First Time Loading...

UACJ Corp
TSE:5741

Watchlist Manager
UACJ Corp Logo
UACJ Corp
TSE:5741
Watchlist
Price: 4 565 JPY -0.76% Market Closed
Updated: Apr 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

894.8B
-1%
Revenue
Growth Rates:
1 Year
-6%
3 Years
+60%
5 Years
+35%
7 Years
+58%
10 Years
+230%
22.5B
+279%
Operating Income
Growth Rates:
1 Year
-30%
3 Years
+197%
5 Years
+13%
7 Years
+9%
10 Years
+75%
4.2B
Net Income
Growth Rates:
1 Year
-74%
3 Years
-
5 Years
+49%
7 Years
-5%
10 Years
-62%

Earnings Waterfall
UACJ Corp

Revenue
894.8B JPY
Cost of Revenue
-801.4B JPY
Gross Profit
93.4B JPY
Operating Expenses
-70.9B JPY
Operating Income
22.5B JPY
Other Expenses
-18.3B JPY
Net Income
4.2B JPY

Income Statement
UACJ Corp

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
271 433
N/A
364 107
+34%
457 694
+26%
548 982
+20%
565 803
+3%
572 541
+1%
579 169
+1%
583 338
+1%
574 100
-2%
575 735
+0%
567 475
-1%
563 215
-1%
564 863
+0%
568 316
+1%
582 057
+2%
591 307
+2%
609 805
+3%
624 270
+2%
643 329
+3%
653 273
+2%
663 042
+1%
661 330
0%
649 531
-2%
645 081
-1%
626 646
-3%
615 150
-2%
588 696
-4%
565 150
-4%
559 833
-1%
569 756
+2%
610 239
+7%
670 184
+10%
724 969
+8%
782 911
+8%
856 394
+9%
907 633
+6%
948 585
+5%
962 885
+2%
926 722
-4%
908 070
-2%
894 836
-1%
Gross Profit
Cost of Revenue
(233 339)
(313 647)
(395 784)
(475 678)
(489 777)
(500 400)
(508 230)
(514 031)
(510 330)
(509 176)
(501 110)
(494 984)
(492 029)
(490 460)
(498 527)
(506 626)
(523 590)
(540 150)
(559 587)
(571 484)
(585 398)
(588 956)
(583 977)
(581 034)
(564 352)
(549 026)
(526 032)
(506 298)
(498 253)
(504 183)
(527 662)
(567 152)
(608 860)
(653 124)
(716 094)
(775 720)
(834 633)
(864 414)
(843 022)
(826 605)
(801 418)
Gross Profit
38 094
N/A
50 460
+32%
61 910
+23%
73 304
+18%
76 026
+4%
72 141
-5%
70 939
-2%
69 307
-2%
63 770
-8%
66 559
+4%
66 365
0%
68 231
+3%
72 834
+7%
77 856
+7%
83 530
+7%
84 681
+1%
86 215
+2%
84 120
-2%
83 742
0%
81 789
-2%
77 644
-5%
72 374
-7%
65 554
-9%
64 047
-2%
62 294
-3%
66 124
+6%
62 664
-5%
58 852
-6%
61 580
+5%
65 573
+6%
82 577
+26%
103 032
+25%
116 109
+13%
129 787
+12%
140 300
+8%
131 913
-6%
113 952
-14%
98 471
-14%
83 700
-15%
81 465
-3%
93 418
+15%
Operating Income
Operating Expenses
(25 237)
(32 688)
(40 559)
(47 363)
(47 986)
(48 462)
(49 191)
(49 798)
(49 844)
(51 347)
(50 875)
(51 516)
(52 166)
(51 987)
(53 090)
(53 412)
(54 294)
(54 915)
(55 438)
(56 511)
(57 827)
(57 506)
(57 961)
(57 618)
(55 711)
(55 998)
(54 424)
(53 276)
(54 011)
(54 429)
(57 647)
(60 900)
(65 224)
(70 267)
(75 647)
(80 787)
(81 793)
(81 264)
(81 294)
(75 535)
(70 944)
Selling, General & Administrative
(25 032)
(32 688)
(40 425)
(47 306)
(47 985)
(48 463)
(49 192)
(49 798)
(49 845)
(51 348)
(50 876)
(51 519)
(52 167)
(51 987)
(53 090)
(53 411)
(54 294)
(54 915)
(55 437)
(56 511)
(57 827)
(57 506)
(57 962)
(57 619)
(55 711)
(55 997)
(54 423)
(53 274)
(54 009)
(54 429)
(57 647)
(60 900)
(65 225)
(70 267)
(75 648)
(80 787)
(81 793)
(81 264)
(76 296)
(73 172)
(71 404)
Depreciation & Amortization
(206)
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
Other Operating Expenses
1
0
(134)
(57)
0
0
0
0
1
1
0
3
1
0
0
(1)
0
0
(1)
0
0
0
1
1
0
(1)
0
0
(2)
0
0
0
0
0
1
0
0
0
(4 998)
(2 363)
460
Operating Income
12 857
N/A
17 772
+38%
21 351
+20%
25 941
+21%
28 040
+8%
23 679
-16%
21 748
-8%
19 509
-10%
13 926
-29%
15 212
+9%
15 490
+2%
16 715
+8%
20 668
+24%
25 869
+25%
30 440
+18%
31 269
+3%
31 921
+2%
29 205
-9%
28 304
-3%
25 278
-11%
19 817
-22%
14 868
-25%
7 593
-49%
6 429
-15%
6 583
+2%
10 126
+54%
8 240
-19%
5 576
-32%
7 569
+36%
11 144
+47%
24 930
+124%
42 132
+69%
50 885
+21%
59 520
+17%
64 653
+9%
51 126
-21%
32 159
-37%
17 207
-46%
2 406
-86%
5 930
+146%
22 474
+279%
Pre-Tax Income
Interest Income Expense
(254)
(535)
(1 378)
(2 350)
(2 128)
(2 137)
(2 636)
(2 281)
(3 719)
(3 640)
(3 150)
(4 624)
(2 507)
(4 173)
(3 993)
(3 810)
(8 110)
(8 376)
(9 479)
(9 128)
(7 672)
(6 991)
(5 664)
(5 899)
(5 096)
(4 121)
(5 407)
(5 425)
(5 184)
(5 620)
(4 881)
(5 065)
(4 113)
(3 182)
(1 262)
(285)
904
(2 663)
(4 223)
(5 301)
(11 552)
Non-Reccuring Items
2 824
(1 275)
997
466
(5 428)
(2 571)
(1 253)
(749)
1 494
2 062
597
(170)
(2 308)
(1 657)
(1 562)
(968)
(806)
(1 054)
(383)
(615)
(468)
2 365
1 494
1 124
(4 373)
(6 948)
(5 378)
(6 411)
(2 589)
(4 425)
(6 136)
(5 326)
(4 645)
(3 447)
(4 030)
(5 117)
(5 670)
(3 986)
0
0
0
Gain/Loss on Disposition of Assets
16
0
23
27
25
90
0
0
0
0
143
222
219
119
0
100
401
512
0
0
124
695
0
0
0
0
(35)
(22)
0
1 941
17
131
138
(1 474)
254
158
156
222
0
0
0
Total Other Income
53
(439)
70
(142)
(47)
(205)
(252)
(211)
218
342
(117)
(5)
(2 042)
(1 877)
(2 641)
(2 229)
(1 197)
(595)
59
(717)
(342)
(896)
74
139
331
(679)
862
1 037
2 502
433
1 079
1 188
(1 258)
(1 303)
(1 066)
(1 208)
(4 367)
(3 614)
(3 353)
(3 339)
377
Pre-Tax Income
15 496
N/A
15 523
+0%
21 063
+36%
23 942
+14%
20 462
-15%
18 856
-8%
17 607
-7%
16 268
-8%
11 919
-27%
13 976
+17%
12 963
-7%
12 138
-6%
14 030
+16%
18 281
+30%
22 244
+22%
24 362
+10%
22 209
-9%
19 692
-11%
18 501
-6%
14 818
-20%
11 459
-23%
10 041
-12%
3 497
-65%
1 793
-49%
(2 555)
N/A
(1 622)
+37%
(1 718)
-6%
(5 245)
-205%
2 298
N/A
3 473
+51%
15 009
+332%
33 060
+120%
41 007
+24%
50 114
+22%
58 549
+17%
44 674
-24%
23 182
-48%
7 166
-69%
(5 170)
N/A
(2 710)
+48%
11 299
N/A
Net Income
Tax Provision
(4 074)
(4 757)
(6 590)
(8 625)
(9 215)
(9 165)
(9 334)
(8 286)
(7 076)
(8 048)
(8 003)
(8 207)
(8 792)
(8 679)
(9 605)
(10 235)
(6 265)
(6 405)
(7 298)
(6 000)
(8 400)
(8 093)
(5 678)
(5 603)
4 125
4 550
5 997
6 744
(3 671)
(4 616)
(6 155)
(9 975)
(12 453)
(13 520)
(16 031)
(11 434)
(5 284)
(1 609)
(1 104)
(2 185)
(5 004)
Income from Continuing Operations
11 422
10 766
14 473
15 317
11 247
9 691
8 273
7 982
4 843
5 928
4 960
3 931
5 238
9 602
12 639
14 127
15 944
13 287
11 203
8 818
3 059
1 948
(2 181)
(3 810)
1 570
2 928
4 279
1 499
(1 373)
(1 143)
8 854
23 085
28 554
36 594
42 518
33 240
17 898
5 557
(6 274)
(4 895)
6 295
Income to Minority Interest
(493)
(821)
(1 060)
(1 453)
(1 583)
(1 043)
(966)
(573)
(346)
(823)
(791)
(991)
(865)
(887)
(910)
(718)
(1 277)
(1 034)
(1 091)
(1 069)
(254)
(832)
(576)
(819)
(1 094)
(889)
(799)
(1 123)
(1 832)
(2 125)
(3 182)
(4 001)
(3 905)
(4 540)
(5 028)
(3 273)
(1 746)
(854)
(301)
(1 066)
(2 129)
Net Income (Common)
10 929
N/A
9 946
-9%
13 414
+35%
13 864
+3%
9 664
-30%
8 649
-11%
7 307
-16%
7 411
+1%
4 499
-39%
5 105
+13%
4 169
-18%
2 940
-29%
4 374
+49%
8 715
+99%
11 729
+35%
13 409
+14%
14 666
+9%
12 253
-16%
10 112
-17%
7 749
-23%
2 805
-64%
1 116
-60%
(2 757)
N/A
(4 629)
-68%
476
N/A
2 038
+328%
3 479
+71%
375
-89%
(3 207)
N/A
(3 269)
-2%
5 672
N/A
19 083
+236%
24 649
+29%
32 054
+30%
37 489
+17%
29 967
-20%
16 151
-46%
4 703
-71%
(6 574)
N/A
(5 961)
+9%
4 167
N/A
EPS (Diluted)
254.16
N/A
301.39
+19%
311.95
+4%
322.41
+3%
224.74
-30%
202.13
-10%
169.93
-16%
172.34
+1%
104.62
-39%
119.35
+14%
96.95
-19%
68.37
-29%
101.72
+49%
201.64
+98%
244.35
+21%
279.35
+14%
305.54
+9%
253.95
-17%
210.66
-17%
161.43
-23%
58.15
-64%
23.13
-60%
-57.16
N/A
-95.97
-68%
9.87
N/A
42.25
+328%
72.13
+71%
7.76
-89%
-66.5
N/A
-67.78
-2%
117.62
N/A
395.71
+236%
511.12
+29%
664.69
+30%
777.41
+17%
621.45
-20%
334.93
-46%
97.53
-71%
-136.33
N/A
-123.61
+9%
86.42
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 131,400+ 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.