44 076
+4%
46 212
+5%
22 727
-51%
51 023
+125%
53 086
+4%
55 134
+4%
82 781
+50%
59 123
-29%
62 066
+5%
64 608
+4%
66 929
+4%
69 863
+4%
71 870
+3%
73 986
+3%
76 829
+4%
79 375
+3%
84 114
+6%
87 355
+4%
89 226
+2%
90 191
+1%
90 114
0%
88 988
-1%
89 265
+0%
89 672
+0%
89 763
+0%
93 974
+5%
97 878
+4%
102 374
+5%
106 107
+4%
109 749
+3%
113 018
+3%
115 788
+2%
Operating Income
Operating Expenses
(23 703)
(24 952)
(25 905)
(26 711)
(27 691)
(28 735)
(29 949)
(31 513)
(33 093)
(35 044)
(36 885)
(18 529)
(40 655)
(42 410)
(44 221)
(66 356)
(47 990)
(50 204)
(52 498)
(54 042)
(56 088)
(57 723)
(59 979)
(62 872)
(65 057)
(67 755)
(69 610)
(71 015)
(71 640)
(73 495)
(73 827)
(74 322)
(75 289)
(75 693)
(78 739)
(82 335)
(86 573)
(90 811)
(92 269)
(99 180)
(99 753)
Selling, General & Administrative
(23 701)
(23 015)
(25 891)
(26 708)
(27 689)
(26 108)
(29 949)
(31 512)
(33 092)
(31 620)
(36 883)
(18 464)
(40 589)
(38 132)
(44 215)
(66 298)
(47 989)
(45 308)
(52 497)
(54 041)
(56 086)
(52 183)
(59 978)
(62 871)
(65 057)
(61 485)
(69 610)
(71 015)
(71 640)
(66 200)
(73 827)
(74 321)
(75 289)
(66 906)
(78 739)
(82 335)
(86 572)
(79 346)
(92 267)
(99 179)
(99 752)
Depreciation & Amortization
0
(1 937)
0
0
0
(2 626)
0
0
0
(3 423)
0
0
0
(4 277)
0
0
0
(4 895)
0
0
0
(5 539)
0
0
0
(6 270)
0
0
0
(7 295)
0
0
0
(8 786)
0
0
0
(11 464)
0
0
0
Other Operating Expenses
(2)
0
(14)
(2)
(1)
(1)
0
(1)
0
(1)
(2)
(65)
(66)
(1)
(6)
(58)
0
(1)
(1)
(1)
(2)
(1)
(1)
(1)
0
0
0
0
0
0
0
(1)
0
(1)
0
0
0
(1)
(2)
(1)
0
Operating Income
5 653
N/A
5 960
+5%
6 418
+8%
6 545
+2%
6 916
+6%
7 778
+12%
8 648
+11%
8 831
+2%
9 172
+4%
9 032
-2%
9 327
+3%
4 198
-55%
10 368
+147%
10 676
+3%
10 913
+2%
16 425
+51%
11 133
-32%
11 862
+7%
12 110
+2%
12 887
+6%
13 775
+7%
14 147
+3%
14 007
-1%
13 957
0%
14 318
+3%
16 359
+14%
17 745
+8%
18 211
+3%
18 551
+2%
16 619
-10%
15 161
-9%
14 943
-1%
14 383
-4%
14 070
-2%
15 235
+8%
15 543
+2%
15 801
+2%
15 296
-3%
17 480
+14%
13 838
-21%
16 035
+16%
Pre-Tax Income
Interest Income Expense
(76)
(74)
(74)
(74)
(71)
(69)
(66)
(63)
(62)
(59)
(58)
(27)
(50)
(47)
(42)
(55)
(24)
(17)
(17)
(27)
(28)
(25)
(26)
(29)
(34)
(37)
(5)
(7)
11
(18)
(15)
(26)
(65)
(56)
(93)
(115)
(136)
(164)
(191)
(220)
(245)
Non-Reccuring Items
(48)
(35)
0
(10)
(50)
(123)
(127)
(134)
(143)
(79)
(125)
0
0
(89)
(35)
(37)
(53)
(99)
(98)
(158)
(141)
(144)
(144)
(92)
17
363
362
368
257
(518)
(531)
(650)
(741)
(1 166)
(1 269)
(1 286)
(1 273)
(2 371)
(2 255)
(2 115)
(2 151)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
37
0
(1)
(1)
0
0
0
0
0
0
(1)
(1)
(2)
0
(1)
0
(1)
(19)
(18)
(21)
(53)
(35)
(40)
(37)
0
50
43
43
Total Other Income
249
260
252
245
246
249
283
320
313
292
268
88
338
480
622
880
773
767
692
616
568
498
559
503
486
507
455
550
689
743
826
828
1 185
1 784
3 204
4 475
5 074
3 999
2 534
1 242
472
Pre-Tax Income
5 778
N/A
6 111
+6%
6 595
+8%
6 705
+2%
7 041
+5%
7 835
+11%
8 738
+12%
8 954
+2%
9 280
+4%
9 186
-1%
9 412
+2%
4 259
-55%
10 656
+150%
11 057
+4%
11 458
+4%
17 212
+50%
11 828
-31%
12 513
+6%
12 687
+1%
13 318
+5%
14 174
+6%
14 476
+2%
14 396
-1%
14 338
0%
14 786
+3%
17 190
+16%
18 555
+8%
19 121
+3%
19 507
+2%
16 825
-14%
15 422
-8%
15 077
-2%
14 741
-2%
14 579
-1%
17 042
+17%
18 577
+9%
19 429
+5%
16 760
-14%
17 618
+5%
12 788
-27%
14 154
+11%
Net Income
Tax Provision
(2 167)
(2 247)
(2 373)
(2 318)
(2 387)
(2 622)
(2 846)
(2 798)
(2 811)
(2 683)
(2 567)
(1 177)
(2 730)
(2 876)
(3 180)
(4 719)
(3 419)
(3 690)
(3 710)
(3 654)
(3 890)
(3 828)
(3 715)
(3 951)
(4 001)
(4 774)
(5 078)
(5 158)
(5 304)
(4 762)
(4 605)
(4 755)
(4 991)
(4 739)
(5 404)
(5 508)
(5 354)
(4 434)
(4 647)
(4 964)
(5 517)
Income from Continuing Operations
3 610
3 864
4 222
4 387
4 654
5 213
5 892
6 156
6 469
6 503
6 845
3 082
7 926
8 181
8 278
12 493
8 409
8 823
8 977
9 664
10 284
10 648
10 681
10 387
10 785
12 416
13 477
13 963
14 203
12 063
10 817
10 322
9 750
9 840
11 638
13 069
14 075
12 326
12 971
7 824
8 637
Net Income (Common)
3 610
N/A
3 864
+7%
4 222
+9%
4 387
+4%
4 654
+6%
5 213
+12%
5 892
+13%
6 155
+4%
6 468
+5%
6 503
+1%
6 845
+5%
3 083
-55%
7 926
+157%
8 181
+3%
8 277
+1%
12 492
+51%
8 410
-33%
8 823
+5%
8 978
+2%
9 665
+8%
10 283
+6%
10 648
+4%
10 680
+0%
10 387
-3%
10 785
+4%
12 416
+15%
13 477
+9%
13 962
+4%
14 203
+2%
12 062
-15%
10 817
-10%
10 321
-5%
9 750
-6%
9 839
+1%
11 636
+18%
13 069
+12%
14 074
+8%
12 326
-12%
12 971
+5%
7 824
-40%
8 636
+10%
EPS (Diluted)
116.45
N/A
124.64
+7%
136.19
+9%
141.51
+4%
150.12
+6%
165.84
+10%
190.06
+15%
198.54
+4%
208.64
+5%
206.49
-1%
220.8
+7%
97.23
-56%
91.1
-6%
259.81
+185%
267
+3%
390.37
+46%
262.81
-33%
280.02
+7%
280.56
+0%
306.61
+9%
326.19
+6%
337.78
+4%
338.77
+0%
329.42
-3%
342.04
+4%
393.79
+15%
427.41
+9%
442.79
+4%
450.43
+2%
127.51
-72%
343.04
+169%
327.32
-5%
309.21
-6%
104.01
-66%
369.02
+255%
414.47
+12%
446.34
+8%
130.3
-71%
137.11
+5%
82.71
-40%
91.29
+10%

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 131,500+ 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.