First Time Loading...

Chugoku Marine Paints Ltd
TSE:4617

Watchlist Manager
Chugoku Marine Paints Ltd Logo
Chugoku Marine Paints Ltd
TSE:4617
Watchlist
Price: 2 029 JPY 0.4%
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

114.6B
+4%
Revenue
Growth Rates:
1 Year
+23%
3 Years
+37%
5 Years
+30%
7 Years
+29%
10 Years
+33%
11.3B
+28%
Operating Income
Growth Rates:
1 Year
+649%
3 Years
+77%
5 Years
+3 769%
7 Years
+74%
10 Years
+232%
9.4B
+14%
Net Income
Growth Rates:
1 Year
+404%
3 Years
+480%
5 Years
-
7 Years
+149%
10 Years
+259%

Earnings Waterfall
Chugoku Marine Paints Ltd

Revenue
114.6B JPY
Cost of Revenue
-81B JPY
Gross Profit
33.7B JPY
Operating Expenses
-22.4B JPY
Operating Income
11.3B JPY
Other Expenses
-1.8B JPY
Net Income
9.4B JPY

Income Statement
Chugoku Marine Paints 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
86 472
N/A
90 901
+5%
93 602
+3%
97 400
+4%
102 512
+5%
106 737
+4%
111 796
+5%
115 846
+4%
117 038
+1%
115 066
-2%
107 224
-7%
97 533
-9%
88 587
-9%
82 368
-7%
81 313
-1%
80 184
-1%
81 633
+2%
82 980
+2%
84 448
+2%
86 295
+2%
88 297
+2%
88 452
+0%
88 886
+0%
89 737
+1%
87 263
-3%
87 729
+1%
86 138
-2%
83 131
-3%
83 519
+0%
82 442
-1%
82 543
+0%
83 554
+1%
83 325
0%
84 295
+1%
86 034
+2%
87 794
+2%
93 133
+6%
99 481
+7%
104 725
+5%
110 391
+5%
114 640
+4%
Gross Profit
Cost of Revenue
(63 249)
(65 674)
(67 553)
(69 996)
(73 976)
(77 312)
(80 405)
(82 536)
(81 892)
(78 951)
(72 731)
(65 493)
(59 492)
(55 779)
(55 404)
(55 253)
(56 986)
(59 531)
(61 887)
(65 009)
(67 810)
(68 582)
(68 781)
(68 072)
(64 973)
(63 743)
(61 018)
(58 126)
(57 692)
(57 111)
(58 136)
(60 617)
(62 337)
(64 631)
(67 256)
(68 308)
(71 665)
(74 750)
(77 218)
(79 773)
(80 953)
Gross Profit
23 223
N/A
25 227
+9%
26 049
+3%
27 404
+5%
28 536
+4%
29 425
+3%
31 391
+7%
33 310
+6%
35 146
+6%
36 115
+3%
34 493
-4%
32 040
-7%
29 095
-9%
26 589
-9%
25 909
-3%
24 931
-4%
24 647
-1%
23 449
-5%
22 561
-4%
21 286
-6%
20 487
-4%
19 870
-3%
20 105
+1%
21 665
+8%
22 290
+3%
23 986
+8%
25 120
+5%
25 005
0%
25 827
+3%
25 331
-2%
24 407
-4%
22 937
-6%
20 988
-8%
19 664
-6%
18 778
-5%
19 486
+4%
21 468
+10%
24 731
+15%
27 507
+11%
30 618
+11%
33 687
+10%
Operating Income
Operating Expenses
(19 834)
(21 169)
(21 369)
(21 618)
(21 727)
(22 615)
(23 066)
(24 145)
(25 317)
(26 146)
(25 390)
(24 212)
(22 637)
(21 160)
(20 492)
(19 908)
(19 918)
(19 745)
(19 961)
(20 047)
(20 196)
(20 513)
(20 462)
(20 631)
(20 404)
(20 545)
(20 302)
(19 733)
(19 465)
(18 825)
(18 666)
(18 603)
(18 897)
(18 977)
(19 358)
(19 657)
(19 965)
(20 844)
(21 096)
(21 836)
(22 427)
Selling, General & Administrative
(19 831)
(20 292)
(21 538)
(21 618)
(21 726)
(21 129)
(23 065)
(24 143)
(25 316)
(25 390)
(25 390)
(24 212)
(22 637)
(20 279)
(20 595)
(20 017)
(20 029)
(18 785)
(19 960)
(20 046)
(20 196)
(19 346)
(20 337)
(20 506)
(20 404)
(19 174)
(20 301)
(19 732)
(19 465)
(17 449)
(18 666)
(18 597)
(18 889)
(17 858)
(19 358)
(19 655)
(19 964)
(19 683)
(21 094)
(21 834)
(22 426)
Research & Development
0
(516)
0
0
0
(512)
0
0
0
0
0
0
0
(502)
0
0
0
(557)
0
0
0
(753)
0
0
0
(744)
0
0
0
(708)
0
0
0
(514)
0
0
0
(517)
0
0
0
Depreciation & Amortization
0
(360)
0
0
0
(341)
0
0
0
(345)
0
0
0
(378)
0
0
0
(402)
0
0
0
(413)
0
0
0
(626)
0
0
0
(667)
0
0
0
(604)
0
0
0
(643)
0
0
0
Other Operating Expenses
(3)
(1)
169
0
(1)
(633)
(1)
0
0
(411)
0
0
0
(1)
103
109
111
(1)
0
0
0
(1)
(125)
(125)
0
(1)
(1)
0
0
(1)
0
(6)
(8)
(1)
0
(2)
0
(1)
(2)
(2)
(1)
Operating Income
3 389
N/A
4 058
+20%
4 680
+15%
5 786
+24%
6 809
+18%
6 810
+0%
8 325
+22%
9 165
+10%
9 829
+7%
9 969
+1%
9 103
-9%
7 828
-14%
6 458
-18%
5 429
-16%
5 417
0%
5 023
-7%
4 729
-6%
3 704
-22%
2 600
-30%
1 239
-52%
291
-77%
(643)
N/A
(357)
+44%
1 034
N/A
1 886
+82%
3 441
+82%
4 818
+40%
5 272
+9%
6 362
+21%
6 506
+2%
5 741
-12%
4 334
-25%
2 091
-52%
687
-67%
(580)
N/A
(171)
+71%
1 503
N/A
3 887
+159%
6 411
+65%
8 782
+37%
11 260
+28%
Pre-Tax Income
Interest Income Expense
1 199
1 208
1 009
765
292
463
601
607
302
(79)
(429)
(564)
(288)
343
82
166
26
(231)
(274)
(253)
(182)
820
765
750
1 066
250
389
243
(365)
(478)
(220)
(167)
206
578
394
780
1 805
1 223
1 264
1 274
420
Non-Reccuring Items
(83)
174
0
170
251
174
(459)
(492)
(493)
(35)
(65)
(37)
(40)
(39)
0
0
0
0
(18)
(18)
(18)
(142)
0
0
(219)
(2 794)
(2 904)
(2 942)
(2 848)
(158)
(45)
0
0
0
(54)
(219)
(224)
(272)
(218)
(54)
(49)
Gain/Loss on Disposition of Assets
14
8
10
1
(1)
(2)
(3)
4
5
0
6
5
3
4
4
4
7
4
3
15
10
18
22
9
11
14
13
13
0
32
27
28
28
2
2
1
2
4
4
5
78
Total Other Income
469
442
439
449
506
454
536
550
496
485
458
388
378
375
625
647
637
383
298
422
362
283
475
408
423
374
352
297
344
333
376
374
393
348
324
370
340
386
396
358
340
Pre-Tax Income
4 988
N/A
5 890
+18%
6 138
+4%
7 171
+17%
7 857
+10%
7 899
+1%
9 000
+14%
9 834
+9%
10 139
+3%
10 340
+2%
9 073
-12%
7 620
-16%
6 511
-15%
6 112
-6%
6 128
+0%
5 840
-5%
5 399
-8%
3 860
-29%
2 609
-32%
1 405
-46%
463
-67%
336
-27%
905
+169%
2 201
+143%
3 167
+44%
1 285
-59%
2 668
+108%
2 883
+8%
3 493
+21%
6 235
+78%
5 881
-6%
4 571
-22%
2 718
-41%
1 615
-41%
86
-95%
761
+785%
3 426
+350%
5 228
+53%
7 857
+50%
10 365
+32%
12 049
+16%
Net Income
Tax Provision
(1 835)
(2 050)
(1 917)
(2 072)
(2 227)
(2 342)
(2 762)
(2 964)
(3 043)
(2 929)
(2 664)
(2 329)
(1 981)
(1 833)
(1 720)
(1 611)
(1 484)
(998)
(861)
(811)
(812)
(1 309)
(1 352)
(1 372)
(1 408)
(1 097)
(1 319)
(1 243)
(1 353)
(2 380)
(2 304)
(2 132)
(2 169)
(1 195)
(1 059)
(1 446)
(1 371)
(1 146)
(1 457)
(1 484)
(1 804)
Income from Continuing Operations
3 153
3 840
4 221
5 099
5 630
5 557
6 238
6 870
7 096
7 411
6 409
5 291
4 530
4 279
4 408
4 229
3 915
2 862
1 748
594
(349)
(973)
(447)
829
1 759
188
1 349
1 640
2 140
3 855
3 577
2 439
549
420
(973)
(685)
2 055
4 082
6 400
8 881
10 245
Income to Minority Interest
(519)
(571)
(632)
(634)
(722)
(808)
(879)
(970)
(977)
(948)
(901)
(788)
(741)
(674)
(647)
(608)
(560)
(467)
(269)
(118)
17
213
78
(91)
(237)
(312)
(441)
(523)
(512)
(575)
(485)
(321)
(216)
(162)
(54)
(35)
(181)
(233)
(360)
(584)
(798)
Net Income (Common)
2 634
N/A
3 269
+24%
3 590
+10%
4 466
+24%
4 908
+10%
4 748
-3%
5 357
+13%
5 899
+10%
6 117
+4%
6 462
+6%
5 509
-15%
4 503
-18%
3 790
-16%
3 604
-5%
3 761
+4%
3 621
-4%
3 355
-7%
2 394
-29%
1 478
-38%
475
-68%
(330)
N/A
(760)
-130%
(369)
+51%
738
N/A
1 520
+106%
(124)
N/A
907
N/A
1 117
+23%
1 628
+46%
3 279
+101%
3 092
-6%
2 118
-32%
331
-84%
257
-22%
(1 026)
N/A
(720)
+30%
1 873
N/A
3 848
+105%
6 038
+57%
8 295
+37%
9 447
+14%
EPS (Diluted)
39.9
N/A
49.53
+24%
54.39
+10%
67.66
+24%
74.36
+10%
71.7
-4%
81.16
+13%
89.37
+10%
92.68
+4%
97.6
+5%
83.46
-14%
68.22
-18%
57.42
-16%
54.9
-4%
56.98
+4%
54.86
-4%
50.83
-7%
36.55
-28%
22.73
-38%
7.53
-67%
-5.39
N/A
-12.15
-125%
-6.09
+50%
12.35
N/A
25.74
+108%
-2.09
N/A
15.57
N/A
19.28
+24%
28.89
+50%
57.69
+100%
57.52
0%
40.32
-30%
6.39
-84%
4.91
-23%
-20.29
N/A
-14.25
+30%
37.41
N/A
76.67
+105%
121.84
+59%
167.34
+37%
190.59
+14%

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.