First Time Loading...

Obic Co Ltd
TSE:4684

Watchlist Manager
Obic Co Ltd Logo
Obic Co Ltd
TSE:4684
Watchlist
Price: 20 650 JPY 1.32% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

109.2B
+3%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+32%
5 Years
+52%
7 Years
+80%
10 Years
+105%
69.2B
+3%
Operating Income
Growth Rates:
1 Year
+14%
3 Years
+47%
5 Years
+91%
7 Years
+153%
10 Years
+230%
55.8B
+4%
Net Income
Growth Rates:
1 Year
+14%
3 Years
+54%
5 Years
+79%
7 Years
+158%
10 Years
+228%

Earnings Waterfall
Obic Co Ltd

Revenue
109.2B JPY
Cost of Revenue
-24.7B JPY
Gross Profit
84.5B JPY
Operating Expenses
-15.4B JPY
Operating Income
69.2B JPY
Other Expenses
-13.3B JPY
Net Income
55.8B JPY

Income Statement
Obic Co 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
53 188
N/A
55 040
+3%
55 819
+1%
56 226
+1%
56 630
+1%
56 344
-1%
56 308
0%
57 497
+2%
58 066
+1%
58 738
+1%
59 339
+1%
59 782
+1%
60 647
+1%
61 453
+1%
63 371
+3%
64 343
+2%
66 323
+3%
66 814
+1%
68 898
+3%
70 244
+2%
71 901
+2%
74 163
+3%
75 917
+2%
78 053
+3%
79 038
+1%
80 488
+2%
81 180
+1%
81 444
+0%
82 914
+2%
83 862
+1%
84 854
+1%
86 406
+2%
87 974
+2%
89 476
+2%
92 484
+3%
94 993
+3%
97 343
+2%
100 167
+3%
103 155
+3%
106 425
+3%
109 231
+3%
Gross Profit
Cost of Revenue
(21 015)
(21 807)
(21 912)
(21 855)
(21 663)
(21 007)
(20 801)
(21 085)
(21 197)
(21 223)
(21 171)
(21 230)
(21 559)
(21 613)
(22 083)
(22 198)
(22 252)
(22 296)
(22 621)
(22 625)
(22 938)
(23 221)
(23 582)
(24 131)
(23 997)
(24 159)
(23 742)
(23 022)
(23 107)
(23 021)
(22 633)
(22 412)
(21 979)
(21 518)
(22 070)
(22 338)
(22 508)
(22 942)
(23 380)
(24 129)
(24 719)
Gross Profit
32 173
N/A
33 233
+3%
33 907
+2%
34 371
+1%
34 967
+2%
35 337
+1%
35 507
+0%
36 412
+3%
36 869
+1%
37 515
+2%
38 168
+2%
38 552
+1%
39 088
+1%
39 840
+2%
41 288
+4%
42 145
+2%
44 071
+5%
44 518
+1%
46 277
+4%
47 619
+3%
48 963
+3%
50 942
+4%
52 335
+3%
53 922
+3%
55 041
+2%
56 329
+2%
57 438
+2%
58 422
+2%
59 807
+2%
60 841
+2%
62 221
+2%
63 994
+3%
65 995
+3%
67 958
+3%
70 414
+4%
72 655
+3%
74 835
+3%
77 225
+3%
79 775
+3%
82 296
+3%
84 512
+3%
Operating Income
Operating Expenses
(11 214)
(11 334)
(11 457)
(11 288)
(11 158)
(11 052)
(11 078)
(11 161)
(11 267)
(11 407)
(11 617)
(11 608)
(11 790)
(11 990)
(12 075)
(12 144)
(12 138)
(12 193)
(12 538)
(12 700)
(12 710)
(13 003)
(12 869)
(12 931)
(13 065)
(13 091)
(13 051)
(12 953)
(12 879)
(12 764)
(13 066)
(13 433)
(13 721)
(13 823)
(13 938)
(14 173)
(14 313)
(14 735)
(14 927)
(15 143)
(15 350)
Selling, General & Administrative
(11 091)
(11 172)
(11 381)
(11 217)
(11 054)
(10 910)
(10 939)
(11 026)
(11 136)
(11 284)
(11 499)
(11 493)
(11 680)
(11 881)
(11 965)
(12 034)
(12 028)
(12 082)
(12 427)
(12 588)
(12 596)
(12 890)
(12 784)
(12 873)
(13 035)
(12 937)
(12 947)
(12 951)
(12 879)
(12 420)
(13 063)
(13 433)
(13 717)
(13 482)
(13 938)
(14 172)
(14 313)
(14 386)
(14 926)
(15 141)
(15 348)
Depreciation & Amortization
0
(160)
(74)
(69)
(104)
(141)
(138)
(133)
(128)
(121)
(116)
(113)
(109)
(108)
(108)
(108)
(109)
(110)
(111)
(112)
(85)
(112)
0
0
0
(153)
0
0
0
(342)
0
0
0
(340)
0
0
0
(348)
0
0
0
Other Operating Expenses
(123)
(2)
(2)
(2)
0
(1)
(1)
(2)
(3)
(2)
(2)
(2)
0
(1)
(2)
0
(1)
(1)
0
0
(29)
(1)
(85)
(58)
(30)
(1)
(104)
(2)
0
(2)
(3)
0
(4)
(1)
0
(1)
0
(1)
(1)
0
(2)
Operating Income
20 959
N/A
21 899
+4%
22 450
+3%
23 083
+3%
23 809
+3%
24 285
+2%
24 429
+1%
25 251
+3%
25 602
+1%
26 108
+2%
26 551
+2%
26 944
+1%
27 298
+1%
27 850
+2%
29 213
+5%
30 001
+3%
31 933
+6%
32 325
+1%
33 739
+4%
34 919
+3%
36 253
+4%
37 939
+5%
39 466
+4%
40 991
+4%
41 976
+2%
43 238
+3%
44 387
+3%
45 469
+2%
46 928
+3%
48 077
+2%
49 155
+2%
50 561
+3%
52 274
+3%
54 135
+4%
56 476
+4%
58 482
+4%
60 522
+3%
62 490
+3%
64 848
+4%
67 153
+4%
69 162
+3%
Pre-Tax Income
Interest Income Expense
2 444
2 902
3 063
3 816
3 758
3 431
3 953
3 355
3 284
3 343
2 806
2 816
3 521
4 419
4 608
4 556
3 896
3 283
3 588
3 793
4 322
4 015
4 099
4 299
3 899
4 020
4 403
4 233
4 315
4 492
4 218
4 385
4 869
5 670
7 762
8 324
8 831
8 159
8 105
7 757
8 732
Non-Reccuring Items
562
(2)
(1)
(502)
(502)
348
704
3 105
3 105
2 675
2 339
(61)
(61)
199
635
635
1 087
755
1 279
1 279
1 927
2 058
3 093
3 023
1 923
1 620
0
(32)
(34)
(3)
(3)
(3)
(25)
(384)
(383)
(383)
(359)
(3)
(62)
(63)
(63)
Gain/Loss on Disposition of Assets
0
0
0
(3)
(5)
0
(5)
(2)
(14)
0
(14)
(14)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
287
287
287
287
0
2
2
3
0
0
0
1
0
0
0
Total Other Income
(39)
85
89
77
88
78
65
66
68
70
60
33
1
(23)
(32)
(32)
(37)
(38)
(30)
(31)
(34)
(27)
(217)
(220)
(220)
(973)
(1 324)
(1 325)
(1 239)
31
404
445
403
369
157
(506)
(455)
(422)
(424)
305
318
Pre-Tax Income
23 926
N/A
24 884
+4%
25 601
+3%
26 471
+3%
27 148
+3%
28 142
+4%
29 146
+4%
31 775
+9%
32 045
+1%
32 196
+0%
31 742
-1%
29 718
-6%
30 759
+4%
32 445
+5%
34 424
+6%
35 160
+2%
36 879
+5%
36 325
-2%
38 576
+6%
39 960
+4%
42 468
+6%
43 985
+4%
46 441
+6%
48 093
+4%
47 578
-1%
47 905
+1%
47 753
0%
48 632
+2%
50 257
+3%
52 884
+5%
53 774
+2%
55 390
+3%
57 523
+4%
59 793
+4%
64 012
+7%
65 918
+3%
68 540
+4%
70 225
+2%
72 468
+3%
75 153
+4%
78 150
+4%
Net Income
Tax Provision
(6 926)
(7 931)
(8 023)
(9 116)
(9 245)
(9 366)
(9 456)
(9 177)
(9 125)
(9 039)
(8 858)
(8 932)
(9 098)
(9 085)
(9 508)
(9 757)
(10 175)
(10 057)
(10 528)
(10 878)
(11 288)
(11 762)
(12 020)
(12 475)
(12 768)
(12 809)
(13 281)
(13 576)
(14 034)
(14 883)
(14 777)
(15 218)
(15 763)
(16 293)
(18 174)
(18 791)
(19 627)
(20 108)
(20 818)
(21 544)
(22 310)
Income from Continuing Operations
17 000
16 953
17 578
17 355
17 903
18 776
19 690
22 598
22 920
23 157
22 884
20 786
21 661
23 360
24 916
25 403
26 704
26 268
28 048
29 082
31 180
32 223
34 421
35 618
34 810
35 096
34 472
35 056
36 223
38 001
38 997
40 172
41 760
43 500
45 838
47 127
48 913
50 117
51 650
53 609
55 840
Net Income (Common)
16 999
N/A
16 953
0%
17 578
+4%
17 355
-1%
17 903
+3%
18 776
+5%
19 690
+5%
22 597
+15%
22 920
+1%
23 157
+1%
22 884
-1%
20 786
-9%
21 661
+4%
23 359
+8%
24 916
+7%
25 403
+2%
26 702
+5%
26 268
-2%
28 048
+7%
29 081
+4%
31 181
+7%
32 223
+3%
34 421
+7%
35 619
+3%
34 809
-2%
35 096
+1%
34 472
-2%
35 056
+2%
36 224
+3%
38 001
+5%
38 996
+3%
40 171
+3%
41 760
+4%
43 500
+4%
45 838
+5%
47 127
+3%
48 912
+4%
50 116
+2%
51 649
+3%
53 609
+4%
55 840
+4%
EPS (Diluted)
188.88
N/A
188.36
0%
195.31
+4%
192.83
-1%
198.92
+3%
209.36
+5%
218.77
+4%
253.89
+16%
257.52
+1%
259.41
+1%
257.12
-1%
233.54
-9%
243.38
+4%
262.61
+8%
279.95
+7%
285.42
+2%
300.02
+5%
295.31
-2%
315.14
+7%
326.75
+4%
350.53
+7%
362.26
+3%
386.97
+7%
400.44
+3%
391.33
-2%
394.56
+1%
387.54
-2%
394.11
+2%
407.24
+3%
427.22
+5%
438.4
+3%
452.24
+3%
470.92
+4%
489.96
+4%
516.9
+5%
531.44
+3%
551.56
+4%
565.13
+2%
582.42
+3%
604.51
+4%
629.66
+4%

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 133,600+ 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.