First Time Loading...

USS Co Ltd
TSE:4732

Watchlist Manager
USS Co Ltd Logo
USS Co Ltd
TSE:4732
Watchlist
Price: 1 200.5 JPY -0.7% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

95.9B
+2%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+30%
5 Years
+21%
7 Years
+43%
10 Years
+44%
47.7B
+3%
Operating Income
Growth Rates:
1 Year
+11%
3 Years
+36%
5 Years
+28%
7 Years
+47%
10 Years
+50%
32.6B
+3%
Net Income
Growth Rates:
1 Year
+11%
3 Years
+62%
5 Years
+30%
7 Years
+46%
10 Years
+67%

Earnings Waterfall
USS Co Ltd

Revenue
95.9B JPY
Cost of Revenue
-38B JPY
Gross Profit
57.9B JPY
Operating Expenses
-10.2B JPY
Operating Income
47.7B JPY
Other Expenses
-15.1B JPY
Net Income
32.6B JPY

Income Statement
USS 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
66 554
N/A
67 949
+2%
67 831
0%
67 824
0%
67 713
0%
67 466
0%
68 188
+1%
68 855
+1%
68 814
0%
68 607
0%
68 187
-1%
67 319
-1%
66 868
-1%
67 179
+0%
68 233
+2%
69 646
+2%
72 560
+4%
75 153
+4%
77 502
+3%
79 173
+2%
79 489
+0%
79 908
+1%
79 782
0%
79 858
+0%
79 753
0%
78 143
-2%
74 338
-5%
73 628
-1%
73 923
+0%
74 874
+1%
79 188
+6%
80 381
+2%
80 533
+0%
81 482
+1%
82 248
+1%
84 127
+2%
86 267
+3%
88 778
+3%
91 571
+3%
94 442
+3%
95 884
+2%
Gross Profit
Cost of Revenue
(25 908)
(26 459)
(26 436)
(26 148)
(26 067)
(25 774)
(25 973)
(26 272)
(26 081)
(25 867)
(25 869)
(25 759)
(25 952)
(26 413)
(26 948)
(27 365)
(28 486)
(29 174)
(29 833)
(30 510)
(30 713)
(31 391)
(31 693)
(31 620)
(31 709)
(30 954)
(29 833)
(28 928)
(28 385)
(28 341)
(29 054)
(29 776)
(30 110)
(30 710)
(31 215)
(32 431)
(33 750)
(35 135)
(36 573)
(37 783)
(37 980)
Gross Profit
40 646
N/A
41 490
+2%
41 395
0%
41 676
+1%
41 646
0%
41 692
+0%
42 215
+1%
42 583
+1%
42 733
+0%
42 740
+0%
42 318
-1%
41 560
-2%
40 916
-2%
40 766
0%
41 285
+1%
42 281
+2%
44 074
+4%
45 979
+4%
47 669
+4%
48 663
+2%
48 776
+0%
48 517
-1%
48 089
-1%
48 238
+0%
48 044
0%
47 189
-2%
44 505
-6%
44 700
+0%
45 538
+2%
46 533
+2%
50 134
+8%
50 605
+1%
50 423
0%
50 772
+1%
51 033
+1%
51 696
+1%
52 517
+2%
53 643
+2%
54 998
+3%
56 659
+3%
57 904
+2%
Operating Income
Operating Expenses
(8 860)
(8 812)
(8 632)
(8 410)
(8 366)
(8 281)
(8 233)
(8 140)
(8 054)
(8 249)
(8 318)
(8 342)
(8 390)
(8 370)
(8 380)
(8 362)
(9 063)
(9 908)
(10 712)
(11 526)
(11 612)
(11 394)
(11 355)
(11 335)
(11 287)
(11 180)
(10 946)
(10 697)
(10 519)
(10 306)
(9 993)
(9 709)
(9 492)
(9 198)
(9 287)
(9 472)
(9 572)
(9 865)
(10 069)
(10 322)
(10 215)
Selling, General & Administrative
(8 856)
(8 473)
(8 630)
(8 409)
(8 366)
(7 963)
(8 231)
(8 137)
(8 051)
(7 902)
(8 317)
(8 342)
(8 390)
(7 953)
(8 378)
(8 360)
(9 060)
(8 401)
(10 711)
(11 524)
(11 611)
(8 728)
(11 354)
(11 335)
(11 285)
(8 538)
(10 945)
(10 695)
(10 520)
(7 919)
(9 993)
(9 709)
(9 491)
(8 286)
(9 285)
(9 471)
(9 571)
(8 939)
(10 069)
(10 321)
(10 214)
Depreciation & Amortization
0
(338)
0
0
0
(316)
0
0
0
(346)
0
0
0
(415)
0
0
0
(1 506)
0
0
0
(2 665)
0
0
0
(2 641)
0
0
0
(2 387)
0
0
0
(911)
0
0
0
(925)
0
0
0
Other Operating Expenses
(4)
(1)
(2)
(1)
0
(2)
(2)
(3)
(3)
(1)
(1)
0
0
(2)
(2)
(2)
(3)
(1)
(1)
(2)
(1)
(1)
(1)
0
(2)
(1)
(1)
(2)
1
0
0
0
(1)
(1)
(2)
(1)
(1)
(1)
0
0
(1)
Operating Income
31 786
N/A
32 678
+3%
32 763
+0%
33 266
+2%
33 280
+0%
33 411
+0%
33 982
+2%
34 443
+1%
34 679
+1%
34 491
-1%
34 000
-1%
33 218
-2%
32 526
-2%
32 396
0%
32 905
+2%
33 919
+3%
35 011
+3%
36 071
+3%
36 957
+2%
37 137
+0%
37 164
+0%
37 123
0%
36 734
-1%
36 903
+0%
36 757
0%
36 009
-2%
33 559
-7%
34 003
+1%
35 019
+3%
36 227
+3%
40 141
+11%
40 896
+2%
40 931
+0%
41 574
+2%
41 746
+0%
42 224
+1%
42 945
+2%
43 778
+2%
44 929
+3%
46 337
+3%
47 689
+3%
Pre-Tax Income
Interest Income Expense
59
71
127
346
334
315
270
47
50
52
49
44
100
167
239
231
162
80
0
(2)
(2)
307
(5)
(6)
(8)
4
(7)
(7)
(6)
(7)
(7)
(7)
(7)
(7)
(6)
(5)
(4)
(3)
(2)
(1)
1
Non-Reccuring Items
(422)
(669)
(640)
(486)
(350)
(176)
(210)
(224)
(143)
(175)
(171)
(230)
(263)
(186)
(231)
(141)
(127)
(121)
(54)
(58)
(64)
(48)
273
269
242
(4 013)
(4 031)
(4 032)
(4 011)
(21 817)
(21 792)
(21 781)
(21 772)
(139)
(141)
(151)
(174)
(58)
(60)
(77)
(55)
Gain/Loss on Disposition of Assets
8
20
27
41
43
34
29
17
(624)
0
(630)
(629)
9
(472)
(471)
(460)
(457)
25
(78)
14
13
339
122
23
47
38
38
45
0
42
9
5
1 636
1 640
1 647
1 677
57
68
69
48
41
Total Other Income
542
562
577
581
591
578
601
616
660
50
654
658
611
576
575
534
533
602
611
633
666
609
925
943
937
698
724
813
889
775
843
773
781
806
787
795
725
716
698
699
716
Pre-Tax Income
31 973
N/A
32 662
+2%
32 854
+1%
33 748
+3%
33 898
+0%
34 162
+1%
34 672
+1%
34 899
+1%
34 622
-1%
34 418
-1%
33 902
-1%
33 061
-2%
32 983
0%
32 481
-2%
33 017
+2%
34 083
+3%
35 122
+3%
36 657
+4%
37 436
+2%
37 724
+1%
37 777
+0%
38 330
+1%
38 049
-1%
38 132
+0%
37 975
0%
32 736
-14%
30 283
-7%
30 822
+2%
31 891
+3%
15 220
-52%
19 194
+26%
19 886
+4%
21 569
+8%
43 874
+103%
44 033
+0%
44 540
+1%
43 549
-2%
44 501
+2%
45 634
+3%
47 006
+3%
48 392
+3%
Net Income
Tax Provision
(12 227)
(12 520)
(12 404)
(12 508)
(12 336)
(12 345)
(12 324)
(12 216)
(12 156)
(11 860)
(11 453)
(10 959)
(10 505)
(9 475)
(9 677)
(10 044)
(10 471)
(11 617)
(11 967)
(12 170)
(12 195)
(12 391)
(12 297)
(12 326)
(12 273)
(11 914)
(11 162)
(11 310)
(11 632)
(10 962)
(12 064)
(12 169)
(12 193)
(13 246)
(13 309)
(13 502)
(13 612)
(13 784)
(14 147)
(14 571)
(14 992)
Income from Continuing Operations
19 746
20 142
20 450
21 240
21 562
21 817
22 348
22 683
22 466
22 558
22 449
22 102
22 478
23 006
23 340
24 039
24 651
25 040
25 469
25 554
25 582
25 939
25 752
25 806
25 702
20 822
19 121
19 512
20 259
4 258
7 130
7 717
9 376
30 628
30 724
31 038
29 937
30 717
31 487
32 435
33 400
Income to Minority Interest
(183)
(190)
(190)
(195)
(180)
(155)
(141)
(114)
(79)
(80)
(74)
(75)
(114)
(96)
(119)
(170)
(441)
(753)
(743)
(734)
(492)
(395)
(387)
(364)
(364)
(187)
(127)
(164)
(179)
(235)
(376)
(417)
(851)
(882)
(889)
(900)
(537)
(708)
(813)
(877)
(797)
Net Income (Common)
19 563
N/A
19 951
+2%
20 260
+2%
21 045
+4%
21 380
+2%
21 661
+1%
22 206
+3%
22 569
+2%
22 387
-1%
22 477
+0%
22 373
0%
22 025
-2%
22 362
+2%
22 909
+2%
23 220
+1%
23 868
+3%
24 210
+1%
24 285
+0%
24 725
+2%
24 816
+0%
25 087
+1%
25 543
+2%
25 363
-1%
25 442
+0%
25 337
0%
20 634
-19%
18 994
-8%
19 347
+2%
20 079
+4%
4 022
-80%
6 752
+68%
7 300
+8%
8 525
+17%
29 745
+249%
29 834
+0%
30 136
+1%
29 398
-2%
30 008
+2%
30 673
+2%
31 558
+3%
32 602
+3%
EPS (Diluted)
75.53
N/A
76.73
+2%
78.22
+2%
81.25
+4%
82.56
+2%
83.64
+1%
85.72
+2%
87.13
+2%
86.43
-1%
86.76
+0%
87.39
+1%
86.37
-1%
88.03
+2%
89.87
+2%
91.41
+2%
93.96
+3%
94.94
+1%
95.42
+1%
96.96
+2%
97.31
+0%
98.5
+1%
100.35
+2%
100.49
+0%
101.58
+1%
101.27
0%
82.28
-19%
75.98
-8%
77.48
+2%
80.41
+4%
8.05
-90%
27.03
+236%
29.21
+8%
34.24
+17%
59.79
+75%
121.71
+104%
123.24
+1%
120
-3%
61.24
-49%
62.91
+3%
65.52
+4%
67.61
+3%

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.