First Time Loading...
S

Sakata Inx Corp
TSE:4633

Watchlist Manager
Sakata Inx Corp
TSE:4633
Watchlist
Price: 1 585 JPY -1.31% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

228.3B
+2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+41%
5 Years
+41%
7 Years
+51%
10 Years
+70%
11.4B
+22%
Operating Income
Growth Rates:
1 Year
+176%
3 Years
+58%
5 Years
+123%
7 Years
+13%
10 Years
+46%
7.5B
-8%
Net Income
Growth Rates:
1 Year
+64%
3 Years
+42%
5 Years
+59%
7 Years
-5%
10 Years
+3%

Earnings Waterfall
Sakata Inx Corp

Revenue
228.3B JPY
Cost of Revenue
-178B JPY
Gross Profit
50.3B JPY
Operating Expenses
-38.9B JPY
Operating Income
11.4B JPY
Other Expenses
-3.9B JPY
Net Income
7.5B JPY

Income Statement
Sakata Inx Corp

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
133 943
N/A
139 911
+4%
142 645
+2%
143 942
+1%
145 630
+1%
146 569
+1%
148 841
+2%
152 389
+2%
136 581
-10%
174 205
+28%
174 405
+0%
172 132
-1%
151 198
-12%
152 260
+1%
153 165
+1%
154 822
+1%
157 302
+2%
157 408
+0%
158 968
+1%
160 345
+1%
162 056
+1%
164 453
+1%
166 285
+1%
167 302
+1%
167 237
0%
167 317
+0%
163 542
-2%
162 042
-1%
161 507
0%
163 461
+1%
170 711
+4%
175 727
+3%
181 487
+3%
187 272
+3%
196 344
+5%
207 699
+6%
215 531
+4%
220 737
+2%
222 149
+1%
224 316
+1%
228 311
+2%
Gross Profit
Cost of Revenue
(102 577)
(107 430)
(109 688)
(110 680)
(112 194)
(112 581)
(114 264)
(116 988)
(103 826)
(132 149)
(131 766)
(129 531)
(113 773)
(114 669)
(115 679)
(117 535)
(120 371)
(121 616)
(123 959)
(126 197)
(128 824)
(130 778)
(132 076)
(132 216)
(131 507)
(131 116)
(127 999)
(127 010)
(126 049)
(127 153)
(132 940)
(137 735)
(143 803)
(150 118)
(159 329)
(169 380)
(176 312)
(179 721)
(178 615)
(177 658)
(177 985)
Gross Profit
31 366
N/A
32 481
+4%
32 957
+1%
33 262
+1%
33 436
+1%
33 988
+2%
34 577
+2%
35 401
+2%
32 755
-7%
42 056
+28%
42 639
+1%
42 601
0%
37 425
-12%
37 591
+0%
37 486
0%
37 287
-1%
36 931
-1%
35 792
-3%
35 009
-2%
34 148
-2%
33 232
-3%
33 675
+1%
34 209
+2%
35 086
+3%
35 730
+2%
36 201
+1%
35 543
-2%
35 032
-1%
35 458
+1%
36 308
+2%
37 771
+4%
37 992
+1%
37 684
-1%
37 154
-1%
37 015
0%
38 319
+4%
39 219
+2%
41 016
+5%
43 534
+6%
46 658
+7%
50 326
+8%
Operating Income
Operating Expenses
(23 565)
(24 226)
(24 780)
(24 969)
(25 308)
(26 035)
(26 786)
(27 042)
(24 221)
(30 152)
(30 319)
(30 697)
(27 306)
(27 466)
(27 761)
(28 244)
(28 358)
(28 373)
(28 314)
(28 327)
(28 120)
(28 380)
(28 726)
(28 953)
(29 505)
(29 657)
(29 188)
(28 708)
(28 246)
(28 297)
(28 755)
(29 478)
(30 270)
(31 907)
(33 508)
(33 891)
(35 094)
(36 076)
(36 392)
(37 278)
(38 928)
Selling, General & Administrative
(21 351)
(21 696)
(22 812)
(23 569)
(23 773)
(22 489)
(25 037)
(25 614)
(20 821)
(29 012)
(28 420)
(27 225)
(23 364)
(24 346)
(24 616)
(25 046)
(24 280)
(25 184)
(25 089)
(25 055)
(24 023)
(24 984)
(25 272)
(25 506)
(25 241)
(26 183)
(25 721)
(25 236)
(24 010)
(25 603)
(26 937)
(28 597)
(25 745)
(31 016)
(32 618)
(33 890)
(30 075)
(35 957)
(36 391)
(37 277)
(33 536)
Research & Development
(2 211)
(2 529)
0
0
(1 535)
(2 765)
0
0
(2 680)
(1 953)
(2 713)
(3 469)
(3 108)
(3 120)
(3 145)
(3 198)
(3 218)
(3 188)
(3 224)
(3 272)
(3 311)
(3 396)
(3 453)
(3 446)
(3 474)
(3 474)
(3 466)
(3 472)
(3 478)
0
0
0
(3 823)
0
0
0
(4 266)
0
0
0
(4 548)
Depreciation & Amortization
0
0
0
0
0
(780)
0
0
(718)
0
0
0
(833)
0
0
0
(860)
0
0
0
(786)
0
0
0
(789)
0
0
0
(757)
0
0
0
(701)
0
0
0
(752)
0
0
0
(844)
Other Operating Expenses
(3)
(1)
(1 968)
(1 400)
0
(1)
(1 749)
(1 428)
(2)
813
814
(3)
(1)
0
0
0
0
(1)
0
0
0
(1)
(2)
0
(1)
0
(1)
0
(1)
(2 694)
(1 818)
(881)
(1)
(891)
(890)
0
(1)
(119)
0
(1)
0
Operating Income
7 801
N/A
8 255
+6%
8 177
-1%
8 293
+1%
8 128
-2%
7 953
-2%
7 791
-2%
8 359
+7%
8 534
+2%
11 904
+39%
12 320
+3%
11 904
-3%
10 119
-15%
10 125
+0%
9 725
-4%
9 043
-7%
8 573
-5%
7 419
-13%
6 695
-10%
5 821
-13%
5 112
-12%
5 295
+4%
5 483
+4%
6 133
+12%
6 225
+2%
6 544
+5%
6 355
-3%
6 324
0%
7 212
+14%
8 011
+11%
9 016
+13%
8 514
-6%
7 414
-13%
5 247
-29%
3 507
-33%
4 428
+26%
4 125
-7%
4 940
+20%
7 142
+45%
9 380
+31%
11 398
+22%
Pre-Tax Income
Interest Income Expense
783
886
1 050
1 020
923
951
826
1 766
2 031
2 457
2 732
1 974
1 486
2 605
2 648
2 713
3 427
2 400
2 067
2 007
1 436
1 155
1 451
1 040
946
(174)
(529)
(99)
319
1 204
1 800
1 419
935
1 587
1 951
1 784
1 958
1 854
1 385
1 681
1 780
Non-Reccuring Items
252
0
0
0
(853)
(322)
0
(325)
816
0
0
820
(136)
(267)
(382)
(453)
53
200
414
484
285
7
(92)
(93)
(309)
(173)
(178)
(258)
(120)
0
0
0
(890)
0
0
(920)
(118)
0
(398)
47
(2 508)
Gain/Loss on Disposition of Assets
2 192
0
0
(25)
(27)
(27)
0
0
0
0
46
(27)
549
0
0
0
(70)
(7)
(56)
(56)
(71)
0
0
(39)
(39)
0
0
0
83
(22)
(22)
(22)
92
0
0
0
0
0
0
0
(54)
Total Other Income
335
309
373
419
386
468
398
401
223
440
303
301
265
733
1 036
1 179
373
315
111
30
363
316
347
363
358
316
322
361
261
328
340
310
233
375
370
415
319
332
357
320
495
Pre-Tax Income
11 363
N/A
9 450
-17%
9 600
+2%
9 707
+1%
8 557
-12%
9 023
+5%
9 015
0%
10 199
+13%
11 604
+14%
14 801
+28%
15 401
+4%
14 972
-3%
12 283
-18%
13 196
+7%
13 027
-1%
12 482
-4%
12 356
-1%
10 327
-16%
9 231
-11%
8 286
-10%
7 125
-14%
6 773
-5%
7 189
+6%
7 404
+3%
7 181
-3%
6 513
-9%
5 970
-8%
6 328
+6%
7 755
+23%
9 521
+23%
11 134
+17%
10 221
-8%
7 784
-24%
7 209
-7%
5 828
-19%
5 707
-2%
6 284
+10%
7 126
+13%
8 486
+19%
11 428
+35%
11 111
-3%
Net Income
Tax Provision
(3 774)
(3 124)
(3 151)
(3 092)
(2 836)
(4 206)
(4 235)
(4 673)
(3 258)
(4 074)
(4 073)
(3 902)
(3 798)
(4 098)
(4 141)
(3 928)
(3 466)
(2 821)
(2 483)
(2 238)
(2 155)
(2 141)
(2 246)
(2 335)
(2 427)
(2 349)
(2 222)
(2 236)
(1 849)
(2 289)
(2 552)
(2 323)
(2 153)
(2 067)
(2 054)
(2 062)
(1 348)
(1 451)
(1 805)
(2 450)
(3 597)
Income from Continuing Operations
7 589
6 326
6 449
6 615
5 721
4 817
4 780
5 526
8 346
10 727
11 328
11 070
8 485
9 098
8 886
8 554
8 890
7 506
6 748
6 048
4 970
4 632
4 943
5 069
4 754
4 164
3 748
4 092
5 906
7 232
8 582
7 898
5 631
5 142
3 774
3 645
4 936
5 675
6 681
8 978
7 514
Income to Minority Interest
(346)
(360)
(461)
(462)
(451)
(478)
(421)
(493)
(600)
(784)
(824)
(813)
(648)
(615)
(539)
(528)
(506)
(453)
(385)
(299)
(277)
(356)
(474)
(578)
(639)
(489)
(521)
(510)
(630)
(777)
(764)
(793)
(697)
(649)
(479)
(411)
(380)
(496)
(712)
(875)
(46)
Net Income (Common)
7 241
N/A
5 964
-18%
5 987
+0%
6 151
+3%
5 269
-14%
4 338
-18%
4 358
+0%
5 032
+15%
7 745
+54%
9 942
+28%
10 502
+6%
10 256
-2%
7 837
-24%
8 481
+8%
8 347
-2%
8 026
-4%
8 383
+4%
7 054
-16%
6 362
-10%
5 748
-10%
4 692
-18%
4 274
-9%
4 469
+5%
4 491
+0%
4 114
-8%
3 674
-11%
3 225
-12%
3 580
+11%
5 275
+47%
6 454
+22%
7 817
+21%
7 104
-9%
4 933
-31%
4 492
-9%
3 294
-27%
3 233
-2%
4 555
+41%
5 178
+14%
5 967
+15%
8 102
+36%
7 466
-8%
EPS (Diluted)
118.7
N/A
97.77
-18%
98.14
+0%
100.83
+3%
86.37
-14%
71.11
-18%
71.44
+0%
82.49
+15%
128
+55%
162.98
+27%
172.16
+6%
168.13
-2%
129.52
-23%
143.74
+11%
141.47
-2%
138.37
-2%
142.75
+3%
121.62
-15%
109.68
-10%
99.1
-10%
80.34
-19%
73.18
-9%
76.52
+5%
76.9
+0%
70.45
-8%
62.91
-11%
55.22
-12%
61.29
+11%
90.31
+47%
110.48
+22%
133.77
+21%
121.56
-9%
84.42
-31%
76.87
-9%
61.41
-20%
63.85
+4%
85.52
+34%
103.5
+21%
119.23
+15%
161.89
+36%
149.2
-8%

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 133,300+ 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.