First Time Loading...

Mitsui Chemicals Inc
TSE:4183

Watchlist Manager
Mitsui Chemicals Inc Logo
Mitsui Chemicals Inc
TSE:4183
Watchlist
Price: 4 421 JPY -0.27% Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.7T
-2%
Revenue
Growth Rates:
1 Year
-8%
3 Years
+44%
5 Years
+16%
7 Years
+46%
10 Years
+14%
66.1B
-3%
Operating Income
Growth Rates:
1 Year
-45%
3 Years
+0%
5 Years
-35%
7 Years
-23%
10 Years
+290%
55.3B
-7%
Net Income
Growth Rates:
1 Year
-26%
3 Years
+53%
5 Years
-19%
7 Years
+40%
10 Years
-

Earnings Waterfall
Mitsui Chemicals Inc

Revenue
1.7T JPY
Cost of Revenue
-1.4T JPY
Gross Profit
347.5B JPY
Operating Expenses
-281.4B JPY
Operating Income
66.1B JPY
Other Expenses
-10.8B JPY
Net Income
55.3B JPY

Income Statement
Mitsui Chemicals Inc

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
1 507 596
N/A
1 566 046
+4%
1 592 123
+2%
1 610 401
+1%
1 622 453
+1%
1 550 076
-4%
1 540 015
-1%
1 482 764
-4%
1 416 701
-4%
1 343 898
-5%
1 258 485
-6%
1 203 978
-4%
1 182 185
-2%
1 212 282
+3%
1 227 608
+1%
1 264 410
+3%
1 302 040
+3%
1 328 526
+2%
1 375 771
+4%
1 428 586
+4%
1 483 490
+4%
1 482 909
0%
1 471 649
-1%
1 440 658
-2%
1 373 370
-5%
1 349 522
-2%
1 259 003
-7%
1 207 837
-4%
1 201 696
-1%
1 211 725
+1%
1 327 832
+10%
1 418 281
+7%
1 519 376
+7%
1 612 688
+6%
1 718 210
+7%
1 820 230
+6%
1 876 520
+3%
1 879 547
+0%
1 811 359
-4%
1 752 125
-3%
1 725 166
-2%
Gross Profit
Cost of Revenue
(1 312 640)
(1 353 536)
(1 371 785)
(1 378 225)
(1 378 739)
(1 308 542)
(1 277 999)
(1 211 260)
(1 144 985)
(1 069 451)
(990 880)
(937 389)
(905 355)
(919 268)
(930 712)
(962 152)
(994 330)
(1 019 160)
(1 061 508)
(1 106 780)
(1 159 876)
(1 166 577)
(1 157 750)
(1 134 353)
(1 072 804)
(1 051 139)
(989 125)
(940 272)
(923 747)
(917 883)
(984 219)
(1 053 197)
(1 145 956)
(1 233 948)
(1 334 429)
(1 427 086)
(1 477 403)
(1 498 054)
(1 447 212)
(1 396 313)
(1 377 662)
Gross Profit
194 956
N/A
212 510
+9%
220 338
+4%
232 176
+5%
243 714
+5%
241 534
-1%
262 016
+8%
271 504
+4%
271 716
+0%
274 447
+1%
267 605
-2%
266 589
0%
276 830
+4%
293 014
+6%
296 896
+1%
302 258
+2%
307 710
+2%
309 366
+1%
314 263
+2%
321 806
+2%
323 614
+1%
316 332
-2%
313 899
-1%
306 305
-2%
300 566
-2%
298 383
-1%
269 878
-10%
267 565
-1%
277 949
+4%
293 842
+6%
343 613
+17%
365 084
+6%
373 420
+2%
378 740
+1%
383 781
+1%
393 144
+2%
399 117
+2%
381 493
-4%
364 147
-5%
355 812
-2%
347 504
-2%
Operating Income
Operating Expenses
(178 006)
(186 932)
(194 326)
(199 683)
(201 265)
(199 471)
(213 621)
(206 631)
(205 936)
(203 521)
(193 875)
(191 707)
(190 679)
(190 865)
(199 339)
(197 230)
(201 463)
(205 875)
(211 687)
(216 822)
(221 233)
(222 905)
(226 014)
(227 848)
(228 554)
(231 507)
(222 051)
(216 307)
(212 109)
(212 161)
(218 840)
(223 674)
(234 892)
(245 125)
(258 828)
(273 196)
(279 548)
(285 844)
(286 134)
(287 437)
(281 419)
Selling, General & Administrative
(178 006)
(154 225)
(194 326)
(199 683)
(201 265)
(167 098)
(207 676)
(206 631)
(205 936)
(172 028)
(193 875)
(191 707)
(190 679)
(160 088)
(193 009)
(197 230)
(201 463)
(172 498)
(211 687)
(216 822)
(221 233)
(187 109)
(224 195)
(225 252)
(224 237)
(226 592)
(218 689)
(213 578)
(211 219)
(211 980)
(219 190)
(223 447)
(229 734)
(239 356)
(252 896)
(268 077)
(279 417)
(284 589)
(284 622)
(285 937)
(279 827)
Research & Development
0
(33 386)
0
0
0
(32 396)
0
0
0
0
0
0
0
(30 777)
0
0
0
(33 377)
0
0
0
(35 796)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
679
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
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
23
(5 945)
0
0
(31 493)
0
0
0
0
(6 330)
0
0
0
0
0
0
0
(1 819)
(2 596)
(4 317)
(4 915)
(3 362)
(2 729)
(890)
(181)
350
(227)
(5 158)
(5 769)
(5 932)
(5 119)
(131)
(1 255)
(1 512)
(1 500)
(1 592)
Operating Income
16 950
N/A
25 578
+51%
26 012
+2%
32 493
+25%
42 449
+31%
42 063
-1%
48 395
+15%
64 873
+34%
65 780
+1%
70 926
+8%
73 730
+4%
74 882
+2%
86 151
+15%
102 149
+19%
97 557
-4%
105 028
+8%
106 247
+1%
103 491
-3%
102 576
-1%
104 984
+2%
102 381
-2%
93 427
-9%
87 885
-6%
78 457
-11%
72 012
-8%
66 876
-7%
47 827
-28%
51 258
+7%
65 840
+28%
81 681
+24%
124 773
+53%
141 410
+13%
138 528
-2%
133 615
-4%
124 953
-6%
119 948
-4%
119 569
0%
95 649
-20%
78 013
-18%
68 375
-12%
66 085
-3%
Pre-Tax Income
Interest Income Expense
2 044
93
(2 411)
26
5 614
4 965
7 209
7 230
1 458
(2 811)
(5 720)
(7 938)
(4 269)
(797)
2 850
4 112
3 525
5 939
9 256
12 755
15 430
13 426
9 293
6 404
2 649
3 636
(2 100)
(3 867)
(6 601)
3 330
9 636
18 075
21 364
24 193
20 222
17 939
15 862
20 625
6 437
5 011
6 924
Non-Reccuring Items
(21 328)
(27 585)
(26 479)
(28 063)
(8 953)
(6 362)
0
(7 086)
(7 592)
(24 060)
(24 403)
(21 679)
(20 269)
(6 673)
0
(3 640)
(3 634)
(17 735)
(17 224)
(22 074)
(27 092)
2 267
1 575
3 195
7 252
(6 819)
(6 594)
(6 460)
(5 659)
(9 596)
(8 358)
(7 204)
(780)
(12 124)
(12 369)
(17 768)
(23 549)
11 656
6 160
6 216
3 256
Gain/Loss on Disposition of Assets
(6 197)
(7 907)
(7 655)
(8 501)
(8 824)
(4 335)
(4 968)
(1 392)
(2 128)
0
(1 600)
(5 333)
(4 217)
(7 132)
(3 881)
(2 819)
(2 262)
971
(1 919)
(1 725)
(2 585)
(3 605)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
2 837
(717)
252
1 322
1 218
(491)
(244)
(2 806)
(3 018)
(2 753)
(1 069)
(29)
318
(1 775)
(2 331)
(1 894)
(2 571)
1 542
1 611
1 185
3 182
(218)
(3 192)
(2 781)
(3 640)
(2 869)
0
0
0
(1 172)
623
623
623
(4 410)
0
0
0
(10 652)
0
0
0
Pre-Tax Income
(5 694)
N/A
(10 538)
-85%
(10 281)
+2%
(2 723)
+74%
31 504
N/A
35 840
+14%
50 392
+41%
60 819
+21%
54 500
-10%
41 302
-24%
40 938
-1%
39 903
-3%
57 714
+45%
85 772
+49%
94 195
+10%
100 787
+7%
101 305
+1%
94 208
-7%
94 300
+0%
95 125
+1%
91 316
-4%
105 297
+15%
95 561
-9%
85 275
-11%
78 273
-8%
60 824
-22%
39 133
-36%
40 931
+5%
53 580
+31%
74 243
+39%
126 674
+71%
152 904
+21%
159 735
+4%
141 274
-12%
132 806
-6%
120 119
-10%
111 882
-7%
117 278
+5%
90 610
-23%
79 602
-12%
76 265
-4%
Net Income
Tax Provision
(9 743)
(11 372)
(11 988)
(12 281)
(12 926)
(11 480)
(12 627)
(14 088)
(13 503)
(11 835)
(11 227)
(10 667)
(12 415)
(11 915)
(14 350)
(15 337)
(14 846)
(15 190)
(14 546)
(14 284)
(15 863)
(18 774)
(19 847)
(19 728)
(19 980)
(18 205)
(13 666)
(12 323)
(11 241)
(10 024)
(14 469)
(18 755)
(22 445)
(22 723)
(27 366)
(31 344)
(29 211)
(27 140)
(18 965)
(13 727)
(15 703)
Income from Continuing Operations
(15 437)
(21 910)
(22 269)
(15 004)
18 578
24 360
37 765
46 731
40 997
29 467
29 711
29 236
45 299
73 857
79 845
85 450
86 459
79 018
79 754
80 841
75 453
86 523
75 714
65 547
58 293
42 619
25 467
28 608
42 339
64 219
112 205
134 149
137 290
118 551
105 440
88 775
82 671
90 138
71 645
65 875
60 562
Income to Minority Interest
(1 458)
(3 228)
(4 213)
(3 798)
(6 228)
(7 099)
(7 073)
(8 373)
(9 155)
(6 504)
(7 358)
(6 967)
(5 922)
(9 018)
(8 502)
(10 194)
(10 781)
(7 433)
(7 404)
(5 680)
(6 825)
(10 408)
(10 539)
(10 831)
(9 117)
(8 649)
(6 349)
(5 398)
(6 342)
(6 346)
(9 390)
(9 887)
(9 753)
(8 561)
(7 484)
(7 825)
(7 802)
(7 202)
(7 110)
(6 605)
(5 311)
Net Income (Common)
(16 895)
N/A
(25 138)
-49%
(26 482)
-5%
(18 802)
+29%
12 350
N/A
17 261
+40%
30 692
+78%
38 358
+25%
31 842
-17%
22 963
-28%
22 353
-3%
22 269
0%
39 377
+77%
64 839
+65%
71 343
+10%
75 256
+5%
75 678
+1%
71 585
-5%
72 350
+1%
75 161
+4%
68 628
-9%
76 115
+11%
65 175
-14%
54 716
-16%
49 176
-10%
33 970
-31%
19 118
-44%
23 210
+21%
35 997
+55%
57 873
+61%
102 815
+78%
124 262
+21%
127 537
+3%
109 990
-14%
97 956
-11%
80 950
-17%
74 869
-8%
82 936
+11%
64 535
-22%
59 270
-8%
55 250
-7%
EPS (Diluted)
-84.47
N/A
-125.69
-49%
-132.41
-5%
-94.01
+29%
61.75
N/A
86.21
+40%
153.46
+78%
191.79
+25%
159.21
-17%
114.74
-28%
111.76
-3%
111.34
0%
196.88
+77%
324.05
+65%
356.71
+10%
376.28
+5%
378.39
+1%
358.38
-5%
363.56
+1%
377.69
+4%
348.2
-8%
385.6
+11%
334.13
-13%
280.41
-16%
252.02
-10%
174.52
-31%
100.25
-43%
119.5
+19%
183.7
+54%
298
+62%
524.71
+76%
635.13
+21%
659.99
+4%
565.45
-14%
506.92
-10%
418.68
-17%
388.81
-7%
431.17
+11%
339.54
-21%
311.71
-8%
290.57
-7%

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 135,400+ 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.