First Time Loading...
O

Osaka Steel Co Ltd
TSE:5449

Watchlist Manager
Osaka Steel Co Ltd
TSE:5449
Watchlist
Price: 2 677 JPY 1.52% Market Closed
Updated: May 17, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

117.3B
-0.6%
Revenue
Growth Rates:
1 Year
+0%
3 Years
+53%
5 Years
+22%
7 Years
+89%
10 Years
+70%
7B
+10%
Operating Income
Growth Rates:
1 Year
+18%
3 Years
+396%
5 Years
-5%
7 Years
+18%
10 Years
+43%
3.1B
+4%
Net Income
Growth Rates:
1 Year
+8%
3 Years
+248%
5 Years
-24%
7 Years
+13%
10 Years
+127%

Earnings Waterfall
Osaka Steel Co Ltd

Revenue
117.3B JPY
Cost of Revenue
-103.3B JPY
Gross Profit
14.1B JPY
Operating Expenses
-7.1B JPY
Operating Income
7B JPY
Other Expenses
-3.9B JPY
Net Income
3.1B JPY

Income Statement
Osaka Steel Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 Mar-2024
Revenue
Revenue
68 960
N/A
71 199
+3%
71 124
0%
70 056
-2%
67 678
-3%
64 881
-4%
62 103
-4%
58 251
-6%
54 677
-6%
53 014
-3%
53 270
+0%
56 215
+6%
62 135
+11%
67 214
+8%
70 374
+5%
76 202
+8%
81 100
+6%
86 142
+6%
89 471
+4%
94 227
+5%
96 569
+2%
98 218
+2%
98 875
+1%
95 985
-3%
91 592
-5%
86 756
-5%
81 839
-6%
77 246
-6%
76 601
-1%
78 771
+3%
87 189
+11%
95 921
+10%
104 455
+9%
110 149
+5%
112 426
+2%
115 054
+2%
117 141
+2%
120 010
+2%
119 506
0%
117 990
-1%
117 340
-1%
Gross Profit
Cost of Revenue
(59 723)
(61 062)
(60 190)
(56 954)
(54 212)
(52 007)
(48 549)
(44 942)
(41 852)
(40 524)
(40 948)
(44 350)
(50 026)
(53 527)
(57 194)
(62 730)
(67 678)
(72 220)
(75 738)
(80 299)
(82 091)
(84 117)
(83 781)
(80 483)
(77 025)
(73 880)
(70 549)
(68 032)
(68 487)
(69 665)
(77 387)
(85 682)
(94 165)
(99 762)
(100 694)
(103 601)
(104 638)
(106 453)
(107 277)
(104 611)
(103 253)
Gross Profit
9 237
N/A
10 137
+10%
10 934
+8%
13 102
+20%
13 466
+3%
12 874
-4%
13 554
+5%
13 309
-2%
12 825
-4%
12 490
-3%
12 322
-1%
11 865
-4%
12 109
+2%
13 687
+13%
13 180
-4%
13 472
+2%
13 422
0%
13 922
+4%
13 733
-1%
13 928
+1%
14 478
+4%
14 101
-3%
15 094
+7%
15 502
+3%
14 567
-6%
12 876
-12%
11 290
-12%
9 214
-18%
8 114
-12%
9 106
+12%
9 802
+8%
10 239
+4%
10 290
+0%
10 387
+1%
11 732
+13%
11 453
-2%
12 503
+9%
13 557
+8%
12 229
-10%
13 379
+9%
14 087
+5%
Operating Income
Operating Expenses
(4 332)
(4 358)
(4 316)
(4 378)
(4 381)
(4 417)
(4 618)
(4 624)
(4 725)
(4 996)
(5 302)
(5 709)
(6 154)
(6 412)
(6 443)
(6 520)
(6 554)
(6 727)
(6 836)
(7 052)
(7 113)
(7 114)
(7 103)
(7 165)
(7 120)
(6 980)
(6 927)
(6 677)
(6 701)
(6 643)
(6 634)
(6 647)
(6 427)
(6 406)
(6 440)
(6 375)
(6 568)
(6 756)
(6 846)
(7 014)
(7 074)
Selling, General & Administrative
(4 298)
(4 326)
(4 286)
(4 348)
(4 349)
(4 390)
(4 591)
(4 597)
(4 696)
(4 956)
(5 255)
(5 654)
(6 041)
(6 305)
(6 323)
(6 394)
(6 445)
(6 630)
(6 739)
(6 949)
(6 993)
(7 003)
(6 992)
(7 052)
(7 000)
(6 866)
(6 811)
(6 564)
(6 590)
(6 538)
(6 534)
(6 554)
(6 334)
(6 325)
(6 366)
(6 301)
(6 487)
(6 681)
(6 769)
(6 938)
(7 000)
Research & Development
0
0
0
0
(1)
0
0
0
0
0
0
0
(9)
0
0
0
(16)
0
0
0
(13)
0
0
0
(4)
0
0
0
(5)
0
0
0
(5)
0
0
0
(7)
0
0
0
0
Depreciation & Amortization
(32)
(30)
(29)
(28)
(28)
(27)
(26)
(27)
(28)
(37)
(46)
(54)
(103)
(107)
(120)
(125)
(92)
(96)
(95)
(101)
(107)
(111)
(110)
(114)
(115)
(114)
(116)
(111)
(106)
(104)
(100)
(94)
(87)
(80)
(74)
(74)
(73)
(74)
(75)
(73)
(73)
Other Operating Expenses
(2)
0
0
(2)
(3)
0
(1)
0
(1)
(3)
(1)
(1)
(1)
0
0
(1)
(1)
(1)
(2)
(2)
0
0
(1)
1
(1)
0
0
(2)
0
(1)
0
1
(1)
(1)
0
0
(1)
(1)
(2)
(3)
(1)
Operating Income
4 905
N/A
5 779
+18%
6 618
+15%
8 724
+32%
9 085
+4%
8 457
-7%
8 936
+6%
8 685
-3%
8 100
-7%
7 494
-7%
7 020
-6%
6 156
-12%
5 955
-3%
7 275
+22%
6 737
-7%
6 952
+3%
6 868
-1%
7 195
+5%
6 897
-4%
6 876
0%
7 365
+7%
6 987
-5%
7 991
+14%
8 337
+4%
7 447
-11%
5 896
-21%
4 363
-26%
2 537
-42%
1 413
-44%
2 463
+74%
3 168
+29%
3 592
+13%
3 863
+8%
3 981
+3%
5 292
+33%
5 078
-4%
5 935
+17%
6 801
+15%
5 383
-21%
6 365
+18%
7 013
+10%
Pre-Tax Income
Interest Income Expense
193
201
207
322
324
324
324
187
193
187
174
189
161
115
52
(17)
(127)
(223)
(369)
(658)
(657)
(556)
(498)
(307)
(192)
(1 384)
(427)
(608)
(22)
908
63
470
(69)
23
(257)
(523)
(768)
(609)
(551)
(850)
(703)
Non-Reccuring Items
(2 079)
(2 077)
(2 131)
(2 151)
(272)
(938)
(856)
(831)
2 514
2 150
1 833
1 491
(1 867)
(851)
(603)
(337)
(358)
(365)
(800)
(892)
(604)
(605)
(216)
(142)
(738)
(757)
(694)
(663)
(224)
(212)
(192)
(179)
(244)
(1 076)
(863)
(493)
(478)
353
153
(422)
(771)
Gain/Loss on Disposition of Assets
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
(104)
(104)
Total Other Income
134
139
118
127
312
320
328
315
104
114
36
14
41
74
140
197
320
368
435
510
390
387
325
195
229
249
326
482
385
391
326
366
346
428
471
343
338
283
274
195
306
Pre-Tax Income
3 153
N/A
4 042
+28%
4 812
+19%
7 022
+46%
9 449
+35%
8 163
-14%
8 732
+7%
8 356
-4%
10 911
+31%
9 945
-9%
9 063
-9%
7 850
-13%
4 290
-45%
6 613
+54%
6 326
-4%
6 795
+7%
6 703
-1%
6 975
+4%
6 163
-12%
5 836
-5%
6 494
+11%
6 213
-4%
7 602
+22%
8 083
+6%
6 746
-17%
4 004
-41%
3 568
-11%
1 748
-51%
1 552
-11%
3 550
+129%
3 365
-5%
4 249
+26%
3 896
-8%
3 356
-14%
4 643
+38%
4 405
-5%
5 027
+14%
6 828
+36%
5 259
-23%
5 184
-1%
5 741
+11%
Net Income
Tax Provision
(2 182)
(2 365)
(2 596)
(3 319)
(3 236)
(2 751)
(2 962)
(2 764)
(603)
(319)
56
462
(1 503)
(2 338)
(2 429)
(2 627)
(2 622)
(2 699)
(2 449)
(2 550)
(2 744)
(2 581)
(3 042)
(3 162)
(2 886)
(2 460)
(1 944)
(1 302)
(907)
(1 051)
(1 120)
(1 183)
(1 218)
(965)
(1 510)
(1 990)
(2 413)
(2 954)
(2 676)
(2 422)
(2 511)
Income from Continuing Operations
971
1 677
2 216
3 703
6 213
5 412
5 770
5 592
10 308
9 626
9 119
8 312
2 787
4 275
3 897
4 168
4 081
4 276
3 714
3 286
3 750
3 632
4 560
4 921
3 860
1 544
1 624
446
645
2 499
2 245
3 066
2 678
2 391
3 133
2 415
2 614
3 874
2 583
2 762
3 230
Income to Minority Interest
403
380
368
327
2
6
16
33
41
10
2
(30)
(17)
79
176
212
236
218
228
367
372
352
364
346
372
653
419
375
252
(81)
(9)
(134)
(110)
(96)
(95)
165
289
234
388
247
(108)
Net Income (Common)
1 375
N/A
2 058
+50%
2 585
+26%
4 030
+56%
6 215
+54%
5 418
-13%
5 786
+7%
5 626
-3%
10 350
+84%
9 637
-7%
9 121
-5%
8 283
-9%
2 769
-67%
4 354
+57%
4 072
-6%
4 380
+8%
4 318
-1%
4 495
+4%
3 943
-12%
3 654
-7%
4 122
+13%
3 983
-3%
4 924
+24%
5 267
+7%
4 231
-20%
2 196
-48%
2 043
-7%
819
-60%
897
+10%
2 417
+169%
2 235
-8%
2 932
+31%
2 567
-12%
2 295
-11%
3 036
+32%
2 578
-15%
2 903
+13%
4 107
+41%
2 973
-28%
3 010
+1%
3 121
+4%
EPS (Diluted)
35.25
N/A
52.76
+50%
66.28
+26%
103.33
+56%
159.67
+55%
138.92
-13%
148.35
+7%
144.25
-3%
265.91
+84%
247.1
-7%
233.87
-5%
212.38
-9%
71.14
-67%
111.64
+57%
104.41
-6%
112.3
+8%
110.94
-1%
115.25
+4%
101.1
-12%
93.88
-7%
105.91
+13%
102.34
-3%
126.51
+24%
135.33
+7%
108.71
-20%
56.42
-48%
52.49
-7%
21.04
-60%
23.05
+10%
62.1
+169%
57.42
-8%
75.33
+31%
65.96
-12%
58.97
-11%
78.01
+32%
66.24
-15%
74.59
+13%
105.52
+41%
76.39
-28%
77.41
+1%
80.19
+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 138,100+ 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.