First Time Loading...

Sekisui Kasei Co Ltd
TSE:4228

Watchlist Manager
Sekisui Kasei Co Ltd Logo
Sekisui Kasei Co Ltd
TSE:4228
Watchlist
Price: 464 JPY 0.43% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

129.2B
+0.3%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+9%
5 Years
+15%
7 Years
+28%
10 Years
+20%
1.1B
-19%
Operating Income
Growth Rates:
1 Year
+32%
3 Years
-51%
5 Years
-77%
7 Years
-78%
10 Years
-36%
453m
-64%
Net Income
Growth Rates:
1 Year
-
3 Years
-68%
5 Years
-86%
7 Years
-84%
10 Years
-73%

Earnings Waterfall
Sekisui Kasei Co Ltd

Revenue
129.2B JPY
Cost of Revenue
-103.3B JPY
Gross Profit
25.9B JPY
Operating Expenses
-24.8B JPY
Operating Income
1.1B JPY
Other Expenses
-671m JPY
Net Income
453m JPY

Income Statement
Sekisui Kasei 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
108 024
N/A
109 923
+2%
113 857
+4%
115 129
+1%
115 547
+0%
113 660
-2%
109 347
-4%
106 147
-3%
102 863
-3%
101 559
-1%
100 640
-1%
100 245
0%
101 241
+1%
102 398
+1%
105 384
+3%
108 375
+3%
110 299
+2%
112 101
+2%
112 019
0%
111 970
0%
112 382
+0%
112 593
+0%
121 037
+7%
127 979
+6%
131 411
+3%
136 155
+4%
129 947
-5%
121 315
-7%
118 928
-2%
118 851
0%
119 096
+0%
123 154
+3%
120 909
-2%
117 567
-3%
117 425
0%
119 065
+1%
122 311
+3%
124 683
+2%
127 030
+2%
128 762
+1%
129 186
+0%
Gross Profit
Cost of Revenue
(87 818)
(89 284)
(92 544)
(93 409)
(93 315)
(90 703)
(86 140)
(82 474)
(78 649)
(77 386)
(76 444)
(75 730)
(76 259)
(77 091)
(79 370)
(81 629)
(83 941)
(85 479)
(85 747)
(86 170)
(86 109)
(85 498)
(92 451)
(98 185)
(101 317)
(105 978)
(100 962)
(94 169)
(92 094)
(92 451)
(92 840)
(96 699)
(95 667)
(92 831)
(93 527)
(95 200)
(97 743)
(100 072)
(101 903)
(102 537)
(103 277)
Gross Profit
20 206
N/A
20 639
+2%
21 313
+3%
21 720
+2%
22 232
+2%
22 957
+3%
23 207
+1%
23 673
+2%
24 214
+2%
24 173
0%
24 196
+0%
24 515
+1%
24 982
+2%
25 307
+1%
26 014
+3%
26 746
+3%
26 358
-1%
26 622
+1%
26 272
-1%
25 800
-2%
26 273
+2%
27 095
+3%
28 586
+6%
29 794
+4%
30 094
+1%
30 177
+0%
28 985
-4%
27 146
-6%
26 834
-1%
26 400
-2%
26 256
-1%
26 455
+1%
25 242
-5%
24 736
-2%
23 898
-3%
23 865
0%
24 568
+3%
24 611
+0%
25 127
+2%
26 225
+4%
25 909
-1%
Operating Income
Operating Expenses
(18 461)
(18 515)
(18 886)
(18 863)
(19 001)
(19 027)
(18 756)
(18 878)
(18 812)
(19 055)
(19 118)
(19 285)
(19 870)
(19 906)
(20 484)
(21 007)
(21 302)
(21 338)
(21 515)
(21 326)
(21 401)
(22 311)
(23 575)
(24 871)
(26 073)
(26 452)
(25 871)
(25 110)
(24 534)
(24 309)
(24 951)
(24 982)
(23 682)
(23 273)
(29 682)
(29 774)
(23 717)
(23 818)
(24 314)
(24 832)
(24 785)
Selling, General & Administrative
(18 460)
(16 578)
(18 885)
(18 863)
(19 000)
(17 149)
(18 755)
(18 876)
(18 810)
(17 198)
(19 116)
(19 284)
(19 870)
(17 989)
(20 484)
(21 006)
(21 301)
(19 323)
(21 468)
(21 325)
(21 400)
(20 166)
(23 574)
(24 872)
(26 073)
(23 682)
(25 869)
(25 107)
(24 533)
(21 653)
(24 047)
(24 079)
(23 681)
(20 487)
(23 273)
(23 366)
(23 579)
(21 111)
(24 264)
(24 781)
(24 786)
Research & Development
0
(1 936)
0
0
0
(1 877)
0
0
0
(1 856)
0
0
0
(1 916)
0
0
0
(2 014)
0
0
0
(2 145)
0
0
0
(2 769)
0
0
0
(2 655)
0
0
0
(2 784)
0
0
0
(2 707)
0
0
0
Other Operating Expenses
(1)
(1)
(1)
0
(1)
0
(1)
(2)
(2)
(1)
(2)
(1)
0
(1)
0
0
(1)
(1)
(47)
(1)
(1)
0
(1)
1
0
(1)
(2)
(3)
(1)
(1)
(904)
(903)
(1)
(2)
(6 409)
(6 408)
(138)
0
(50)
(51)
1
Operating Income
1 745
N/A
2 124
+22%
2 427
+14%
2 857
+18%
3 231
+13%
3 930
+22%
4 451
+13%
4 795
+8%
5 402
+13%
5 118
-5%
5 078
-1%
5 230
+3%
5 112
-2%
5 401
+6%
5 530
+2%
5 739
+4%
5 056
-12%
5 284
+5%
4 757
-10%
4 474
-6%
4 872
+9%
4 784
-2%
5 011
+5%
4 923
-2%
4 021
-18%
3 725
-7%
3 114
-16%
2 036
-35%
2 300
+13%
2 091
-9%
1 305
-38%
1 473
+13%
1 560
+6%
1 463
-6%
(5 784)
N/A
(5 909)
-2%
851
N/A
793
-7%
813
+3%
1 393
+71%
1 124
-19%
Pre-Tax Income
Interest Income Expense
797
505
322
407
459
450
471
73
(99)
54
(245)
(36)
(14)
(29)
248
272
275
179
179
285
134
728
626
360
463
(146)
(141)
(86)
(226)
669
1 106
1 285
1 347
688
645
849
840
1 605
1 506
1 480
1 015
Non-Reccuring Items
(68)
(65)
(63)
(120)
(79)
(51)
(52)
7
(150)
(282)
(304)
(501)
(344)
(185)
(131)
64
65
(52)
0
(76)
(77)
(395)
(403)
(372)
(372)
25
(5)
(7)
(7)
(906)
0
0
(7 174)
(6 407)
0
0
0
(50)
0
0
(89)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
39
(68)
0
0
0
0
2
4
4
(99)
0
0
0
(54)
0
0
0
(61)
0
0
0
(139)
(96)
(108)
(125)
(214)
(124)
(120)
(110)
(31)
(31)
(49)
(47)
Total Other Income
(256)
(297)
(308)
(210)
(179)
(199)
(231)
(309)
(295)
(163)
(116)
(126)
(203)
(207)
(211)
(212)
(176)
(74)
(191)
(175)
(171)
(80)
(139)
(152)
(171)
(163)
(203)
(32)
8
155
102
73
60
(90)
(173)
(234)
8
(30)
231
330
(21)
Pre-Tax Income
2 218
N/A
2 267
+2%
2 378
+5%
2 934
+23%
3 432
+17%
4 130
+20%
4 639
+12%
4 566
-2%
4 897
+7%
4 659
-5%
4 413
-5%
4 567
+3%
4 551
0%
4 980
+9%
5 438
+9%
5 867
+8%
5 224
-11%
5 238
+0%
4 747
-9%
4 508
-5%
4 758
+6%
4 983
+5%
5 095
+2%
4 759
-7%
3 941
-17%
3 380
-14%
2 765
-18%
1 911
-31%
2 075
+9%
1 870
-10%
2 417
+29%
2 723
+13%
(4 332)
N/A
(4 560)
-5%
(5 436)
-19%
(5 414)
+0%
1 589
N/A
2 287
+44%
2 519
+10%
3 154
+25%
1 982
-37%
Net Income
Tax Provision
(514)
(923)
(998)
(1 231)
(1 265)
(1 520)
(1 739)
(1 685)
(1 563)
(1 540)
(1 327)
(1 307)
(1 659)
(1 568)
(1 798)
(1 980)
(1 716)
(1 786)
(1 611)
(1 535)
(1 599)
(1 848)
(1 955)
(1 796)
(1 751)
(1 243)
(1 170)
(1 113)
(1 142)
(1 560)
(1 787)
(1 881)
(1 648)
(1 316)
(1 128)
(1 143)
(1 560)
(1 833)
(1 865)
(1 893)
(1 524)
Income from Continuing Operations
1 704
1 344
1 380
1 703
2 167
2 610
2 900
2 881
3 334
3 119
3 086
3 260
2 892
3 412
3 640
3 887
3 508
3 452
3 136
2 973
3 159
3 135
3 140
2 963
2 190
2 137
1 595
798
933
310
630
842
(5 980)
(5 876)
(6 564)
(6 557)
29
454
654
1 261
458
Income to Minority Interest
(49)
(80)
(107)
(107)
(84)
(78)
(46)
(30)
9
27
29
30
(11)
(7)
(7)
(7)
(4)
(2)
(1)
(2)
(3)
(5)
12
38
174
185
261
475
475
816
722
483
348
(41)
(43)
(42)
(42)
0
(4)
(2)
(3)
Net Income (Common)
1 651
N/A
1 264
-23%
1 272
+1%
1 596
+25%
2 083
+31%
2 530
+21%
2 852
+13%
2 849
0%
3 343
+17%
3 147
-6%
3 115
-1%
3 291
+6%
2 882
-12%
3 404
+18%
3 633
+7%
3 879
+7%
3 501
-10%
3 448
-2%
3 133
-9%
2 969
-5%
3 155
+6%
3 129
-1%
3 152
+1%
3 001
-5%
2 364
-21%
2 323
-2%
1 858
-20%
1 274
-31%
1 410
+11%
1 126
-20%
1 350
+20%
1 324
-2%
(5 634)
N/A
(5 917)
-5%
(6 606)
-12%
(6 598)
+0%
(12)
+100%
452
N/A
647
+43%
1 256
+94%
453
-64%
EPS (Diluted)
35.12
N/A
26.89
-23%
27.06
+1%
33.95
+25%
44.31
+31%
54.13
+22%
60.68
+12%
60.61
0%
71.12
+17%
67.33
-5%
66.27
-2%
70.02
+6%
61.31
-12%
73.02
+19%
78.97
+8%
84.32
+7%
76.1
-10%
75.31
-1%
69.62
-8%
65.97
-5%
69.66
+6%
69.09
-1%
69.59
+1%
66.26
-5%
52.2
-21%
51.29
-2%
41.02
-20%
28.13
-31%
31.09
+11%
24.86
-20%
29.9
+20%
29.3
-2%
-124.68
N/A
-130.98
-5%
-146.18
-12%
-145.77
+0%
-0.28
+100%
9.99
N/A
14.29
+43%
27.71
+94%
10
-64%

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 133,700+ 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.