First Time Loading...
Z

Zuiko Corp
TSE:6279

Watchlist Manager
Zuiko Corp
TSE:6279
Watchlist
Price: 1 050 JPY 2.94% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

21.7B
-21%
Revenue
Growth Rates:
1 Year
-18%
3 Years
-6%
5 Years
-18%
7 Years
-20%
10 Years
-24%
911.6m
-61%
Operating Income
Growth Rates:
1 Year
-49%
3 Years
-52%
5 Years
-56%
7 Years
-57%
10 Years
-75%
1.4B
-38%
Net Income
Growth Rates:
1 Year
-48%
3 Years
-15%
5 Years
-16%
7 Years
+22%
10 Years
-50%

Earnings Waterfall
Zuiko Corp

Revenue
21.7B JPY
Cost of Revenue
-17.1B JPY
Gross Profit
4.6B JPY
Operating Expenses
-3.7B JPY
Operating Income
911.6m JPY
Other Expenses
467.3m JPY
Net Income
1.4B JPY

Income Statement
Zuiko Corp

Rotate your device to view
Income Statement
Currency: JPY
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 Feb-2024
Revenue
Revenue
28 785
N/A
28 050
-3%
27 379
-2%
29 102
+6%
27 658
-5%
28 382
+3%
29 202
+3%
30 295
+4%
33 559
+11%
35 107
+5%
33 320
-5%
32 219
-3%
27 263
-15%
24 173
-11%
23 673
-2%
21 214
-10%
22 093
+4%
23 420
+6%
22 963
-2%
24 569
+7%
26 425
+8%
24 406
-8%
28 175
+15%
26 856
-5%
27 609
+3%
27 266
-1%
23 621
-13%
23 411
-1%
23 087
-1%
23 078
0%
25 409
+10%
24 147
-5%
23 581
-2%
23 791
+1%
21 207
-11%
23 890
+13%
26 505
+11%
26 960
+2%
27 656
+3%
27 688
+0%
21 738
-21%
Gross Profit
Cost of Revenue
(23 145)
(23 423)
(22 882)
(24 348)
(23 350)
(23 999)
(24 923)
(25 749)
(27 699)
(28 736)
(27 480)
(26 859)
(22 890)
(20 470)
(19 824)
(17 967)
(19 123)
(20 192)
(19 689)
(20 877)
(21 856)
(20 084)
(23 225)
(21 776)
(22 748)
(22 364)
(19 370)
(19 245)
(18 641)
(18 406)
(20 171)
(18 902)
(18 243)
(18 623)
(16 758)
(18 642)
(20 752)
(21 378)
(21 531)
(21 688)
(17 133)
Gross Profit
5 641
N/A
4 627
-18%
4 497
-3%
4 754
+6%
4 309
-9%
4 384
+2%
4 280
-2%
4 547
+6%
5 860
+29%
6 371
+9%
5 840
-8%
5 360
-8%
4 374
-18%
3 703
-15%
3 850
+4%
3 248
-16%
2 970
-9%
3 229
+9%
3 273
+1%
3 691
+13%
4 569
+24%
4 321
-5%
4 950
+15%
5 080
+3%
4 861
-4%
4 903
+1%
4 251
-13%
4 166
-2%
4 446
+7%
4 672
+5%
5 238
+12%
5 245
+0%
5 338
+2%
5 169
-3%
4 449
-14%
5 247
+18%
5 753
+10%
5 583
-3%
6 125
+10%
5 999
-2%
4 605
-23%
Operating Income
Operating Expenses
(1 950)
(1 914)
(1 941)
(1 951)
(1 813)
(1 856)
(2 021)
(2 049)
(2 206)
(2 249)
(2 165)
(2 385)
(2 270)
(2 345)
(2 256)
(2 250)
(2 297)
(2 356)
(2 439)
(2 353)
(2 491)
(2 439)
(2 475)
(2 459)
(2 431)
(2 492)
(2 432)
(2 448)
(2 554)
(2 625)
(2 773)
(3 025)
(3 192)
(3 393)
(3 807)
(3 832)
(3 963)
(3 925)
(3 667)
(3 639)
(3 694)
Selling, General & Administrative
(1 950)
(1 913)
(1 940)
(1 951)
(1 697)
(1 856)
(2 021)
(2 049)
(2 109)
(2 249)
(2 165)
(2 385)
(2 166)
(2 345)
(2 257)
(2 251)
(2 131)
(2 357)
(2 439)
(2 353)
(2 332)
(2 439)
(2 475)
(2 459)
(2 299)
(2 492)
(2 432)
(2 448)
(2 320)
(2 625)
(2 773)
(3 025)
(2 642)
(3 393)
(3 807)
(3 829)
(3 092)
(3 918)
(3 660)
(3 597)
(3 577)
Research & Development
0
0
0
0
(116)
0
0
0
(97)
0
0
0
(104)
0
0
0
(166)
0
0
0
(159)
0
0
0
(131)
0
0
0
(234)
0
0
0
(550)
0
0
0
(858)
0
0
0
0
Depreciation & Amortization
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
(3)
(13)
0
0
(42)
(116)
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)
(7)
(7)
(0)
(0)
Operating Income
3 690
N/A
2 713
-26%
2 556
-6%
2 803
+10%
2 495
-11%
2 527
+1%
2 258
-11%
2 497
+11%
3 654
+46%
4 122
+13%
3 674
-11%
2 974
-19%
2 103
-29%
1 356
-36%
1 592
+17%
996
-37%
673
-32%
872
+30%
834
-4%
1 338
+60%
2 078
+55%
1 883
-9%
2 474
+31%
2 621
+6%
2 430
-7%
2 411
-1%
1 819
-25%
1 718
-6%
1 892
+10%
2 047
+8%
2 465
+20%
2 220
-10%
2 146
-3%
1 775
-17%
642
-64%
1 415
+120%
1 790
+26%
1 658
-7%
2 458
+48%
2 361
-4%
912
-61%
Pre-Tax Income
Interest Income Expense
295
151
186
163
129
98
94
69
66
46
35
40
82
110
109
134
60
59
54
87
101
101
47
(69)
(27)
(88)
(2)
90
100
215
247
249
196
333
609
653
656
509
373
441
400
Non-Reccuring Items
(2)
(4)
(4)
(4)
(3)
0
0
0
(1)
0
(2)
46
45
46
48
0
(1)
(1)
(1)
(1)
(2)
(1)
(10)
(10)
(9)
(10)
(4)
(4)
(3)
(5)
(8)
(8)
(60)
(59)
709
732
785
786
(185)
(217)
(193)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
(0)
0
(1)
(1)
0
1
1
1
2
2
2
2
1
0
0
3
4
4
4
2
1
3
2
3
3
2
(0)
(1)
155
0
157
158
596
Total Other Income
27
28
27
41
32
39
40
26
22
23
26
28
40
42
39
34
17
14
54
59
78
83
43
45
31
26
26
27
128
158
165
167
80
50
45
34
55
235
80
88
165
Pre-Tax Income
4 008
N/A
2 886
-28%
2 764
-4%
3 003
+9%
2 653
-12%
2 663
+0%
2 391
-10%
2 591
+8%
3 741
+44%
4 191
+12%
3 733
-11%
3 088
-17%
2 271
-26%
1 554
-32%
1 789
+15%
1 165
-35%
752
-35%
947
+26%
943
0%
1 485
+57%
2 256
+52%
2 065
-8%
2 555
+24%
2 589
+1%
2 429
-6%
2 343
-4%
1 844
-21%
1 833
-1%
2 118
+16%
2 417
+14%
2 871
+19%
2 631
-8%
2 365
-10%
2 101
-11%
2 005
-5%
2 833
+41%
3 441
+21%
3 188
-7%
2 884
-10%
2 830
-2%
1 880
-34%
Net Income
Tax Provision
(1 275)
(853)
(867)
(1 011)
(834)
(873)
(848)
(853)
(1 228)
(1 409)
(1 242)
(1 070)
(1 144)
(804)
(778)
(624)
(87)
(157)
(174)
(297)
(611)
(586)
(786)
(767)
(671)
(640)
(429)
(416)
(498)
(620)
(759)
(749)
(628)
(566)
(483)
(605)
(776)
(678)
(618)
(608)
(501)
Income from Continuing Operations
2 733
2 034
1 898
1 993
1 818
1 791
1 543
1 738
2 513
2 781
2 491
2 018
1 127
750
1 010
540
665
789
769
1 187
1 645
1 479
1 769
1 822
1 758
1 703
1 415
1 418
1 621
1 797
2 112
1 882
1 737
1 535
1 522
2 228
2 665
2 510
2 266
2 222
1 379
Net Income (Common)
2 733
N/A
2 034
-26%
1 898
-7%
1 993
+5%
1 818
-9%
1 791
-2%
1 543
-14%
1 738
+13%
2 513
+45%
2 781
+11%
2 491
-10%
2 018
-19%
1 127
-44%
750
-33%
1 010
+35%
540
-47%
665
+23%
789
+19%
769
-3%
1 187
+54%
1 645
+39%
1 479
-10%
1 769
+20%
1 822
+3%
1 758
-4%
1 703
-3%
1 415
-17%
1 418
+0%
1 621
+14%
1 797
+11%
2 112
+17%
1 882
-11%
1 737
-8%
1 535
-12%
1 522
-1%
2 228
+46%
2 665
+20%
2 510
-6%
2 266
-10%
2 222
-2%
1 379
-38%
EPS (Diluted)
390.42
N/A
290.57
-26%
271.14
-7%
284.71
+5%
276.88
-3%
255.85
-8%
220.42
-14%
248.28
+13%
95.66
-61%
397.28
+315%
355.85
-10%
288.28
-19%
42.85
-85%
107.14
+150%
144.28
+35%
77.14
-47%
25.27
-67%
112.71
+346%
109.85
-3%
180.2
+64%
62.42
-65%
56.1
-10%
67
+19%
69.01
+3%
66.59
-4%
64.83
-3%
53.27
-18%
53.66
+1%
61.35
+14%
68.02
+11%
79.88
+17%
71.21
-11%
65.71
-8%
58.38
-11%
57.26
-2%
84.15
+47%
100.76
+20%
95.25
-5%
85.28
-10%
83.84
-2%
52.1
-38%

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 135,100+ 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.