First Time Loading...
Search stocks here...
Dashboard Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator
Pricing About Contact Us
Sign Up Log in
S

Shinto Co Ltd
TSE:5380

Watchlist Manager
Shinto Co Ltd
TSE:5380
Watchlist
Price: 1 381 JPY -3.43%
Updated: May 31, 2023
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

6.6B
-2%
Assets
Growth Rates:
1 Year
-4%
3 Years
-4%
5 Years
-9%
7 Years
-15%
10 Years
-26%
3.3B
-4%
Liabilities
Growth Rates:
1 Year
-9%
3 Years
-8%
5 Years
-14%
7 Years
-25%
10 Years
-41%
3.3B
-0.4%
Equity
Growth Rates:
1 Year
+0.2%
3 Years
-0.4%
5 Years
-3%
7 Years
-2%
10 Years
-0.9%

Balance Sheet Decomposition
Shinto Co Ltd

6.6B
Assets
3.3B
Liabilities
6.6B
Assets
3.3B
Liabilities
Current Assets 2.8B
Cash & Short-Term Investments 213M
Receivables 993M
Other Current Assets 1.6B
Non-Current Assets 3.8B
Long-Term Investments 89.3M
PP&E 3.6B
Intangibles 2.7M
Other Non-Current Assets 36.3M
Current Liabilities 2.7B
Accounts Payable 656M
Accrued Liabilities 24.2M
Short-Term Debt 1.7B
Other Current Liabilities 314M
Non-Current Liabilities 524M
Long-Term Debt 197M
Other Non-Current Liabilities 327M

Balance Sheet
Shinto Co Ltd

Rotate your device to view
Balance Sheet
Currency: JPY
Mar-2013 Jun-2013 Sep-2013 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
Assets
Cash & Cash Equivalents
651
578
586
809
553
370
366
389
345
273
281
541
333
265
260
319
268
324
268
274
252
269
268
243
253
262
229
306
205
185
202
295
235
225
279
250
231
228
250
278
213
Cash Equivalents
651
578
586
809
553
370
366
389
345
273
281
541
333
265
260
319
268
324
268
274
252
269
268
243
253
262
229
306
205
185
202
295
235
225
279
250
231
228
250
278
213
Total Receivables
1 960
1 945
2 144
2 144
2 395
1 762
1 609
1 538
1 431
1 496
1 515
1 558
1 397
1 430
1 408
1 417
1 275
1 299
1 286
1 342
1 172
1 186
1 212
1 370
1 225
1 333
1 372
1 266
1 122
1 032
1 040
1 088
1 007
1 124
1 136
1 251
1 147
1 108
1 067
1 095
993
Accounts Receivables
1 960
1 945
2 144
2 144
2 395
1 762
1 609
1 538
1 431
1 496
1 515
1 558
1 397
1 430
1 408
1 417
1 275
1 299
1 286
1 342
1 172
1 186
1 212
1 370
1 225
1 333
1 372
1 266
1 122
1 032
1 040
1 088
1 007
893
1 136
1 251
1 137
1 108
1 067
1 095
993
Other Receivables
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
0
0
0
0
0
231
0
0
10
0
0
0
0
Inventory
1 567
1 275
1 274
1 389
1 419
1 469
1 653
1 813
1 806
1 687
1 620
1 562
1 472
1 452
1 503
1 443
1 505
1 428
1 455
1 438
1 422
1 348
1 333
1 310
1 339
1 224
1 315
1 376
1 473
1 435
1 350
1 223
1 200
1 181
1 239
1 386
1 618
1 692
1 540
1 550
1 596
Other Current Assets
41
30
51
30
50
38
39
23
54
57
66
23
37
40
42
30
38
30
41
19
47
36
34
20
18
20
21
11
24
27
36
26
20
26
22
14
62
97
33
13
14
Total Current Assets
4 220
3 828
4 056
4 372
4 417
3 640
3 668
3 763
3 636
3 513
3 483
3 684
3 240
3 188
3 212
3 209
3 086
3 081
3 050
3 073
2 891
2 839
2 847
2 943
2 835
2 839
2 937
2 958
2 824
2 679
2 628
2 632
2 463
2 556
2 677
2 900
3 058
3 125
2 890
2 936
2 815
PP&E Net
4 522
4 482
4 448
4 417
4 403
4 370
4 370
4 360
4 339
4 305
4 282
4 398
4 348
4 276
4 246
4 206
4 199
4 160
4 163
4 174
4 153
4 125
4 100
4 072
4 037
3 983
3 957
3 935
3 904
3 889
3 795
3 789
3 770
3 748
3 726
3 711
3 691
3 676
3 672
3 653
3 625
PP&E Gross
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
0
3 889
0
0
0
3 748
0
0
0
3 676
0
0
0
Accumulated Depreciation
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
0
6 337
0
0
0
6 459
0
0
0
6 252
0
0
0
Intangible Assets
12
11
10
10
10
12
11
10
9
8
7
6
6
6
6
7
7
7
7
7
8
12
11
10
10
9
9
9
8
8
7
6
6
5
5
4
4
3
3
3
3
Note Receivable
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
0
0
0
0
0
1
0
0
0
0
0
0
0
Long-Term Investments
32
35
32
36
32
34
32
38
42
46
45
49
46
43
42
47
62
66
66
65
63
62
58
52
56
55
63
69
54
60
56
62
69
86
70
76
73
96
77
82
89
Other Long-Term Assets
111
111
112
111
110
109
127
129
62
107
101
104
102
105
106
109
110
105
102
103
102
64
78
74
80
67
65
63
65
58
57
69
63
29
48
46
46
19
38
37
36
Total Assets
8 897
N/A
8 467
-5%
8 659
+2%
8 945
+3%
8 972
+0%
8 164
-9%
8 208
+1%
8 300
+1%
8 089
-3%
7 980
-1%
7 917
-1%
8 241
+4%
7 742
-6%
7 618
-2%
7 612
0%
7 578
0%
7 465
-1%
7 420
-1%
7 388
0%
7 421
+0%
7 217
-3%
7 103
-2%
7 095
0%
7 151
+1%
7 017
-2%
6 953
-1%
7 031
+1%
7 033
+0%
6 855
-3%
6 693
-2%
6 543
-2%
6 557
+0%
6 371
-3%
6 424
+1%
6 525
+2%
6 737
+3%
6 871
+2%
6 920
+1%
6 681
-3%
6 712
+0%
6 568
-2%
Liabilities
Accounts Payable
1 134
1 052
1 140
1 257
1 298
1 064
1 016
1 000
851
854
862
949
774
381
815
759
749
835
781
801
700
737
774
814
743
768
849
806
748
704
627
626
584
736
664
872
784
732
636
705
656
Accrued Liabilities
54
15
54
13
53
13
41
13
51
13
49
13
53
12
47
12
51
12
46
11
45
11
44
11
44
11
45
11
31
8
28
7
27
77
25
6
25
31
24
6
24
Short-Term Debt
3 318
3 112
3 167
3 315
3 251
2 854
3 006
3 194
3 261
2 954
2 921
2 668
2 386
1 750
2 020
1 970
1 930
1 760
1 920
2 150
2 170
2 120
2 140
2 150
2 110
1 960
2 100
2 130
2 105
1 850
1 745
1 735
1 590
1 380
1 390
1 400
1 660
1 720
1 830
1 760
1 740
Current Portion of Long-Term Debt
0
6
0
0
0
7
0
0
0
83
0
0
0
166
0
0
0
167
0
0
0
0
0
0
0
107
0
0
0
58
0
0
0
8
0
0
0
268
0
0
0
Other Current Liabilities
626
492
505
589
622
537
475
420
337
378
382
425
423
953
408
462
437
389
440
421
364
396
384
399
384
377
356
387
321
295
322
352
291
220
314
322
299
274
332
360
314
Total Current Liabilities
5 133
4 679
4 866
5 174
5 225
4 475
4 539
4 627
4 500
4 281
4 214
4 055
3 636
3 262
3 291
3 203
3 167
3 162
3 187
3 384
3 280
3 264
3 342
3 374
3 281
3 224
3 350
3 334
3 205
2 915
2 723
2 720
2 493
2 420
2 393
2 600
2 768
3 026
2 823
2 831
2 735
Long-Term Debt
187
238
140
127
100
145
60
47
20
110
0
400
375
689
550
518
470
522
398
208
183
158
133
108
83
136
25
8
0
170
240
240
260
422
517
510
497
320
237
230
197
Deferred Income Tax
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
0
7
6
8
10
0
0
0
0
4
5
4
7
Other Liabilities
239
239
307
309
299
231
293
294
352
240
338
341
342
234
331
333
337
250
335
337
332
329
331
329
327
249
327
326
328
258
324
315
317
262
304
304
303
268
322
323
320
Total Liabilities
5 558
N/A
5 156
-7%
5 313
+3%
5 610
+6%
5 624
+0%
4 850
-14%
4 892
+1%
4 968
+2%
4 873
-2%
4 632
-5%
4 552
-2%
4 795
+5%
4 353
-9%
4 185
-4%
4 172
0%
4 054
-3%
3 975
-2%
3 935
-1%
3 920
0%
3 930
+0%
3 795
-3%
3 752
-1%
3 806
+1%
3 811
+0%
3 691
-3%
3 609
-2%
3 702
+3%
3 669
-1%
3 533
-4%
3 351
-5%
3 293
-2%
3 283
0%
3 079
-6%
3 104
+1%
3 214
+4%
3 414
+6%
3 567
+4%
3 619
+1%
3 386
-6%
3 388
+0%
3 259
-4%
Equity
Common Stock
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
413
Retained Earnings
2 603
2 572
2 610
2 692
2 708
2 671
2 675
2 687
2 568
2 697
2 715
2 793
2 738
2 785
2 792
2 873
2 842
2 835
2 818
2 842
2 775
2 704
2 645
2 700
2 677
2 695
2 675
2 706
2 675
2 691
2 602
2 622
2 634
2 666
2 654
2 660
2 643
2 637
2 631
2 654
2 636
Additional Paid In Capital
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
348
Unrealized Security Profit/Loss
4
7
5
7
4
6
5
9
12
15
13
16
14
12
11
15
11
14
14
13
12
11
8
3
13
13
18
22
12
15
12
0
21
19
22
27
25
27
29
33
38
Treasury Stock
29
29
29
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
125
0
125
125
125
125
125
125
125
125
125
Other Equity
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
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Equity
3 339
N/A
3 311
-1%
3 347
+1%
3 335
0%
3 349
+0%
3 314
-1%
3 316
+0%
3 332
+0%
3 216
-3%
3 348
+4%
3 365
+1%
3 446
+2%
3 389
-2%
3 433
+1%
3 439
+0%
3 524
+2%
3 490
-1%
3 485
0%
3 468
0%
3 492
+1%
3 422
-2%
3 351
-2%
3 289
-2%
3 340
+2%
3 327
0%
3 344
+1%
3 329
0%
3 364
+1%
3 322
-1%
3 342
+1%
3 250
-3%
3 274
+1%
3 291
+1%
3 320
+1%
3 312
0%
3 323
+0%
3 304
-1%
3 301
0%
3 295
0%
3 323
+1%
3 310
0%
Total Liabilities & Equity
8 897
N/A
8 467
-5%
8 659
+2%
8 945
+3%
8 972
+0%
8 164
-9%
8 208
+1%
8 300
+1%
8 089
-3%
7 980
-1%
7 917
-1%
8 241
+4%
7 742
-6%
7 618
-2%
7 612
0%
7 578
0%
7 465
-1%
7 420
-1%
7 388
0%
7 421
+0%
7 217
-3%
7 103
-2%
7 095
0%
7 151
+1%
7 017
-2%
6 953
-1%
7 031
+1%
7 033
+0%
6 855
-3%
6 693
-2%
6 543
-2%
6 557
+0%
6 371
-3%
6 424
+1%
6 525
+2%
6 737
+3%
6 871
+2%
6 920
+1%
6 681
-3%
6 712
+0%
6 568
-2%
Shares Outstanding
Common Shares Outstanding
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
354k
354k
354k
354k
354k
354k
354k
354k
354k
354k
354k
708k
708k
708k
708k
708k
708k
708k

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
Similar Stocks
ALPHA SPREAD
Join more than 54,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Pricing Terms of Service Privacy Policy Affiliate Program

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

© 2023 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.