First Time Loading...

Smaregi Inc
TSE:4431

Watchlist Manager
Smaregi Inc Logo
Smaregi Inc
TSE:4431
Watchlist
Price: 2 137 JPY -4.34% Market Closed
Updated: Apr 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

7.8B
+8%
Revenue
Growth Rates:
1 Year
+40%
3 Years
+157%
5 Years
-
7 Years
-
10 Years
-
1.5B
+15%
Operating Income
Growth Rates:
1 Year
+135%
3 Years
+143%
5 Years
-
7 Years
-
10 Years
-
1.1B
+16%
Net Income
Growth Rates:
1 Year
+66%
3 Years
+134%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Smaregi Inc

Revenue
7.8B JPY
Cost of Revenue
-3B JPY
Gross Profit
4.8B JPY
Operating Expenses
-3.3B JPY
Operating Income
1.5B JPY
Other Expenses
-448.3m JPY
Net Income
1.1B JPY

Income Statement
Smaregi Inc

Rotate your device to view
Income Statement
Currency: JPY
Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024
Revenue
Revenue
2 749
N/A
2 927
+6%
3 150
+8%
3 250
+3%
3 193
-2%
2 904
-9%
3 036
+5%
3 324
+10%
3 529
+6%
3 766
+7%
5 851
+55%
4 297
-27%
6 527
+52%
6 939
+6%
5 546
-20%
5 914
+7%
6 510
+10%
7 220
+11%
7 789
+8%
Gross Profit
Cost of Revenue
(1 170)
(1 287)
(1 333)
(1 330)
(1 254)
(1 034)
(1 100)
(1 263)
(1 331)
(1 434)
(2 183)
(1 654)
(2 477)
(2 681)
(2 240)
(2 345)
(2 552)
(2 814)
(2 966)
Gross Profit
1 579
N/A
1 640
+4%
1 817
+11%
1 920
+6%
1 939
+1%
1 870
-4%
1 936
+4%
2 062
+6%
2 198
+7%
2 332
+6%
3 668
+57%
2 643
-28%
4 050
+53%
4 258
+5%
3 306
-22%
3 569
+8%
3 958
+11%
4 405
+11%
4 823
+9%
Operating Income
Operating Expenses
(938)
(857)
(976)
(1 169)
(1 258)
(1 301)
(1 302)
(1 216)
(1 259)
(1 400)
(2 359)
(2 006)
(3 027)
(3 223)
(2 652)
(2 676)
(2 839)
(3 074)
(3 286)
Selling, General & Administrative
(938)
(857)
(976)
(1 131)
(1 258)
(1 301)
(1 302)
(1 141)
(1 259)
(1 400)
(2 359)
(2 006)
(3 027)
(3 223)
(2 652)
(2 620)
(2 839)
(3 074)
(3 286)
Research & Development
0
0
0
(19)
0
0
0
(9)
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
(19)
0
0
0
(67)
0
0
0
0
0
0
0
(56)
0
0
0
Other Operating Expenses
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
Operating Income
641
N/A
783
+22%
841
+7%
751
-11%
681
-9%
569
-16%
634
+11%
845
+33%
939
+11%
932
-1%
1 309
+40%
637
-51%
1 023
+61%
1 035
+1%
654
-37%
894
+37%
1 118
+25%
1 331
+19%
1 537
+15%
Pre-Tax Income
Interest Income Expense
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Non-Reccuring Items
0
0
0
0
0
0
0
0
(10)
(10)
143
133
191
191
38
58
0
0
0
Total Other Income
(23)
(22)
(14)
0
0
0
0
1
1
1
1
(14)
(12)
(12)
(12)
2
0
0
(2)
Pre-Tax Income
618
N/A
760
+23%
826
+9%
752
-9%
681
-9%
570
-16%
634
+11%
847
+34%
930
+10%
923
-1%
1 453
+57%
756
-48%
1 203
+59%
1 214
+1%
681
-44%
955
+40%
1 119
+17%
1 331
+19%
1 535
+15%
Net Income
Tax Provision
(181)
(228)
(250)
(205)
(184)
(149)
(168)
(263)
(291)
(293)
(414)
(198)
(148)
(150)
(24)
(67)
(319)
(391)
(446)
Income from Continuing Operations
437
532
576
547
497
421
466
584
639
631
1 039
558
1 055
1 064
657
888
800
940
1 089
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
437
N/A
532
+22%
576
+8%
547
-5%
497
-9%
421
-15%
466
+11%
584
+25%
639
+9%
631
-1%
1 039
+65%
558
-46%
1 055
+89%
1 064
+1%
657
-38%
888
+35%
800
-10%
940
+18%
1 089
+16%
EPS (Diluted)
46.54
N/A
51.95
+12%
58.65
+13%
27.85
-53%
25.28
-9%
21.39
-15%
23.83
+11%
29.77
+25%
32.64
+10%
95.75
+193%
53.05
-45%
28.5
-46%
54.41
+91%
55.38
+2%
34.17
-38%
46.07
+35%
41.59
-10%
48.82
+17%
56.53
+16%

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 129,500+ 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.