First Time Loading...

Fuji Media Holdings Inc
TSE:4676

Watchlist Manager
Fuji Media Holdings Inc Logo
Fuji Media Holdings Inc
TSE:4676
Watchlist
Price: 1 868.5 JPY 0.19% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

560.1B
+1%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+3%
5 Years
-9%
7 Years
-15%
10 Years
-11%
32.6B
+0.9%
Operating Income
Growth Rates:
1 Year
+11%
3 Years
+99%
5 Years
+22%
7 Years
+6%
10 Years
+6%
45.4B
+0.5%
Net Income
Growth Rates:
1 Year
+138%
3 Years
+64%
5 Years
+113%
7 Years
+43%
10 Years
+149%

Earnings Waterfall
Fuji Media Holdings Inc

Revenue
560.1B JPY
Cost of Revenue
-401.5B JPY
Gross Profit
158.7B JPY
Operating Expenses
-126.1B JPY
Operating Income
32.6B JPY
Other Expenses
12.8B JPY
Net Income
45.4B JPY

Income Statement
Fuji Media 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
630 589
N/A
642 145
+2%
643 762
+0%
641 547
0%
638 850
0%
643 313
+1%
640 865
0%
648 408
+1%
651 227
+0%
640 572
-2%
643 484
+0%
656 437
+2%
655 438
0%
653 976
0%
651 284
0%
638 191
-2%
645 106
+1%
646 536
+0%
642 001
-1%
627 013
-2%
615 263
-2%
669 230
+9%
673 903
+1%
693 487
+3%
698 637
+1%
631 482
-10%
602 564
-5%
561 800
-7%
543 237
-3%
519 941
-4%
511 043
-2%
514 576
+1%
525 521
+2%
525 087
0%
540 319
+3%
532 696
-1%
515 377
-3%
535 641
+4%
541 287
+1%
554 074
+2%
560 131
+1%
Gross Profit
Cost of Revenue
(422 240)
(430 805)
(432 620)
(433 488)
(432 508)
(438 103)
(438 157)
(448 018)
(451 506)
(439 217)
(441 295)
(449 762)
(450 267)
(457 509)
(458 416)
(443 712)
(449 753)
(448 170)
(444 202)
(434 878)
(424 164)
(471 411)
(474 965)
(488 907)
(499 647)
(445 767)
(425 583)
(398 537)
(379 105)
(361 548)
(355 074)
(356 920)
(368 157)
(364 680)
(375 981)
(371 455)
(358 180)
(376 901)
(385 757)
(395 444)
(401 450)
Gross Profit
208 349
N/A
211 340
+1%
211 142
0%
208 059
-1%
206 342
-1%
205 210
-1%
202 708
-1%
200 390
-1%
199 721
0%
201 355
+1%
202 189
+0%
206 675
+2%
205 171
-1%
196 467
-4%
192 868
-2%
194 479
+1%
195 353
+0%
198 366
+2%
197 799
0%
192 135
-3%
191 099
-1%
197 819
+4%
198 938
+1%
204 580
+3%
198 990
-3%
185 715
-7%
176 981
-5%
163 263
-8%
164 132
+1%
158 393
-3%
155 969
-2%
157 656
+1%
157 364
0%
160 407
+2%
164 338
+2%
161 241
-2%
157 197
-3%
158 740
+1%
155 530
-2%
158 630
+2%
158 681
+0%
Operating Income
Operating Expenses
(177 598)
(179 179)
(180 856)
(181 412)
(180 785)
(179 003)
(179 271)
(179 375)
(178 304)
(176 383)
(175 399)
(173 885)
(174 552)
(173 570)
(174 121)
(173 792)
(173 013)
(172 530)
(169 727)
(167 323)
(164 384)
(162 537)
(162 824)
(162 817)
(161 243)
(158 801)
(155 337)
(150 352)
(147 739)
(141 546)
(137 874)
(134 653)
(129 525)
(126 496)
(127 792)
(127 323)
(127 754)
(126 766)
(126 381)
(126 364)
(126 118)
Selling, General & Administrative
(177 595)
(178 854)
(180 855)
(181 410)
(180 784)
(179 075)
(179 271)
(179 376)
(178 304)
(176 532)
(175 397)
(173 883)
(174 551)
(173 758)
(174 121)
(173 793)
(173 012)
(172 701)
(169 726)
(167 323)
(164 384)
(162 700)
(162 824)
(162 815)
(161 242)
(158 971)
(155 338)
(150 351)
(147 739)
(141 867)
(137 871)
(134 653)
(129 524)
(126 798)
(127 791)
(127 320)
(127 752)
(126 836)
(126 380)
(126 365)
(126 117)
Research & Development
0
(295)
0
0
0
(194)
0
0
0
0
0
0
0
(145)
0
0
0
(168)
0
0
0
(188)
0
0
0
(170)
0
0
0
(148)
0
0
0
(166)
0
0
0
(398)
0
0
0
Depreciation & Amortization
0
(29)
0
0
0
266
0
0
0
345
0
0
0
334
0
0
0
339
0
0
0
352
0
0
0
340
0
0
0
470
0
0
0
470
0
0
0
469
0
0
0
Other Operating Expenses
(3)
(1)
(1)
(2)
(1)
0
0
1
0
(196)
(2)
0
(1)
(1)
0
1
(1)
0
(1)
0
0
(1)
0
(2)
(1)
0
0
(1)
0
(1)
(3)
0
(1)
(2)
(1)
(3)
(2)
(1)
(1)
1
(1)
Operating Income
30 751
N/A
32 161
+5%
30 286
-6%
26 647
-12%
25 557
-4%
26 207
+3%
23 437
-11%
21 015
-10%
21 417
+2%
24 972
+17%
26 790
+7%
32 790
+22%
30 619
-7%
22 897
-25%
18 747
-18%
20 687
+10%
22 340
+8%
25 836
+16%
28 072
+9%
24 812
-12%
26 715
+8%
35 282
+32%
36 114
+2%
41 763
+16%
37 747
-10%
26 914
-29%
21 644
-20%
12 911
-40%
16 393
+27%
16 847
+3%
18 095
+7%
23 003
+27%
27 839
+21%
33 911
+22%
36 546
+8%
33 918
-7%
29 443
-13%
31 974
+9%
29 149
-9%
32 266
+11%
32 563
+1%
Pre-Tax Income
Interest Income Expense
1 904
2 526
2 251
8 797
9 182
8 675
8 468
2 663
2 818
5 638
5 497
6 185
5 565
5 264
5 601
5 904
6 847
8 196
9 515
9 978
9 412
6 522
7 226
6 871
6 414
16 574
6 826
6 881
18 006
14 251
13 286
15 191
5 151
9 841
8 017
5 454
4 808
22 317
21 353
20 906
21 153
Non-Reccuring Items
(6 147)
(5 100)
(2 618)
(2 325)
(2 442)
(7 956)
(6 781)
(7 124)
(7 177)
(2 647)
(2 768)
(3 588)
(336)
1 273
2 397
3 502
355
(3 767)
(5 994)
(6 093)
(9 485)
(7 257)
11 571
10 216
13 620
12 870
1 641
3 043
3 107
(11 140)
(9 607)
(9 692)
(9 681)
(11 309)
(10 904)
(10 636)
(10 489)
9 771
9 476
9 520
9 265
Gain/Loss on Disposition of Assets
0
100
0
0
0
0
0
0
0
0
0
46
0
1 179
0
0
0
0
82
0
0
0
0
0
0
0
0
0
0
0
0
152
153
141
88
(87)
(128)
(181)
(127)
(208)
(230)
Total Other Income
2 118
501
1 558
1 796
1 944
2 610
3 541
4 014
3 931
2 194
3 356
3 438
3 607
2 218
2 856
2 464
2 330
1 794
2 684
2 548
2 489
1 808
2 185
1 941
1 962
475
1 624
1 942
2 522
1 310
2 307
3 342
3 047
2 047
4 669
3 474
3 468
861
1 871
1 722
1 765
Pre-Tax Income
28 626
N/A
30 188
+5%
31 477
+4%
34 915
+11%
34 241
-2%
29 536
-14%
28 665
-3%
20 568
-28%
20 989
+2%
30 157
+44%
32 875
+9%
38 871
+18%
39 455
+2%
32 831
-17%
29 601
-10%
32 557
+10%
31 872
-2%
32 059
+1%
34 359
+7%
31 245
-9%
29 131
-7%
36 355
+25%
57 096
+57%
60 791
+6%
59 743
-2%
56 833
-5%
31 735
-44%
24 777
-22%
40 028
+62%
21 268
-47%
24 081
+13%
31 996
+33%
26 509
-17%
34 631
+31%
38 416
+11%
32 123
-16%
27 102
-16%
64 742
+139%
61 722
-5%
64 206
+4%
64 516
+0%
Net Income
Tax Provision
(10 073)
(12 488)
(11 888)
(11 294)
(10 816)
(9 244)
(9 153)
(7 381)
(6 673)
(7 091)
(7 393)
(8 181)
(7 312)
(5 071)
(4 211)
(5 763)
(7 300)
(6 339)
(7 261)
(6 680)
(7 098)
(10 698)
(15 722)
(16 826)
(15 397)
(15 221)
(9 732)
(6 851)
(11 571)
(10 329)
(10 895)
(12 631)
(10 502)
(9 322)
(9 416)
(8 668)
(7 524)
(17 506)
(16 993)
(18 547)
(18 596)
Income from Continuing Operations
18 553
17 700
19 589
23 621
23 425
20 292
19 512
13 187
14 316
23 066
25 482
30 690
32 143
27 760
25 390
26 794
24 572
25 720
27 098
24 565
22 033
25 657
41 374
43 965
44 346
41 612
22 003
17 926
28 457
10 939
13 186
19 365
16 007
25 309
29 000
23 455
19 578
47 236
44 729
45 659
45 920
Income to Minority Interest
(352)
(417)
(337)
(372)
(312)
(382)
(416)
(358)
(368)
(230)
(107)
(201)
(420)
(363)
(561)
(520)
(644)
(764)
(682)
(1 100)
(713)
(2 029)
(2 041)
(1 600)
(1 696)
(304)
(50)
(57)
(761)
(825)
(948)
(1 029)
(238)
(428)
(471)
(477)
(475)
(380)
(488)
(485)
(541)
Net Income (Common)
18 199
N/A
17 282
-5%
19 251
+11%
23 249
+21%
23 112
-1%
19 908
-14%
19 095
-4%
12 826
-33%
13 946
+9%
22 835
+64%
25 375
+11%
30 488
+20%
31 722
+4%
27 396
-14%
24 826
-9%
26 273
+6%
23 927
-9%
24 956
+4%
26 416
+6%
23 465
-11%
21 319
-9%
23 627
+11%
39 332
+66%
42 363
+8%
42 649
+1%
41 307
-3%
21 953
-47%
17 870
-19%
27 697
+55%
10 112
-63%
12 237
+21%
18 333
+50%
15 765
-14%
24 879
+58%
28 526
+15%
22 976
-19%
19 102
-17%
46 855
+145%
44 239
-6%
45 173
+2%
45 379
+0%
EPS (Diluted)
78.44
N/A
74.49
-5%
82.97
+11%
100.21
+21%
99.62
-1%
86.01
-14%
82.66
-4%
55.52
-33%
60.37
+9%
98.74
+64%
109.84
+11%
131.98
+20%
137.32
+4%
118.5
-14%
107.47
-9%
113.24
+5%
103.13
-9%
107.8
+5%
113.86
+6%
101.14
-11%
92.05
-9%
102.03
+11%
169.9
+67%
183
+8%
184.23
+1%
178.44
-3%
94.9
-47%
77.53
-18%
121.96
+57%
44.31
-64%
55
+24%
82.42
+50%
70.88
-14%
111.85
+58%
128.26
+15%
103.31
-19%
85.89
-17%
210.69
+145%
199.36
-5%
205.45
+3%
208.12
+1%

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 134,300+ 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.