First Time Loading...

Iseki&Co Ltd
TSE:6310

Watchlist Manager
Iseki&Co Ltd Logo
Iseki&Co Ltd
TSE:6310
Watchlist
Price: 1 030 JPY -0.1%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

169.9B
-2%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+14%
5 Years
+9%
7 Years
+11%
10 Years
+3%
2.3B
-44%
Operating Income
Growth Rates:
1 Year
-36%
3 Years
+8%
5 Years
-29%
7 Years
-9%
10 Years
-59%
29m
-99%
Net Income
Growth Rates:
1 Year
-99%
3 Years
-
5 Years
-97%
7 Years
-97%
10 Years
-99%

Earnings Waterfall
Iseki&Co Ltd

Revenue
169.9B JPY
Cost of Revenue
-119.6B JPY
Gross Profit
50.4B JPY
Operating Expenses
-48.1B JPY
Operating Income
2.3B JPY
Other Expenses
-2.2B JPY
Net Income
29m JPY

Income Statement
Iseki&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
164 356
N/A
169 129
+3%
183 536
+9%
169 083
-8%
161 091
-5%
157 417
-2%
142 409
-10%
152 543
+7%
145 210
-5%
182 881
+26%
192 043
+5%
186 071
-3%
153 097
-18%
152 105
-1%
152 225
+0%
155 186
+2%
158 382
+2%
158 545
+0%
160 435
+1%
157 042
-2%
155 955
-1%
152 466
-2%
151 279
-1%
157 744
+4%
149 899
-5%
148 506
-1%
144 592
-3%
140 525
-3%
149 304
+6%
157 839
+6%
163 731
+4%
161 135
-2%
158 192
-2%
156 489
-1%
158 241
+1%
160 154
+1%
166 629
+4%
173 722
+4%
172 300
-1%
174 212
+1%
169 916
-2%
Gross Profit
Cost of Revenue
(114 839)
(116 412)
(128 936)
(118 604)
(112 214)
(111 777)
(98 690)
(107 485)
(104 498)
(131 709)
(139 403)
(133 753)
(108 244)
(107 614)
(106 949)
(108 927)
(112 175)
(112 491)
(114 436)
(111 486)
(110 009)
(106 834)
(106 343)
(111 323)
(105 392)
(104 606)
(101 177)
(98 732)
(105 828)
(111 602)
(115 913)
(113 562)
(111 351)
(110 626)
(112 010)
(113 251)
(116 738)
(120 856)
(120 324)
(121 743)
(119 556)
Gross Profit
49 517
N/A
52 717
+6%
54 600
+4%
50 479
-8%
48 877
-3%
45 640
-7%
43 719
-4%
45 058
+3%
40 712
-10%
51 172
+26%
52 640
+3%
52 318
-1%
44 853
-14%
44 491
-1%
45 276
+2%
46 259
+2%
46 207
0%
46 054
0%
45 999
0%
45 556
-1%
45 946
+1%
45 632
-1%
44 936
-2%
46 421
+3%
44 507
-4%
43 900
-1%
43 415
-1%
41 793
-4%
43 476
+4%
46 237
+6%
47 818
+3%
47 573
-1%
46 841
-2%
45 863
-2%
46 231
+1%
46 903
+1%
49 891
+6%
52 866
+6%
51 976
-2%
52 469
+1%
50 360
-4%
Operating Income
Operating Expenses
(43 963)
(45 346)
(46 175)
(46 226)
(46 586)
(46 175)
(45 962)
(45 756)
(40 252)
(51 106)
(50 696)
(49 978)
(42 384)
(41 901)
(41 718)
(41 922)
(42 254)
(42 427)
(42 687)
(42 645)
(42 767)
(42 598)
(42 319)
(42 308)
(41 762)
(41 516)
(41 037)
(40 411)
(41 392)
(41 570)
(42 283)
(42 826)
(42 694)
(43 424)
(44 238)
(45 421)
(46 357)
(47 412)
(48 268)
(48 481)
(48 107)
Selling, General & Administrative
(43 960)
(45 345)
(46 174)
(46 225)
(46 587)
(44 668)
(45 962)
(45 756)
(38 538)
(51 105)
(50 695)
(49 977)
(40 339)
(41 899)
(41 716)
(41 920)
(40 178)
(42 426)
(42 685)
(42 644)
(40 693)
(42 596)
(42 317)
(42 306)
(39 619)
(41 515)
(41 036)
(40 410)
(39 218)
(41 569)
(42 283)
(42 825)
(40 379)
(43 425)
(44 238)
(45 421)
(43 919)
(47 409)
(48 266)
(48 480)
(45 582)
Depreciation & Amortization
0
0
0
0
0
(1 507)
0
0
(1 713)
0
0
0
(2 044)
0
0
0
(2 074)
0
0
0
(2 072)
0
0
0
(2 142)
0
0
0
(2 174)
0
0
0
(2 314)
0
0
0
(2 437)
0
0
0
(2 523)
Other Operating Expenses
(3)
(1)
0
(1)
1
0
0
0
(1)
0
0
(1)
(1)
(2)
(2)
(2)
(2)
0
(2)
(1)
(2)
(2)
(2)
(2)
(1)
0
(1)
0
0
(1)
0
(1)
(1)
1
0
0
(1)
(3)
(2)
(1)
(2)
Operating Income
5 554
N/A
7 371
+33%
8 425
+14%
4 253
-50%
2 291
-46%
(535)
N/A
(2 243)
-319%
(698)
+69%
460
N/A
66
-86%
1 944
+2 845%
2 340
+20%
2 469
+6%
2 590
+5%
3 558
+37%
4 337
+22%
3 953
-9%
3 627
-8%
3 312
-9%
2 911
-12%
3 179
+9%
3 034
-5%
2 617
-14%
4 113
+57%
2 745
-33%
2 384
-13%
2 378
0%
1 382
-42%
2 084
+51%
4 667
+124%
5 535
+19%
4 747
-14%
4 147
-13%
2 439
-41%
1 993
-18%
1 482
-26%
3 534
+138%
5 454
+54%
3 708
-32%
3 988
+8%
2 253
-44%
Pre-Tax Income
Interest Income Expense
1 243
881
285
378
649
240
718
381
180
83
161
166
(395)
17
(302)
(68)
(377)
(914)
(1 008)
(1 697)
(1 573)
(1 614)
(1 929)
(1 878)
(1 677)
(1 412)
(1 147)
(838)
(823)
(418)
(280)
(352)
(216)
(259)
96
175
(291)
(573)
(326)
(310)
(247)
Non-Reccuring Items
203
(67)
499
1 292
1 300
1 018
453
(386)
(362)
(402)
(1 614)
(1 499)
(1 490)
(1 471)
(238)
(759)
(259)
(230)
(261)
185
(279)
(299)
(366)
(366)
142
278
820
872
(8 652)
(8 408)
(8 883)
(8 998)
285
(119)
(181)
586
1 515
1 488
1 551
844
(69)
Gain/Loss on Disposition of Assets
(189)
(325)
(320)
(408)
(399)
(121)
(246)
(174)
(94)
(136)
(144)
(129)
(118)
(203)
(196)
(198)
(63)
(122)
(133)
(109)
(35)
(205)
(212)
(254)
(113)
(103)
(90)
(45)
(124)
(78)
(65)
(72)
(9)
0
9
11
146
169
150
137
82
Total Other Income
235
66
109
277
402
702
850
811
557
812
766
(15)
635
73
636
1 202
584
979
463
407
937
1 063
1 055
991
205
133
157
205
401
364
390
489
159
255
220
199
353
(55)
(110)
(91)
(119)
Pre-Tax Income
7 046
N/A
7 926
+12%
8 998
+14%
5 792
-36%
4 243
-27%
1 304
-69%
(468)
N/A
(66)
+86%
741
N/A
423
-43%
1 113
+163%
863
-22%
1 101
+28%
1 006
-9%
3 458
+244%
4 514
+31%
3 838
-15%
3 340
-13%
2 373
-29%
1 697
-28%
2 229
+31%
1 979
-11%
1 165
-41%
2 606
+124%
1 302
-50%
1 280
-2%
2 118
+65%
1 576
-26%
(7 114)
N/A
(3 873)
+46%
(3 303)
+15%
(4 186)
-27%
4 366
N/A
2 316
-47%
2 137
-8%
2 453
+15%
5 257
+114%
6 483
+23%
4 973
-23%
4 568
-8%
1 900
-58%
Net Income
Tax Provision
(1 928)
(1 459)
(2 810)
(1 149)
(1 377)
(1 633)
(1 022)
(2 342)
(2 202)
(2 495)
(2 153)
(907)
(238)
(169)
(923)
(980)
(993)
(213)
(50)
37
(1 102)
(964)
(1 051)
(1 564)
(560)
(557)
(1 060)
(566)
1 510
689
860
955
(1 133)
(732)
(461)
(465)
(1 049)
(1 825)
(1 305)
(1 630)
(1 524)
Income from Continuing Operations
5 118
6 467
6 188
4 643
2 866
(329)
(1 490)
(2 408)
(1 461)
(2 072)
(1 040)
(44)
863
837
2 535
3 534
2 845
3 127
2 323
1 734
1 127
1 015
114
1 042
742
723
1 058
1 010
(5 604)
(3 184)
(2 443)
(3 231)
3 233
1 584
1 676
1 988
4 208
4 658
3 668
2 938
376
Income to Minority Interest
(20)
(19)
(58)
(23)
(16)
9
54
27
(5)
24
(7)
7
(4)
(29)
(32)
(52)
(37)
(36)
(62)
(39)
(35)
(31)
(5)
(37)
(18)
(7)
(19)
0
(36)
(60)
(51)
(47)
(36)
(19)
(27)
(89)
(88)
(122)
(187)
(220)
(347)
Net Income (Common)
5 095
N/A
6 447
+27%
6 127
-5%
4 620
-25%
2 848
-38%
(319)
N/A
(1 433)
-349%
(2 377)
-66%
(1 465)
+38%
(2 048)
-40%
(1 046)
+49%
(37)
+96%
858
N/A
808
-6%
2 500
+209%
3 479
+39%
2 807
-19%
3 091
+10%
2 260
-27%
1 694
-25%
1 090
-36%
983
-10%
107
-89%
1 003
+837%
723
-28%
714
-1%
1 037
+45%
1 009
-3%
(5 641)
N/A
(3 247)
+42%
(2 493)
+23%
(3 279)
-32%
3 196
N/A
1 565
-51%
1 647
+5%
1 898
+15%
4 119
+117%
4 534
+10%
3 480
-23%
2 716
-22%
29
-99%
EPS (Diluted)
221.52
N/A
280.3
+27%
266.39
-5%
200.86
-25%
123.82
-38%
-13.86
N/A
-62.3
-349%
-103.34
-66%
-64.86
+37%
-89.04
-37%
-45.47
+49%
-1.6
+96%
37.92
N/A
35.13
-7%
108.69
+209%
151.26
+39%
124.06
-18%
134.39
+8%
98.26
-27%
73.65
-25%
48.18
-35%
43.51
-10%
4.72
-89%
44.33
+839%
31.96
-28%
31.59
-1%
45.78
+45%
44.56
-3%
-249.56
N/A
-143.52
+42%
-110.19
+23%
-144.94
-32%
141.27
N/A
69.17
-51%
72.8
+5%
83.89
+15%
182.08
+117%
200.42
+10%
153.83
-23%
120.47
-22%
1.28
-99%

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 134,600+ 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.