First Time Loading...

C.Uyemura & Co Ltd
TSE:4966

Watchlist Manager
C.Uyemura & Co Ltd Logo
C.Uyemura & Co Ltd
TSE:4966
Watchlist
Price: 10 030 JPY -3.09% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

78.7B
-3%
Revenue
Growth Rates:
1 Year
-8%
3 Years
+42%
5 Years
+55%
7 Years
+82%
10 Years
+89%
13.4B
+0.7%
Operating Income
Growth Rates:
1 Year
-10%
3 Years
+64%
5 Years
+58%
7 Years
+89%
10 Years
+146%
8.9B
+3%
Net Income
Growth Rates:
1 Year
-21%
3 Years
+39%
5 Years
+65%
7 Years
+76%
10 Years
+357%

Earnings Waterfall
C.Uyemura & Co Ltd

Revenue
78.7B JPY
Cost of Revenue
-52.7B JPY
Gross Profit
26B JPY
Operating Expenses
-12.6B JPY
Operating Income
13.4B JPY
Other Expenses
-4.5B JPY
Net Income
8.9B JPY

Income Statement
C.Uyemura & 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
41 582
N/A
42 050
+1%
42 269
+1%
43 268
+2%
44 735
+3%
46 255
+3%
48 600
+5%
49 412
+2%
48 364
-2%
47 569
-2%
45 602
-4%
43 427
-5%
43 256
0%
42 082
-3%
43 007
+2%
44 415
+3%
46 373
+4%
48 120
+4%
49 114
+2%
50 471
+3%
50 812
+1%
51 980
+2%
51 349
-1%
51 152
0%
50 653
-1%
52 223
+3%
52 761
+1%
54 207
+3%
55 330
+2%
55 947
+1%
59 407
+6%
62 655
+5%
67 128
+7%
72 304
+8%
76 730
+6%
81 382
+6%
85 601
+5%
85 749
+0%
83 076
-3%
80 864
-3%
78 688
-3%
Gross Profit
Cost of Revenue
(27 657)
(27 918)
(27 794)
(28 577)
(29 901)
(30 653)
(32 599)
(33 308)
(32 208)
(30 995)
(29 219)
(27 221)
(26 754)
(26 919)
(27 343)
(28 237)
(29 598)
(29 874)
(30 575)
(31 896)
(32 184)
(33 573)
(33 569)
(33 374)
(33 463)
(34 620)
(34 756)
(36 454)
(36 911)
(36 731)
(39 183)
(40 595)
(43 666)
(47 614)
(50 710)
(54 635)
(58 248)
(58 603)
(57 126)
(55 177)
(52 714)
Gross Profit
13 927
N/A
14 131
+1%
14 475
+2%
14 692
+1%
14 835
+1%
15 602
+5%
16 002
+3%
16 104
+1%
16 156
+0%
16 574
+3%
16 384
-1%
16 207
-1%
16 503
+2%
15 163
-8%
15 664
+3%
16 178
+3%
16 775
+4%
18 246
+9%
18 539
+2%
18 575
+0%
18 628
+0%
18 407
-1%
17 780
-3%
17 778
0%
17 190
-3%
17 603
+2%
18 005
+2%
17 754
-1%
18 420
+4%
19 216
+4%
20 223
+5%
22 060
+9%
23 461
+6%
24 689
+5%
26 020
+5%
26 746
+3%
27 353
+2%
27 147
-1%
25 950
-4%
25 688
-1%
25 974
+1%
Operating Income
Operating Expenses
(8 472)
(8 688)
(8 797)
(8 835)
(8 943)
(9 142)
(9 342)
(9 604)
(9 860)
(9 875)
(9 654)
(9 463)
(9 416)
(9 491)
(9 570)
(9 677)
(9 874)
(9 923)
(10 573)
(10 075)
(10 140)
(10 194)
(10 547)
(10 434)
(10 379)
(10 063)
(10 385)
(10 276)
(10 228)
(9 725)
(9 881)
(10 133)
(10 336)
(10 742)
(11 011)
(12 009)
(12 385)
(12 100)
(13 337)
(12 387)
(12 575)
Selling, General & Administrative
(8 473)
(6 386)
(8 795)
(8 833)
(8 941)
(6 702)
(9 335)
(9 598)
(9 861)
(7 284)
(9 790)
(9 597)
(9 396)
(7 085)
(9 539)
(9 647)
(9 844)
(7 411)
(10 001)
(10 075)
(10 114)
(7 559)
(10 214)
(10 224)
(10 195)
(7 282)
(9 904)
(9 795)
(9 747)
(7 044)
(9 889)
(10 142)
(10 344)
(7 912)
(11 011)
(11 476)
(11 852)
(9 160)
(12 341)
(12 387)
(12 575)
Research & Development
0
(1 947)
0
0
0
(2 014)
0
0
0
0
0
0
0
(2 015)
0
0
0
(2 093)
0
0
0
(2 210)
0
0
0
(2 275)
0
0
0
(2 116)
0
0
0
(2 261)
0
0
0
(2 303)
0
0
0
Depreciation & Amortization
0
(354)
0
0
0
(426)
0
0
0
(442)
0
0
0
(391)
0
0
0
(420)
0
0
0
(426)
0
0
0
(507)
0
0
0
(565)
0
0
0
(569)
0
0
0
(637)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
(7)
(6)
0
(2 149)
136
134
(20)
(0)
(31)
(30)
(30)
0
(572)
0
(26)
(0)
(333)
(210)
(184)
(0)
(481)
(481)
(481)
(0)
9
9
9
(0)
(0)
(533)
(533)
(0)
(996)
(0)
0
Operating Income
5 454
N/A
5 444
0%
5 679
+4%
5 856
+3%
5 891
+1%
6 460
+10%
6 660
+3%
6 500
-2%
6 296
-3%
6 698
+6%
6 728
+0%
6 743
+0%
7 086
+5%
5 672
-20%
6 094
+7%
6 501
+7%
6 902
+6%
8 323
+21%
7 967
-4%
8 501
+7%
8 488
0%
8 212
-3%
7 233
-12%
7 344
+2%
6 811
-7%
7 540
+11%
7 620
+1%
7 478
-2%
8 191
+10%
9 491
+16%
10 343
+9%
11 927
+15%
13 126
+10%
13 947
+6%
15 009
+8%
14 737
-2%
14 968
+2%
15 046
+1%
12 613
-16%
13 301
+5%
13 399
+1%
Pre-Tax Income
Interest Income Expense
461
256
145
161
256
340
280
198
(91)
(174)
(318)
(363)
(78)
(66)
83
190
44
(7)
33
34
(3)
57
21
(39)
(11)
131
148
189
183
158
267
321
339
474
758
951
874
578
380
266
417
Non-Reccuring Items
12
1
0
0
0
(7)
0
0
147
135
0
0
0
(31)
0
0
0
(572)
0
(695)
(695)
(333)
0
0
0
(481)
0
0
0
9
0
0
0
(533)
(533)
0
0
(996)
0
(1 096)
(1 096)
Gain/Loss on Disposition of Assets
(115)
5
9
3
4
46
39
50
80
0
67
58
21
(9)
(5)
(17)
(23)
(45)
(45)
(41)
(29)
(5)
(13)
(9)
(54)
388
398
405
0
(3)
1
(10)
(12)
(12)
624
629
640
652
12
11
11
Total Other Income
102
167
180
188
188
145
133
134
170
223
143
123
123
114
138
136
111
108
155
216
232
285
294
245
236
199
193
248
693
272
268
241
240
191
183
151
168
276
253
263
293
Pre-Tax Income
5 913
N/A
5 874
-1%
6 012
+2%
6 208
+3%
6 339
+2%
6 984
+10%
7 112
+2%
6 883
-3%
6 603
-4%
6 882
+4%
6 621
-4%
6 560
-1%
7 152
+9%
5 681
-21%
6 310
+11%
6 811
+8%
7 034
+3%
7 808
+11%
8 110
+4%
8 015
-1%
7 993
0%
8 217
+3%
7 535
-8%
7 540
+0%
6 983
-7%
7 777
+11%
8 359
+7%
8 321
0%
9 068
+9%
9 927
+9%
10 880
+10%
12 479
+15%
13 693
+10%
14 067
+3%
16 041
+14%
16 468
+3%
16 649
+1%
15 555
-7%
13 258
-15%
12 746
-4%
13 025
+2%
Net Income
Tax Provision
(3 834)
(4 029)
(2 716)
(2 782)
(3 129)
(3 089)
(3 182)
(3 127)
(2 515)
(2 575)
(2 130)
(1 668)
(2 048)
(346)
(738)
(1 226)
(1 262)
(2 451)
(2 596)
(2 534)
(2 583)
(2 564)
(2 259)
(2 200)
(1 935)
(2 418)
(2 437)
(2 487)
(2 655)
(2 798)
(3 291)
(3 727)
(4 179)
(4 386)
(4 814)
(5 352)
(5 377)
(5 010)
(4 480)
(4 121)
(4 119)
Income from Continuing Operations
2 078
1 845
3 297
3 428
3 212
3 895
3 931
3 756
4 088
4 306
4 491
4 892
5 104
5 335
5 571
5 584
5 772
5 357
5 515
5 482
5 409
5 653
5 277
5 340
5 047
5 359
5 923
5 834
6 412
7 128
7 589
8 752
9 514
9 682
11 226
11 117
11 272
10 546
8 778
8 624
8 906
Income to Minority Interest
(131)
(139)
(147)
(137)
(120)
(105)
(82)
(71)
(61)
(56)
(53)
(49)
(50)
(41)
(39)
(40)
(29)
(20)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
1 948
N/A
1 706
-12%
3 150
+85%
3 290
+4%
3 091
-6%
3 790
+23%
3 847
+2%
3 684
-4%
4 026
+9%
4 251
+6%
4 438
+4%
4 843
+9%
5 053
+4%
5 293
+5%
5 531
+4%
5 543
+0%
5 743
+4%
5 337
-7%
5 507
+3%
5 483
0%
5 410
-1%
5 653
+4%
5 277
-7%
5 340
+1%
5 047
-5%
5 359
+6%
5 923
+11%
5 834
-2%
6 412
+10%
7 128
+11%
7 589
+6%
8 752
+15%
9 514
+9%
9 682
+2%
11 226
+16%
11 117
-1%
11 272
+1%
10 546
-6%
8 778
-17%
8 624
-2%
8 906
+3%
EPS (Diluted)
216.44
N/A
189.55
-12%
350
+85%
365.55
+4%
343.44
-6%
416.28
+21%
427.44
+3%
409.33
-4%
447.33
+9%
233.45
-48%
493.11
+111%
538.11
+9%
561.44
+4%
292.41
-48%
614.55
+110%
615.88
+0%
638.11
+4%
296.41
-54%
611.88
+106%
609.22
0%
601
-1%
314
-48%
586.16
+87%
593.26
+1%
564.81
-5%
299.3
-47%
334.04
+12%
329.94
-1%
362.68
+10%
402.89
+11%
433.48
+8%
507.92
+17%
552.12
+9%
559.61
+1%
666.71
+19%
674.65
+1%
684.8
+2%
636.84
-7%
534.46
-16%
532.44
0%
552.34
+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 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.