First Time Loading...

Eisai Co Ltd
TSE:4523

Watchlist Manager
Eisai Co Ltd Logo
Eisai Co Ltd
TSE:4523
Watchlist
Price: 6 545 JPY -0.06% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

749.5B
-1%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+6%
5 Years
+19%
7 Years
+41%
10 Years
+28%
65.9B
-4%
Operating Income
Growth Rates:
1 Year
-
3 Years
-40%
5 Years
-25%
7 Years
+8%
10 Years
+0%
45.4B
-6%
Net Income
Growth Rates:
1 Year
+70%
3 Years
-52%
5 Years
-29%
7 Years
-17%
10 Years
+8%

Earnings Waterfall
Eisai Co Ltd

Revenue
749.5B JPY
Cost of Revenue
-157.8B JPY
Gross Profit
591.7B JPY
Operating Expenses
-525.7B JPY
Operating Income
65.9B JPY
Other Expenses
-20.5B JPY
Net Income
45.4B JPY

Income Statement
Eisai 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
587 242
N/A
600 363
+2%
579 471
-3%
564 090
-3%
562 832
0%
548 465
-3%
554 885
+1%
554 912
+0%
566 435
+2%
547 923
-3%
545 603
0%
542 314
-1%
530 697
-2%
539 097
+2%
544 027
+1%
554 276
+2%
569 814
+3%
600 054
+5%
611 499
+2%
625 106
+2%
627 367
+0%
642 834
+2%
643 531
+0%
631 974
-2%
661 646
+5%
695 621
+5%
707 203
+2%
713 400
+1%
707 888
-1%
645 942
-9%
679 253
+5%
691 251
+2%
712 935
+3%
756 226
+6%
741 594
-2%
752 499
+1%
737 099
-2%
744 402
+1%
757 076
+2%
759 329
+0%
749 460
-1%
Gross Profit
Cost of Revenue
(193 442)
(188 158)
(196 557)
(195 164)
(190 270)
(193 595)
(194 871)
(199 274)
(199 793)
(193 949)
(194 869)
(193 158)
(193 040)
(195 529)
(195 488)
(199 870)
(204 231)
(201 168)
(199 900)
(191 127)
(186 800)
(184 245)
(179 336)
(175 651)
(169 940)
(167 548)
(171 085)
(172 220)
(168 669)
(161 257)
(162 277)
(161 469)
(165 242)
(165 603)
(182 985)
(187 496)
(190 009)
(177 776)
(174 352)
(165 647)
(157 792)
Gross Profit
393 800
N/A
412 205
+5%
382 914
-7%
368 926
-4%
372 562
+1%
354 870
-5%
360 014
+1%
355 638
-1%
366 642
+3%
353 974
-3%
350 734
-1%
349 156
0%
337 657
-3%
343 568
+2%
348 539
+1%
354 406
+2%
365 583
+3%
398 886
+9%
411 599
+3%
433 979
+5%
440 567
+2%
458 589
+4%
464 195
+1%
456 323
-2%
491 706
+8%
528 073
+7%
536 118
+2%
541 180
+1%
539 219
0%
484 685
-10%
516 976
+7%
529 782
+2%
547 693
+3%
590 623
+8%
558 609
-5%
565 003
+1%
547 090
-3%
566 626
+4%
582 724
+3%
593 682
+2%
591 668
0%
Operating Income
Operating Expenses
(327 935)
(341 099)
(326 618)
(329 388)
(327 459)
(326 271)
(332 529)
(327 244)
(313 485)
(298 704)
(280 597)
(276 707)
(276 732)
(282 761)
(300 155)
(306 199)
(317 456)
(322 702)
(328 941)
(336 130)
(352 943)
(365 274)
(372 793)
(386 521)
(389 325)
(391 843)
(404 324)
(413 617)
(429 364)
(431 668)
(455 532)
(464 917)
(479 524)
(536 759)
(552 968)
(566 926)
(554 070)
(526 185)
(521 956)
(525 328)
(525 739)
Selling, General & Administrative
(231 657)
(210 544)
(199 889)
(196 600)
(194 927)
(189 905)
(197 253)
(196 262)
(197 010)
(188 227)
(186 625)
(183 415)
(179 831)
(175 633)
(180 294)
(182 134)
(182 355)
(179 915)
(190 139)
(199 171)
(216 411)
(223 798)
(237 590)
(243 913)
(248 501)
(248 554)
(261 259)
(269 716)
(279 220)
(273 251)
(291 519)
(302 414)
(326 432)
(356 672)
(384 144)
(392 357)
(383 458)
(348 138)
(352 069)
(356 772)
(356 361)
Research & Development
(103 439)
(130 544)
(128 143)
(130 628)
(130 741)
(122 193)
(135 535)
(132 653)
(125 396)
0
(115 750)
(114 421)
(110 471)
(104 273)
(119 503)
(123 637)
(134 954)
(131 089)
(140 513)
(138 461)
(139 100)
(129 411)
(140 143)
(147 864)
(146 368)
(125 938)
(141 218)
(139 628)
0
(139 431)
(120 942)
(122 062)
(165 423)
(158 222)
(168 315)
(173 212)
(169 737)
(158 058)
(173 512)
(172 117)
(173 895)
Depreciation & Amortization
0
0
0
0
0
(14 350)
0
0
0
(14 353)
0
0
0
(12 477)
0
0
0
(12 287)
0
0
0
(12 762)
0
0
0
(18 209)
0
0
0
(19 267)
0
0
0
(21 073)
0
0
0
(23 151)
0
0
0
Other Operating Expenses
7 161
(11)
1 414
(2 160)
(1 791)
177
259
1 671
8 921
(96 124)
21 778
21 129
13 570
9 622
(358)
(428)
(147)
589
1 711
1 502
2 568
697
4 940
5 256
5 544
858
(1 847)
(4 273)
(150 144)
281
(43 071)
(40 441)
12 331
(792)
(509)
(1 357)
(875)
3 162
3 625
3 561
4 517
Operating Income
65 865
N/A
71 106
+8%
56 296
-21%
39 538
-30%
45 103
+14%
28 599
-37%
27 485
-4%
28 394
+3%
53 157
+87%
55 270
+4%
70 137
+27%
72 449
+3%
60 925
-16%
60 807
0%
48 384
-20%
48 207
0%
48 127
0%
76 184
+58%
82 658
+8%
97 849
+18%
87 624
-10%
93 315
+6%
91 402
-2%
69 802
-24%
102 381
+47%
136 230
+33%
131 794
-3%
127 563
-3%
109 855
-14%
53 017
-52%
61 444
+16%
64 865
+6%
68 169
+5%
53 864
-21%
5 641
-90%
(1 923)
N/A
(6 980)
-263%
40 441
N/A
60 768
+50%
68 354
+12%
65 929
-4%
Pre-Tax Income
Interest Income Expense
(3 909)
(2 408)
(3 924)
(3 747)
(3 301)
(2 744)
(1 901)
(1 512)
(1 431)
(4 855)
(1 305)
(1 201)
(906)
(2 979)
(1 387)
(1 202)
(1 091)
(500)
289
1 166
2 218
2 679
3 748
3 746
3 423
4 840
1 753
1 182
754
(655)
831
872
803
(1 304)
2 621
3 149
3 792
1 236
4 944
6 323
7 359
Non-Reccuring Items
0
(14 575)
0
0
0
20
0
0
0
59
0
0
0
(160)
0
0
0
1 118
0
0
0
(6 539)
0
0
0
(13 007)
0
0
0
(53)
13 286
13 289
0
1 969
0
0
0
1 798
(2 135)
(2 140)
(2 175)
Gain/Loss on Disposition of Assets
0
4 198
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
59
0
0
0
(10)
0
0
0
1 598
0
0
0
Total Other Income
95
(108)
(1)
(1)
(1)
0
(1)
(1)
(2)
(1)
(2)
(3)
(2)
0
(1)
0
1
1
3
2
1
(1)
0
0
(2)
0
0
0
0
(72)
2
0
0
(61)
0
0
0
(61)
0
(2)
0
Pre-Tax Income
62 051
N/A
58 213
-6%
52 371
-10%
35 790
-32%
41 801
+17%
25 875
-38%
25 583
-1%
26 881
+5%
51 724
+92%
50 473
-2%
68 830
+36%
71 245
+4%
60 017
-16%
57 668
-4%
46 996
-19%
47 005
+0%
47 037
+0%
76 803
+63%
82 950
+8%
99 017
+19%
89 843
-9%
89 454
0%
95 148
+6%
73 547
-23%
105 802
+44%
128 063
+21%
133 547
+4%
128 745
-4%
110 610
-14%
52 296
-53%
75 563
+44%
79 028
+5%
68 974
-13%
54 458
-21%
8 262
-85%
1 226
-85%
(3 188)
N/A
45 012
N/A
63 576
+41%
72 535
+14%
71 111
-2%
Net Income
Tax Provision
(19 767)
(25 028)
(20 481)
(17 282)
5 575
17 578
17 661
17 198
(6 686)
4 571
1 606
2 240
(2 464)
(15 423)
(15 088)
(13 979)
(15 067)
(22 378)
(23 408)
(28 619)
(22 341)
(22 971)
(22 262)
(16 034)
(9 172)
(5 596)
(8 421)
(7 513)
(16 171)
(9 990)
(15 755)
(16 444)
(13 086)
(8 741)
23 018
29 740
30 243
11 824
(13 808)
(23 331)
(24 401)
Income from Continuing Operations
42 284
33 185
31 890
18 508
47 376
43 453
43 244
44 079
45 038
55 044
70 436
73 485
57 553
42 245
31 908
33 026
31 970
54 425
59 542
70 398
67 502
66 483
72 886
57 513
96 630
122 467
125 126
121 232
94 439
42 306
59 808
62 584
55 888
45 717
31 280
30 966
27 055
56 836
49 768
49 204
46 710
Income to Minority Interest
(260)
(229)
(212)
(196)
(195)
(200)
(224)
(208)
(154)
(111)
(1 210)
(1 675)
(2 523)
(2 887)
(2 483)
(2 757)
(2 921)
(2 579)
(5 194)
(4 717)
(3 788)
(3 098)
(139)
211
28
(700)
(603)
(661)
(755)
(364)
(180)
(394)
1 092
2 237
1 309
1 258
(347)
(1 404)
(892)
(1 108)
(1 290)
Net Income (Common)
42 025
N/A
32 955
-22%
31 677
-4%
18 311
-42%
47 180
+158%
43 254
-8%
43 022
-1%
43 873
+2%
44 887
+2%
54 933
+22%
69 228
+26%
71 812
+4%
55 031
-23%
39 358
-28%
29 425
-25%
30 269
+3%
29 049
-4%
51 845
+78%
54 348
+5%
65 681
+21%
63 714
-3%
63 386
-1%
72 747
+15%
57 723
-21%
96 658
+67%
121 767
+26%
124 522
+2%
120 571
-3%
93 683
-22%
41 942
-55%
59 628
+42%
62 190
+4%
56 979
-8%
47 954
-16%
32 586
-32%
32 220
-1%
26 705
-17%
55 432
+108%
48 874
-12%
48 096
-2%
45 421
-6%
EPS (Diluted)
147.45
N/A
115.63
-22%
110.75
-4%
64.02
-42%
164.96
+158%
151.37
-8%
150.42
-1%
153.4
+2%
156.94
+2%
191.76
+22%
242.05
+26%
251.09
+4%
192.41
-23%
137.41
-29%
102.88
-25%
105.83
+3%
101.21
-4%
180.97
+79%
189.36
+5%
228.85
+21%
222.24
-3%
221.12
-1%
253.94
+15%
201.41
-21%
337.18
+67%
424.8
+26%
434.33
+2%
420.52
-3%
326.74
-22%
146.29
-55%
207.96
+42%
216.92
+4%
198.74
-8%
167.25
-16%
113.65
-32%
112.37
-1%
93.13
-17%
193.3
+108%
170.41
-12%
167.7
-2%
158.37
-6%

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 133,500+ 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.