First Time Loading...

Sintokogio Ltd
TSE:6339

Watchlist Manager
Sintokogio Ltd Logo
Sintokogio Ltd
TSE:6339
Watchlist
Price: 1 236 JPY -0.48%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

112.6B
+3%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+31%
5 Years
+1%
7 Years
+23%
10 Years
+32%
4.5B
+19%
Operating Income
Growth Rates:
1 Year
+145%
3 Years
+190%
5 Years
-6%
7 Years
-6%
10 Years
+31%
7.8B
+8%
Net Income
Growth Rates:
1 Year
+236%
3 Years
+1 286%
5 Years
+31%
7 Years
+148%
10 Years
+38%

Earnings Waterfall
Sintokogio Ltd

Revenue
112.6B JPY
Cost of Revenue
-81B JPY
Gross Profit
31.6B JPY
Operating Expenses
-27.1B JPY
Operating Income
4.5B JPY
Other Expenses
3.3B JPY
Net Income
7.8B JPY

Income Statement
Sintokogio 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
85 414
N/A
89 105
+4%
88 858
0%
90 489
+2%
91 201
+1%
93 258
+2%
95 510
+2%
97 208
+2%
98 528
+1%
94 232
-4%
94 317
+0%
93 055
-1%
91 225
-2%
95 048
+4%
96 115
+1%
98 579
+3%
102 126
+4%
104 231
+2%
106 183
+2%
107 451
+1%
111 056
+3%
110 076
-1%
110 519
+0%
110 119
0%
104 891
-5%
102 703
-2%
96 847
-6%
87 144
-10%
85 891
-1%
82 544
-4%
85 512
+4%
93 706
+10%
95 494
+2%
99 247
+4%
102 175
+3%
103 811
+2%
106 369
+2%
106 381
+0%
106 417
+0%
109 656
+3%
112 587
+3%
Gross Profit
Cost of Revenue
(60 901)
(63 722)
(63 358)
(64 666)
(65 814)
(66 659)
(68 135)
(69 051)
(68 866)
(65 342)
(64 971)
(64 391)
(63 614)
(67 099)
(68 297)
(70 160)
(73 097)
(75 475)
(76 870)
(78 108)
(80 675)
(78 405)
(78 563)
(77 523)
(73 140)
(71 897)
(67 870)
(61 005)
(60 284)
(57 366)
(59 645)
(66 124)
(67 664)
(71 815)
(74 544)
(76 113)
(78 079)
(77 786)
(77 110)
(78 873)
(81 020)
Gross Profit
24 513
N/A
25 383
+4%
25 500
+0%
25 823
+1%
25 387
-2%
26 599
+5%
27 375
+3%
28 157
+3%
29 662
+5%
28 890
-3%
29 346
+2%
28 664
-2%
27 611
-4%
27 949
+1%
27 818
0%
28 419
+2%
29 029
+2%
28 756
-1%
29 313
+2%
29 343
+0%
30 381
+4%
31 671
+4%
31 956
+1%
32 596
+2%
31 751
-3%
30 806
-3%
28 977
-6%
26 139
-10%
25 607
-2%
25 178
-2%
25 867
+3%
27 582
+7%
27 830
+1%
27 432
-1%
27 631
+1%
27 698
+0%
28 290
+2%
28 595
+1%
29 307
+2%
30 783
+5%
31 567
+3%
Operating Income
Operating Expenses
(21 066)
(21 547)
(21 865)
(22 110)
(22 552)
(23 221)
(23 447)
(23 870)
(23 534)
(23 178)
(23 286)
(22 688)
(22 835)
(23 062)
(23 087)
(23 478)
(24 039)
(23 958)
(24 418)
(24 967)
(25 602)
(26 085)
(26 285)
(26 479)
(26 075)
(26 072)
(25 450)
(24 577)
(24 054)
(23 460)
(23 549)
(24 127)
(24 432)
(24 826)
(25 317)
(25 878)
(26 452)
(26 353)
(26 391)
(27 015)
(27 068)
Selling, General & Administrative
(21 066)
(21 545)
(21 862)
(22 108)
(22 549)
(23 220)
(23 446)
(23 869)
(23 533)
(23 177)
(23 285)
(22 687)
(22 833)
(23 061)
(23 086)
(23 477)
(24 040)
(23 956)
(24 417)
(24 964)
(25 600)
(26 084)
(26 283)
(26 479)
(26 073)
(26 072)
(25 452)
(24 578)
(24 054)
(20 979)
(23 546)
(24 125)
(24 432)
(22 305)
(25 315)
(25 877)
(26 451)
(23 873)
(26 392)
(27 014)
(27 065)
Research & Development
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
(2 480)
0
0
0
(2 520)
0
0
0
(2 479)
0
0
0
Other Operating Expenses
0
(2)
(3)
0
(3)
(1)
(1)
0
0
(1)
(1)
(1)
(2)
(1)
(1)
0
1
(2)
0
(3)
(4)
(1)
(4)
0
0
0
2
1
0
(1)
(3)
(2)
0
(1)
(2)
(1)
(1)
(1)
0
(1)
(3)
Operating Income
3 447
N/A
3 836
+11%
3 635
-5%
3 713
+2%
2 835
-24%
3 378
+19%
3 928
+16%
4 287
+9%
6 128
+43%
5 712
-7%
6 060
+6%
5 976
-1%
4 776
-20%
4 887
+2%
4 731
-3%
4 941
+4%
4 990
+1%
4 798
-4%
4 895
+2%
4 376
-11%
4 779
+9%
5 586
+17%
5 671
+2%
6 117
+8%
5 676
-7%
4 734
-17%
3 527
-25%
1 562
-56%
1 553
-1%
1 718
+11%
2 318
+35%
3 455
+49%
3 398
-2%
2 606
-23%
2 314
-11%
1 820
-21%
1 838
+1%
2 242
+22%
2 916
+30%
3 768
+29%
4 499
+19%
Pre-Tax Income
Interest Income Expense
1 684
1 391
1 105
977
926
1 032
863
269
21
(275)
(251)
72
410
829
1 001
1 140
1 199
989
899
745
536
605
716
1 002
975
(109)
(257)
(296)
(115)
1 024
1 309
1 442
1 390
1 574
1 880
1 827
1 659
6 502
6 362
6 504
6 579
Non-Reccuring Items
3 158
(43)
(55)
33
19
550
533
464
232
(757)
(741)
(733)
(501)
(886)
(831)
(829)
(857)
(591)
(605)
(620)
(586)
(279)
(172)
(159)
(167)
21
(81)
(84)
(78)
(1 302)
(1 294)
(1 303)
(1 304)
(258)
(256)
(301)
(297)
(286)
(288)
(328)
(313)
Gain/Loss on Disposition of Assets
6
23
(5)
9
28
25
48
62
62
0
81
64
37
83
43
44
50
3 333
3 340
5 909
5 907
2 672
2 669
103
109
11
55
87
0
122
82
47
74
61
69
76
55
32
35
138
134
Total Other Income
475
264
243
59
13
96
168
154
132
165
108
72
132
182
371
381
332
304
59
192
211
313
331
266
265
202
322
343
446
385
231
278
294
350
446
492
554
586
577
461
355
Pre-Tax Income
8 770
N/A
5 471
-38%
4 923
-10%
4 791
-3%
3 821
-20%
5 081
+33%
5 540
+9%
5 236
-5%
6 575
+26%
4 845
-26%
5 257
+9%
5 451
+4%
4 854
-11%
5 095
+5%
5 315
+4%
5 677
+7%
5 714
+1%
8 833
+55%
8 588
-3%
10 602
+23%
10 847
+2%
8 897
-18%
9 215
+4%
7 329
-20%
6 858
-6%
4 859
-29%
3 566
-27%
1 612
-55%
1 806
+12%
1 947
+8%
2 646
+36%
3 919
+48%
3 852
-2%
4 333
+12%
4 453
+3%
3 914
-12%
3 809
-3%
9 076
+138%
9 602
+6%
10 543
+10%
11 254
+7%
Net Income
Tax Provision
(2 725)
(2 328)
(1 992)
(2 033)
(1 691)
(2 041)
(2 117)
(2 109)
(2 526)
(1 924)
(2 097)
(1 798)
(1 613)
(1 730)
(843)
(1 130)
(978)
(1 012)
(2 112)
(2 875)
(3 032)
(3 138)
(3 210)
(2 377)
(2 187)
(1 604)
(1 160)
(771)
(948)
(1 142)
(1 455)
(1 681)
(1 583)
(1 313)
(1 299)
(1 376)
(1 326)
(2 670)
(2 622)
(2 962)
(3 136)
Income from Continuing Operations
6 045
3 143
2 931
2 758
2 130
3 040
3 423
3 127
4 049
2 921
3 160
3 653
3 241
3 365
4 472
4 547
4 736
7 821
6 476
7 727
7 815
5 759
6 005
4 952
4 671
3 255
2 406
841
858
805
1 191
2 238
2 269
3 020
3 154
2 538
2 483
6 406
6 980
7 581
8 118
Income to Minority Interest
(403)
(318)
(362)
(396)
(373)
(402)
(436)
(360)
(353)
(214)
(167)
(195)
(112)
(6)
(30)
11
(71)
(1 735)
(1 713)
(1 852)
(1 884)
(346)
(382)
(292)
(312)
(375)
(349)
(323)
(296)
(198)
(162)
(172)
(135)
(185)
(196)
(129)
(170)
(219)
(314)
(362)
(346)
Net Income (Common)
5 641
N/A
2 824
-50%
2 567
-9%
2 361
-8%
1 756
-26%
2 637
+50%
2 987
+13%
2 765
-7%
3 695
+34%
2 706
-27%
2 991
+11%
3 459
+16%
3 128
-10%
3 358
+7%
4 442
+32%
4 557
+3%
4 664
+2%
6 030
+29%
4 760
-21%
5 874
+23%
5 930
+1%
5 412
-9%
5 623
+4%
4 659
-17%
4 358
-6%
2 879
-34%
2 057
-29%
516
-75%
561
+9%
606
+8%
1 028
+70%
2 064
+101%
2 133
+3%
2 835
+33%
2 958
+4%
2 410
-19%
2 313
-4%
6 187
+167%
6 665
+8%
7 219
+8%
7 773
+8%
EPS (Diluted)
104.46
N/A
52.29
-50%
47.53
-9%
43.72
-8%
32.51
-26%
48.57
+49%
55.31
+14%
52.16
-6%
69.71
+34%
50.57
-27%
56.43
+12%
65.26
+16%
59.01
-10%
63.07
+7%
83.81
+33%
85.98
+3%
88
+2%
113.25
+29%
89.81
-21%
110.83
+23%
111.38
+0%
101.65
-9%
105.61
+4%
87.51
-17%
81.86
-6%
54.08
-34%
38.64
-29%
9.69
-75%
10.54
+9%
11.38
+8%
19.31
+70%
38.77
+101%
40.08
+3%
53.27
+33%
55.98
+5%
46.04
-18%
44.17
-4%
117.91
+167%
127.3
+8%
137.88
+8%
148.35
+8%

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 134,700+ 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.