First Time Loading...

Showa Denko KK
TSE:4004

Watchlist Manager
Showa Denko KK Logo
Showa Denko KK
TSE:4004
Watchlist
Price: 3 425 JPY -0.67% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.3T
-0.9%
Revenue
Growth Rates:
1 Year
-7%
3 Years
+32%
5 Years
+30%
7 Years
+92%
10 Years
+52%
-3.8B
Operating Income
Growth Rates:
1 Year
-
3 Years
+81%
5 Years
-
7 Years
-
10 Years
-
-19B
-72%
Net Income
Growth Rates:
1 Year
-
3 Years
+75%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Showa Denko KK

Revenue
1.3T JPY
Cost of Revenue
-1T JPY
Gross Profit
246.6B JPY
Operating Expenses
-250.4B JPY
Operating Income
-3.8B JPY
Other Expenses
-15.2B JPY
Net Income
-19B JPY

Income Statement
Showa Denko KK

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
848 071
N/A
865 226
+2%
860 268
-1%
876 856
+2%
876 580
0%
858 878
-2%
858 715
0%
823 125
-4%
775 732
-6%
738 557
-5%
697 416
-6%
666 037
-4%
671 159
+1%
693 904
+3%
720 236
+4%
746 110
+4%
780 387
+5%
811 888
+4%
864 039
+6%
941 512
+9%
992 136
+5%
1 012 169
+2%
1 011 785
0%
962 773
-5%
906 454
-6%
843 461
-7%
757 581
-10%
846 856
+12%
973 700
+15%
1 141 645
+17%
1 340 437
+17%
1 389 419
+4%
1 419 635
+2%
1 387 948
-2%
1 382 310
0%
1 402 091
+1%
1 392 621
-1%
1 383 548
-1%
1 352 714
-2%
1 300 776
-4%
1 288 869
-1%
Gross Profit
Cost of Revenue
(739 017)
(750 557)
(745 484)
(762 383)
(767 849)
(752 958)
(742 556)
(704 589)
(653 924)
(619 628)
(583 945)
(550 555)
(544 994)
(548 055)
(563 546)
(578 799)
(602 888)
(617 632)
(638 100)
(677 316)
(705 003)
(712 859)
(714 950)
(697 087)
(671 157)
(650 888)
(633 045)
(718 011)
(814 378)
(940 482)
(1 049 339)
(1 068 934)
(1 081 642)
(1 057 931)
(1 061 581)
(1 089 243)
(1 087 775)
(1 102 642)
(1 094 681)
(1 052 754)
(1 042 252)
Gross Profit
109 054
N/A
114 669
+5%
114 784
+0%
114 473
0%
108 731
-5%
105 920
-3%
116 159
+10%
118 536
+2%
121 808
+3%
118 929
-2%
113 471
-5%
115 482
+2%
126 165
+9%
145 849
+16%
156 690
+7%
167 311
+7%
177 499
+6%
194 256
+9%
225 939
+16%
264 196
+17%
287 133
+9%
299 310
+4%
296 835
-1%
265 686
-10%
235 297
-11%
192 573
-18%
124 536
-35%
128 845
+3%
159 322
+24%
201 163
+26%
291 098
+45%
320 485
+10%
337 993
+5%
330 017
-2%
320 729
-3%
312 848
-2%
304 846
-3%
280 906
-8%
258 033
-8%
248 022
-4%
246 617
-1%
Operating Income
Operating Expenses
(83 101)
(84 516)
(85 012)
(86 163)
(87 816)
(88 758)
(89 701)
(90 351)
(88 300)
(86 416)
(84 508)
(81 998)
(84 112)
(86 910)
(91 128)
(94 743)
(99 791)
(101 969)
(105 393)
(108 156)
(107 130)
(108 427)
(109 445)
(110 865)
(114 499)
(114 682)
(115 004)
(144 713)
(178 771)
(214 210)
(249 129)
(252 598)
(250 795)
(248 272)
(244 015)
(244 040)
(243 120)
(246 104)
(248 909)
(246 496)
(250 381)
Selling, General & Administrative
(83 101)
(84 516)
(85 011)
(86 164)
(87 816)
(88 759)
(89 701)
(90 351)
(68 029)
(86 416)
(84 508)
(81 998)
(66 807)
(86 907)
(91 127)
(94 742)
(81 371)
(101 968)
(105 391)
(108 154)
(87 507)
(108 428)
(109 446)
(110 866)
(93 908)
(114 681)
(115 004)
(144 713)
(150 464)
(214 211)
(249 128)
(252 597)
(194 561)
(248 272)
(244 018)
(244 043)
(217 915)
(246 105)
(248 908)
(246 495)
(221 801)
Research & Development
0
0
0
0
0
0
0
0
(20 270)
0
0
0
(17 304)
0
0
0
(18 419)
0
0
0
(19 623)
0
0
0
(20 591)
0
0
0
(28 307)
0
0
0
(28 619)
0
0
0
(36 247)
0
0
0
0
Depreciation & Amortization
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
0
0
0
0
0
0
0
(27 616)
0
0
0
(25 205)
0
0
0
(28 579)
Other Operating Expenses
0
0
0
0
0
0
0
0
(1)
0
0
0
(1)
(3)
(1)
0
(1)
(1)
(2)
(2)
0
0
0
0
0
(1)
0
0
0
0
(1)
(1)
1
0
3
3
36 247
1
(1)
(1)
(1)
Operating Income
25 953
N/A
30 153
+16%
29 772
-1%
28 310
-5%
20 915
-26%
17 162
-18%
26 458
+54%
28 185
+7%
33 508
+19%
32 513
-3%
28 963
-11%
33 484
+16%
42 053
+26%
58 939
+40%
65 562
+11%
72 568
+11%
77 708
+7%
92 287
+19%
120 546
+31%
156 040
+29%
180 003
+15%
190 883
+6%
187 390
-2%
154 821
-17%
120 798
-22%
77 891
-36%
9 532
-88%
(15 868)
N/A
(19 449)
-23%
(13 047)
+33%
41 969
N/A
67 887
+62%
87 198
+28%
81 745
-6%
76 714
-6%
68 808
-10%
61 726
-10%
34 802
-44%
9 124
-74%
1 526
-83%
(3 764)
N/A
Pre-Tax Income
Interest Income Expense
4 218
4 023
4 315
7 006
7 799
6 019
8 762
8 154
(678)
478
(1 013)
(409)
1 079
3 866
2 855
1 767
(8 488)
(1 723)
(1 268)
(1 075)
2 145
1 700
2 611
2 207
2 804
3 000
404
(1 048)
1 623
5 595
6 083
6 867
7 761
8 320
17 929
21 839
334
(983)
(4 027)
(10 866)
(5 574)
Non-Reccuring Items
(3 139)
(2 865)
(6 635)
(10 503)
(10 916)
(24 496)
(22 118)
(17 839)
(22 117)
(10 428)
(11 939)
(12 177)
(17 940)
(18 126)
(22 498)
(21 767)
(8 399)
(7 589)
(128)
(643)
(29 620)
(29 755)
(31 403)
(31 396)
(19 010)
(18 951)
(23 252)
(23 933)
(29 267)
(39 505)
(79 601)
(86 741)
(67 959)
(58 675)
(13 894)
(17 520)
(14 956)
(7 760)
(5 286)
2 865
(33 880)
Gain/Loss on Disposition of Assets
(1 459)
(1 405)
(1 561)
(2 198)
(4 208)
(4 758)
(4 912)
(4 923)
(3 869)
(3 711)
(4 139)
(3 784)
(3 222)
(3 138)
(2 634)
(2 371)
(5 329)
(5 398)
(5 806)
(6 215)
(5 196)
(4 896)
(4 020)
(4 076)
(4 143)
(3 269)
(3 889)
(5 400)
18
(3 503)
4 547
6 980
(1 943)
(1 809)
(10 356)
(15 096)
4 172
(10 112)
(9 971)
16 684
22 469
Total Other Income
(1 540)
(2 145)
(3 433)
(2 330)
(3 626)
(2 636)
(877)
(1 348)
(780)
(304)
(3 566)
(6 258)
(4 441)
(7 811)
(15 032)
(13 645)
(4 961)
(11 515)
429
924
(1 823)
(671)
(1 729)
(2 242)
(2 566)
(1 107)
(18 143)
(20 256)
(21 185)
(20 388)
(4 324)
(1 887)
(2 131)
(2 401)
(3 240)
(2 886)
(349)
269
(319)
(1 117)
(5 435)
Pre-Tax Income
24 033
N/A
27 761
+16%
22 458
-19%
20 285
-10%
9 964
-51%
(8 709)
N/A
7 313
N/A
12 229
+67%
6 064
-50%
18 548
+206%
8 306
-55%
10 856
+31%
17 529
+61%
33 730
+92%
28 253
-16%
36 552
+29%
50 531
+38%
66 062
+31%
113 773
+72%
149 031
+31%
145 509
-2%
157 261
+8%
152 849
-3%
119 314
-22%
97 883
-18%
57 564
-41%
(35 348)
N/A
(66 505)
-88%
(68 260)
-3%
(70 848)
-4%
(31 326)
+56%
(6 894)
+78%
22 926
N/A
27 180
+19%
67 153
+147%
55 145
-18%
50 927
-8%
16 216
-68%
(10 479)
N/A
9 092
N/A
(26 184)
N/A
Net Income
Tax Provision
(13 760)
(20 563)
(17 960)
(15 506)
(6 824)
(4 288)
(6 626)
(14 338)
(13 962)
(10 438)
(7 944)
(3 285)
(3 691)
(6 129)
(8 623)
(10 182)
(10 814)
(15 234)
(21 847)
(30 807)
(28 756)
(32 487)
(29 669)
(23 019)
(22 582)
(12 756)
(8 124)
(697)
3 160
2 505
3 059
(6 820)
(20 270)
(21 585)
(21 200)
(10 808)
(11 240)
(1 531)
(7 603)
(18 680)
8 159
Income from Continuing Operations
10 273
7 198
4 498
4 779
3 140
(12 997)
687
(2 109)
(7 898)
8 110
362
7 571
13 838
27 601
19 630
26 370
39 717
50 828
91 926
118 224
116 753
124 774
123 180
96 295
75 301
44 808
(43 472)
(67 202)
(65 100)
(68 343)
(28 267)
(13 714)
2 656
5 595
45 953
44 337
39 687
14 685
(18 082)
(9 588)
(18 025)
Income to Minority Interest
(1 209)
(1 268)
(1 024)
(293)
360
8 017
7 518
7 625
8 819
1 249
1 610
693
(1 533)
(1 610)
(1 774)
(2 121)
(2 313)
(3 318)
(4 410)
(5 168)
(5 249)
(5 038)
(3 995)
(3 101)
(2 212)
(2 094)
(3 826)
(6 978)
(11 203)
(14 119)
(15 525)
(15 264)
(14 751)
(14 448)
(12 910)
(10 651)
(7 265)
(4 589)
(2 668)
(1 437)
(929)
Net Income (Common)
9 065
N/A
5 931
-35%
3 474
-41%
4 486
+29%
3 500
-22%
(4 979)
N/A
8 205
N/A
5 517
-33%
921
-83%
9 359
+916%
1 972
-79%
8 263
+319%
12 305
+49%
25 991
+111%
17 856
-31%
24 249
+36%
37 404
+54%
47 510
+27%
87 516
+84%
113 056
+29%
111 503
-1%
119 735
+7%
119 184
0%
93 194
-22%
73 088
-22%
42 713
-42%
(47 300)
N/A
(74 182)
-57%
(76 304)
-3%
(82 465)
-8%
(43 794)
+47%
(28 980)
+34%
(12 094)
+58%
(8 851)
+27%
33 045
N/A
33 687
+2%
32 422
-4%
10 096
-69%
(20 751)
N/A
(11 025)
+47%
(18 955)
-72%
EPS (Diluted)
60.43
N/A
39.54
-35%
23.16
-41%
30.51
+32%
23.8
-22%
-34.81
N/A
57.37
N/A
38.58
-33%
6.45
-83%
65.44
+915%
13.79
-79%
57.78
+319%
86.27
+49%
181.75
+111%
124.86
-31%
169.57
+36%
262.44
+55%
332.23
+27%
587.35
+77%
758.76
+29%
758.14
0%
820.8
+8%
817.02
0%
638.86
-22%
501.03
-22%
292.81
-42%
-324.23
N/A
-508.51
-57%
-523.06
-3%
-565.29
-8%
-300.2
+47%
-190.25
+37%
-77.4
+59%
-48.87
+37%
182.46
N/A
186
+2%
179.02
-4%
55.75
-69%
-114.57
N/A
-60.88
+47%
-104.65
-72%

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 133,600+ 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.