First Time Loading...

KH Neochem Co Ltd
TSE:4189

Watchlist Manager
KH Neochem Co Ltd Logo
KH Neochem Co Ltd
TSE:4189
Watchlist
Price: 2 376 JPY 0.04% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

115.2B
-2%
Revenue
Growth Rates:
1 Year
+0%
3 Years
+49%
5 Years
+14%
7 Years
-
10 Years
-
9.9B
-2%
Operating Income
Growth Rates:
1 Year
-20%
3 Years
+76%
5 Years
-8%
7 Years
-
10 Years
-
6.8B
-4%
Net Income
Growth Rates:
1 Year
-15%
3 Years
+69%
5 Years
+1%
7 Years
-
10 Years
-

Earnings Waterfall
KH Neochem Co Ltd

Revenue
115.2B JPY
Cost of Revenue
-93.3B JPY
Gross Profit
21.9B JPY
Operating Expenses
-12B JPY
Operating Income
9.9B JPY
Other Expenses
-3.1B JPY
Net Income
6.8B JPY

Income Statement
KH Neochem Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
86 358
N/A
91 169
+6%
94 661
+4%
95 069
+0%
93 504
-2%
96 748
+3%
101 199
+5%
102 747
+2%
105 042
+2%
100 503
-4%
94 209
-6%
90 990
-3%
83 254
-9%
78 031
-6%
77 332
-1%
80 159
+4%
92 447
+15%
106 177
+15%
117 110
+10%
123 115
+5%
117 486
-5%
116 210
-1%
114 880
-1%
113 747
-1%
119 958
+5%
117 480
-2%
115 217
-2%
Gross Profit
Cost of Revenue
(65 634)
(69 157)
(71 997)
(72 374)
(72 528)
(75 693)
(79 210)
(80 530)
(81 913)
(78 099)
(73 409)
(71 214)
(65 364)
(62 057)
(61 187)
(62 703)
(70 077)
(78 034)
(84 876)
(89 238)
(86 752)
(89 166)
(90 434)
(91 994)
(97 235)
(95 229)
(93 279)
Gross Profit
20 724
N/A
22 012
+6%
22 664
+3%
22 695
+0%
20 976
-8%
21 055
+0%
21 989
+4%
22 217
+1%
23 129
+4%
22 404
-3%
20 800
-7%
19 776
-5%
17 890
-10%
15 974
-11%
16 145
+1%
17 456
+8%
22 370
+28%
28 143
+26%
32 234
+15%
33 877
+5%
30 734
-9%
27 044
-12%
24 446
-10%
21 753
-11%
22 723
+4%
22 251
-2%
21 938
-1%
Operating Income
Operating Expenses
(10 371)
(10 639)
(11 169)
(11 403)
(11 264)
(12 704)
(11 131)
(12 651)
(12 914)
(11 410)
(11 241)
(11 219)
(10 757)
(10 506)
(10 503)
(10 674)
(11 317)
(12 007)
(12 549)
(12 703)
(12 434)
(12 277)
(11 990)
(13 348)
(13 218)
(12 054)
(11 992)
Selling, General & Administrative
(10 369)
(10 637)
(10 230)
(11 273)
(11 134)
(11 257)
(10 308)
(11 208)
(11 469)
(11 413)
(10 393)
(11 217)
(10 758)
(10 504)
(9 582)
(10 672)
(11 313)
(12 006)
(11 542)
(12 702)
(12 433)
(12 276)
(11 118)
(11 939)
(12 189)
(12 019)
(11 052)
Research & Development
0
0
(939)
0
0
0
(822)
0
0
0
(847)
0
0
0
(919)
0
0
0
(1 005)
0
0
0
(871)
0
0
0
(939)
Other Operating Expenses
(2)
(2)
0
(130)
(130)
(1 447)
(1)
(1 443)
(1 445)
3
(1)
(2)
1
(2)
(2)
(2)
(4)
(1)
(2)
0
(1)
(1)
(1)
(1 409)
(1 029)
(35)
(1)
Operating Income
10 353
N/A
11 373
+10%
11 495
+1%
11 292
-2%
9 712
-14%
8 351
-14%
10 858
+30%
9 566
-12%
10 215
+7%
10 994
+8%
9 559
-13%
8 557
-10%
7 133
-17%
5 468
-23%
5 642
+3%
6 782
+20%
11 053
+63%
16 136
+46%
19 685
+22%
21 174
+8%
18 300
-14%
14 767
-19%
12 456
-16%
8 405
-33%
9 505
+13%
10 197
+7%
9 946
-2%
Pre-Tax Income
Interest Income Expense
225
371
308
357
486
387
378
501
284
354
348
233
257
218
220
306
309
315
381
495
701
851
890
829
632
490
357
Non-Reccuring Items
206
76
76
0
0
0
(1 443)
0
0
0
0
0
0
0
0
0
(108)
(111)
(111)
(15)
(286)
(1 279)
(1 311)
0
0
0
0
Gain/Loss on Disposition of Assets
(179)
(132)
(200)
(227)
(268)
(343)
(318)
(317)
(239)
(238)
(297)
(314)
(397)
(606)
(534)
(460)
(375)
(92)
(385)
(362)
(524)
(572)
(386)
(387)
(464)
(641)
(610)
Total Other Income
94
143
303
283
254
327
279
312
311
220
286
249
264
267
299
320
373
327
218
203
148
86
(15)
(123)
(135)
(25)
32
Pre-Tax Income
10 699
N/A
11 831
+11%
11 982
+1%
11 705
-2%
10 184
-13%
8 722
-14%
9 754
+12%
10 062
+3%
10 571
+5%
11 330
+7%
9 896
-13%
8 725
-12%
7 257
-17%
5 347
-26%
5 627
+5%
6 948
+23%
11 252
+62%
16 575
+47%
19 788
+19%
21 495
+9%
18 339
-15%
13 853
-24%
11 634
-16%
8 724
-25%
9 538
+9%
10 021
+5%
9 725
-3%
Net Income
Tax Provision
(3 321)
(3 621)
(3 672)
(3 574)
(3 029)
(2 622)
(2 869)
(2 860)
(3 042)
(3 251)
(2 850)
(2 561)
(2 101)
(1 508)
(1 481)
(1 868)
(3 103)
(4 643)
(5 924)
(6 563)
(5 691)
(4 424)
(3 382)
(2 385)
(2 672)
(2 789)
(2 795)
Income from Continuing Operations
7 378
8 210
8 310
8 131
7 155
6 100
6 885
7 202
7 529
8 079
7 046
6 164
5 156
3 839
4 146
5 080
8 149
11 932
13 864
14 932
12 648
9 429
8 252
6 339
6 866
7 232
6 930
Income to Minority Interest
(187)
(164)
(142)
(83)
(156)
(159)
(147)
(133)
(143)
(131)
(127)
(109)
(85)
(89)
(99)
(134)
(152)
(160)
(173)
(167)
(189)
(204)
(179)
(156)
(123)
(104)
(103)
Net Income (Common)
7 190
N/A
8 044
+12%
8 167
+2%
8 048
-1%
6 998
-13%
5 941
-15%
6 737
+13%
7 068
+5%
7 385
+4%
7 948
+8%
6 917
-13%
6 054
-12%
5 070
-16%
3 747
-26%
4 046
+8%
4 944
+22%
7 995
+62%
11 771
+47%
13 691
+16%
14 766
+8%
12 459
-16%
9 225
-26%
8 073
-12%
6 183
-23%
6 742
+9%
7 128
+6%
6 826
-4%
EPS (Diluted)
194.32
N/A
217.4
+12%
220.45
+1%
217.51
-1%
189.13
-13%
160.15
-15%
181.6
+13%
190.52
+5%
199.03
+4%
214.19
+8%
186.44
-13%
163.17
-12%
136.62
-16%
100.95
-26%
109.02
+8%
133.19
+22%
215.43
+62%
317.29
+47%
368.95
+16%
398.01
+8%
335.95
-16%
248.9
-26%
217.74
-13%
166.81
-23%
181.92
+9%
192.43
+6%
184.23
-4%

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.