First Time Loading...

Raiznext Corp
TSE:6379

Watchlist Manager
Raiznext Corp Logo
Raiznext Corp
TSE:6379
Watchlist
Price: 2 007 JPY -0.05% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

139.8B
-1%
Revenue
Growth Rates:
1 Year
+1%
3 Years
-10%
5 Years
+44%
7 Years
+40%
10 Years
+58%
9.6B
-0.1%
Operating Income
Growth Rates:
1 Year
-19%
3 Years
-8%
5 Years
+20%
7 Years
+16%
10 Years
+69%
6.6B
-0.1%
Net Income
Growth Rates:
1 Year
-25%
3 Years
-5%
5 Years
+22%
7 Years
+23%
10 Years
+108%

Earnings Waterfall
Raiznext Corp

Revenue
139.8B JPY
Cost of Revenue
-122.8B JPY
Gross Profit
17.1B JPY
Operating Expenses
-7.4B JPY
Operating Income
9.6B JPY
Other Expenses
-3B JPY
Net Income
6.6B JPY

Income Statement
Raiznext 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
88 255
N/A
76 275
-14%
77 847
+2%
78 750
+1%
78 783
+0%
85 241
+8%
86 672
+2%
86 805
+0%
89 083
+3%
89 491
+0%
91 751
+3%
91 571
0%
99 934
+9%
101 924
+2%
100 998
-1%
100 466
-1%
96 062
-4%
89 612
-7%
89 691
+0%
88 334
-2%
97 041
+10%
97 332
+0%
101 791
+5%
111 759
+10%
111 362
0%
140 579
+26%
146 197
+4%
145 718
0%
154 914
+6%
145 915
-6%
152 442
+4%
149 941
-2%
139 679
-7%
129 832
-7%
129 346
0%
131 197
+1%
138 519
+6%
140 061
+1%
140 618
+0%
141 533
+1%
139 833
-1%
Gross Profit
Cost of Revenue
(78 889)
(68 327)
(69 686)
(70 644)
(70 726)
(76 887)
(78 261)
(78 307)
(80 129)
(79 058)
(80 812)
(80 580)
(87 910)
(90 161)
(89 369)
(88 613)
(85 421)
(79 303)
(79 156)
(77 954)
(85 023)
(85 348)
(89 365)
(97 766)
(96 634)
(123 739)
(128 529)
(128 693)
(138 155)
(129 499)
(135 985)
(132 346)
(123 258)
(112 084)
(111 106)
(113 328)
(119 657)
(122 006)
(123 223)
(124 674)
(122 781)
Gross Profit
9 366
N/A
7 948
-15%
8 161
+3%
8 106
-1%
8 057
-1%
8 355
+4%
8 411
+1%
8 499
+1%
8 955
+5%
10 433
+17%
10 940
+5%
10 991
+0%
12 023
+9%
11 763
-2%
11 628
-1%
11 852
+2%
10 641
-10%
10 308
-3%
10 535
+2%
10 379
-1%
12 017
+16%
11 984
0%
12 425
+4%
13 992
+13%
14 729
+5%
16 840
+14%
17 667
+5%
17 025
-4%
16 758
-2%
16 415
-2%
16 457
+0%
17 595
+7%
16 422
-7%
17 748
+8%
18 240
+3%
17 869
-2%
18 862
+6%
18 055
-4%
17 395
-4%
16 859
-3%
17 052
+1%
Operating Income
Operating Expenses
(3 693)
(3 668)
(3 768)
(3 737)
(3 705)
(3 726)
(3 615)
(3 627)
(3 628)
(3 640)
(3 689)
(3 690)
(3 776)
(3 858)
(3 905)
(3 940)
(3 952)
(3 932)
(3 900)
(3 945)
(4 037)
(4 301)
(4 719)
(5 695)
(6 119)
(6 800)
(6 792)
(6 351)
(6 310)
(6 029)
(6 413)
(6 421)
(6 688)
(6 766)
(6 912)
(7 014)
(7 017)
(7 137)
(7 180)
(7 248)
(7 447)
Selling, General & Administrative
(3 691)
(3 354)
(3 766)
(3 736)
(3 704)
(3 445)
(3 614)
(3 627)
(3 628)
(3 350)
(3 689)
(3 690)
(3 777)
(3 585)
(3 907)
(3 941)
(3 952)
(3 643)
(3 899)
(3 943)
(4 036)
(3 948)
(4 718)
(5 695)
(6 118)
(6 232)
(6 792)
(6 351)
(6 310)
(5 462)
(6 413)
(6 420)
(6 687)
(6 244)
(6 910)
(7 013)
(7 016)
(6 576)
(7 179)
(7 247)
(7 446)
Research & Development
0
(80)
0
0
0
(67)
0
0
0
0
0
0
0
(74)
0
0
0
(96)
0
0
0
(116)
0
0
0
(126)
0
0
0
(132)
0
0
0
(85)
0
0
0
(60)
0
0
0
Depreciation & Amortization
0
(235)
0
0
0
(215)
0
0
0
(206)
0
0
0
(199)
0
0
0
(194)
0
0
0
(236)
0
0
0
(442)
0
0
0
(435)
0
0
0
(436)
0
0
0
(500)
0
0
0
Other Operating Expenses
0
0
0
0
0
(0)
0
0
0
(84)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
(0)
(0)
0
(0)
0
0
0
(0)
0
(1)
0
(1)
(2)
0
0
(1)
(1)
0
0
Operating Income
5 674
N/A
4 280
-25%
4 394
+3%
4 370
-1%
4 353
0%
4 628
+6%
4 797
+4%
4 872
+2%
5 326
+9%
6 793
+28%
7 250
+7%
7 301
+1%
8 248
+13%
7 904
-4%
7 724
-2%
7 913
+2%
6 689
-15%
6 376
-5%
6 635
+4%
6 435
-3%
7 981
+24%
7 684
-4%
7 707
+0%
8 297
+8%
8 610
+4%
10 040
+17%
10 875
+8%
10 674
-2%
10 448
-2%
10 386
-1%
10 044
-3%
11 174
+11%
9 733
-13%
10 982
+13%
11 328
+3%
10 855
-4%
11 845
+9%
10 918
-8%
10 215
-6%
9 611
-6%
9 605
0%
Pre-Tax Income
Interest Income Expense
185
116
85
227
377
457
380
112
(157)
(226)
(323)
(227)
46
28
195
294
125
107
109
57
44
122
126
114
123
577
647
596
571
107
58
125
143
134
235
273
231
246
202
168
194
Non-Reccuring Items
(2)
(7)
(6)
(6)
(6)
(6)
(4)
(141)
(141)
(164)
(164)
(75)
(75)
(430)
(430)
(382)
(382)
(31)
(30)
(30)
(120)
(91)
(91)
5 431
5 520
5 074
5 078
(444)
(444)
(8)
(11)
(11)
(10)
(6)
91
88
87
92
(5)
(4)
(84)
Gain/Loss on Disposition of Assets
13
12
8
0
1
122
123
123
122
0
0
0
0
1
1
0
0
(0)
0
2
2
1
1
(4)
(0)
4
4
8
0
(0)
(1)
(0)
200
85
85
90
(106)
9
12
8
5
Total Other Income
155
76
65
53
59
78
80
65
59
25
23
49
70
17
65
53
73
152
131
151
135
134
155
153
160
173
146
155
151
164
158
156
146
121
138
131
157
143
128
109
75
Pre-Tax Income
6 025
N/A
4 478
-26%
4 546
+2%
4 644
+2%
4 784
+3%
5 280
+10%
5 376
+2%
5 030
-6%
5 209
+4%
6 428
+23%
6 785
+6%
7 048
+4%
8 289
+18%
7 521
-9%
7 554
+0%
7 878
+4%
6 505
-17%
6 604
+2%
6 846
+4%
6 615
-3%
8 042
+22%
7 849
-2%
7 897
+1%
13 991
+77%
14 414
+3%
15 869
+10%
16 750
+6%
10 989
-34%
10 725
-2%
10 650
-1%
10 248
-4%
11 443
+12%
10 212
-11%
11 316
+11%
11 877
+5%
11 437
-4%
12 214
+7%
11 408
-7%
10 552
-8%
9 892
-6%
9 795
-1%
Net Income
Tax Provision
(2 734)
(1 843)
(1 900)
(1 868)
(1 856)
(2 243)
(2 276)
(2 060)
(2 136)
(2 458)
(2 496)
(2 571)
(2 833)
(2 674)
(2 670)
(2 648)
(2 274)
(2 030)
(2 090)
(2 100)
(2 502)
(2 528)
(2 610)
(2 759)
(2 893)
(3 464)
(3 768)
(3 726)
(3 691)
(3 234)
(3 067)
(3 770)
(3 354)
(3 503)
(3 676)
(3 167)
(3 379)
(3 614)
(3 365)
(3 173)
(3 094)
Income from Continuing Operations
3 290
2 635
2 646
2 776
2 928
3 037
3 098
2 968
3 072
3 970
4 290
4 478
5 456
4 848
4 885
5 230
4 230
4 574
4 754
4 514
5 540
5 322
5 287
11 232
11 520
12 405
12 982
7 263
7 035
7 415
7 182
7 674
6 859
7 813
8 201
8 270
8 835
7 794
7 187
6 719
6 701
Income to Minority Interest
(106)
(90)
(78)
(12)
(10)
(30)
(44)
(67)
(80)
(73)
(78)
(51)
(68)
(101)
(104)
(156)
(144)
(122)
(116)
(83)
(89)
(96)
(106)
(128)
(119)
(147)
(147)
(105)
(86)
(71)
(61)
(82)
(89)
(64)
(66)
(27)
(26)
(52)
(47)
(76)
(67)
Net Income (Common)
3 184
N/A
2 544
-20%
2 568
+1%
2 764
+8%
2 918
+6%
3 007
+3%
3 055
+2%
2 902
-5%
2 993
+3%
3 897
+30%
4 212
+8%
4 427
+5%
5 388
+22%
4 747
-12%
4 779
+1%
5 073
+6%
4 085
-19%
4 452
+9%
4 639
+4%
4 431
-4%
5 451
+23%
5 225
-4%
5 180
-1%
11 104
+114%
11 401
+3%
12 258
+8%
12 835
+5%
7 158
-44%
6 949
-3%
7 344
+6%
7 119
-3%
7 590
+7%
6 770
-11%
7 748
+14%
8 134
+5%
8 242
+1%
8 807
+7%
7 741
-12%
7 140
-8%
6 642
-7%
6 633
0%
EPS (Diluted)
69.21
N/A
55.3
-20%
55.82
+1%
60.08
+8%
63.43
+6%
65.04
+3%
66.41
+2%
63.08
-5%
65.06
+3%
84.31
+30%
91.56
+9%
96.23
+5%
117.13
+22%
102.68
-12%
103.89
+1%
110.28
+6%
88.8
-19%
96.31
+8%
100.84
+5%
96.32
-4%
117.92
+22%
113.03
-4%
112.07
-1%
204.82
+83%
210.42
+3%
234.86
+12%
236.94
+1%
132.14
-44%
128.29
-3%
135.58
+6%
131.43
-3%
140.13
+7%
124.98
-11%
143.04
+14%
150.16
+5%
152.16
+1%
162.59
+7%
142.92
-12%
131.97
-8%
122.67
-7%
122.62
0%

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 134,900+ 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.