First Time Loading...

Sawai Group Holdings Co Ltd
TSE:4887

Watchlist Manager
Sawai Group Holdings Co Ltd Logo
Sawai Group Holdings Co Ltd
TSE:4887
Watchlist
Price: 5 930 JPY 1.79% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

238.3B
-2%
Revenue
Growth Rates:
1 Year
+21%
3 Years
+29%
5 Years
-
7 Years
-
10 Years
-
24.5B
+3%
Operating Income
Growth Rates:
1 Year
-
3 Years
-5%
5 Years
-
7 Years
-
10 Years
-
18.8B
+5%
Net Income
Growth Rates:
1 Year
-
3 Years
-3%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Sawai Group Holdings Co Ltd

Revenue
238.3B JPY
Cost of Revenue
-165.8B JPY
Gross Profit
72.5B JPY
Operating Expenses
-48B JPY
Operating Income
24.5B JPY
Other Expenses
-5.6B JPY
Net Income
18.8B JPY

Income Statement
Sawai Group Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
182 228
N/A
184 968
+2%
187 219
+1%
193 763
+3%
194 350
+0%
193 149
-1%
193 816
+0%
191 561
-1%
192 927
+1%
196 279
+2%
200 344
+2%
205 101
+2%
244 312
+19%
238 298
-2%
Gross Profit
Cost of Revenue
(109 880)
(111 809)
(114 785)
(120 245)
(122 098)
(123 009)
(127 164)
(128 240)
(131 663)
(135 960)
(137 711)
(141 688)
(168 871)
(165 795)
Gross Profit
72 348
N/A
73 159
+1%
72 434
-1%
73 518
+1%
72 252
-2%
70 140
-3%
66 652
-5%
63 321
-5%
61 264
-3%
60 319
-2%
62 633
+4%
63 413
+1%
75 441
+19%
72 503
-4%
Operating Income
Operating Expenses
(46 798)
(47 460)
(53 546)
(54 891)
(53 554)
(52 054)
(66 729)
(102 920)
(102 208)
(105 795)
(45 666)
(46 645)
(51 779)
(48 032)
Selling, General & Administrative
(33 728)
(34 219)
(39 937)
(40 019)
(40 022)
(39 171)
(46 690)
(45 913)
(45 652)
(45 775)
(30 156)
(31 556)
(35 207)
(32 562)
Research & Development
(13 283)
0
(13 883)
(12 019)
(12 689)
(17 439)
(24 413)
(23 426)
(22 726)
(22 372)
(16 090)
(15 689)
(17 255)
(15 680)
Other Operating Expenses
213
(13 241)
274
(2 853)
(843)
4 556
4 374
(33 581)
(33 830)
(37 648)
580
600
683
210
Operating Income
25 550
N/A
25 699
+1%
18 888
-27%
18 627
-1%
18 698
+0%
18 086
-3%
(77)
N/A
(39 599)
-51 327%
(40 944)
-3%
(45 476)
-11%
16 967
N/A
16 768
-1%
23 662
+41%
24 471
+3%
Pre-Tax Income
Interest Income Expense
(394)
(393)
(364)
(411)
(401)
(379)
(300)
(281)
(263)
(230)
(183)
(179)
(265)
(266)
Non-Reccuring Items
0
0
0
1 863
0
1 889
(35 811)
49
52
32
17
0
0
0
Total Other Income
0
0
(64)
0
0
0
(26)
(1)
0
(2)
(12)
0
0
0
Pre-Tax Income
25 157
N/A
25 307
+1%
18 460
-27%
20 079
+9%
18 297
-9%
19 596
+7%
(36 214)
N/A
(39 832)
-10%
(41 156)
-3%
(45 676)
-11%
16 789
N/A
16 587
-1%
23 395
+41%
24 204
+3%
Net Income
Tax Provision
(5 752)
(6 064)
(7 609)
(8 379)
(9 067)
(9 717)
(5 710)
(4 750)
(3 310)
(1 896)
(3 954)
(3 960)
(5 299)
(6 994)
Income from Continuing Operations
19 405
19 243
10 851
11 700
9 230
9 879
(41 924)
(44 582)
(44 466)
(47 572)
12 835
12 627
18 096
17 210
Income to Minority Interest
(298)
106
1 489
1 478
1 732
955
13 655
13 678
13 435
14 265
(169)
(116)
(33)
4 017
Net Income (Common)
19 107
N/A
19 349
+1%
12 340
-36%
13 178
+7%
10 962
-17%
10 834
-1%
(28 269)
N/A
(30 905)
-9%
(31 031)
0%
(33 307)
-7%
12 667
N/A
12 513
-1%
17 969
+44%
18 841
+5%
EPS (Diluted)
435.85
N/A
441.36
+1%
281.52
-36%
300.71
+7%
250.05
-17%
247.13
-1%
-645.54
N/A
-704.74
-9%
-706.9
0%
-758.61
-7%
288.61
N/A
285.01
-1%
409.08
+44%
428.89
+5%

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 134,200+ 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.