First Time Loading...

Kyorin Holdings Inc
TSE:4569

Watchlist Manager
Kyorin Holdings Inc Logo
Kyorin Holdings Inc
TSE:4569
Watchlist
Price: 1 828 JPY 0.99% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

119.8B
+0.6%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+13%
5 Years
+9%
7 Years
+3%
10 Years
+8%
4.9B
-8%
Operating Income
Growth Rates:
1 Year
-28%
3 Years
-23%
5 Years
-37%
7 Years
-60%
10 Years
-72%
4.3B
-19%
Net Income
Growth Rates:
1 Year
-27%
3 Years
-32%
5 Years
-23%
7 Years
-43%
10 Years
-66%

Earnings Waterfall
Kyorin Holdings Inc

Revenue
119.8B JPY
Cost of Revenue
-68.4B JPY
Gross Profit
51.4B JPY
Operating Expenses
-46.5B JPY
Operating Income
4.9B JPY
Other Expenses
-619m JPY
Net Income
4.3B JPY

Income Statement
Kyorin Holdings Inc

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
111 232
N/A
111 400
+0%
111 558
+0%
111 661
+0%
111 572
0%
113 121
+1%
113 291
+0%
114 395
+1%
118 988
+4%
119 483
+0%
120 623
+1%
121 725
+1%
116 850
-4%
115 373
-1%
114 124
-1%
111 503
-2%
111 460
0%
110 640
-1%
109 313
-1%
110 242
+1%
109 734
0%
113 620
+4%
114 238
+1%
111 559
-2%
110 217
-1%
109 983
0%
108 923
-1%
109 419
+0%
106 324
-3%
102 904
-3%
102 910
+0%
104 271
+1%
105 666
+1%
105 534
0%
105 458
0%
105 525
+0%
108 524
+3%
113 270
+4%
116 505
+3%
119 114
+2%
119 830
+1%
Gross Profit
Cost of Revenue
(42 326)
(43 047)
(44 353)
(45 290)
(46 028)
(46 598)
(46 646)
(46 819)
(47 031)
(47 360)
(48 095)
(49 629)
(50 464)
(50 847)
(51 099)
(50 145)
(48 999)
(49 064)
(49 138)
(49 694)
(51 806)
(56 210)
(56 661)
(56 202)
(54 545)
(52 950)
(52 122)
(52 113)
(51 606)
(51 276)
(53 363)
(55 095)
(56 597)
(56 093)
(55 991)
(56 842)
(58 268)
(63 102)
(65 143)
(66 913)
(68 403)
Gross Profit
68 906
N/A
68 353
-1%
67 205
-2%
66 371
-1%
65 544
-1%
66 523
+1%
66 645
+0%
67 576
+1%
71 957
+6%
72 123
+0%
72 528
+1%
72 096
-1%
66 386
-8%
64 526
-3%
63 025
-2%
61 358
-3%
62 461
+2%
61 576
-1%
60 175
-2%
60 548
+1%
57 928
-4%
57 410
-1%
57 577
+0%
55 357
-4%
55 672
+1%
57 033
+2%
56 801
0%
57 306
+1%
54 718
-5%
51 628
-6%
49 547
-4%
49 176
-1%
49 069
0%
49 441
+1%
49 467
+0%
48 683
-2%
50 256
+3%
50 168
0%
51 362
+2%
52 201
+2%
51 427
-1%
Operating Income
Operating Expenses
(51 166)
(50 746)
(50 488)
(50 390)
(50 749)
(51 786)
(53 310)
(53 327)
(53 245)
(52 487)
(54 516)
(55 591)
(54 103)
(54 113)
(53 261)
(53 165)
(51 556)
(52 769)
(52 630)
(50 322)
(50 125)
(48 452)
(48 366)
(48 470)
(48 240)
(49 545)
(48 874)
(49 098)
(48 385)
(45 854)
(45 467)
(44 968)
(44 477)
(44 438)
(43 219)
(42 835)
(43 477)
(45 049)
(46 492)
(46 909)
(46 548)
Selling, General & Administrative
(41 537)
(39 385)
(46 758)
(50 386)
(47 805)
(38 271)
(42 853)
(39 218)
(39 199)
(39 467)
(39 393)
(39 818)
(40 377)
(40 544)
(40 229)
(39 744)
(38 789)
(38 510)
(38 416)
(38 222)
(38 190)
(37 646)
(40 014)
(42 692)
(45 164)
(38 541)
(43 407)
(40 480)
(37 365)
(36 138)
(36 754)
(36 092)
(35 799)
(35 536)
(34 170)
(33 797)
(33 990)
(34 140)
(35 385)
(36 463)
(37 082)
Research & Development
0
(11 359)
0
0
(2 942)
(13 514)
(10 456)
(14 110)
(14 046)
0
(12 428)
(13 076)
(13 724)
(13 569)
(13 032)
(13 421)
(12 767)
(14 243)
(14 210)
(12 094)
(9 222)
(10 790)
0
0
0
(10 987)
(5 450)
(8 603)
0
(9 703)
(7 373)
(6 464)
(8 671)
(8 897)
(9 043)
(9 031)
(9 482)
(10 903)
(10 630)
(10 247)
(9 457)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(15)
(2)
(5)
(8)
(14)
(15)
(16)
(17)
(15)
(15)
(14)
(13)
(12)
(10)
(8)
(6)
(4)
(4)
(4)
(4)
(4)
(5)
(6)
(7)
Other Operating Expenses
(9 629)
(2)
(3 730)
(4)
(2)
(2)
(1)
1
0
(13 020)
(2 695)
(2 697)
0
0
0
0
0
(1)
(2)
(1)
(2 705)
(2)
(8 337)
(5 762)
(3 059)
(2)
0
0
(11 007)
(1)
(1 330)
(2 404)
(1)
(1)
(2)
(3)
(1)
(2)
(472)
(193)
0
Operating Income
17 740
N/A
17 607
-1%
16 717
-5%
15 981
-4%
14 795
-7%
14 737
0%
13 335
-10%
14 249
+7%
18 712
+31%
19 636
+5%
18 012
-8%
16 505
-8%
12 283
-26%
10 413
-15%
9 764
-6%
8 193
-16%
10 905
+33%
8 807
-19%
7 545
-14%
10 226
+36%
7 803
-24%
8 958
+15%
9 211
+3%
6 887
-25%
7 432
+8%
7 488
+1%
7 927
+6%
8 208
+4%
6 333
-23%
5 774
-9%
4 080
-29%
4 208
+3%
4 592
+9%
5 003
+9%
6 248
+25%
5 848
-6%
6 779
+16%
5 119
-24%
4 870
-5%
5 292
+9%
4 879
-8%
Pre-Tax Income
Interest Income Expense
316
306
306
318
363
396
328
309
331
193
266
262
268
366
309
309
342
349
412
425
505
469
496
630
578
581
590
492
537
1 018
1 028
1 000
976
467
502
555
555
1 161
1 098
2 023
2 111
Non-Reccuring Items
(18)
(18)
0
0
(1 699)
(2 235)
(2 236)
(2 236)
(538)
(2 696)
0
0
(3 720)
(1 024)
(1 023)
(1 403)
(377)
(807)
(808)
(429)
(430)
(1)
0
0
1
0
0
1 074
1 073
1 074
0
0
0
(320)
559
282
263
410
0
0
(1 044)
Gain/Loss on Disposition of Assets
(72)
(14)
134
(24)
4 454
4 306
4 295
4 203
(272)
0
1 468
1 486
1 473
(136)
485
538
523
524
(149)
(132)
(118)
(107)
(55)
(39)
(27)
(24)
(32)
(34)
0
342
(22)
(28)
(29)
(32)
(27)
(22)
(17)
(15)
(15)
(17)
(37)
Total Other Income
366
431
422
347
343
357
295
301
259
1 682
240
236
217
97
122
146
155
188
179
182
(58)
40
(11)
(52)
245
210
200
211
461
144
513
567
227
98
89
96
99
231
208
145
186
Pre-Tax Income
18 332
N/A
18 312
0%
17 579
-4%
16 622
-5%
18 256
+10%
17 561
-4%
16 017
-9%
16 826
+5%
18 492
+10%
18 815
+2%
19 986
+6%
18 489
-7%
10 521
-43%
9 716
-8%
9 657
-1%
7 783
-19%
11 548
+48%
9 061
-22%
7 179
-21%
10 272
+43%
7 702
-25%
9 359
+22%
9 641
+3%
7 426
-23%
8 229
+11%
8 255
+0%
8 685
+5%
9 951
+15%
8 404
-16%
8 352
-1%
5 599
-33%
5 747
+3%
5 766
+0%
5 216
-10%
7 371
+41%
6 759
-8%
7 679
+14%
6 906
-10%
6 161
-11%
7 443
+21%
6 095
-18%
Net Income
Tax Provision
(5 899)
(6 287)
(5 870)
(5 499)
(5 933)
(5 497)
(4 877)
(5 290)
(5 167)
(5 175)
(5 522)
(5 131)
(2 990)
(2 411)
(2 540)
(1 922)
(2 846)
(2 486)
(1 919)
(2 721)
(2 135)
(2 490)
(2 569)
(1 940)
(2 097)
(2 106)
(2 208)
(2 518)
(2 125)
(2 222)
(1 540)
(1 613)
(1 658)
(1 284)
(1 793)
(1 706)
(1 852)
(2 182)
(1 944)
(2 204)
(1 834)
Income from Continuing Operations
12 433
12 025
11 709
11 123
12 323
12 064
11 140
11 536
13 325
13 640
14 464
13 358
7 531
7 305
7 117
5 861
8 702
6 575
5 260
7 551
5 567
6 869
7 072
5 486
6 132
6 149
6 477
7 433
6 279
6 130
4 059
4 134
4 108
3 932
5 578
5 053
5 827
4 724
4 217
5 239
4 261
Net Income (Common)
12 432
N/A
12 025
-3%
11 710
-3%
11 123
-5%
12 324
+11%
12 064
-2%
11 140
-8%
11 536
+4%
13 324
+15%
13 639
+2%
14 462
+6%
13 356
-8%
7 531
-44%
7 305
-3%
7 118
-3%
5 861
-18%
8 701
+48%
6 574
-24%
5 258
-20%
7 551
+44%
5 567
-26%
6 869
+23%
7 072
+3%
5 486
-22%
6 131
+12%
6 149
+0%
6 478
+5%
7 433
+15%
6 279
-16%
6 130
-2%
4 059
-34%
4 133
+2%
4 109
-1%
3 932
-4%
5 577
+42%
5 053
-9%
5 826
+15%
4 723
-19%
4 216
-11%
5 238
+24%
4 260
-19%
EPS (Diluted)
165.76
N/A
160.33
-3%
156.13
-3%
148.3
-5%
164.32
+11%
161.63
-2%
150.54
-7%
155.89
+4%
180.05
+15%
184.27
+2%
198.1
+8%
182.95
-8%
103.16
-44%
99.44
-4%
96.18
-3%
79.2
-18%
117.58
+48%
89.26
-24%
71.05
-20%
102.04
+44%
96.97
-5%
104.68
+8%
123.45
+18%
95.76
-22%
107.02
+12%
107.34
+0%
113.08
+5%
129.75
+15%
109.6
-16%
106.99
-2%
70.84
-34%
72.13
+2%
71.71
-1%
68.62
-4%
97.33
+42%
88.18
-9%
101.67
+15%
82.42
-19%
73.57
-11%
91.32
+24%
74.15
-19%

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 132,100+ 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.