First Time Loading...

Oji Holdings Corp
TSE:3861

Watchlist Manager
Oji Holdings Corp Logo
Oji Holdings Corp
TSE:3861
Watchlist
Price: 620 JPY 0.36% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.7T
-0.8%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+24%
5 Years
+10%
7 Years
+20%
10 Years
+31%
81.7B
-2%
Operating Income
Growth Rates:
1 Year
-3%
3 Years
+6%
5 Years
-22%
7 Years
+6%
10 Years
+80%
59.7B
+19%
Net Income
Growth Rates:
1 Year
0%
3 Years
+62%
5 Years
+32%
7 Years
+515%
10 Years
+132%

Earnings Waterfall
Oji Holdings Corp

Revenue
1.7T JPY
Cost of Revenue
-1.4T JPY
Gross Profit
334.7B JPY
Operating Expenses
-253B JPY
Operating Income
81.7B JPY
Other Expenses
-22B JPY
Net Income
59.7B JPY

Income Statement
Oji Holdings Corp

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
1 297 314
N/A
1 332 510
+3%
1 333 024
+0%
1 327 145
0%
1 335 146
+1%
1 347 281
+1%
1 387 211
+3%
1 429 194
+3%
1 434 251
+0%
1 433 595
0%
1 425 212
-1%
1 407 338
-1%
1 413 239
+0%
1 439 855
+2%
1 440 159
+0%
1 465 282
+2%
1 492 463
+2%
1 485 895
0%
1 514 116
+2%
1 529 390
+1%
1 553 104
+2%
1 550 991
0%
1 547 354
0%
1 549 335
+0%
1 514 761
-2%
1 507 607
0%
1 453 966
-4%
1 399 824
-4%
1 376 919
-2%
1 358 985
-1%
1 379 837
+2%
1 415 091
+3%
1 440 844
+2%
1 470 161
+2%
1 526 617
+4%
1 599 134
+5%
1 681 270
+5%
1 706 641
+2%
1 727 781
+1%
1 716 232
-1%
1 702 315
-1%
Gross Profit
Cost of Revenue
(1 022 345)
(1 042 570)
(1 045 101)
(1 042 595)
(1 054 282)
(1 065 333)
(1 091 018)
(1 122 190)
(1 116 195)
(1 103 282)
(1 092 764)
(1 073 197)
(1 078 225)
(1 105 387)
(1 110 635)
(1 133 031)
(1 153 725)
(1 144 157)
(1 156 885)
(1 160 419)
(1 177 296)
(1 175 093)
(1 175 974)
(1 175 888)
(1 146 004)
(1 143 665)
(1 109 233)
(1 071 650)
(1 054 836)
(1 031 553)
(1 039 947)
(1 063 512)
(1 087 437)
(1 126 207)
(1 188 463)
(1 260 868)
(1 346 147)
(1 366 642)
(1 379 421)
(1 375 901)
(1 367 621)
Gross Profit
274 969
N/A
289 940
+5%
287 923
-1%
284 550
-1%
280 864
-1%
281 948
+0%
296 193
+5%
307 004
+4%
318 056
+4%
330 313
+4%
332 448
+1%
334 141
+1%
335 014
+0%
334 468
0%
329 524
-1%
332 251
+1%
338 738
+2%
341 738
+1%
357 231
+5%
368 971
+3%
375 808
+2%
375 898
+0%
371 380
-1%
373 447
+1%
368 757
-1%
363 942
-1%
344 733
-5%
328 174
-5%
322 083
-2%
327 432
+2%
339 890
+4%
351 579
+3%
353 407
+1%
343 954
-3%
338 154
-2%
338 266
+0%
335 123
-1%
339 999
+1%
348 360
+2%
340 331
-2%
334 694
-2%
Operating Income
Operating Expenses
(229 545)
(232 650)
(233 295)
(233 201)
(235 660)
(238 081)
(246 591)
(253 564)
(255 844)
(258 326)
(257 878)
(256 646)
(258 250)
(264 225)
(265 089)
(269 080)
(273 492)
(270 957)
(271 527)
(270 105)
(270 574)
(265 686)
(264 611)
(262 308)
(256 837)
(257 817)
(251 771)
(248 323)
(244 975)
(242 639)
(238 027)
(232 411)
(229 177)
(223 835)
(230 511)
(241 433)
(250 780)
(255 181)
(257 345)
(257 087)
(253 020)
Selling, General & Administrative
(229 545)
(228 335)
(233 294)
(233 200)
(235 660)
(233 557)
(246 590)
(253 564)
(255 843)
(253 056)
(257 340)
(256 107)
(257 710)
(259 262)
(265 088)
(269 079)
(273 492)
(265 023)
(271 525)
(270 104)
(270 573)
(260 534)
(264 609)
(262 306)
(256 834)
(252 234)
(251 771)
(248 323)
(244 975)
(236 295)
(238 026)
(232 409)
(229 176)
(218 210)
(230 509)
(241 433)
(250 779)
(249 101)
(257 345)
(257 086)
(253 020)
Depreciation & Amortization
0
(4 314)
0
0
0
(4 523)
0
0
0
(5 269)
(537)
0
0
(4 962)
0
0
0
(5 932)
0
0
0
(5 151)
0
0
0
(5 582)
0
0
0
(6 343)
0
0
0
(5 624)
0
0
0
(6 080)
0
0
0
Other Operating Expenses
0
(1)
(1)
0
0
(1)
(1)
0
0
(1)
(1)
(539)
(540)
(1)
(1)
0
0
(2)
(2)
(1)
(1)
(1)
(2)
(2)
(3)
(1)
0
0
0
(1)
(1)
0
0
(1)
(2)
0
(1)
0
0
(1)
0
Operating Income
45 424
N/A
57 290
+26%
54 628
-5%
51 349
-6%
45 204
-12%
43 867
-3%
49 602
+13%
53 440
+8%
62 212
+16%
71 987
+16%
74 570
+4%
77 495
+4%
76 764
-1%
70 243
-8%
64 435
-8%
63 171
-2%
65 246
+3%
70 781
+8%
85 704
+21%
98 866
+15%
105 234
+6%
110 212
+5%
106 769
-3%
111 139
+4%
111 920
+1%
106 125
-5%
92 962
-12%
79 851
-14%
77 108
-3%
84 793
+10%
101 863
+20%
119 168
+17%
124 230
+4%
120 119
-3%
107 643
-10%
96 833
-10%
84 343
-13%
84 818
+1%
91 015
+7%
83 244
-9%
81 674
-2%
Pre-Tax Income
Interest Income Expense
15 438
11 458
3 153
(672)
6 379
9 196
21 057
18 005
12 215
6 660
(13 188)
(19 131)
(17 025)
(10 942)
(4 868)
5 691
961
(1 847)
(325)
(1 493)
(5 530)
9 686
8 016
6 163
12 765
1 532
(3 144)
(1 492)
(4 144)
2 258
10 002
12 507
13 839
16 194
27 378
29 306
18 499
11 015
4 835
7 679
15 135
Non-Reccuring Items
(18 722)
(17 168)
(14 968)
(12 261)
(9 277)
(16 819)
(15 407)
(21 821)
(21 733)
(55 787)
(54 807)
(50 509)
(49 974)
1 134
3 854
3 777
3 024
(7 123)
(7 284)
(9 262)
(6 460)
(29 664)
(29 188)
(27 826)
(30 014)
(8 220)
(5 238)
(4 467)
(5 017)
(3 083)
(1 109)
(3 787)
(1 498)
(8 445)
(9 525)
(8 477)
(11 713)
(8 618)
(12 553)
(10 667)
(6 288)
Gain/Loss on Disposition of Assets
1 781
10 340
0
10 171
8 755
10 340
310
186
139
0
9 631
9 623
10 177
8 083
1 835
5 580
5 132
5 252
0
0
0
0
0
0
0
0
0
906
0
906
949
1 316
2 079
1 955
0
0
0
0
0
0
0
Total Other Income
(3 869)
(3 202)
9 213
(880)
(3 723)
(12 491)
(4 385)
(4 178)
(1 658)
1 296
(2 296)
(1 202)
(1 664)
(3 097)
(3 877)
(4 086)
(2 770)
(2 064)
4 463
724
(1 212)
563
(912)
(828)
585
(1 299)
(1 043)
(2 066)
(1 773)
(3 991)
(3 549)
(2 725)
(2 749)
(561)
2 890
1 258
768
(2 598)
(3 821)
(3 127)
(3 316)
Pre-Tax Income
40 052
N/A
58 718
+47%
52 026
-11%
47 707
-8%
47 338
-1%
34 093
-28%
51 177
+50%
45 632
-11%
51 175
+12%
24 156
-53%
13 910
-42%
16 276
+17%
18 278
+12%
65 421
+258%
61 379
-6%
74 133
+21%
71 593
-3%
64 999
-9%
82 558
+27%
88 835
+8%
92 032
+4%
90 797
-1%
84 685
-7%
88 648
+5%
95 256
+7%
98 138
+3%
83 537
-15%
72 732
-13%
66 174
-9%
80 883
+22%
108 156
+34%
126 479
+17%
135 901
+7%
129 262
-5%
128 386
-1%
118 920
-7%
91 897
-23%
84 617
-8%
79 476
-6%
77 129
-3%
87 205
+13%
Net Income
Tax Provision
(11 564)
(21 810)
(20 966)
(22 285)
(19 611)
(14 647)
(15 563)
(14 149)
(17 816)
(11 234)
(12 273)
(13 502)
(12 488)
(24 403)
(21 869)
(22 413)
(21 185)
(21 631)
(25 477)
(30 485)
(33 096)
(24 667)
(23 631)
(22 217)
(25 117)
(33 637)
(32 914)
(31 746)
(28 547)
(29 185)
(33 872)
(36 798)
(41 008)
(36 861)
(35 760)
(36 117)
(29 541)
(26 476)
(26 769)
(25 250)
(25 524)
Income from Continuing Operations
28 488
36 908
31 060
25 422
27 727
19 446
35 614
31 483
33 359
12 922
1 637
2 774
5 790
41 018
39 510
51 720
50 408
43 368
57 081
58 350
58 936
66 130
61 054
66 431
70 139
64 501
50 623
40 986
37 627
51 698
74 284
89 681
94 893
92 401
92 626
82 803
62 356
58 141
52 707
51 879
61 681
Income to Minority Interest
(2 733)
(5 289)
(4 618)
(2 796)
(2 668)
(3 919)
(6 577)
(5 477)
(6 641)
(215)
1 993
2 116
3 921
(746)
(731)
(3 328)
(5 603)
(7 145)
(9 168)
(11 891)
(13 612)
(14 152)
(14 370)
(12 368)
(9 621)
(6 319)
(2 299)
(1 354)
(681)
(2 062)
(6 183)
(4 752)
(4 759)
(4 890)
(2 440)
(2 947)
(2 385)
(1 657)
(1 909)
(1 681)
(1 971)
Net Income (Common)
25 753
N/A
31 618
+23%
26 440
-16%
22 627
-14%
25 058
+11%
15 526
-38%
29 036
+87%
26 004
-10%
26 718
+3%
12 706
-52%
3 630
-71%
4 891
+35%
9 711
+99%
40 270
+315%
38 777
-4%
48 387
+25%
44 802
-7%
36 222
-19%
47 911
+32%
46 459
-3%
45 323
-2%
51 977
+15%
46 683
-10%
54 062
+16%
60 517
+12%
58 181
-4%
48 324
-17%
39 631
-18%
36 945
-7%
49 635
+34%
68 099
+37%
84 928
+25%
90 134
+6%
87 509
-3%
90 184
+3%
79 854
-11%
59 968
-25%
56 483
-6%
50 797
-10%
50 197
-1%
59 709
+19%
EPS (Diluted)
26.07
N/A
31.95
+23%
26.72
-16%
22.85
-14%
25.36
+11%
15.69
-38%
29.36
+87%
27.37
-7%
27.01
-1%
12.84
-52%
3.66
-71%
4.93
+35%
9.81
+99%
40.7
+315%
39.2
-4%
48.92
+25%
45.29
-7%
36.62
-19%
48.39
+32%
46.92
-3%
45.79
-2%
52.49
+15%
47.14
-10%
54.59
+16%
61.1
+12%
58.74
-4%
48.78
-17%
40
-18%
37.29
-7%
50.09
+34%
68.72
+37%
85.7
+25%
90.99
+6%
88.3
-3%
91.01
+3%
80.54
-12%
60.47
-25%
56.97
-6%
51.23
-10%
50.62
-1%
60.22
+19%

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 134,300+ 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.