First Time Loading...

Bengo4.com Inc
TSE:6027

Watchlist Manager
Bengo4.com Inc Logo
Bengo4.com Inc
TSE:6027
Watchlist
Price: 2 929 JPY 2.56%
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

15.4B
+60%
Revenue
Growth Rates:
1 Year
+89%
3 Years
+212%
5 Years
+435%
7 Years
+919%
10 Years
-
1.8B
+45%
Operating Income
Growth Rates:
1 Year
+83%
3 Years
+373%
5 Years
+303%
7 Years
+416%
10 Years
-
1.2B
+45%
Net Income
Growth Rates:
1 Year
+95%
3 Years
+419%
5 Years
+317%
7 Years
+434%
10 Years
-

Earnings Waterfall
Bengo4.com Inc

Revenue
15.4B JPY
Cost of Revenue
-2.9B JPY
Gross Profit
12.5B JPY
Operating Expenses
-10.7B JPY
Operating Income
1.8B JPY
Other Expenses
-638m JPY
Net Income
1.2B JPY

Income Statement
Bengo4.com Inc

Rotate your device to view
Income Statement
Currency: JPY
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
896
N/A
1 007
+12%
1 115
+11%
1 242
+11%
1 379
+11%
1 512
+10%
1 657
+10%
1 817
+10%
1 983
+9%
2 162
+9%
2 319
+7%
2 489
+7%
2 669
+7%
2 881
+8%
3 133
+9%
3 380
+8%
3 633
+8%
3 886
+7%
4 133
+6%
4 358
+5%
4 638
+6%
4 944
+7%
5 318
+8%
5 695
+7%
6 062
+6%
6 513
+7%
6 877
+6%
7 299
+6%
7 744
+6%
8 140
+5%
8 711
+7%
9 143
+5%
9 610
+5%
15 413
+60%
Gross Profit
Cost of Revenue
(110)
(119)
(118)
(121)
(135)
(158)
(178)
(199)
(226)
(249)
(289)
(332)
(372)
(425)
(464)
(497)
(543)
(588)
(643)
(682)
(719)
(766)
(810)
(884)
(954)
(1 024)
(1 090)
(1 155)
(1 231)
(1 302)
(1 420)
(1 538)
(1 673)
(2 905)
Gross Profit
786
N/A
888
+13%
997
+12%
1 121
+12%
1 244
+11%
1 354
+9%
1 479
+9%
1 618
+9%
1 757
+9%
1 913
+9%
2 030
+6%
2 157
+6%
2 297
+6%
2 456
+7%
2 668
+9%
2 883
+8%
3 091
+7%
3 298
+7%
3 489
+6%
3 676
+5%
3 919
+7%
4 178
+7%
4 508
+8%
4 811
+7%
5 108
+6%
5 489
+7%
5 787
+5%
6 144
+6%
6 513
+6%
6 838
+5%
7 291
+7%
7 605
+4%
7 937
+4%
12 508
+58%
Operating Income
Operating Expenses
(555)
(598)
(702)
(802)
(893)
(999)
(1 071)
(1 150)
(1 269)
(1 385)
(1 527)
(1 673)
(1 812)
(2 001)
(2 158)
(2 322)
(2 573)
(2 919)
(3 096)
(3 458)
(3 677)
(3 790)
(4 336)
(4 484)
(4 591)
(4 706)
(4 648)
(5 082)
(5 455)
(5 838)
(6 201)
(6 410)
(6 670)
(10 675)
Selling, General & Administrative
(555)
(598)
(699)
(802)
(893)
(998)
(1 066)
(1 150)
(1 269)
(1 385)
(1 519)
(1 669)
(1 810)
(2 001)
(2 149)
(2 315)
(2 565)
(2 911)
(3 084)
(3 458)
(3 677)
(3 790)
(4 322)
(4 430)
(4 591)
(4 706)
(4 632)
(5 082)
(5 455)
(5 838)
(6 178)
(6 407)
(6 668)
(10 675)
Depreciation & Amortization
0
0
(3)
0
0
0
(6)
0
0
0
(8)
0
0
0
(9)
0
0
0
(13)
0
0
0
(14)
0
0
0
(16)
0
0
0
(22)
0
0
0
Other Operating Expenses
0
0
(0)
0
0
0
(0)
0
0
0
0
(4)
(3)
0
(0)
(8)
(8)
(8)
0
(0)
0
0
0
(55)
(0)
0
(0)
(0)
(0)
0
(0)
(4)
(0)
(0)
Operating Income
231
N/A
291
+26%
295
+2%
319
+8%
351
+10%
356
+1%
407
+15%
469
+15%
488
+4%
528
+8%
503
-5%
485
-4%
485
0%
454
-6%
510
+12%
561
+10%
518
-8%
379
-27%
393
+4%
218
-45%
242
+11%
388
+60%
173
-55%
327
+89%
517
+58%
783
+51%
1 139
+45%
1 061
-7%
1 057
0%
1 000
-5%
1 090
+9%
1 195
+10%
1 268
+6%
1 833
+45%
Pre-Tax Income
Interest Income Expense
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
38
Non-Reccuring Items
0
(7)
(11)
(11)
(11)
(4)
(0)
0
(1)
(1)
(4)
0
0
(3)
(8)
0
0
0
0
(1)
(1)
(30)
(55)
0
(55)
(26)
(5)
(6)
(8)
(9)
(4)
0
0
0
Total Other Income
(1)
(1)
(2)
(2)
(2)
(0)
2
3
2
2
2
2
2
1
1
1
1
2
3
4
3
5
10
11
15
13
10
8
10
10
13
13
13
19
Pre-Tax Income
230
N/A
283
+23%
283
+0%
307
+8%
339
+10%
352
+4%
409
+16%
472
+15%
489
+4%
529
+8%
501
-5%
486
-3%
487
+0%
453
-7%
504
+11%
561
+11%
519
-8%
381
-27%
396
+4%
221
-44%
244
+11%
362
+48%
127
-65%
338
+166%
478
+41%
771
+61%
1 144
+49%
1 063
-7%
1 059
0%
1 001
-6%
1 099
+10%
1 208
+10%
1 281
+6%
1 890
+48%
Net Income
Tax Provision
(78)
(97)
(104)
(113)
(125)
(128)
(151)
(174)
(181)
(198)
(178)
(172)
(173)
(166)
(170)
(190)
(181)
(122)
(135)
(76)
(77)
(132)
(62)
(140)
(196)
(297)
(442)
(408)
(409)
(388)
(382)
(430)
(459)
(695)
Income from Continuing Operations
152
186
179
195
214
224
258
298
308
331
323
314
314
287
333
371
338
259
260
145
168
230
65
198
282
474
702
655
651
612
717
778
822
1 195
Net Income (Common)
152
N/A
186
+22%
179
-4%
195
+9%
214
+10%
224
+5%
258
+15%
298
+15%
308
+3%
331
+7%
323
-2%
314
-3%
314
0%
287
-9%
333
+16%
371
+11%
338
-9%
259
-23%
260
+0%
145
-44%
168
+16%
230
+37%
65
-72%
198
+206%
282
+43%
474
+68%
702
+48%
655
-7%
651
-1%
612
-6%
717
+17%
778
+8%
822
+6%
1 195
+45%
EPS (Diluted)
6.77
N/A
8.27
+22%
8.25
0%
8.68
+5%
9.63
+11%
10.03
+4%
11.56
+15%
13.36
+16%
13.81
+3%
14.98
+8%
14.49
-3%
14.11
-3%
14.09
0%
12.86
-9%
14.93
+16%
16.63
+11%
15.13
-9%
11.64
-23%
11.66
+0%
6.5
-44%
7.51
+16%
10.31
+37%
2.9
-72%
8.85
+205%
12.63
+43%
21.21
+68%
30.65
+45%
28.79
-6%
28.57
-1%
26.92
-6%
31.54
+17%
34.21
+8%
36.03
+5%
52.47
+46%

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 132,500+ 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.