First Time Loading...
Y

Yamabiko Corp
TSE:6250

Watchlist Manager
Yamabiko Corp
TSE:6250
Watchlist
Price: 2 089 JPY -1.37% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

151.4B
-0.6%
Revenue
Growth Rates:
1 Year
-3%
3 Years
+15%
5 Years
+28%
7 Years
+35%
10 Years
+55%
14.2B
+14%
Operating Income
Growth Rates:
1 Year
+64%
3 Years
+48%
5 Years
+126%
7 Years
+72%
10 Years
+228%
9.1B
+27%
Net Income
Growth Rates:
1 Year
+44%
3 Years
+37%
5 Years
+117%
7 Years
+274%
10 Years
+76%

Earnings Waterfall
Yamabiko Corp

Revenue
151.4B JPY
Cost of Revenue
-104.1B JPY
Gross Profit
47.3B JPY
Operating Expenses
-33.1B JPY
Operating Income
14.2B JPY
Other Expenses
-5.1B JPY
Net Income
9.1B JPY

Income Statement
Yamabiko 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
97 962
N/A
103 848
+6%
105 522
+2%
106 132
+1%
106 380
+0%
105 251
-1%
106 863
+2%
110 386
+3%
112 921
+2%
113 348
+0%
115 282
+2%
114 281
-1%
111 893
-2%
111 945
+0%
112 503
+0%
113 334
+1%
102 948
-9%
132 781
+29%
135 083
+2%
133 643
-1%
118 049
-12%
118 159
+0%
120 019
+2%
122 882
+2%
120 922
-2%
122 850
+2%
123 816
+1%
126 761
+2%
131 972
+4%
138 254
+5%
140 381
+2%
140 374
0%
142 328
+1%
139 523
-2%
145 570
+4%
151 503
+4%
156 159
+3%
159 672
+2%
156 672
-2%
152 370
-3%
151 400
-1%
Gross Profit
Cost of Revenue
(71 418)
(75 462)
(76 094)
(75 597)
(75 657)
(74 846)
(76 334)
(79 502)
(81 080)
(80 771)
(81 727)
(80 017)
(78 352)
(78 908)
(79 361)
(80 779)
(73 815)
(94 961)
(97 654)
(96 137)
(84 783)
(85 299)
(85 696)
(88 582)
(86 928)
(88 075)
(89 110)
(90 225)
(94 331)
(99 323)
(100 840)
(101 045)
(102 881)
(100 219)
(105 821)
(110 898)
(115 664)
(115 587)
(111 460)
(107 234)
(104 095)
Gross Profit
26 544
N/A
28 386
+7%
29 428
+4%
30 535
+4%
30 723
+1%
30 405
-1%
30 529
+0%
30 884
+1%
31 841
+3%
32 577
+2%
33 555
+3%
34 264
+2%
33 541
-2%
33 037
-2%
33 142
+0%
32 555
-2%
29 133
-11%
37 820
+30%
37 429
-1%
37 506
+0%
33 266
-11%
32 860
-1%
34 323
+4%
34 300
0%
33 994
-1%
34 775
+2%
34 706
0%
36 536
+5%
37 641
+3%
38 931
+3%
39 541
+2%
39 329
-1%
39 447
+0%
39 304
0%
39 749
+1%
40 605
+2%
40 495
0%
44 085
+9%
45 212
+3%
45 136
0%
47 305
+5%
Operating Income
Operating Expenses
(22 203)
(23 365)
(23 890)
(24 551)
(24 596)
(24 669)
(25 000)
(25 244)
(25 982)
(25 847)
(25 923)
(25 802)
(25 281)
(25 417)
(29 372)
(29 552)
(22 850)
(29 204)
(29 380)
(29 148)
(26 976)
(27 094)
(27 040)
(27 478)
(27 791)
(28 112)
(27 792)
(27 862)
(27 998)
(28 733)
(29 597)
(30 145)
(30 117)
(30 469)
(30 914)
(31 638)
(31 807)
(32 341)
(32 667)
(32 670)
(33 075)
Selling, General & Administrative
(22 204)
(23 365)
(23 881)
(24 550)
(24 595)
(19 548)
(25 048)
(25 292)
(25 982)
(20 810)
(25 923)
(25 801)
(25 280)
(20 328)
(25 787)
(25 968)
(18 658)
(27 688)
(27 865)
(27 633)
(21 876)
(27 094)
(27 039)
(27 478)
(22 596)
(27 991)
(27 672)
(27 741)
(22 773)
(28 211)
(29 075)
(29 622)
(24 870)
(30 469)
(30 915)
(31 638)
(26 288)
(32 341)
(32 666)
(32 669)
(27 460)
Research & Development
0
0
0
0
0
(5 169)
0
0
0
(5 036)
0
0
0
(5 088)
0
0
(4 191)
0
0
0
(5 100)
0
0
0
(5 195)
0
0
0
(5 224)
0
0
0
(5 247)
0
0
0
(5 518)
0
0
0
(5 613)
Other Operating Expenses
1
0
(9)
(1)
0
48
48
48
0
(1)
0
(1)
0
(1)
(3 585)
(3 584)
(1)
(1 516)
(1 515)
(1 515)
0
0
(1)
0
0
(121)
(120)
(121)
(1)
(522)
(522)
(523)
0
(1)
0
0
(1)
0
(1)
(1)
(2)
Operating Income
4 341
N/A
5 021
+16%
5 538
+10%
5 984
+8%
6 127
+2%
5 736
-6%
5 529
-4%
5 640
+2%
5 859
+4%
6 730
+15%
7 632
+13%
8 462
+11%
8 260
-2%
7 620
-8%
3 770
-51%
3 003
-20%
6 283
+109%
8 616
+37%
8 049
-7%
8 358
+4%
6 290
-25%
5 766
-8%
7 283
+26%
6 822
-6%
6 203
-9%
6 663
+7%
6 914
+4%
8 674
+25%
9 643
+11%
10 198
+6%
9 944
-2%
9 184
-8%
9 330
+2%
8 835
-5%
8 835
N/A
8 967
+1%
8 688
-3%
11 744
+35%
12 545
+7%
12 466
-1%
14 230
+14%
Pre-Tax Income
Interest Income Expense
1 138
553
58
316
467
570
878
393
(215)
(555)
(1 989)
(2 043)
(762)
(468)
792
1 186
256
(543)
(285)
(233)
(572)
136
(631)
(973)
(455)
(430)
(72)
39
(265)
244
154
213
400
516
1 244
1 548
459
(232)
(397)
(604)
(169)
Non-Reccuring Items
698
(7)
0
0
48
0
0
0
0
(568)
(1 079)
(1 079)
(4 387)
(4 095)
0
0
0
0
0
0
0
0
0
0
(121)
0
0
0
(521)
0
0
0
1
0
0
2
(432)
(431)
(954)
(1 251)
(860)
Gain/Loss on Disposition of Assets
(30)
(34)
(17)
(43)
(70)
(102)
(81)
(74)
(40)
(66)
(43)
(27)
(4)
(16)
0
(5)
(84)
(99)
(143)
(142)
(135)
(94)
(95)
(92)
(93)
(83)
(46)
(66)
(88)
(41)
(40)
(19)
(104)
(104)
(106)
(105)
(76)
(69)
(63)
(38)
(42)
Total Other Income
199
141
116
280
273
211
407
245
236
248
187
256
299
328
345
335
296
348
346
325
256
232
218
142
187
81
95
160
127
160
126
101
211
200
193
193
121
121
162
156
214
Pre-Tax Income
6 346
N/A
5 674
-11%
5 695
+0%
6 537
+15%
6 845
+5%
6 415
-6%
6 733
+5%
6 204
-8%
5 840
-6%
5 789
-1%
4 708
-19%
5 569
+18%
3 406
-39%
3 369
-1%
4 907
+46%
4 519
-8%
6 751
+49%
8 322
+23%
7 967
-4%
8 308
+4%
5 839
-30%
6 040
+3%
6 775
+12%
5 899
-13%
5 721
-3%
6 231
+9%
6 891
+11%
8 807
+28%
8 896
+1%
10 561
+19%
10 184
-4%
9 479
-7%
9 838
+4%
9 447
-4%
10 166
+8%
10 605
+4%
8 760
-17%
11 133
+27%
11 293
+1%
10 729
-5%
13 373
+25%
Net Income
Tax Provision
(1 149)
(975)
(1 360)
(1 410)
(1 594)
(1 471)
(1 082)
(1 079)
(839)
(1 160)
(936)
(1 418)
(1 040)
(1 047)
(1 454)
(1 195)
(1 821)
(2 135)
(2 169)
(1 981)
(1 650)
(1 694)
(1 801)
(1 736)
(1 557)
(2 227)
(2 373)
(2 456)
(2 260)
(2 313)
(2 282)
(2 355)
(2 337)
(2 014)
(2 208)
(2 631)
(2 461)
(3 801)
(4 126)
(3 577)
(4 276)
Income from Continuing Operations
5 197
4 699
4 335
5 127
5 251
4 944
5 651
5 125
5 001
4 629
3 772
4 151
2 366
2 322
3 453
3 324
4 930
6 187
5 798
6 327
4 189
4 346
4 974
4 163
4 164
4 004
4 518
6 351
6 636
8 248
7 902
7 124
7 501
7 433
7 958
7 974
6 299
7 332
7 167
7 152
9 097
Income to Minority Interest
(35)
(42)
0
(29)
(33)
0
(6)
10
59
71
70
76
65
51
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
Net Income (Common)
5 161
N/A
4 656
-10%
4 298
-8%
5 097
+19%
5 217
+2%
4 910
-6%
5 644
+15%
5 135
-9%
5 060
-1%
4 700
-7%
3 842
-18%
4 226
+10%
2 432
-42%
2 374
-2%
3 477
+46%
3 333
-4%
4 930
+48%
6 186
+25%
5 798
-6%
6 327
+9%
4 188
-34%
4 346
+4%
4 974
+14%
4 162
-16%
4 164
+0%
4 003
-4%
4 518
+13%
6 351
+41%
6 635
+4%
8 248
+24%
7 900
-4%
7 124
-10%
7 500
+5%
7 431
-1%
7 957
+7%
7 972
+0%
6 299
-21%
7 333
+16%
7 167
-2%
7 152
0%
9 097
+27%
EPS (Diluted)
125.87
N/A
113.56
-10%
104.82
-8%
124.31
+19%
127.24
+2%
118.82
-7%
137.65
+16%
125.24
-9%
123.41
-1%
113.75
-8%
93.7
-18%
103.07
+10%
59.31
-42%
57.46
-3%
84.8
+48%
81.29
-4%
119.32
+47%
150.87
+26%
141.41
-6%
134.61
-5%
101.37
-25%
105.19
+4%
119.87
+14%
100.3
-16%
100.46
+0%
96.48
-4%
108.88
+13%
153.04
+41%
159.89
+4%
198.76
+24%
190.18
-4%
171.45
-10%
180.57
+5%
178.81
-1%
191.27
+7%
191.58
+0%
151.44
-21%
176.25
+16%
172.03
-2%
172.09
+0%
218.96
+27%

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 133,600+ 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.