First Time Loading...

Sekisui Chemical Co Ltd
TSE:4204

Watchlist Manager
Sekisui Chemical Co Ltd Logo
Sekisui Chemical Co Ltd
TSE:4204
Watchlist
Price: 2 223 JPY -1.96% Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.3T
+0.7%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+18%
5 Years
+10%
7 Years
+18%
10 Years
+16%
91.3B
+0.8%
Operating Income
Growth Rates:
1 Year
-3%
3 Years
+31%
5 Years
-5%
7 Years
-5%
10 Years
+15%
74.9B
+0.4%
Net Income
Growth Rates:
1 Year
-3%
3 Years
+87%
5 Years
+22%
7 Years
+33%
10 Years
+70%

Earnings Waterfall
Sekisui Chemical Co Ltd

Revenue
1.3T JPY
Cost of Revenue
-865.8B JPY
Gross Profit
388.4B JPY
Operating Expenses
-297.1B JPY
Operating Income
91.3B JPY
Other Expenses
-16.4B JPY
Net Income
74.9B JPY

Income Statement
Sekisui Chemical Co Ltd

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
1 080 418
N/A
1 110 851
+3%
1 124 193
+1%
1 123 716
0%
1 120 083
0%
1 112 748
-1%
1 098 071
-1%
1 105 736
+1%
1 100 449
0%
1 096 317
0%
1 082 904
-1%
1 075 262
-1%
1 062 871
-1%
1 065 776
+0%
1 071 940
+1%
1 082 058
+1%
1 091 168
+1%
1 107 429
+1%
1 115 378
+1%
1 128 204
+1%
1 144 849
+1%
1 142 713
0%
1 150 481
+1%
1 144 317
-1%
1 136 984
-1%
1 129 254
-1%
1 094 350
-3%
1 062 780
-3%
1 062 369
0%
1 056 560
-1%
1 090 405
+3%
1 114 461
+2%
1 138 789
+2%
1 157 945
+2%
1 191 620
+3%
1 217 768
+2%
1 231 525
+1%
1 242 521
+1%
1 245 643
+0%
1 246 050
+0%
1 254 221
+1%
Gross Profit
Cost of Revenue
(754 403)
(774 753)
(781 699)
(782 242)
(780 352)
(775 130)
(766 120)
(767 864)
(760 775)
(750 513)
(734 578)
(724 625)
(711 337)
(712 258)
(717 206)
(725 914)
(733 309)
(745 346)
(751 595)
(761 765)
(774 998)
(774 647)
(779 932)
(775 089)
(768 670)
(766 551)
(746 084)
(727 603)
(729 989)
(726 174)
(748 086)
(765 998)
(784 543)
(801 994)
(829 065)
(848 952)
(858 531)
(865 281)
(865 335)
(863 474)
(865 805)
Gross Profit
326 015
N/A
336 098
+3%
342 494
+2%
341 474
0%
339 731
-1%
337 618
-1%
331 951
-2%
337 872
+2%
339 674
+1%
345 804
+2%
348 326
+1%
350 637
+1%
351 534
+0%
353 518
+1%
354 734
+0%
356 144
+0%
357 859
+0%
362 083
+1%
363 783
+0%
366 439
+1%
369 851
+1%
368 066
0%
370 549
+1%
369 228
0%
368 314
0%
362 703
-2%
348 266
-4%
335 177
-4%
332 380
-1%
330 386
-1%
342 319
+4%
348 463
+2%
354 246
+2%
355 951
+0%
362 555
+2%
368 816
+2%
372 994
+1%
377 240
+1%
380 308
+1%
382 576
+1%
388 416
+2%
Operating Income
Operating Expenses
(246 645)
(253 557)
(263 777)
(254 672)
(262 956)
(251 854)
(260 802)
(255 649)
(256 387)
(255 981)
(255 673)
(255 399)
(255 596)
(257 042)
(260 493)
(257 321)
(260 481)
(262 852)
(267 738)
(271 043)
(273 517)
(272 380)
(273 459)
(274 210)
(273 950)
(274 729)
(272 365)
(266 297)
(262 473)
(263 086)
(267 555)
(267 792)
(269 369)
(267 072)
(322 460)
(276 620)
(279 102)
(287 548)
(290 964)
(292 073)
(297 145)
Selling, General & Administrative
(246 644)
(216 676)
(254 133)
(254 669)
(253 964)
(213 429)
(253 678)
(255 649)
(256 385)
(214 630)
(255 672)
(255 398)
(255 596)
(212 679)
(256 842)
(257 320)
(260 480)
(214 924)
(267 737)
(271 042)
(273 513)
(221 059)
(273 458)
(274 207)
(273 949)
(223 651)
(269 637)
(266 294)
(262 470)
(213 301)
(265 122)
(267 790)
(269 366)
(215 941)
(270 952)
(275 112)
(279 102)
(230 167)
(287 200)
(290 100)
(293 383)
Research & Development
0
(27 720)
0
0
0
(29 452)
0
0
0
(31 693)
0
0
0
(34 169)
0
0
0
(36 974)
0
0
0
(38 838)
0
0
0
(37 146)
0
0
0
(35 110)
0
0
0
(37 010)
0
0
0
(40 471)
0
0
0
Depreciation & Amortization
0
(9 159)
0
0
0
(8 972)
0
0
0
(9 658)
0
0
0
(10 192)
0
0
0
(10 952)
0
0
0
(12 481)
0
0
0
(13 930)
0
0
0
(14 673)
0
0
0
(14 120)
0
0
0
(16 910)
0
0
0
Other Operating Expenses
0
(2)
(9 644)
(3)
(8 992)
(2)
(7 124)
0
0
0
(1)
(1)
0
(2)
(3 651)
(1)
(1)
(2)
(1)
(1)
(2)
(2)
1
(1)
(1)
(2)
(2 728)
(3)
(3)
(2)
(2 433)
(2)
(3)
(1)
(51 508)
(1 508)
0
0
(3 764)
(1 973)
(3 762)
Operating Income
79 370
N/A
82 541
+4%
78 717
-5%
86 802
+10%
76 775
-12%
85 764
+12%
71 149
-17%
82 223
+16%
83 287
+1%
89 823
+8%
92 653
+3%
95 238
+3%
95 938
+1%
96 476
+1%
94 241
-2%
98 823
+5%
97 378
-1%
99 231
+2%
96 045
-3%
95 396
-1%
96 334
+1%
95 686
-1%
97 090
+1%
95 018
-2%
94 364
-1%
87 974
-7%
75 901
-14%
68 880
-9%
69 907
+1%
67 300
-4%
74 764
+11%
80 671
+8%
84 877
+5%
88 879
+5%
40 095
-55%
92 196
+130%
93 892
+2%
89 692
-4%
89 344
0%
90 503
+1%
91 271
+1%
Pre-Tax Income
Interest Income Expense
9 987
7 200
5 644
8 844
16 391
18 348
29 152
26 785
17 283
13 343
1 369
6 346
11 023
12 578
13 953
10 029
4 946
4 410
5 895
6 796
8 121
11 915
10 038
13 768
13 813
14 335
14 312
8 054
5 360
8 817
15 727
33 596
38 398
34 416
33 395
20 045
13 245
11 785
24 688
21 953
21 634
Non-Reccuring Items
(12 610)
(9 643)
0
(8 991)
0
(9 371)
0
(7 789)
(18 359)
(5 556)
(16 654)
(18 461)
(8 376)
(8 108)
0
(1 460)
(974)
(701)
(892)
(607)
(1 415)
(1 275)
(5 700)
(6 136)
(5 330)
(7 341)
0
(2 659)
(4 385)
(2 428)
0
(52 060)
(50 419)
(51 508)
0
0
(1 420)
(2 495)
0
(1 788)
0
Gain/Loss on Disposition of Assets
(1 259)
(1 241)
(1 131)
(1 176)
(1 012)
(1 707)
(1 962)
(2 344)
(2 498)
(8 476)
(1 642)
(2 142)
(4 017)
(7 488)
(5 167)
(4 288)
(2 297)
1 114
(1 314)
(1 370)
(1 404)
(1 373)
(1 453)
(1 745)
(2 143)
(2 713)
(2 689)
(2 557)
(2 054)
1 428
(1 042)
(858)
(1 024)
(1 544)
(1 667)
(1 258)
(1 139)
(1 304)
(1 145)
(1 232)
(1 335)
Total Other Income
(6 272)
(6 431)
(7 385)
(5 460)
(6 445)
(8 802)
(9 890)
(11 976)
(13 059)
(11 184)
(14 069)
(12 547)
(9 500)
(10 607)
(7 739)
(8 692)
(10 194)
(9 712)
(10 310)
(11 006)
(13 658)
(11 045)
(10 883)
(10 867)
(8 035)
(8 468)
(9 583)
(9 646)
(12 078)
(11 938)
(7 575)
(4 950)
(1 759)
(384)
(40)
(8)
837
1 816
1 286
1 468
663
Pre-Tax Income
69 216
N/A
72 426
+5%
75 845
+5%
80 019
+6%
85 709
+7%
84 232
-2%
88 449
+5%
86 899
-2%
66 654
-23%
77 950
+17%
61 657
-21%
68 434
+11%
85 068
+24%
82 851
-3%
95 288
+15%
94 412
-1%
88 859
-6%
94 342
+6%
89 424
-5%
89 209
0%
87 978
-1%
93 908
+7%
89 092
-5%
90 038
+1%
92 669
+3%
83 787
-10%
77 941
-7%
62 072
-20%
56 750
-9%
63 179
+11%
81 874
+30%
56 399
-31%
70 073
+24%
69 859
0%
71 783
+3%
110 975
+55%
105 415
-5%
99 494
-6%
114 173
+15%
110 904
-3%
112 233
+1%
Net Income
Tax Provision
(23 906)
(30 058)
(32 132)
(31 610)
(33 012)
(29 944)
(30 009)
(28 936)
(16 094)
(20 223)
(16 150)
(16 862)
(27 146)
(20 950)
(22 290)
(23 073)
(21 222)
(27 626)
(26 102)
(25 265)
(24 683)
(25 428)
(25 370)
(24 722)
(26 352)
(22 575)
(20 296)
(17 649)
(14 932)
(19 902)
(25 316)
(29 647)
(34 469)
(31 098)
(30 925)
(29 296)
(26 832)
(28 726)
(33 726)
(34 858)
(35 826)
Income from Continuing Operations
45 310
42 368
43 713
48 409
52 697
54 288
58 440
57 963
50 560
57 727
45 507
51 572
57 922
61 901
72 998
71 339
67 637
66 716
63 322
63 944
63 295
68 480
63 722
65 316
66 317
61 212
57 645
44 423
41 818
43 277
56 558
26 752
35 604
38 761
40 858
81 679
78 583
70 768
80 447
76 046
76 407
Income to Minority Interest
(1 305)
(1 177)
(1 133)
(1 117)
(1 233)
(1 292)
(1 130)
(1 102)
(996)
(1 073)
(1 349)
(1 637)
(1 805)
(1 050)
(2 299)
(2 355)
(2 402)
(3 256)
(2 171)
(2 118)
(2 135)
(2 386)
(2 280)
(2 161)
(2 132)
(2 030)
(1 768)
(1 842)
(1 729)
(1 733)
(1 786)
(1 813)
(1 982)
(1 692)
(1 744)
(1 595)
(1 446)
(1 504)
(1 632)
(1 434)
(1 512)
Net Income (Common)
44 005
N/A
41 190
-6%
42 579
+3%
47 291
+11%
51 463
+9%
52 995
+3%
57 309
+8%
56 860
-1%
49 563
-13%
56 653
+14%
44 158
-22%
49 934
+13%
56 116
+12%
60 850
+8%
70 696
+16%
68 983
-2%
65 233
-5%
63 459
-3%
61 150
-4%
61 825
+1%
61 160
-1%
66 093
+8%
61 442
-7%
63 154
+3%
64 184
+2%
59 181
-8%
55 877
-6%
42 580
-24%
40 089
-6%
41 544
+4%
54 772
+32%
24 940
-54%
33 622
+35%
37 067
+10%
39 112
+6%
80 082
+105%
77 135
-4%
69 263
-10%
78 814
+14%
74 612
-5%
74 893
+0%
EPS (Diluted)
85.44
N/A
79.98
-6%
83.48
+4%
92.72
+11%
101.5
+9%
104.55
+3%
114.38
+9%
115.1
+1%
101.35
-12%
114.87
+13%
88.31
-23%
102.95
+17%
116.9
+14%
125.95
+8%
147.59
+17%
145.22
-2%
137.62
-5%
133.58
-3%
129.83
-3%
132.95
+2%
131.4
-1%
141.64
+8%
132.54
-6%
137.21
+4%
140.23
+2%
128.77
-8%
122.61
-5%
94.01
-23%
89.03
-5%
91.92
+3%
122.43
+33%
55.84
-54%
75.59
+35%
83.17
+10%
88.75
+7%
183.59
+107%
177.88
-3%
159.19
-11%
184.21
+16%
175.36
-5%
176.54
+1%

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.