Kansai Paint Co Ltd
TSE:4613
Income Statement
Earnings Waterfall
Kansai Paint Co Ltd
Revenue
|
548.4B
JPY
|
Cost of Revenue
|
-383B
JPY
|
Gross Profit
|
165.3B
JPY
|
Operating Expenses
|
-116B
JPY
|
Operating Income
|
49.3B
JPY
|
Other Expenses
|
13.1B
JPY
|
Net Income
|
62.4B
JPY
|
Income Statement
Kansai Paint Co Ltd
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 |
318 164
N/A
|
320 453
+1%
|
324 610
+1%
|
330 714
+2%
|
339 455
+3%
|
349 333
+3%
|
354 773
+2%
|
355 155
+0%
|
344 416
-3%
|
328 118
-5%
|
322 909
-2%
|
319 545
-1%
|
323 467
+1%
|
330 235
+2%
|
339 188
+3%
|
359 823
+6%
|
383 563
+7%
|
401 977
+5%
|
419 199
+4%
|
425 637
+2%
|
429 544
+1%
|
427 425
0%
|
425 206
-1%
|
420 477
-1%
|
413 266
-2%
|
406 886
-2%
|
380 555
-6%
|
360 812
-5%
|
360 336
0%
|
364 620
+1%
|
384 299
+5%
|
405 427
+5%
|
411 261
+1%
|
419 190
+2%
|
441 871
+5%
|
466 589
+6%
|
490 635
+5%
|
509 070
+4%
|
525 058
+3%
|
532 375
+1%
|
548 356
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(221 666)
|
(222 389)
|
(225 042)
|
(229 612)
|
(236 322)
|
(242 079)
|
(245 013)
|
(242 837)
|
(232 619)
|
(219 977)
|
(214 908)
|
(211 698)
|
(213 617)
|
(218 584)
|
(224 909)
|
(238 713)
|
(255 843)
|
(269 945)
|
(282 889)
|
(290 477)
|
(295 590)
|
(294 161)
|
(292 721)
|
(288 156)
|
(281 473)
|
(277 359)
|
(258 463)
|
(245 234)
|
(243 042)
|
(243 938)
|
(257 304)
|
(273 941)
|
(283 405)
|
(294 182)
|
(315 335)
|
(337 989)
|
(358 040)
|
(372 018)
|
(380 768)
|
(378 780)
|
(383 035)
|
|
Gross Profit |
96 498
N/A
|
98 064
+2%
|
99 568
+2%
|
101 102
+2%
|
103 133
+2%
|
107 254
+4%
|
109 760
+2%
|
112 318
+2%
|
111 797
0%
|
108 141
-3%
|
108 001
0%
|
107 847
0%
|
109 850
+2%
|
111 651
+2%
|
114 279
+2%
|
121 110
+6%
|
127 720
+5%
|
132 032
+3%
|
136 310
+3%
|
135 160
-1%
|
133 954
-1%
|
133 264
-1%
|
132 485
-1%
|
132 321
0%
|
131 793
0%
|
129 527
-2%
|
122 092
-6%
|
115 578
-5%
|
117 294
+1%
|
120 682
+3%
|
126 995
+5%
|
131 486
+4%
|
127 856
-3%
|
125 008
-2%
|
126 536
+1%
|
128 600
+2%
|
132 595
+3%
|
137 052
+3%
|
144 290
+5%
|
153 595
+6%
|
165 321
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(68 836)
|
(68 428)
|
(69 706)
|
(71 297)
|
(73 377)
|
(75 674)
|
(77 070)
|
(77 934)
|
(76 269)
|
(73 369)
|
(72 375)
|
(71 964)
|
(74 225)
|
(76 341)
|
(78 721)
|
(83 701)
|
(89 704)
|
(96 230)
|
(101 445)
|
(102 902)
|
(102 105)
|
(100 958)
|
(99 670)
|
(98 848)
|
(97 862)
|
(99 146)
|
(96 055)
|
(93 407)
|
(91 045)
|
(89 454)
|
(90 888)
|
(92 658)
|
(94 861)
|
(94 912)
|
(96 683)
|
(99 575)
|
(102 407)
|
(104 975)
|
(108 595)
|
(111 546)
|
(116 021)
|
|
Selling, General & Administrative |
(68 835)
|
(59 203)
|
(69 707)
|
(71 297)
|
(73 377)
|
(65 875)
|
(77 069)
|
(77 933)
|
(76 269)
|
(64 170)
|
(72 375)
|
(71 964)
|
(74 225)
|
(66 373)
|
(78 720)
|
(83 699)
|
(89 702)
|
(83 155)
|
(101 446)
|
(102 903)
|
(102 105)
|
(87 576)
|
(99 669)
|
(98 848)
|
(97 862)
|
(84 209)
|
(94 924)
|
(92 277)
|
(89 915)
|
(75 905)
|
(90 889)
|
(92 658)
|
(94 861)
|
(81 265)
|
(96 681)
|
(99 572)
|
(102 405)
|
(90 077)
|
(108 595)
|
(111 548)
|
(116 021)
|
|
Research & Development |
0
|
(5 268)
|
0
|
0
|
0
|
(5 323)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 297)
|
0
|
0
|
0
|
(6 592)
|
0
|
0
|
0
|
(6 547)
|
0
|
0
|
0
|
(6 582)
|
0
|
0
|
0
|
(6 400)
|
0
|
0
|
0
|
(6 776)
|
0
|
0
|
0
|
(7 621)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(3 957)
|
0
|
0
|
0
|
(4 475)
|
0
|
0
|
0
|
(4 153)
|
0
|
0
|
0
|
(4 670)
|
0
|
0
|
0
|
(6 483)
|
0
|
0
|
0
|
(6 835)
|
0
|
0
|
0
|
(8 354)
|
0
|
0
|
0
|
(7 149)
|
0
|
0
|
0
|
(6 869)
|
0
|
0
|
0
|
(7 277)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(5 046)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
1
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1 131)
|
(1 130)
|
(1 130)
|
0
|
1
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(2)
|
0
|
0
|
2
|
0
|
|
Operating Income |
27 662
N/A
|
29 636
+7%
|
29 862
+1%
|
29 805
0%
|
29 756
0%
|
31 580
+6%
|
32 690
+4%
|
34 384
+5%
|
35 528
+3%
|
34 772
-2%
|
35 626
+2%
|
35 883
+1%
|
35 625
-1%
|
35 310
-1%
|
35 558
+1%
|
37 409
+5%
|
38 016
+2%
|
35 802
-6%
|
34 865
-3%
|
32 258
-7%
|
31 849
-1%
|
32 306
+1%
|
32 815
+2%
|
33 473
+2%
|
33 931
+1%
|
30 381
-10%
|
26 037
-14%
|
22 171
-15%
|
26 249
+18%
|
31 228
+19%
|
36 107
+16%
|
38 828
+8%
|
32 995
-15%
|
30 096
-9%
|
29 853
-1%
|
29 025
-3%
|
30 188
+4%
|
32 077
+6%
|
35 695
+11%
|
42 049
+18%
|
49 300
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3 932
|
5 313
|
4 342
|
4 293
|
4 894
|
6 180
|
5 909
|
5 667
|
5 367
|
4 832
|
3 819
|
3 646
|
4 593
|
4 925
|
5 745
|
6 003
|
4 638
|
1 194
|
1 645
|
2 603
|
2 304
|
5 316
|
3 926
|
2 307
|
2 752
|
3 228
|
3 217
|
3 277
|
5 896
|
11 073
|
12 679
|
13 970
|
12 608
|
8 364
|
10 352
|
11 816
|
9 061
|
11 147
|
42 575
|
42 603
|
41 006
|
|
Non-Reccuring Items |
245
|
(890)
|
(319)
|
(427)
|
(1 220)
|
(1 128)
|
(1 158)
|
(1 630)
|
(280)
|
(1 575)
|
(894)
|
(125)
|
(825)
|
(947)
|
(15)
|
(829)
|
(1 077)
|
(925)
|
(1 716)
|
(1 293)
|
(1 676)
|
(4 566)
|
(4 513)
|
(4 267)
|
(3 656)
|
(435)
|
(448)
|
(1 812)
|
(1 876)
|
(3 329)
|
(3 108)
|
(1 281)
|
(1 034)
|
261
|
32
|
(507)
|
(864)
|
(1 109)
|
(1 136)
|
(1 118)
|
(951)
|
|
Gain/Loss on Disposition of Assets |
5 716
|
4 224
|
48
|
(17)
|
(34)
|
24
|
19
|
14
|
(799)
|
0
|
8 312
|
8 309
|
9 260
|
285
|
284
|
304
|
185
|
137
|
139
|
983
|
994
|
1 005
|
866
|
(442)
|
(560)
|
738
|
877
|
3 300
|
0
|
1 606
|
1 773
|
(199)
|
(110)
|
4 356
|
4 598
|
4 590
|
4 442
|
192
|
11 283
|
11 104
|
11 222
|
|
Total Other Income |
2 254
|
803
|
1 397
|
1 468
|
1 502
|
211
|
1 313
|
868
|
442
|
9 401
|
226
|
75
|
458
|
894
|
991
|
1 102
|
779
|
(1 950)
|
(2 365)
|
(2 580)
|
(2 468)
|
(395)
|
179
|
373
|
856
|
578
|
598
|
(135)
|
2 866
|
248
|
431
|
1 179
|
1 047
|
759
|
183
|
317
|
192
|
1 162
|
867
|
835
|
(434)
|
|
Pre-Tax Income |
39 809
N/A
|
39 086
-2%
|
35 330
-10%
|
35 122
-1%
|
34 898
-1%
|
36 867
+6%
|
38 773
+5%
|
39 303
+1%
|
40 258
+2%
|
47 430
+18%
|
47 089
-1%
|
47 788
+1%
|
49 111
+3%
|
40 467
-18%
|
42 563
+5%
|
43 989
+3%
|
42 541
-3%
|
34 258
-19%
|
32 568
-5%
|
31 971
-2%
|
31 003
-3%
|
33 666
+9%
|
33 273
-1%
|
31 444
-5%
|
33 323
+6%
|
34 490
+4%
|
30 281
-12%
|
26 801
-11%
|
33 135
+24%
|
40 826
+23%
|
47 882
+17%
|
52 497
+10%
|
45 506
-13%
|
43 836
-4%
|
45 018
+3%
|
45 241
+0%
|
43 019
-5%
|
43 469
+1%
|
89 284
+105%
|
95 473
+7%
|
100 143
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14 191)
|
(13 303)
|
(11 958)
|
(11 833)
|
(11 543)
|
(11 722)
|
(11 734)
|
(12 379)
|
(12 193)
|
(11 917)
|
(12 175)
|
(11 435)
|
(11 922)
|
(12 452)
|
(13 626)
|
(14 573)
|
(14 852)
|
(11 821)
|
(11 879)
|
(10 620)
|
(9 913)
|
(12 411)
|
(11 794)
|
(11 422)
|
(11 590)
|
(11 310)
|
(9 475)
|
(11 053)
|
(15 624)
|
(17 259)
|
(20 100)
|
(18 944)
|
(14 189)
|
(11 591)
|
(11 817)
|
(13 322)
|
(13 236)
|
(13 955)
|
(26 433)
|
(28 705)
|
(28 860)
|
|
Income from Continuing Operations |
25 618
|
25 783
|
23 372
|
23 289
|
23 355
|
25 145
|
27 039
|
26 924
|
28 065
|
35 513
|
34 914
|
36 353
|
37 189
|
28 015
|
28 937
|
29 416
|
27 689
|
22 437
|
20 689
|
21 351
|
21 090
|
21 255
|
21 479
|
20 022
|
21 733
|
23 180
|
20 806
|
15 748
|
17 511
|
23 567
|
27 782
|
33 553
|
31 317
|
32 245
|
33 201
|
31 919
|
29 783
|
29 514
|
62 851
|
66 768
|
71 283
|
|
Income to Minority Interest |
(3 899)
|
(4 223)
|
(4 280)
|
(4 322)
|
(4 498)
|
(4 736)
|
(4 941)
|
(4 895)
|
(4 720)
|
(7 169)
|
(6 911)
|
(6 936)
|
(6 962)
|
(3 846)
|
(3 932)
|
(3 965)
|
(4 012)
|
(4 735)
|
(4 587)
|
(4 542)
|
(4 524)
|
(3 849)
|
(4 025)
|
(4 447)
|
(4 859)
|
(4 702)
|
(4 335)
|
(2 791)
|
(2 733)
|
(3 539)
|
(4 558)
|
(6 318)
|
(6 149)
|
(5 719)
|
(5 570)
|
(4 509)
|
(4 143)
|
(4 318)
|
(6 496)
|
(7 491)
|
(8 932)
|
|
Net Income (Common) |
21 719
N/A
|
21 560
-1%
|
19 092
-11%
|
18 967
-1%
|
18 856
-1%
|
20 409
+8%
|
22 098
+8%
|
22 030
0%
|
23 345
+6%
|
28 343
+21%
|
28 002
-1%
|
29 416
+5%
|
30 226
+3%
|
24 168
-20%
|
25 004
+3%
|
25 449
+2%
|
23 676
-7%
|
17 701
-25%
|
16 099
-9%
|
16 806
+4%
|
16 564
-1%
|
17 405
+5%
|
17 454
+0%
|
15 575
-11%
|
16 873
+8%
|
18 477
+10%
|
16 471
-11%
|
12 957
-21%
|
14 777
+14%
|
20 027
+36%
|
23 223
+16%
|
27 233
+17%
|
25 168
-8%
|
26 525
+5%
|
27 629
+4%
|
27 409
-1%
|
25 638
-6%
|
25 195
-2%
|
56 354
+124%
|
59 276
+5%
|
62 350
+5%
|
|
EPS (Diluted) |
81.65
N/A
|
81.05
-1%
|
71.77
-11%
|
71.3
-1%
|
70.88
-1%
|
76.61
+8%
|
83.07
+8%
|
82.81
0%
|
87.76
+6%
|
106.41
+21%
|
93.96
-12%
|
100.73
+7%
|
103.86
+3%
|
84.7
-18%
|
85.92
+1%
|
87.45
+2%
|
81.36
-7%
|
60.83
-25%
|
55.32
-9%
|
57.75
+4%
|
56.94
-1%
|
59.82
+5%
|
60.77
+2%
|
56.13
-8%
|
61.03
+9%
|
66.14
+8%
|
59.7
-10%
|
46.96
-21%
|
53.56
+14%
|
72.59
+36%
|
84.18
+16%
|
98.72
+17%
|
91.25
-8%
|
96.16
+5%
|
102.22
+6%
|
112.97
+11%
|
109.14
-3%
|
102.74
-6%
|
246.74
+140%
|
261.72
+6%
|
275.52
+5%
|