United & Collective Co Ltd
TSE:3557
United & Collective Co Ltd
TSE:3557
Price:
964
JPY
-0.21%
Market Closed
Market Cap:
¥4.8B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
United & Collective Co Ltd
TSE:3557
|
JP |
|
Badaro No.19 Ship Investment Co
KRX:155900
|
KR |
|
Starbucks Corp
NASDAQ:SBUX
|
US |
|
Deutsche EuroShop AG
XETRA:DEQ
|
DE |
|
N
|
Nishimatsu Construction Co Ltd
TSE:1820
|
JP |
|
K
|
Kyoei Sangyo Co Ltd
TSE:6973
|
JP |
|
A
|
Ambra SA
WSE:AMB
|
PL |
|
Vivien Corp
KRX:002070
|
KR |
Income Statement
Earnings Waterfall
United & Collective Co Ltd
United & Collective Co Ltd
Income Statement
United & Collective Co Ltd
United & Collective Co Ltd
Currency: JPY
| 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 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Interest Expense |
22
|
21
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
18
|
21
|
27
|
32
|
35
|
36
|
33
|
35
|
36
|
37
|
38
|
33
|
31
|
24
|
25
|
23
|
23
|
25
|
24
|
26
|
0
|
0
|
0
|
|
| Revenue |
6 141
N/A
|
6 349
+3%
|
6 577
+4%
|
6 851
+4%
|
7 096
+4%
|
7 295
+3%
|
7 539
+3%
|
7 716
+2%
|
7 833
+2%
|
8 005
+2%
|
6 732
-16%
|
5 606
-17%
|
4 747
-15%
|
3 352
-29%
|
3 192
-5%
|
2 714
-15%
|
2 419
-11%
|
2 724
+13%
|
3 366
+24%
|
4 245
+26%
|
4 836
+14%
|
5 350
+11%
|
5 782
+8%
|
5 999
+4%
|
6 079
+1%
|
6 169
+1%
|
6 190
+0%
|
6 243
+1%
|
6 339
+2%
|
6 492
+2%
|
6 550
+1%
|
6 572
+0%
|
6 545
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 688)
|
(1 735)
|
(1 750)
|
(1 786)
|
(1 808)
|
(1 839)
|
(1 922)
|
(1 987)
|
(2 030)
|
(2 074)
|
(1 745)
|
(1 447)
|
(1 207)
|
(855)
|
(812)
|
(700)
|
(656)
|
(760)
|
(952)
|
(1 186)
|
(1 303)
|
(1 398)
|
(1 452)
|
(1 453)
|
(1 466)
|
(1 494)
|
(1 514)
|
(1 559)
|
(1 591)
|
(1 630)
|
(1 647)
|
(1 654)
|
(1 665)
|
|
| Gross Profit |
4 454
N/A
|
4 614
+4%
|
4 827
+5%
|
5 065
+5%
|
5 288
+4%
|
5 455
+3%
|
5 617
+3%
|
5 729
+2%
|
5 804
+1%
|
5 931
+2%
|
4 987
-16%
|
4 159
-17%
|
3 539
-15%
|
2 497
-29%
|
2 380
-5%
|
2 014
-15%
|
1 762
-12%
|
1 964
+11%
|
2 415
+23%
|
3 059
+27%
|
3 532
+15%
|
3 952
+12%
|
4 330
+10%
|
4 546
+5%
|
4 614
+1%
|
4 675
+1%
|
4 676
+0%
|
4 684
+0%
|
4 748
+1%
|
4 862
+2%
|
4 903
+1%
|
4 919
+0%
|
4 880
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 259)
|
(4 413)
|
(4 618)
|
(4 850)
|
(5 038)
|
(5 246)
|
(5 474)
|
(5 618)
|
(5 706)
|
(5 782)
|
(5 301)
|
(4 875)
|
(4 522)
|
(3 925)
|
(3 826)
|
(3 579)
|
(3 457)
|
(3 818)
|
(4 226)
|
(4 675)
|
(4 942)
|
(5 044)
|
(5 008)
|
(4 872)
|
(4 736)
|
(4 622)
|
(4 578)
|
(4 636)
|
(4 716)
|
(4 746)
|
(4 792)
|
(4 783)
|
(4 810)
|
|
| Selling, General & Administrative |
(4 259)
|
(4 197)
|
(4 610)
|
(4 843)
|
(5 038)
|
(4 983)
|
(5 446)
|
(5 618)
|
(5 706)
|
(5 492)
|
(5 301)
|
(4 875)
|
(4 522)
|
(3 663)
|
(3 826)
|
(3 579)
|
(3 457)
|
(3 573)
|
(4 226)
|
(4 675)
|
(4 942)
|
(4 776)
|
(5 008)
|
(4 872)
|
(4 736)
|
(4 412)
|
(4 578)
|
(4 636)
|
(4 716)
|
(4 550)
|
(4 772)
|
(4 783)
|
(4 810)
|
|
| Depreciation & Amortization |
0
|
(216)
|
0
|
0
|
0
|
(263)
|
0
|
0
|
0
|
(290)
|
0
|
0
|
0
|
(261)
|
0
|
0
|
0
|
(244)
|
0
|
0
|
0
|
(268)
|
0
|
0
|
0
|
(209)
|
0
|
0
|
0
|
(196)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(0)
|
(8)
|
(8)
|
0
|
(0)
|
(28)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(21)
|
(0)
|
0
|
|
| Operating Income |
195
N/A
|
202
+3%
|
210
+4%
|
215
+2%
|
250
+17%
|
209
-16%
|
143
-32%
|
111
-22%
|
97
-13%
|
149
+53%
|
(315)
N/A
|
(715)
-127%
|
(983)
-37%
|
(1 428)
-45%
|
(1 446)
-1%
|
(1 565)
-8%
|
(1 694)
-8%
|
(1 854)
-9%
|
(1 812)
+2%
|
(1 615)
+11%
|
(1 410)
+13%
|
(1 092)
+23%
|
(677)
+38%
|
(326)
+52%
|
(122)
+62%
|
53
N/A
|
97
+84%
|
47
-51%
|
32
-32%
|
116
+261%
|
111
-4%
|
135
+22%
|
70
-48%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(22)
|
(21)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(18)
|
(21)
|
(27)
|
(32)
|
(35)
|
(36)
|
(33)
|
(35)
|
(36)
|
(37)
|
(38)
|
(33)
|
(31)
|
(24)
|
(25)
|
(23)
|
(23)
|
(25)
|
(24)
|
(25)
|
(25)
|
(26)
|
(25)
|
|
| Non-Reccuring Items |
110
|
(8)
|
0
|
0
|
(3)
|
(28)
|
0
|
72
|
72
|
(11)
|
(162)
|
(286)
|
(292)
|
(100)
|
35
|
(9)
|
(88)
|
(226)
|
87
|
145
|
200
|
(161)
|
(482)
|
(492)
|
(463)
|
(166)
|
(144)
|
(123)
|
(121)
|
(22)
|
0
|
(38)
|
(60)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
8
|
10
|
10
|
8
|
3
|
2
|
2
|
2
|
0
|
0
|
0
|
|
| Total Other Income |
(20)
|
(15)
|
(20)
|
(23)
|
(15)
|
(19)
|
(9)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(19)
|
289
|
877
|
1 582
|
1 734
|
1 427
|
856
|
149
|
16
|
23
|
6
|
8
|
9
|
1
|
(0)
|
(1)
|
(3)
|
(5)
|
(5)
|
(9)
|
|
| Pre-Tax Income |
263
N/A
|
158
-40%
|
172
+9%
|
173
+0%
|
213
+23%
|
143
-33%
|
116
-19%
|
161
+39%
|
147
-9%
|
116
-21%
|
(500)
N/A
|
(1 028)
-106%
|
(1 307)
-27%
|
(1 579)
-21%
|
(1 158)
+27%
|
(732)
+37%
|
(233)
+68%
|
(380)
-63%
|
(333)
+12%
|
(651)
-95%
|
(1 099)
-69%
|
(1 269)
-16%
|
(1 159)
+9%
|
(826)
+29%
|
(592)
+28%
|
(119)
+80%
|
(66)
+45%
|
(99)
-51%
|
(114)
-15%
|
67
N/A
|
81
+21%
|
66
-18%
|
(24)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(112)
|
(59)
|
(69)
|
(78)
|
(96)
|
(77)
|
(70)
|
(86)
|
(80)
|
(80)
|
75
|
(72)
|
(132)
|
(45)
|
(178)
|
2
|
64
|
(76)
|
(77)
|
(76)
|
(74)
|
(19)
|
(22)
|
(18)
|
(17)
|
28
|
32
|
33
|
27
|
(7)
|
(21)
|
(20)
|
(42)
|
|
| Income from Continuing Operations |
151
|
99
|
103
|
95
|
116
|
66
|
46
|
75
|
67
|
36
|
(425)
|
(1 100)
|
(1 439)
|
(1 624)
|
(1 336)
|
(730)
|
(169)
|
(456)
|
(410)
|
(727)
|
(1 173)
|
(1 288)
|
(1 181)
|
(844)
|
(609)
|
(91)
|
(34)
|
(66)
|
(87)
|
60
|
60
|
46
|
(66)
|
|
| Net Income (Common) |
151
N/A
|
99
-34%
|
103
+4%
|
95
-8%
|
116
+23%
|
66
-43%
|
46
-31%
|
75
+63%
|
67
-11%
|
36
-46%
|
(425)
N/A
|
(1 100)
-159%
|
(1 439)
-31%
|
(1 624)
-13%
|
(1 336)
+18%
|
(730)
+45%
|
(174)
+76%
|
(466)
-168%
|
(425)
+9%
|
(748)
-76%
|
(1 193)
-60%
|
(1 308)
-10%
|
(1 202)
+8%
|
(864)
+28%
|
(630)
+27%
|
(112)
+82%
|
(55)
+51%
|
(88)
-59%
|
(109)
-24%
|
38
N/A
|
37
-1%
|
24
-36%
|
(89)
N/A
|
|
| EPS (Diluted) |
52.03
N/A
|
34.76
-33%
|
35.51
+2%
|
31.6
-11%
|
38.63
+22%
|
22.4
-42%
|
15.28
-32%
|
24.9
+63%
|
22.26
-11%
|
12.05
-46%
|
-141.09
N/A
|
-365.34
-159%
|
-477.9
-31%
|
-539.44
-13%
|
-422.09
+22%
|
-221.96
+47%
|
-52.56
+76%
|
-142.82
-172%
|
-128.41
+10%
|
-223.49
-74%
|
-348.63
-56%
|
-387.09
-11%
|
-337.09
+13%
|
-243.53
+28%
|
-171.1
+30%
|
-30.75
+82%
|
-13.59
+56%
|
-21.14
-56%
|
-26.24
-24%
|
5.6
N/A
|
7.39
+32%
|
5.04
-32%
|
-18.15
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
