First Time Loading...

Lion Corp
TSE:4912

Watchlist Manager
Lion Corp Logo
Lion Corp
TSE:4912
Watchlist
Price: 1 408.5 JPY -0.77% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

402.8B
+0.7%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+13%
5 Years
+15%
7 Years
+2%
10 Years
+14%
22.1B
+9%
Operating Income
Growth Rates:
1 Year
-11%
3 Years
-40%
5 Years
-24%
7 Years
-10%
10 Years
+104%
14.6B
+7%
Net Income
Growth Rates:
1 Year
-33%
3 Years
-51%
5 Years
-43%
7 Years
-8%
10 Years
+140%

Earnings Waterfall
Lion Corp

Revenue
402.8B JPY
Cost of Revenue
-222.2B JPY
Gross Profit
180.6B JPY
Operating Expenses
-158.5B JPY
Operating Income
22.1B JPY
Other Expenses
-7.5B JPY
Net Income
14.6B JPY

Income Statement
Lion 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
352 005
N/A
369 983
+5%
362 597
-2%
365 088
+1%
367 396
+1%
360 725
-2%
371 046
+3%
376 118
+1%
378 659
+1%
385 219
+2%
386 624
+0%
394 766
+2%
395 606
+0%
384 129
-3%
370 248
-4%
356 848
-4%
342 703
-4%
344 068
+0%
348 297
+1%
350 040
+1%
349 403
0%
348 967
0%
348 252
0%
352 651
+1%
347 519
-1%
351 136
+1%
349 296
-1%
347 605
0%
355 352
+2%
355 252
0%
359 462
+1%
360 893
+0%
366 234
+1%
370 806
+1%
378 205
+2%
384 783
+2%
389 869
+1%
393 688
+1%
397 560
+1%
399 824
+1%
402 767
+1%
Gross Profit
Cost of Revenue
(153 401)
(160 559)
(157 960)
(158 448)
(160 756)
(158 296)
(162 373)
(163 508)
(162 510)
(162 770)
(161 124)
(162 845)
(162 054)
(163 387)
(165 635)
(168 788)
(171 713)
(174 099)
(176 481)
(177 514)
(177 673)
(177 115)
(176 678)
(178 406)
(175 588)
(176 115)
(174 280)
(171 570)
(175 479)
(176 068)
(178 802)
(181 413)
(187 129)
(193 668)
(202 716)
(211 240)
(215 263)
(219 134)
(219 877)
(221 535)
(222 168)
Gross Profit
198 604
N/A
209 424
+5%
204 637
-2%
206 640
+1%
206 640
N/A
202 429
-2%
208 673
+3%
212 610
+2%
216 149
+2%
222 449
+3%
225 500
+1%
231 921
+3%
233 552
+1%
220 742
-5%
204 613
-7%
188 060
-8%
170 990
-9%
169 969
-1%
171 816
+1%
172 526
+0%
171 730
0%
171 852
+0%
171 574
0%
174 245
+2%
171 931
-1%
175 021
+2%
175 016
0%
176 035
+1%
179 873
+2%
179 184
0%
180 660
+1%
179 480
-1%
179 105
0%
177 138
-1%
175 489
-1%
173 543
-1%
174 606
+1%
174 554
0%
177 683
+2%
178 289
+0%
180 599
+1%
Operating Income
Operating Expenses
(187 785)
(193 471)
(192 732)
(194 121)
(194 234)
(192 257)
(194 527)
(196 477)
(199 775)
(202 417)
(204 394)
(207 553)
(209 050)
(197 163)
(179 550)
(162 386)
(141 349)
(134 893)
(135 905)
(137 445)
(142 691)
(142 913)
(142 362)
(142 427)
(141 254)
(141 864)
(141 332)
(139 401)
(143 006)
(143 183)
(146 094)
(147 338)
(147 296)
(148 061)
(148 514)
(149 603)
(149 870)
(152 719)
(155 581)
(158 073)
(158 487)
Selling, General & Administrative
(187 849)
(193 533)
(192 796)
(194 185)
(184 873)
(191 580)
(194 605)
(196 555)
(186 084)
(202 417)
(204 392)
(207 550)
(195 178)
(195 569)
(177 998)
(160 858)
(142 182)
(141 657)
(142 996)
(144 568)
(143 353)
(143 881)
(143 290)
(143 195)
(141 882)
(141 438)
(141 053)
(139 698)
(143 934)
(144 249)
(147 062)
(148 019)
(148 181)
(148 782)
(149 500)
(150 787)
(151 046)
(154 012)
(156 855)
(159 349)
(160 465)
Research & Development
0
0
0
0
(9 439)
0
0
0
(9 808)
0
0
0
(10 084)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
(3 956)
0
0
0
(3 848)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
64
62
64
64
78
(677)
78
78
73
0
(2)
(3)
60
(1 594)
(1 552)
(1 528)
833
6 764
7 091
7 123
662
968
928
768
628
(426)
(279)
297
928
1 066
968
681
885
721
986
1 184
1 176
1 293
1 274
1 276
1 978
Operating Income
10 819
N/A
15 953
+47%
11 905
-25%
12 519
+5%
12 406
-1%
10 172
-18%
14 146
+39%
16 133
+14%
16 374
+1%
20 032
+22%
21 106
+5%
24 368
+15%
24 502
+1%
23 579
-4%
25 063
+6%
25 674
+2%
29 641
+15%
35 076
+18%
35 911
+2%
35 081
-2%
29 039
-17%
28 939
0%
29 212
+1%
31 818
+9%
30 677
-4%
33 157
+8%
33 684
+2%
36 634
+9%
36 867
+1%
36 001
-2%
34 566
-4%
32 142
-7%
31 809
-1%
29 077
-9%
26 975
-7%
23 940
-11%
24 736
+3%
21 835
-12%
22 102
+1%
20 216
-9%
22 112
+9%
Pre-Tax Income
Interest Income Expense
2 385
2 249
1 582
1 004
1 082
1 070
1 535
1 437
1 328
1 440
1 134
1 249
1 232
1 253
1 382
1 538
1 518
1 502
1 381
1 447
1 461
1 382
1 550
1 448
1 570
1 763
1 895
2 005
424
647
1 091
1 161
2 910
2 927
2 648
3 016
2 364
2 142
1 950
1 837
1 870
Non-Reccuring Items
(1 944)
(1 469)
(1 373)
(624)
(297)
0
(989)
(1 190)
2 346
2 343
2 224
2 346
(1 744)
0
0
0
838
0
0
0
5 157
0
0
0
(845)
9 454
9 226
7 611
7 207
(2 380)
(2 274)
(835)
(631)
4 309
4 284
4 156
4 192
(1 121)
(1 283)
(1 258)
(1 607)
Gain/Loss on Disposition of Assets
(858)
(891)
(821)
(841)
0
(778)
(798)
(773)
(1 353)
(1 279)
(1 538)
(1 557)
(642)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
523
560
387
393
(106)
653
758
795
692
583
621
554
687
(34)
220
139
1
2
1
(1)
1
0
1
1
0
0
0
(1)
(4)
0
(3)
(3)
1
1
1
3
0
1
2
0
0
Pre-Tax Income
10 925
N/A
16 402
+50%
11 680
-29%
12 451
+7%
13 085
+5%
11 117
-15%
14 652
+32%
16 402
+12%
19 387
+18%
23 119
+19%
23 547
+2%
26 960
+14%
24 035
-11%
24 798
+3%
26 665
+8%
27 351
+3%
31 998
+17%
36 580
+14%
37 293
+2%
36 527
-2%
35 658
-2%
30 321
-15%
30 763
+1%
33 269
+8%
31 402
-6%
44 374
+41%
44 805
+1%
46 249
+3%
44 494
-4%
34 266
-23%
33 380
-3%
32 465
-3%
34 089
+5%
36 314
+7%
33 908
-7%
31 115
-8%
31 292
+1%
22 857
-27%
22 771
0%
20 795
-9%
22 375
+8%
Net Income
Tax Provision
(4 213)
(6 361)
(4 745)
(4 375)
(5 149)
(4 272)
(4 908)
(5 430)
(7 382)
(8 324)
(8 332)
(9 237)
(6 634)
(6 703)
(7 423)
(7 285)
(8 607)
(6 404)
(6 535)
(6 306)
(5 875)
(8 235)
(8 108)
(8 375)
(8 422)
(11 383)
(12 092)
(13 248)
(12 538)
(9 916)
(9 185)
(8 917)
(8 657)
(9 269)
(8 874)
(8 233)
(8 182)
(5 902)
(5 966)
(5 236)
(5 687)
Income from Continuing Operations
6 712
10 041
6 935
8 076
7 936
6 845
9 744
10 972
12 005
14 795
15 215
17 723
17 401
18 095
19 242
20 066
23 391
30 176
30 758
30 221
29 783
22 086
22 655
24 894
22 980
32 991
32 713
33 001
31 956
24 350
24 195
23 548
25 432
27 045
25 034
22 882
23 110
16 955
16 805
15 559
16 688
Income to Minority Interest
(615)
(587)
(474)
(460)
(567)
(687)
(943)
(1 085)
(1 324)
(1 453)
(1 271)
(1 412)
(1 449)
(1 409)
(1 681)
(1 581)
(2 507)
(4 571)
(4 707)
(4 975)
(4 176)
(2 288)
(2 294)
(2 272)
(2 420)
(2 312)
(2 218)
(2 154)
(2 084)
(2 082)
(2 129)
(1 882)
(1 671)
(1 346)
(1 033)
(1 042)
(1 170)
(1 329)
(1 623)
(1 877)
(2 062)
Net Income (Common)
6 097
N/A
9 454
+55%
6 461
-32%
7 615
+18%
7 368
-3%
6 157
-16%
8 800
+43%
9 886
+12%
10 680
+8%
13 341
+25%
13 943
+5%
16 310
+17%
15 951
-2%
16 684
+5%
17 559
+5%
18 482
+5%
20 883
+13%
25 605
+23%
26 050
+2%
25 246
-3%
25 606
+1%
19 796
-23%
20 360
+3%
22 619
+11%
20 559
-9%
30 676
+49%
30 491
-1%
30 845
+1%
29 870
-3%
22 265
-25%
22 064
-1%
21 663
-2%
23 759
+10%
25 696
+8%
23 997
-7%
21 836
-9%
21 939
+0%
15 625
-29%
15 182
-3%
13 682
-10%
14 624
+7%
EPS (Diluted)
22.66
N/A
35.15
+55%
24.1
-31%
26.16
+9%
25.97
-1%
21.15
-19%
30.24
+43%
33.97
+12%
36.57
+8%
45.84
+25%
48.24
+5%
56.04
+16%
55.05
-2%
57.33
+4%
60.33
+5%
63.52
+5%
71.77
+13%
88
+23%
89.52
+2%
86.77
-3%
87.99
+1%
68.02
-23%
69.96
+3%
77.71
+11%
70.63
-9%
105.39
+49%
104.75
-1%
105.96
+1%
102.61
-3%
76.48
-25%
75.89
-1%
74.38
-2%
81.59
+10%
89.56
+10%
84.28
-6%
76.69
-9%
76.91
+0%
54.88
-29%
53.29
-3%
48.04
-10%
51.35
+7%

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.