First Time Loading...
S

Sanyo Special Steel Co Ltd
TSE:5481

Watchlist Manager
Sanyo Special Steel Co Ltd
TSE:5481
Watchlist
Price: 2 232 JPY 2.2% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

368.4B
-4%
Revenue
Growth Rates:
1 Year
-5%
3 Years
+78%
5 Years
+103%
7 Years
+171%
10 Years
+145%
16.9B
-25%
Operating Income
Growth Rates:
1 Year
-38%
3 Years
-
5 Years
+70%
7 Years
+53%
10 Years
+192%
12.3B
-24%
Net Income
Growth Rates:
1 Year
-38%
3 Years
-
5 Years
+50%
7 Years
+76%
10 Years
+293%

Earnings Waterfall
Sanyo Special Steel Co Ltd

Revenue
368.4B JPY
Cost of Revenue
-312.6B JPY
Gross Profit
55.8B JPY
Operating Expenses
-39B JPY
Operating Income
16.9B JPY
Other Expenses
-4.6B JPY
Net Income
12.3B JPY

Income Statement
Sanyo Special Steel 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
150 373
N/A
161 587
+7%
165 975
+3%
167 960
+1%
171 361
+2%
171 495
+0%
170 369
-1%
165 705
-3%
157 757
-5%
149 148
-5%
142 228
-5%
137 026
-4%
136 109
-1%
138 680
+2%
143 054
+3%
147 999
+3%
152 842
+3%
157 485
+3%
163 103
+4%
171 166
+5%
181 140
+6%
185 818
+3%
219 134
+18%
242 174
+11%
250 273
+3%
262 452
+5%
238 266
-9%
213 522
-10%
207 484
-3%
210 721
+2%
268 284
+27%
296 854
+11%
331 340
+12%
363 278
+10%
356 725
-2%
375 392
+5%
388 333
+3%
393 843
+1%
389 654
-1%
383 685
-2%
368 413
-4%
Gross Profit
Cost of Revenue
(132 408)
(141 606)
(145 964)
(148 133)
(150 419)
(148 951)
(146 570)
(140 537)
(131 920)
(123 911)
(117 480)
(112 236)
(111 466)
(112 912)
(116 181)
(120 474)
(125 870)
(132 078)
(137 346)
(145 841)
(155 371)
(159 256)
(189 134)
(209 259)
(217 841)
(230 624)
(211 291)
(191 893)
(187 805)
(187 949)
(230 351)
(253 292)
(279 259)
(303 394)
(299 583)
(314 351)
(323 293)
(326 789)
(325 688)
(322 298)
(312 579)
Gross Profit
17 965
N/A
19 981
+11%
20 011
+0%
19 827
-1%
20 942
+6%
22 544
+8%
23 799
+6%
25 168
+6%
25 837
+3%
25 237
-2%
24 748
-2%
24 790
+0%
24 643
-1%
25 768
+5%
26 873
+4%
27 525
+2%
26 972
-2%
25 407
-6%
25 757
+1%
25 325
-2%
25 769
+2%
26 562
+3%
30 000
+13%
32 915
+10%
32 432
-1%
31 828
-2%
26 975
-15%
21 629
-20%
19 679
-9%
22 772
+16%
37 933
+67%
43 562
+15%
52 081
+20%
59 884
+15%
57 142
-5%
61 041
+7%
65 040
+7%
67 054
+3%
63 966
-5%
61 387
-4%
55 834
-9%
Operating Income
Operating Expenses
(12 184)
(13 098)
(13 377)
(13 680)
(13 507)
(13 374)
(13 280)
(13 060)
(13 173)
(13 049)
(13 377)
(13 615)
(13 599)
(14 083)
(14 116)
(14 420)
(14 573)
(14 438)
(14 680)
(15 148)
(15 821)
(16 439)
(21 156)
(26 011)
(29 053)
(34 534)
(31 998)
(29 553)
(29 093)
(28 265)
(33 799)
(34 768)
(36 687)
(38 468)
(36 048)
(36 848)
(37 603)
(38 562)
(38 757)
(38 750)
(38 954)
Selling, General & Administrative
(12 182)
(13 096)
(13 374)
(13 679)
(13 496)
(13 373)
(13 280)
(13 058)
(13 170)
(13 048)
(13 356)
(13 593)
(13 586)
(14 082)
(14 115)
(14 419)
(14 571)
(14 436)
(14 678)
(15 146)
(15 820)
(16 438)
(21 105)
(26 010)
(29 002)
(33 245)
(32 000)
(29 554)
(29 093)
(28 265)
(33 798)
(34 767)
(36 687)
(38 466)
(35 412)
(36 847)
(37 601)
(38 561)
(38 756)
(38 748)
(38 953)
Depreciation & Amortization
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
(1 289)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(2)
(2)
(3)
(1)
(11)
(2)
(1)
(2)
(3)
(1)
(21)
(22)
(13)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(1)
(1)
(51)
(1)
(51)
0
0
1
0
0
(1)
0
0
(2)
(636)
(1)
(2)
(1)
(1)
0
(1)
Operating Income
5 781
N/A
6 883
+19%
6 634
-4%
6 147
-7%
7 435
+21%
9 170
+23%
10 519
+15%
12 108
+15%
12 664
+5%
12 188
-4%
11 371
-7%
11 175
-2%
11 044
-1%
11 685
+6%
12 757
+9%
13 105
+3%
12 399
-5%
10 969
-12%
11 077
+1%
10 177
-8%
9 948
-2%
10 123
+2%
8 844
-13%
6 904
-22%
3 379
-51%
(2 706)
N/A
(5 023)
-86%
(7 924)
-58%
(9 414)
-19%
(5 493)
+42%
4 134
N/A
8 794
+113%
15 394
+75%
21 416
+39%
21 094
-2%
24 193
+15%
27 437
+13%
28 492
+4%
25 209
-12%
22 637
-10%
16 880
-25%
Pre-Tax Income
Interest Income Expense
498
(265)
388
660
1 031
962
361
24
(488)
(865)
(1 185)
(1 183)
(1 175)
(215)
(366)
(120)
(58)
(253)
97
(36)
(151)
(100)
(511)
(693)
(574)
(426)
(989)
(323)
(514)
177
911
444
525
(99)
356
359
64
25
(242)
(332)
(129)
Non-Reccuring Items
0
(12)
(3)
(11)
0
0
0
0
(8)
(20)
0
0
0
0
0
0
0
0
1 459
1 459
1 459
1 410
0
(50)
0
(249)
(1 539)
(1 538)
(1 908)
(4 384)
(4 384)
(4 385)
(4 105)
(634)
0
(661)
(572)
(425)
(485)
(546)
(458)
Gain/Loss on Disposition of Assets
(223)
(183)
45
(49)
(88)
(121)
(344)
(354)
(311)
(389)
(391)
(347)
(369)
(279)
(299)
(398)
(392)
(440)
(585)
(541)
(523)
(551)
(369)
(364)
(466)
(442)
(500)
(428)
(186)
(456)
(384)
(357)
(474)
(149)
(253)
27
(101)
(401)
(400)
(605)
(556)
Total Other Income
(35)
130
(246)
(158)
68
236
539
526
348
217
12
92
735
267
711
541
(92)
(18)
(78)
(240)
(110)
(507)
(444)
(163)
(226)
525
630
691
702
637
609
625
659
439
388
339
318
354
760
727
928
Pre-Tax Income
6 021
N/A
6 553
+9%
6 818
+4%
6 589
-3%
8 446
+28%
10 247
+21%
11 075
+8%
12 304
+11%
12 205
-1%
11 131
-9%
9 807
-12%
9 737
-1%
10 235
+5%
11 458
+12%
12 803
+12%
13 128
+3%
11 857
-10%
10 258
-13%
11 970
+17%
10 819
-10%
10 623
-2%
10 375
-2%
7 520
-28%
5 634
-25%
2 113
-62%
(3 298)
N/A
(7 421)
-125%
(9 522)
-28%
(11 320)
-19%
(9 519)
+16%
886
N/A
5 121
+478%
11 999
+134%
20 973
+75%
21 585
+3%
24 257
+12%
27 146
+12%
28 045
+3%
24 842
-11%
21 881
-12%
16 665
-24%
Net Income
Tax Provision
(2 798)
(2 369)
(2 505)
(2 416)
(3 010)
(3 625)
(3 867)
(4 275)
(4 197)
(3 682)
(3 020)
(3 102)
(3 235)
(3 639)
(4 268)
(4 166)
(3 752)
(3 171)
(3 231)
(2 989)
(2 551)
(2 948)
(2 443)
(2 153)
(2 108)
(1 003)
(70)
529
1 105
556
(2 146)
(3 104)
(4 332)
(5 475)
(5 419)
(6 339)
(7 336)
(7 240)
(6 487)
(5 545)
(4 075)
Income from Continuing Operations
3 223
4 184
4 313
4 173
5 436
6 622
7 208
8 029
8 008
7 449
6 787
6 635
7 000
7 819
8 535
8 962
8 105
7 087
8 739
7 830
8 072
7 427
5 077
3 481
5
(4 301)
(7 491)
(8 993)
(10 215)
(8 963)
(1 260)
2 017
7 667
15 498
16 166
17 918
19 810
20 805
18 355
16 336
12 590
Income to Minority Interest
(94)
(118)
(112)
(91)
(78)
(74)
(76)
(78)
(56)
(31)
(23)
(11)
(15)
(34)
(49)
(64)
(67)
(52)
(38)
6
124
293
444
557
563
585
521
588
619
2 092
1 937
1 713
1 470
(230)
(100)
(70)
62
(61)
(183)
(226)
(291)
Net Income (Common)
3 129
N/A
4 066
+30%
4 203
+3%
4 083
-3%
5 358
+31%
6 547
+22%
7 130
+9%
7 949
+11%
7 950
+0%
7 416
-7%
6 762
-9%
6 622
-2%
6 985
+5%
7 784
+11%
8 485
+9%
8 897
+5%
8 036
-10%
7 034
-12%
8 701
+24%
7 835
-10%
8 196
+5%
7 721
-6%
5 522
-28%
4 040
-27%
569
-86%
(3 717)
N/A
(6 970)
-88%
(8 406)
-21%
(9 596)
-14%
(6 870)
+28%
676
N/A
3 730
+452%
9 136
+145%
15 267
+67%
16 066
+5%
17 847
+11%
19 871
+11%
20 743
+4%
18 171
-12%
16 108
-11%
12 298
-24%
EPS (Diluted)
97.78
N/A
127.06
+30%
131.34
+3%
127.59
-3%
167.43
+31%
202.97
+21%
222.81
+10%
248.4
+11%
248.43
+0%
229.99
-7%
211.31
-8%
206.93
-2%
218.28
+5%
241.46
+11%
265.15
+10%
278.03
+5%
251.12
-10%
218.33
-13%
271.9
+25%
244.84
-10%
254.43
+4%
237.74
-7%
98.21
-59%
72.34
-26%
10.36
-86%
-67.14
N/A
-127.9
-90%
-154.25
-21%
-176.1
-14%
-126.07
+28%
12.41
N/A
68.45
+452%
167.66
+145%
280.18
+67%
294.85
+5%
327.54
+11%
364.69
+11%
380.7
+4%
333.5
-12%
295.64
-11%
225.71
-24%

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.