First Time Loading...

Shibaura Machine Co Ltd
TSE:6104

Watchlist Manager
Shibaura Machine Co Ltd Logo
Shibaura Machine Co Ltd
TSE:6104
Watchlist
Price: 3 475 JPY 0.58% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

144.2B
-1%
Revenue
Growth Rates:
1 Year
+22%
3 Years
+55%
5 Years
+23%
7 Years
+31%
10 Years
+30%
12.1B
-0.8%
Operating Income
Growth Rates:
1 Year
+167%
3 Years
+1 431%
5 Years
+208%
7 Years
+229%
10 Years
+179%
19.3B
+2%
Net Income
Growth Rates:
1 Year
+371%
3 Years
+389%
5 Years
+350%
7 Years
+705%
10 Years
+465%

Earnings Waterfall
Shibaura Machine Co Ltd

Revenue
144.2B JPY
Cost of Revenue
-97.4B JPY
Gross Profit
46.8B JPY
Operating Expenses
-34.7B JPY
Operating Income
12.1B JPY
Other Expenses
7.2B JPY
Net Income
19.3B JPY

Income Statement
Shibaura Machine 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
110 944
N/A
113 062
+2%
114 021
+1%
118 172
+4%
121 165
+3%
124 373
+3%
128 035
+3%
126 726
-1%
122 671
-3%
117 259
-4%
112 102
-4%
109 547
-2%
110 414
+1%
111 327
+1%
112 928
+1%
116 601
+3%
118 346
+1%
116 862
-1%
118 773
+2%
120 202
+1%
117 421
-2%
117 405
0%
118 207
+1%
117 541
-1%
119 625
+2%
116 761
-2%
111 291
-5%
99 482
-11%
93 276
-6%
92 635
-1%
97 988
+6%
104 025
+6%
106 339
+2%
107 777
+1%
108 663
+1%
113 032
+4%
118 146
+5%
123 197
+4%
131 467
+7%
146 160
+11%
144 179
-1%
Gross Profit
Cost of Revenue
(80 490)
(81 480)
(82 476)
(85 608)
(88 503)
(90 733)
(93 618)
(92 363)
(88 795)
(85 004)
(80 845)
(78 928)
(79 256)
(79 350)
(80 527)
(83 121)
(84 606)
(83 712)
(85 591)
(86 773)
(84 603)
(84 493)
(84 819)
(83 949)
(85 664)
(83 301)
(78 972)
(71 641)
(67 473)
(67 730)
(72 386)
(74 969)
(75 469)
(75 262)
(74 713)
(77 899)
(81 266)
(84 387)
(89 934)
(99 082)
(97 367)
Gross Profit
30 454
N/A
31 582
+4%
31 545
0%
32 564
+3%
32 662
+0%
33 640
+3%
34 417
+2%
34 363
0%
33 876
-1%
32 255
-5%
31 257
-3%
30 619
-2%
31 158
+2%
31 977
+3%
32 401
+1%
33 480
+3%
33 740
+1%
33 150
-2%
33 182
+0%
33 429
+1%
32 818
-2%
32 912
+0%
33 388
+1%
33 592
+1%
33 961
+1%
33 460
-1%
32 319
-3%
27 841
-14%
25 803
-7%
24 905
-3%
25 602
+3%
29 056
+13%
30 870
+6%
32 515
+5%
33 950
+4%
35 133
+3%
36 880
+5%
38 810
+5%
41 533
+7%
47 078
+13%
46 812
-1%
Operating Income
Operating Expenses
(26 124)
(26 957)
(26 961)
(27 477)
(28 149)
(28 841)
(29 677)
(30 194)
(29 512)
(28 449)
(27 662)
(26 831)
(27 484)
(29 381)
(29 861)
(30 552)
(30 461)
(28 510)
(28 742)
(28 960)
(28 894)
(29 078)
(29 618)
(29 740)
(29 739)
(29 931)
(28 363)
(26 264)
(25 014)
(24 524)
(25 245)
(26 390)
(27 307)
(28 279)
(29 714)
(31 604)
(32 364)
(33 045)
(33 666)
(34 901)
(34 734)
Selling, General & Administrative
(26 122)
(25 472)
(26 959)
(27 475)
(28 137)
(27 047)
(29 667)
(30 193)
(29 503)
(26 747)
(27 663)
(26 831)
(27 484)
(25 806)
(27 982)
(28 672)
(28 582)
(26 533)
(28 713)
(28 932)
(28 892)
(27 102)
(29 618)
(29 741)
(29 740)
(27 502)
(28 360)
(26 264)
(25 013)
(22 380)
(24 836)
(25 979)
(27 306)
(25 691)
(29 714)
(31 602)
(32 362)
(30 048)
(33 563)
(34 818)
(34 731)
Research & Development
0
(924)
0
0
0
(1 159)
0
0
0
0
0
0
0
(1 032)
0
0
0
(1 258)
0
0
0
(1 246)
0
0
0
(1 682)
0
0
0
(1 404)
0
0
0
(1 799)
0
0
0
(2 022)
0
0
0
Depreciation & Amortization
0
(559)
0
0
0
(645)
0
0
0
(631)
0
0
0
(2 542)
0
0
0
(718)
0
0
0
(730)
0
0
0
(746)
0
0
0
(738)
0
0
0
(788)
0
0
0
(973)
0
0
0
Other Operating Expenses
(2)
(2)
(2)
(2)
(12)
10
(10)
(1)
(9)
(1 071)
0
0
0
(1)
(1 879)
(1 880)
(1 879)
(1)
(29)
(28)
(1)
0
0
0
1
(1)
(3)
0
(1)
(2)
(409)
(411)
(1)
(1)
0
(2)
(2)
(2)
(103)
(83)
(3)
Operating Income
4 330
N/A
4 625
+7%
4 584
-1%
5 087
+11%
4 513
-11%
4 799
+6%
4 740
-1%
4 169
-12%
4 364
+5%
3 806
-13%
3 595
-6%
3 788
+5%
3 674
-3%
2 596
-29%
2 540
-2%
2 928
+15%
3 279
+12%
4 640
+42%
4 440
-4%
4 469
+1%
3 924
-12%
3 834
-2%
3 770
-2%
3 852
+2%
4 222
+10%
3 529
-16%
3 956
+12%
1 577
-60%
789
-50%
381
-52%
357
-6%
2 666
+647%
3 563
+34%
4 236
+19%
4 236
N/A
3 529
-17%
4 516
+28%
5 765
+28%
7 867
+36%
12 177
+55%
12 078
-1%
Pre-Tax Income
Interest Income Expense
2 293
2 471
2 096
2 209
2 688
2 475
2 835
2 529
2 319
1 332
485
909
669
1 148
1 724
1 503
1 175
1 451
1 022
1 680
2 079
2 063
1 935
1 658
1 453
1 304
1 406
551
210
667
624
762
911
613
1 034
1 051
19
(79)
267
288
1 096
Non-Reccuring Items
(81)
(20)
(10)
(10)
0
(20)
0
(8)
0
1
0
0
0
(1)
0
0
(45)
(44)
0
0
16
0
0
0
(20)
(1 241)
8 655
8 655
8 675
(672)
0
0
(686)
(365)
(540)
(559)
(321)
(276)
0
0
167
Gain/Loss on Disposition of Assets
16
23
25
16
1
(18)
2 633
2 642
2 634
0
(8)
(13)
(7)
(5)
(14)
(8)
(93)
(93)
(82)
(101)
(16)
(17)
(41)
(31)
(83)
10 038
(99)
(101)
0
(65)
(18)
(17)
(113)
(121)
(119)
(124)
(21)
1 320
1 316
12 107
12 123
Total Other Income
(648)
(592)
(591)
(625)
(688)
(714)
(635)
(451)
(295)
2 469
(176)
(160)
(179)
(215)
(236)
1 037
999
906
999
(260)
(215)
(138)
(182)
(128)
(145)
(982)
(1 179)
(1 414)
(1 316)
(44)
23
198
51
(284)
(227)
(209)
(256)
(250)
(192)
(164)
(139)
Pre-Tax Income
5 910
N/A
6 507
+10%
6 104
-6%
6 677
+9%
6 514
-2%
6 522
+0%
9 573
+47%
8 881
-7%
9 022
+2%
7 608
-16%
3 896
-49%
4 524
+16%
4 157
-8%
3 523
-15%
4 014
+14%
5 460
+36%
5 315
-3%
6 860
+29%
6 379
-7%
5 788
-9%
5 788
N/A
5 742
-1%
5 482
-5%
5 351
-2%
5 427
+1%
12 648
+133%
12 739
+1%
9 268
-27%
8 358
-10%
267
-97%
986
+269%
3 609
+266%
3 726
+3%
4 079
+9%
4 384
+7%
3 688
-16%
3 937
+7%
6 480
+65%
9 258
+43%
24 408
+164%
25 325
+4%
Net Income
Tax Provision
(2 500)
(2 063)
(1 561)
(1 707)
(1 691)
(2 210)
(3 149)
(2 953)
(2 727)
(2 802)
(1 658)
(1 602)
(1 764)
(1 747)
(1 840)
(2 260)
(2 140)
(1 844)
(1 809)
(1 645)
(1 503)
(1 662)
(1 659)
(1 584)
(1 579)
(5 309)
(5 460)
(4 601)
(4 418)
(3 165)
(3 487)
(3 663)
(3 556)
(353)
(535)
93
153
(39)
(145)
(5 455)
(6 050)
Income from Continuing Operations
3 410
4 444
4 543
4 970
4 823
4 312
6 424
5 928
6 295
4 806
2 238
2 922
2 393
1 776
2 174
3 200
3 175
5 016
4 570
4 143
4 285
4 080
3 823
3 767
3 848
7 339
7 279
4 667
3 940
(2 898)
(2 501)
(54)
170
3 726
3 849
3 781
4 090
6 441
9 113
18 953
19 275
Net Income (Common)
3 409
N/A
4 444
+30%
4 543
+2%
4 969
+9%
4 824
-3%
4 312
-11%
6 424
+49%
5 929
-8%
6 294
+6%
4 806
-24%
2 240
-53%
2 921
+30%
2 393
-18%
1 776
-26%
2 173
+22%
3 201
+47%
3 176
-1%
5 016
+58%
4 569
-9%
4 142
-9%
4 284
+3%
4 079
-5%
3 822
-6%
3 766
-1%
3 847
+2%
7 338
+91%
7 279
-1%
4 666
-36%
3 939
-16%
(2 898)
N/A
(2 500)
+14%
(54)
+98%
171
N/A
3 725
+2 078%
3 847
+3%
3 780
-2%
4 089
+8%
6 441
+58%
9 113
+41%
18 953
+108%
19 275
+2%
EPS (Diluted)
113.63
N/A
148.13
+30%
151.43
+2%
165.63
+9%
160.8
-3%
141.82
-12%
214.13
+51%
197.63
-8%
209.8
+6%
158.07
-25%
74.66
-53%
97.36
+30%
79.76
-18%
59.35
-26%
90.54
+53%
133.37
+47%
132.33
-1%
207.81
+57%
190.37
-8%
172.58
-9%
177.49
+3%
169.01
-5%
158.36
-6%
156.04
-1%
159.4
+2%
304.04
+91%
301.6
-1%
193.28
-36%
163.14
-16%
-120.04
N/A
-103.55
+14%
-2.23
+98%
7.08
N/A
154.24
+2 079%
159.28
+3%
156.45
-2%
169.22
+8%
266.6
+58%
377.16
+41%
784.28
+108%
797.57
+2%

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.