First Time Loading...

Maruzen Co Ltd
TSE:5982

Watchlist Manager
Maruzen Co Ltd Logo
Maruzen Co Ltd
TSE:5982
Watchlist
Price: 2 916 JPY 1.04% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

60B
-0.4%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+27%
5 Years
+17%
7 Years
+28%
10 Years
+44%
4.4B
+16%
Operating Income
Growth Rates:
1 Year
+17%
3 Years
+15%
5 Years
+2%
7 Years
+13%
10 Years
+18%
3.4B
+14%
Net Income
Growth Rates:
1 Year
+14%
3 Years
+19%
5 Years
+1%
7 Years
+23%
10 Years
+51%

Earnings Waterfall
Maruzen Co Ltd

Revenue
60B JPY
Cost of Revenue
-44.4B JPY
Gross Profit
15.6B JPY
Operating Expenses
-11.1B JPY
Operating Income
4.4B JPY
Other Expenses
-1.1B JPY
Net Income
3.4B JPY

Income Statement
Maruzen Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023
Revenue
Revenue
41 630
N/A
42 185
+1%
42 300
+0%
43 804
+4%
43 904
+0%
44 259
+1%
44 972
+2%
45 591
+1%
47 289
+4%
47 370
+0%
47 666
+1%
47 707
+0%
47 055
-1%
47 325
+1%
47 879
+1%
48 276
+1%
49 376
+2%
49 896
+1%
50 610
+1%
51 125
+1%
51 139
+0%
51 518
+1%
51 167
-1%
50 994
0%
51 987
+2%
53 581
+3%
51 005
-5%
49 292
-3%
47 241
-4%
45 411
-4%
47 752
+5%
49 629
+4%
51 334
+3%
52 825
+3%
53 309
+1%
54 735
+3%
56 289
+3%
57 532
+2%
59 068
+3%
60 282
+2%
60 013
0%
Gross Profit
Cost of Revenue
(28 531)
(28 964)
(29 044)
(30 433)
(30 617)
(30 947)
(31 640)
(32 185)
(33 622)
(33 646)
(33 807)
(33 808)
(33 196)
(33 288)
(33 535)
(33 682)
(34 512)
(34 969)
(35 637)
(36 044)
(35 899)
(36 236)
(36 018)
(35 944)
(36 860)
(37 975)
(36 046)
(34 735)
(33 264)
(32 112)
(34 008)
(35 647)
(37 079)
(38 358)
(38 787)
(39 946)
(41 650)
(43 108)
(44 405)
(45 340)
(44 431)
Gross Profit
13 098
N/A
13 221
+1%
13 256
+0%
13 371
+1%
13 288
-1%
13 312
+0%
13 332
+0%
13 405
+1%
13 665
+2%
13 724
+0%
13 857
+1%
13 898
+0%
13 858
0%
14 036
+1%
14 344
+2%
14 594
+2%
14 864
+2%
14 927
+0%
14 973
+0%
15 081
+1%
15 240
+1%
15 282
+0%
15 149
-1%
15 050
-1%
15 127
+1%
15 605
+3%
14 958
-4%
14 557
-3%
13 976
-4%
13 299
-5%
13 744
+3%
13 983
+2%
14 256
+2%
14 467
+1%
14 522
+0%
14 790
+2%
14 639
-1%
14 424
-1%
14 664
+2%
14 943
+2%
15 582
+4%
Operating Income
Operating Expenses
(9 321)
(9 344)
(9 399)
(9 524)
(9 599)
(9 658)
(9 746)
(9 799)
(9 954)
(9 946)
(9 991)
(9 980)
(9 936)
(10 006)
(10 050)
(10 158)
(10 330)
(10 639)
(10 758)
(10 871)
(10 897)
(10 763)
(10 709)
(10 707)
(10 748)
(10 792)
(10 511)
(10 247)
(10 127)
(9 910)
(10 133)
(10 348)
(10 409)
(10 638)
(10 720)
(10 794)
(10 827)
(10 845)
(11 030)
(11 097)
(11 140)
Selling, General & Administrative
(9 319)
(8 782)
(9 398)
(9 523)
(9 599)
(9 069)
(9 747)
(9 799)
(9 955)
(9 415)
(9 991)
(9 981)
(9 936)
(9 440)
(10 050)
(10 157)
(10 328)
(10 099)
(10 756)
(10 870)
(10 897)
(10 212)
(10 709)
(10 707)
(10 748)
(10 259)
(10 511)
(10 247)
(10 127)
(9 306)
(10 133)
(10 348)
(10 409)
(10 087)
(10 720)
(10 794)
(10 827)
(10 270)
(11 016)
(11 097)
(11 140)
Research & Development
0
(413)
0
0
0
(435)
0
0
0
(392)
0
0
0
(417)
0
0
0
(398)
0
0
0
(409)
0
0
0
(398)
0
0
0
(459)
0
0
0
(401)
0
0
0
(425)
0
0
0
Depreciation & Amortization
0
(148)
0
0
0
(155)
0
0
0
(139)
0
0
0
(149)
0
0
0
(143)
0
0
0
(142)
0
0
0
(135)
0
0
0
(145)
0
0
0
(150)
0
0
0
(150)
0
0
0
Other Operating Expenses
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)
(15)
0
(0)
Operating Income
3 778
N/A
3 878
+3%
3 856
-1%
3 846
0%
3 687
-4%
3 653
-1%
3 585
-2%
3 606
+1%
3 711
+3%
3 777
+2%
3 866
+2%
3 917
+1%
3 922
+0%
4 030
+3%
4 294
+7%
4 436
+3%
4 534
+2%
4 288
-5%
4 215
-2%
4 211
0%
4 344
+3%
4 519
+4%
4 442
-2%
4 343
-2%
4 379
+1%
4 813
+10%
4 447
-8%
4 309
-3%
3 850
-11%
3 389
-12%
3 611
+7%
3 634
+1%
3 847
+6%
3 830
0%
3 801
-1%
3 996
+5%
3 811
-5%
3 579
-6%
3 633
+2%
3 845
+6%
4 441
+16%
Pre-Tax Income
Interest Income Expense
(3)
(2)
(1)
0
0
(0)
38
45
43
45
40
41
47
134
66
67
68
68
151
152
154
153
78
175
174
174
172
73
68
68
12
12
12
12
13
14
16
25
56
56
56
Non-Reccuring Items
(1)
(12)
(12)
(12)
(12)
(2)
(2)
(6)
(17)
(17)
(16)
(13)
(2)
(3)
84
85
85
(1)
0
0
(0)
(7)
(7)
(8)
(8)
(1)
(1)
(0)
(0)
(20)
(20)
(20)
(20)
(0)
(0)
(0)
(15)
(15)
0
(23)
(9)
Gain/Loss on Disposition of Assets
114
129
129
136
137
132
125
120
115
109
103
99
99
107
118
128
141
144
156
162
156
147
139
128
121
118
107
101
95
100
79
103
144
212
248
269
269
261
247
231
224
Total Other Income
186
183
207
205
206
210
196
195
195
198
200
202
207
204
200
172
169
146
163
191
186
212
198
199
205
198
193
183
171
170
199
203
211
187
209
218
223
225
205
204
199
Pre-Tax Income
4 075
N/A
4 176
+2%
4 180
+0%
4 176
0%
4 019
-4%
3 992
-1%
3 943
-1%
3 960
+0%
4 047
+2%
4 112
+2%
4 192
+2%
4 246
+1%
4 272
+1%
4 471
+5%
4 762
+7%
4 888
+3%
4 998
+2%
4 645
-7%
4 685
+1%
4 716
+1%
4 839
+3%
5 025
+4%
4 848
-4%
4 837
0%
4 872
+1%
5 302
+9%
4 919
-7%
4 666
-5%
4 183
-10%
3 706
-11%
3 881
+5%
3 932
+1%
4 194
+7%
4 240
+1%
4 271
+1%
4 496
+5%
4 305
-4%
4 076
-5%
4 142
+2%
4 314
+4%
4 911
+14%
Net Income
Tax Provision
(1 842)
(1 826)
(1 817)
(1 814)
(1 742)
(1 748)
(1 721)
(1 729)
(1 662)
(1 614)
(1 542)
(1 493)
(1 530)
(1 568)
(1 608)
(1 623)
(1 636)
(1 445)
(1 457)
(1 463)
(1 497)
(1 642)
(1 590)
(1 592)
(1 599)
(1 708)
(1 583)
(1 504)
(1 353)
(1 201)
(1 275)
(1 278)
(1 357)
(1 367)
(1 331)
(1 417)
(1 361)
(1 260)
(1 299)
(1 352)
(1 543)
Income from Continuing Operations
2 233
2 351
2 363
2 361
2 277
2 244
2 222
2 232
2 385
2 498
2 649
2 752
2 741
2 904
3 154
3 266
3 363
3 200
3 228
3 252
3 341
3 383
3 259
3 244
3 273
3 594
3 336
3 162
2 830
2 504
2 605
2 654
2 837
2 873
2 939
3 079
2 944
2 816
2 843
2 961
3 368
Net Income (Common)
2 233
N/A
2 351
+5%
2 363
+1%
2 361
0%
2 277
-4%
2 244
-1%
2 222
-1%
2 232
+0%
2 385
+7%
2 498
+5%
2 649
+6%
2 752
+4%
2 741
0%
2 904
+6%
3 154
+9%
3 266
+4%
3 363
+3%
3 200
-5%
3 228
+1%
3 252
+1%
3 341
+3%
3 383
+1%
3 259
-4%
3 244
0%
3 273
+1%
3 594
+10%
3 336
-7%
3 162
-5%
2 830
-10%
2 504
-12%
2 605
+4%
2 654
+2%
2 837
+7%
2 873
+1%
2 939
+2%
3 079
+5%
2 944
-4%
2 816
-4%
2 843
+1%
2 961
+4%
3 368
+14%
EPS (Diluted)
117.52
N/A
123.73
+5%
124.36
+1%
124.26
0%
119.84
-4%
120.2
+0%
116.94
-3%
117.47
+0%
125.52
+7%
133.78
+7%
139.42
+4%
144.84
+4%
144.26
0%
155.52
+8%
166
+7%
181.44
+9%
210.18
+16%
186.38
-11%
201.75
+8%
203.25
+1%
206.61
+2%
209.22
+1%
201.52
-4%
200.63
0%
202.42
+1%
222.24
+10%
206.3
-7%
195.45
-5%
174.89
-11%
154.79
-11%
160.99
+4%
163.91
+2%
175.2
+7%
177.47
+1%
181.52
+2%
190.04
+5%
181.66
-4%
173.78
-4%
175.4
+1%
182.61
+4%
209.12
+15%

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.