First Time Loading...

Mitsui Mining and Smelting Co Ltd
TSE:5706

Watchlist Manager
Mitsui Mining and Smelting Co Ltd Logo
Mitsui Mining and Smelting Co Ltd
TSE:5706
Watchlist
Price: 4 894 JPY 0.72% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

630.2B
+1%
Revenue
Growth Rates:
1 Year
-6%
3 Years
+32%
5 Years
+22%
7 Years
+49%
10 Years
+46%
8.8B
Operating Income
Growth Rates:
1 Year
-76%
3 Years
-72%
5 Years
-67%
7 Years
-68%
10 Years
-64%
6.5B
Net Income
Growth Rates:
1 Year
-80%
3 Years
-31%
5 Years
-
7 Years
+9%
10 Years
-60%

Earnings Waterfall
Mitsui Mining and Smelting Co Ltd

Revenue
630.2B JPY
Cost of Revenue
-552.8B JPY
Gross Profit
77.4B JPY
Operating Expenses
-68.7B JPY
Operating Income
8.8B JPY
Other Expenses
-2.3B JPY
Net Income
6.5B JPY

Income Statement
Mitsui Mining and Smelting 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
433 007
N/A
441 046
+2%
445 270
+1%
450 498
+1%
463 756
+3%
473 274
+2%
479 801
+1%
478 138
0%
466 355
-2%
450 553
-3%
432 651
-4%
419 942
-3%
422 258
+1%
436 330
+3%
453 851
+4%
478 238
+5%
499 812
+5%
519 215
+4%
528 959
+2%
527 479
0%
518 389
-2%
497 701
-4%
487 642
-2%
485 168
-1%
480 828
-1%
473 109
-2%
449 657
-5%
459 637
+2%
479 038
+4%
522 936
+9%
577 574
+10%
603 579
+5%
624 789
+4%
633 346
+1%
651 375
+3%
670 473
+3%
667 929
0%
651 965
-2%
634 392
-3%
621 687
-2%
630 202
+1%
Gross Profit
Cost of Revenue
(362 616)
(370 629)
(373 920)
(376 462)
(387 141)
(395 695)
(401 741)
(408 253)
(402 751)
(388 546)
(368 406)
(349 806)
(343 301)
(349 051)
(365 766)
(383 426)
(398 229)
(417 796)
(426 213)
(434 385)
(437 269)
(424 325)
(418 895)
(414 968)
(407 675)
(403 460)
(383 944)
(380 367)
(391 345)
(416 817)
(449 095)
(474 516)
(501 992)
(510 782)
(529 651)
(557 749)
(565 181)
(572 628)
(578 846)
(560 007)
(552 770)
Gross Profit
70 391
N/A
70 417
+0%
71 350
+1%
74 036
+4%
76 615
+3%
77 579
+1%
78 060
+1%
69 885
-10%
63 604
-9%
62 007
-3%
64 245
+4%
70 136
+9%
78 957
+13%
87 279
+11%
88 085
+1%
94 812
+8%
101 583
+7%
101 419
0%
102 746
+1%
93 094
-9%
81 120
-13%
73 376
-10%
68 747
-6%
70 200
+2%
73 153
+4%
69 649
-5%
65 713
-6%
79 270
+21%
87 693
+11%
106 119
+21%
128 479
+21%
129 063
+0%
122 797
-5%
122 564
0%
121 724
-1%
112 724
-7%
102 748
-9%
79 337
-23%
55 546
-30%
61 680
+11%
77 432
+26%
Operating Income
Operating Expenses
(46 206)
(44 674)
(45 371)
(45 681)
(45 400)
(45 744)
(46 515)
(47 070)
(47 262)
(50 870)
(51 262)
(50 954)
(51 395)
(48 818)
(49 288)
(50 449)
(51 325)
(51 890)
(52 765)
(53 763)
(54 854)
(55 154)
(55 536)
(55 883)
(55 218)
(56 612)
(55 838)
(55 771)
(56 600)
(55 033)
(56 958)
(58 061)
(59 262)
(61 827)
(62 832)
(64 414)
(66 182)
(66 809)
(66 705)
(67 789)
(68 653)
Selling, General & Administrative
(46 206)
(38 264)
(45 371)
(45 680)
(45 398)
(38 020)
(46 512)
(47 068)
(47 261)
(43 149)
(51 261)
(50 952)
(51 394)
(40 792)
(49 288)
(50 448)
(51 323)
(42 893)
(52 763)
(53 762)
(54 853)
(44 893)
(55 535)
(55 882)
(55 218)
(45 937)
(55 838)
(55 770)
(56 598)
(43 955)
(56 958)
(58 061)
(59 262)
(49 418)
(62 830)
(64 413)
(66 181)
(51 983)
(66 706)
(67 788)
(68 653)
Research & Development
0
(4 848)
0
0
0
(5 980)
0
0
0
0
0
0
0
(6 060)
0
0
0
(6 942)
0
0
0
(8 232)
0
0
0
(8 508)
0
0
0
(8 765)
0
0
0
(9 775)
0
0
0
(11 359)
0
0
0
Depreciation & Amortization
0
(1 561)
0
0
0
(1 742)
0
0
0
(1 875)
0
0
0
(1 965)
0
0
0
(2 054)
0
0
0
(2 028)
0
0
0
(2 166)
0
0
0
(2 313)
0
0
0
(2 633)
0
0
0
(3 466)
0
0
0
Other Operating Expenses
0
(1)
0
0
(2)
(2)
(3)
(2)
0
(5 846)
(1)
(2)
(1)
(1)
0
(1)
(2)
(1)
(2)
0
(1)
(1)
(1)
(1)
0
(1)
0
(1)
0
0
0
0
0
(1)
(2)
0
0
(1)
1
(1)
0
Operating Income
24 185
N/A
25 743
+6%
25 979
+1%
28 355
+9%
31 215
+10%
31 835
+2%
31 545
-1%
22 815
-28%
16 342
-28%
11 137
-32%
12 983
+17%
19 182
+48%
27 562
+44%
38 461
+40%
38 797
+1%
44 363
+14%
50 258
+13%
49 529
-1%
49 981
+1%
39 331
-21%
26 266
-33%
18 222
-31%
13 211
-27%
14 317
+8%
17 935
+25%
13 037
-27%
9 875
-24%
23 499
+138%
31 093
+32%
51 086
+64%
71 521
+40%
71 002
-1%
63 535
-11%
60 737
-4%
58 892
-3%
48 310
-18%
36 566
-24%
12 528
-66%
(11 159)
N/A
(6 109)
+45%
8 779
N/A
Pre-Tax Income
Interest Income Expense
376
(11 986)
(11 480)
(11 451)
(11 305)
(11 058)
1 155
1 319
(18 096)
(21 647)
(23 470)
(27 144)
(9 494)
(6 801)
(5 563)
(4 078)
(3 654)
(38 337)
(38 100)
(34 850)
(35 346)
(927)
(792)
(2 833)
(1 516)
(3 776)
(5 522)
(4 781)
(5 460)
10 477
13 452
15 176
17 461
6 877
12 559
14 399
8 269
6 843
10 102
7 544
12 578
Non-Reccuring Items
(4 340)
(4 907)
(4 551)
(4 352)
(3 464)
3 212
3 232
3 803
3 420
(2 747)
(3 447)
(4 056)
(3 913)
(5 594)
(5 283)
(6 214)
(6 234)
(3 753)
(3 749)
(2 909)
(3 169)
(2 595)
(1 944)
(1 597)
(1 442)
(2 755)
(4 755)
(4 799)
(5 425)
(7 270)
(5 751)
(5 004)
(4 741)
(2 568)
(2 419)
(3 098)
(2 765)
(4 696)
(6 013)
(9 607)
(9 796)
Gain/Loss on Disposition of Assets
1 656
634
610
239
390
226
236
220
(7)
0
(13)
(21)
(59)
(95)
(80)
(96)
151
128
109
109
(42)
2
98
92
28
(769)
14 759
14 559
0
1 054
6 146
6 416
6 492
192
129
47
(4)
(26)
25
24
(2)
Total Other Income
342
(102)
(959)
(995)
(793)
319
(11 192)
(11 377)
(11 070)
699
410
862
590
(40)
(5)
(146)
17
174
59
305
(10)
460
766
214
332
57
(467)
(329)
(6 524)
(672)
(21 451)
(21 530)
(944)
(724)
(577)
(256)
(188)
540
587
1 321
1 577
Pre-Tax Income
22 219
N/A
9 382
-58%
9 599
+2%
11 796
+23%
16 043
+36%
24 534
+53%
24 976
+2%
16 780
-33%
(9 411)
N/A
(12 558)
-33%
(13 537)
-8%
(11 177)
+17%
14 686
N/A
25 931
+77%
27 866
+7%
33 829
+21%
40 538
+20%
7 741
-81%
8 300
+7%
1 986
-76%
(12 301)
N/A
15 162
N/A
11 339
-25%
10 193
-10%
15 337
+50%
5 794
-62%
13 890
+140%
28 149
+103%
13 684
-51%
54 675
+300%
63 917
+17%
66 060
+3%
81 803
+24%
64 514
-21%
68 584
+6%
59 402
-13%
41 878
-30%
15 189
-64%
(6 458)
N/A
(6 827)
-6%
13 136
N/A
Net Income
Tax Provision
(5 416)
(5 285)
(5 181)
(5 549)
(6 244)
(6 394)
(7 038)
(6 750)
(6 027)
(7 685)
(7 332)
(6 617)
(7 888)
(6 325)
(7 291)
(8 826)
(9 735)
(7 466)
(8 136)
(7 654)
(5 232)
(9 984)
(8 233)
(7 756)
(8 102)
(4 082)
(3 831)
(3 899)
(3 822)
(8 521)
(9 647)
(12 399)
(12 599)
(11 643)
(12 864)
(10 975)
(10 991)
(8 536)
(6 323)
(5 835)
(6 485)
Income from Continuing Operations
16 803
4 097
4 418
6 247
9 799
18 140
17 938
10 030
(15 438)
(20 243)
(20 869)
(17 794)
6 798
19 606
20 575
25 003
30 803
275
164
(5 668)
(17 533)
5 178
3 106
2 437
7 235
1 712
10 059
24 250
9 862
46 154
54 270
53 661
69 204
52 871
55 720
48 427
30 887
6 653
(12 781)
(12 662)
6 651
Income to Minority Interest
(694)
(434)
(300)
(514)
(702)
(902)
(1 096)
(1 003)
(730)
(681)
(620)
(623)
(887)
(931)
(812)
(825)
(858)
(983)
(1 151)
(1 102)
(547)
(486)
(346)
(469)
(702)
(146)
(22)
(677)
(542)
(1 421)
(1 828)
(1 414)
(1 627)
(782)
(672)
243
1 561
1 858
2 118
1 389
(185)
Net Income (Common)
16 108
N/A
3 662
-77%
4 119
+12%
5 733
+39%
9 095
+59%
17 237
+90%
16 840
-2%
9 025
-46%
(16 169)
N/A
(20 926)
-29%
(21 492)
-3%
(18 418)
+14%
5 911
N/A
18 674
+216%
19 763
+6%
24 176
+22%
29 943
+24%
(708)
N/A
(988)
-40%
(6 769)
-585%
(18 080)
-167%
4 691
N/A
2 759
-41%
1 968
-29%
6 533
+232%
1 566
-76%
10 038
+541%
23 572
+135%
9 319
-60%
44 733
+380%
52 441
+17%
52 247
0%
67 577
+29%
52 088
-23%
55 047
+6%
48 670
-12%
32 448
-33%
8 511
-74%
(10 662)
N/A
(11 274)
-6%
6 465
N/A
EPS (Diluted)
282.59
N/A
64.24
-77%
72.26
+12%
100.57
+39%
159.56
+59%
301.81
+89%
295.43
-2%
158.33
-46%
-283.66
N/A
-366.41
-29%
-377.05
-3%
-323.12
+14%
103.7
N/A
326.98
+215%
346.71
+6%
424.14
+22%
525.31
+24%
-12.4
N/A
-17.33
-40%
-118.75
-585%
-316.59
-167%
82.14
N/A
48.31
-41%
34.46
-29%
114.4
+232%
27.42
-76%
175.78
+541%
412.78
+135%
163.19
-60%
783.33
+380%
918.31
+17%
914.76
0%
1 183.09
+29%
911.99
-23%
963.75
+6%
851.86
-12%
567.89
-33%
148.97
-74%
-186.59
N/A
-197.25
-6%
113.09
N/A

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 134,400+ 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.