First Time Loading...

Pia Corp
TSE:4337

Watchlist Manager
Pia Corp Logo
Pia Corp
TSE:4337
Watchlist
Price: 3 040 JPY
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

37.5B
+2%
Revenue
Growth Rates:
1 Year
+31%
3 Years
-55%
5 Years
-79%
7 Years
-75%
10 Years
-71%
1.4B
+2%
Operating Income
Growth Rates:
1 Year
+33 750%
3 Years
-
5 Years
-6%
7 Years
-27%
10 Years
-10%
1.2B
-8%
Net Income
Growth Rates:
1 Year
+81%
3 Years
-
5 Years
+37%
7 Years
-1%
10 Years
-13%

Earnings Waterfall
Pia Corp

Revenue
37.5B JPY
Cost of Revenue
-23.9B JPY
Gross Profit
13.6B JPY
Operating Expenses
-12.2B JPY
Operating Income
1.4B JPY
Other Expenses
-169m JPY
Net Income
1.2B JPY

Income Statement
Pia Corp

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
130 789
N/A
128 139
-2%
131 848
+3%
131 204
0%
127 271
-3%
127 146
0%
128 169
+1%
134 547
+5%
136 682
+2%
138 624
+1%
141 507
+2%
141 677
+0%
150 772
+6%
152 812
+1%
161 534
+6%
161 396
0%
159 860
-1%
163 509
+2%
164 566
+1%
172 352
+5%
174 870
+1%
179 969
+3%
176 320
-2%
173 273
-2%
171 997
-1%
163 204
-5%
121 886
-25%
96 592
-21%
83 710
-13%
67 355
-20%
67 508
+0%
55 366
-18%
39 994
-28%
25 829
-35%
28 663
+11%
31 658
+10%
28 663
-9%
32 763
+14%
35 061
+7%
36 828
+5%
37 501
+2%
Gross Profit
Cost of Revenue
(119 696)
(117 494)
(121 015)
(120 201)
(116 187)
(116 000)
(117 087)
(123 185)
(125 242)
(126 774)
(129 335)
(129 429)
(138 353)
(140 105)
(149 042)
(148 554)
(146 736)
(150 685)
(151 135)
(158 569)
(160 693)
(165 101)
(161 763)
(158 560)
(157 610)
(149 034)
(111 417)
(89 149)
(77 459)
(63 888)
(62 509)
(49 662)
(33 046)
(17 483)
(18 590)
(20 251)
(17 670)
(20 811)
(22 031)
(23 464)
(23 938)
Gross Profit
11 095
N/A
10 644
-4%
10 834
+2%
11 005
+2%
11 085
+1%
11 146
+1%
11 084
-1%
11 363
+3%
11 442
+1%
11 851
+4%
12 174
+3%
12 250
+1%
12 420
+1%
12 707
+2%
12 492
-2%
12 842
+3%
13 124
+2%
12 824
-2%
13 431
+5%
13 783
+3%
14 177
+3%
14 868
+5%
14 557
-2%
14 713
+1%
14 387
-2%
14 170
-2%
10 469
-26%
7 443
-29%
6 251
-16%
3 467
-45%
4 999
+44%
5 704
+14%
6 948
+22%
8 346
+20%
10 073
+21%
11 407
+13%
10 993
-4%
11 952
+9%
13 030
+9%
13 364
+3%
13 563
+1%
Operating Income
Operating Expenses
(9 592)
(9 746)
(10 029)
(9 830)
(9 760)
(9 905)
(9 929)
(10 061)
(10 168)
(10 324)
(10 372)
(10 515)
(10 561)
(10 918)
(11 084)
(11 454)
(11 834)
(11 599)
(11 897)
(12 381)
(12 731)
(13 491)
(13 601)
(13 491)
(13 543)
(13 066)
(12 268)
(11 477)
(10 720)
(9 698)
(9 674)
(9 269)
(9 104)
(9 179)
(10 002)
(10 517)
(10 989)
(11 132)
(11 550)
(12 033)
(12 209)
Selling, General & Administrative
(9 537)
(9 679)
(9 984)
(9 837)
(9 761)
(9 781)
(9 892)
(10 022)
(10 127)
(10 151)
(10 369)
(10 504)
(10 570)
(10 782)
(11 037)
(11 349)
(11 750)
(11 418)
(11 902)
(12 481)
(12 757)
(13 532)
(13 634)
(13 514)
(13 610)
(13 074)
(12 369)
(11 570)
(10 817)
(9 782)
(9 607)
(9 229)
(9 054)
(9 137)
(9 529)
(10 046)
(10 516)
(11 050)
(11 522)
(12 003)
(12 209)
Depreciation & Amortization
0
(58)
0
0
0
(59)
0
0
0
(87)
0
0
0
(92)
0
0
0
(93)
0
0
0
(94)
0
0
0
(82)
0
0
0
(49)
0
0
0
(42)
0
0
0
(82)
0
0
0
Other Operating Expenses
(55)
(8)
(45)
7
0
(65)
(39)
(40)
(41)
(85)
(3)
(11)
9
(44)
(47)
(105)
(84)
(88)
7
100
26
135
33
23
67
90
101
93
97
133
(67)
(40)
(50)
0
(473)
(471)
(473)
0
(28)
(30)
0
Operating Income
1 502
N/A
899
-40%
804
-11%
1 173
+46%
1 323
+13%
1 241
-6%
1 153
-7%
1 301
+13%
1 273
-2%
1 527
+20%
1 801
+18%
1 734
-4%
1 858
+7%
1 789
-4%
1 408
-21%
1 388
-1%
1 290
-7%
1 225
-5%
1 534
+25%
1 402
-9%
1 446
+3%
1 377
-5%
956
-31%
1 222
+28%
844
-31%
1 104
+31%
(1 799)
N/A
(4 034)
-124%
(4 469)
-11%
(6 231)
-39%
(4 675)
+25%
(3 565)
+24%
(2 156)
+40%
(833)
+61%
71
N/A
890
+1 154%
4
-100%
820
+20 400%
1 480
+80%
1 331
-10%
1 354
+2%
Pre-Tax Income
Interest Income Expense
12
9
45
46
52
48
4
(23)
(51)
(52)
(60)
(49)
(142)
(112)
(91)
(85)
37
6
5
13
28
34
17
16
3
(3)
(55)
(98)
(151)
(212)
(280)
(354)
(451)
(479)
(412)
(364)
(308)
(280)
(232)
(217)
(186)
Non-Reccuring Items
(213)
(178)
0
(117)
(117)
0
(37)
(7)
(7)
(33)
0
0
0
(234)
(236)
(236)
(238)
0
0
(2)
0
0
0
(132)
(132)
(688)
(823)
(691)
(713)
(158)
0
0
0
(471)
0
0
0
(29)
0
0
(179)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
8
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
678
678
678
0
0
0
Total Other Income
(14)
(4)
(5)
3
7
1
1
3
1
5
29
35
36
26
2
(4)
(4)
(57)
(46)
(103)
(116)
(63)
(58)
(7)
19
9
181
376
179
435
384
316
644
466
390
288
161
61
717
15
43
Pre-Tax Income
1 287
N/A
726
-44%
846
+17%
1 107
+31%
1 266
+14%
1 290
+2%
1 120
-13%
1 274
+14%
1 216
-5%
1 447
+19%
1 770
+22%
1 719
-3%
1 752
+2%
1 469
-16%
1 083
-26%
1 071
-1%
1 093
+2%
1 182
+8%
1 493
+26%
1 310
-12%
1 358
+4%
1 348
-1%
915
-32%
1 099
+20%
734
-33%
422
-43%
(2 496)
N/A
(4 447)
-78%
(5 154)
-16%
(6 166)
-20%
(4 571)
+26%
(3 603)
+21%
(1 963)
+46%
(1 317)
+33%
49
N/A
1 492
+2 945%
535
-64%
1 250
+134%
1 965
+57%
1 129
-43%
1 032
-9%
Net Income
Tax Provision
83
91
87
99
91
(97)
(130)
(174)
(169)
(231)
(396)
(449)
(551)
(486)
(369)
(378)
(385)
(465)
(531)
(486)
(481)
(518)
(400)
(491)
(340)
(292)
(255)
(72)
(102)
(506)
(519)
(488)
(479)
191
201
146
118
165
146
140
151
Income from Continuing Operations
1 371
817
934
1 207
1 359
1 193
992
1 101
1 047
1 216
1 374
1 270
1 201
983
714
693
708
717
962
824
877
830
515
608
394
130
(2 751)
(4 519)
(5 256)
(6 672)
(5 090)
(4 091)
(2 442)
(1 126)
250
1 638
653
1 415
2 111
1 269
1 183
Income to Minority Interest
(4)
(4)
(6)
(6)
(6)
(6)
(6)
(7)
(7)
(6)
(5)
(6)
(7)
(8)
(9)
(9)
(10)
(10)
(11)
(12)
(12)
(11)
(13)
(12)
(7)
(8)
4
8
6
8
6
5
5
3
0
0
0
0
6
12
3
Net Income (Common)
1 366
N/A
813
-40%
927
+14%
1 201
+30%
1 353
+13%
1 187
-12%
986
-17%
1 094
+11%
1 040
-5%
1 209
+16%
1 369
+13%
1 263
-8%
1 193
-6%
974
-18%
704
-28%
682
-3%
697
+2%
706
+1%
949
+34%
812
-14%
863
+6%
817
-5%
500
-39%
595
+19%
386
-35%
121
-69%
(2 747)
N/A
(4 512)
-64%
(5 249)
-16%
(6 664)
-27%
(5 083)
+24%
(4 084)
+20%
(2 438)
+40%
(1 122)
+54%
249
N/A
1 636
+557%
654
-60%
1 415
+116%
2 118
+50%
1 282
-39%
1 185
-8%
EPS (Diluted)
97.57
N/A
58.07
-40%
66.21
+14%
85.78
+30%
96.64
+13%
83.97
-13%
70.42
-16%
78.14
+11%
74.28
-5%
85.66
+15%
97.78
+14%
90.21
-8%
85.21
-6%
67.93
-20%
50.28
-26%
48.71
-3%
49.78
+2%
50.25
+1%
67.78
+35%
58.42
-14%
62.78
+7%
59.07
-6%
36.58
-38%
43.74
+20%
28.37
-35%
8.88
-69%
-201.84
N/A
-331.54
-64%
-378.52
-14%
-479.01
-27%
-344.14
+28%
-267.76
+22%
-159.85
+40%
-74.14
+54%
16.34
N/A
107.2
+556%
42.86
-60%
92.72
+116%
138.74
+50%
83.96
-39%
77.63
-8%

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 132,500+ 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.