First Time Loading...
U

Unipres Corp
TSE:5949

Watchlist Manager
Unipres Corp
TSE:5949
Watchlist
Price: 1 135 JPY -1.73%
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

330.9B
-0.6%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+42%
5 Years
-1%
7 Years
+5%
10 Years
+28%
11.8B
+35%
Operating Income
Growth Rates:
1 Year
+2 876%
3 Years
-
5 Years
-46%
7 Years
-51%
10 Years
+2%
7B
+37%
Net Income
Growth Rates:
1 Year
+668%
3 Years
-
5 Years
-47%
7 Years
-53%
10 Years
-16%

Earnings Waterfall
Unipres Corp

Revenue
330.9B JPY
Cost of Revenue
-291.7B JPY
Gross Profit
39.2B JPY
Operating Expenses
-27.4B JPY
Operating Income
11.8B JPY
Other Expenses
-4.8B JPY
Net Income
7B JPY

Income Statement
Unipres 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
259 319
N/A
289 491
+12%
299 776
+4%
304 460
+2%
306 568
+1%
308 739
+1%
313 203
+1%
321 598
+3%
327 948
+2%
325 423
-1%
322 859
-1%
316 798
-2%
314 282
-1%
321 168
+2%
327 491
+2%
336 600
+3%
337 659
+0%
330 890
-2%
329 605
0%
330 709
+0%
332 709
+1%
327 794
-1%
321 204
-2%
313 501
-2%
305 158
-3%
295 692
-3%
265 463
-10%
234 997
-11%
232 285
-1%
234 545
+1%
247 846
+6%
265 872
+7%
254 994
-4%
254 450
0%
261 578
+3%
268 297
+3%
295 710
+10%
304 442
+3%
323 154
+6%
332 943
+3%
330 898
-1%
Gross Profit
Cost of Revenue
(229 374)
(254 872)
(263 572)
(269 570)
(269 827)
(269 528)
(272 485)
(277 807)
(282 179)
(276 846)
(274 958)
(268 082)
(263 337)
(271 903)
(275 344)
(282 615)
(285 635)
(278 211)
(278 757)
(281 769)
(284 056)
(281 414)
(277 767)
(272 571)
(268 621)
(266 312)
(246 932)
(226 781)
(225 776)
(222 831)
(230 069)
(245 966)
(237 716)
(237 352)
(242 254)
(245 602)
(269 269)
(274 962)
(289 227)
(296 922)
(291 705)
Gross Profit
29 945
N/A
34 619
+16%
36 204
+5%
34 890
-4%
36 741
+5%
39 211
+7%
40 718
+4%
43 791
+8%
45 769
+5%
48 577
+6%
47 901
-1%
48 716
+2%
50 945
+5%
49 265
-3%
52 147
+6%
53 985
+4%
52 024
-4%
52 679
+1%
50 848
-3%
48 940
-4%
48 653
-1%
46 380
-5%
43 437
-6%
40 930
-6%
36 537
-11%
29 380
-20%
18 531
-37%
8 216
-56%
6 509
-21%
11 714
+80%
17 777
+52%
19 906
+12%
17 278
-13%
17 098
-1%
19 324
+13%
22 695
+17%
26 441
+17%
29 480
+11%
33 927
+15%
36 021
+6%
39 193
+9%
Operating Income
Operating Expenses
(18 342)
(19 184)
(19 855)
(20 731)
(20 776)
(21 415)
(23 091)
(23 983)
(24 974)
(26 544)
(26 460)
(26 591)
(26 759)
(26 240)
(26 348)
(26 722)
(26 785)
(26 816)
(26 830)
(26 768)
(26 593)
(26 481)
(26 621)
(26 878)
(26 877)
(26 372)
(29 418)
(27 951)
(27 260)
(23 423)
(29 056)
(29 703)
(29 893)
(25 060)
(25 173)
(25 487)
(26 043)
(26 121)
(26 680)
(27 273)
(27 350)
Selling, General & Administrative
(18 342)
(19 183)
(19 853)
(20 730)
(20 775)
(21 413)
(22 487)
(23 377)
(24 972)
(26 543)
(26 460)
(26 590)
(26 758)
(26 239)
(26 346)
(26 721)
(26 784)
(26 631)
(26 783)
(26 664)
(26 429)
(19 792)
(26 374)
(26 615)
(26 595)
(19 472)
(25 644)
(24 152)
(23 440)
(23 044)
(23 227)
(23 890)
(24 063)
(24 691)
(24 799)
(25 107)
(25 661)
(25 741)
(26 145)
(26 755)
(27 017)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6 462)
0
0
0
(6 598)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(184)
(46)
(103)
(163)
(225)
(245)
(262)
(280)
(301)
(319)
(343)
(365)
(379)
(371)
(356)
(372)
(369)
(375)
(380)
(383)
(379)
(367)
(355)
(331)
Other Operating Expenses
0
(1)
(2)
(1)
(1)
(2)
(604)
(606)
(2)
(1)
0
(1)
0
(1)
(2)
0
0
(1)
(1)
0
(1)
(2)
(2)
(1)
(2)
(1)
(3 455)
(3 456)
(3 455)
0
(5 458)
(5 457)
(5 458)
0
0
0
1
(1)
(168)
(163)
0
Operating Income
11 603
N/A
15 435
+33%
16 349
+6%
14 159
-13%
15 965
+13%
17 796
+11%
17 627
-1%
19 808
+12%
20 795
+5%
22 033
+6%
21 441
-3%
22 125
+3%
24 186
+9%
23 025
-5%
25 799
+12%
27 263
+6%
25 239
-7%
25 863
+2%
24 018
-7%
22 172
-8%
22 060
-1%
19 899
-10%
16 816
-15%
14 052
-16%
9 660
-31%
3 008
-69%
(10 887)
N/A
(19 735)
-81%
(20 751)
-5%
(11 709)
+44%
(11 279)
+4%
(9 797)
+13%
(12 615)
-29%
(7 962)
+37%
(5 849)
+27%
(2 792)
+52%
398
N/A
3 359
+744%
7 247
+116%
8 748
+21%
11 843
+35%
Pre-Tax Income
Interest Income Expense
3 842
2 039
(241)
1 279
2 115
508
822
(1 670)
(5 119)
(3 475)
(4 673)
(3 705)
(776)
(353)
1 924
1 989
1 296
(74)
(480)
(461)
(689)
401
109
54
105
(374)
(824)
(848)
(1 378)
(314)
118
410
805
643
988
950
874
157
188
215
184
Non-Reccuring Items
95
(47)
(128)
(131)
(108)
(587)
0
0
(605)
10
10
9
(272)
(369)
(367)
(993)
(705)
(1 219)
(1 220)
(592)
(598)
1
1 219
1 218
1 218
(2 237)
0
0
0
(5 457)
0
0
0
(190)
(201)
(205)
(40)
(176)
0
0
(326)
Gain/Loss on Disposition of Assets
(291)
(247)
(196)
(156)
(51)
(81)
(76)
(54)
(124)
0
(30)
(49)
(35)
(106)
(136)
(258)
(277)
(257)
(255)
(168)
(248)
(229)
(284)
(278)
(164)
(274)
(247)
(217)
0
(255)
(173)
(190)
(246)
(194)
(122)
(85)
(36)
528
523
519
462
Total Other Income
260
44
(16)
0
140
387
362
299
222
211
190
367
330
363
397
334
461
658
547
673
614
692
695
598
606
826
1 470
1 959
2 453
2 857
2 328
2 301
2 464
2 601
3 332
2 928
2 028
1 524
763
599
669
Pre-Tax Income
15 509
N/A
17 224
+11%
15 768
-8%
15 151
-4%
18 061
+19%
18 023
0%
18 735
+4%
18 383
-2%
15 169
-17%
18 779
+24%
16 938
-10%
18 747
+11%
23 433
+25%
22 560
-4%
27 617
+22%
28 335
+3%
26 014
-8%
24 971
-4%
22 610
-9%
21 624
-4%
21 139
-2%
20 764
-2%
18 555
-11%
15 644
-16%
11 425
-27%
949
-92%
(10 488)
N/A
(18 841)
-80%
(19 676)
-4%
(14 878)
+24%
(9 006)
+39%
(7 276)
+19%
(9 592)
-32%
(5 102)
+47%
(1 852)
+64%
796
N/A
3 224
+305%
5 392
+67%
8 721
+62%
10 081
+16%
12 832
+27%
Net Income
Tax Provision
(8 248)
(9 605)
(9 667)
(9 452)
(9 244)
(9 323)
(9 384)
(8 894)
(8 100)
(7 350)
(6 645)
(6 647)
(6 964)
(6 761)
(8 006)
(7 912)
(7 237)
(7 256)
(6 491)
(6 548)
(6 546)
(6 696)
(6 330)
(4 687)
(3 944)
(2 528)
(762)
(75)
(1 002)
(3 096)
(3 763)
(4 105)
(2 819)
(2 037)
(2 753)
(1 972)
(1 356)
(1 746)
(2 146)
(3 133)
(3 366)
Income from Continuing Operations
7 261
7 619
6 101
5 699
8 817
8 700
9 351
9 489
7 069
11 429
10 293
12 100
16 469
15 799
19 611
20 423
18 777
17 715
16 119
15 076
14 593
14 068
12 225
10 957
7 481
(1 579)
(11 250)
(18 916)
(20 678)
(17 974)
(12 769)
(11 381)
(12 411)
(7 139)
(4 605)
(1 176)
1 868
3 646
6 575
6 948
9 466
Income to Minority Interest
1 071
589
293
(571)
(1 252)
(1 493)
(1 420)
(1 534)
(1 516)
(1 678)
(1 593)
(1 630)
(1 664)
(1 419)
(1 562)
(1 755)
(1 697)
(1 766)
(1 563)
(1 211)
(1 256)
(1 195)
(1 203)
(2 803)
(2 501)
(2 398)
(2 299)
(161)
184
333
217
(244)
(570)
(815)
(892)
(842)
(956)
(1 161)
(1 591)
(1 816)
(2 454)
Net Income (Common)
8 333
N/A
8 208
-2%
6 394
-22%
5 127
-20%
7 565
+48%
7 207
-5%
7 930
+10%
7 954
+0%
5 551
-30%
9 750
+76%
8 698
-11%
10 471
+20%
14 804
+41%
14 379
-3%
18 049
+26%
18 666
+3%
17 080
-8%
15 949
-7%
14 557
-9%
13 865
-5%
13 337
-4%
12 872
-3%
11 020
-14%
8 155
-26%
4 981
-39%
(3 977)
N/A
(13 548)
-241%
(19 075)
-41%
(20 494)
-7%
(17 642)
+14%
(12 552)
+29%
(11 628)
+7%
(12 984)
-12%
(7 955)
+39%
(5 498)
+31%
(2 019)
+63%
913
N/A
2 483
+172%
4 980
+101%
5 129
+3%
7 009
+37%
EPS (Diluted)
173.6
N/A
174.63
+1%
152.23
-13%
122.07
-20%
180.11
+48%
169.68
-6%
180.22
+6%
176.75
-2%
123.35
-30%
216.67
+76%
193.28
-11%
232.68
+20%
328.97
+41%
314.96
-4%
376.02
+19%
388.87
+3%
355.83
-8%
332.8
-6%
303.27
-9%
288.85
-5%
278.15
-4%
268.48
-3%
231.81
-14%
179.26
-23%
110.75
-38%
-86.95
N/A
-301.25
-246%
-424.16
-41%
-455.71
-7%
-392.29
+14%
-279.11
+29%
-258.56
+7%
-288.72
-12%
-176.89
+39%
-122.79
+31%
-45.43
+63%
20.53
N/A
55.75
+172%
111.98
+101%
115.18
+3%
157.29
+37%

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 133,400+ 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.