First Time Loading...

Morita Holdings Corp
TSE:6455

Watchlist Manager
Morita Holdings Corp Logo
Morita Holdings Corp
TSE:6455
Watchlist
Price: 1 834 JPY -1.03% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

92.2B
+5%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+8%
5 Years
+3%
7 Years
+17%
10 Years
+34%
7.4B
+19%
Operating Income
Growth Rates:
1 Year
+16%
3 Years
-17%
5 Years
-14%
7 Years
-9%
10 Years
+16%
5.1B
+12%
Net Income
Growth Rates:
1 Year
+25%
3 Years
-17%
5 Years
-11%
7 Years
-7%
10 Years
+30%

Earnings Waterfall
Morita Holdings Corp

Revenue
92.2B JPY
Cost of Revenue
-69.7B JPY
Gross Profit
22.6B JPY
Operating Expenses
-15.1B JPY
Operating Income
7.4B JPY
Other Expenses
-2.4B JPY
Net Income
5.1B JPY

Income Statement
Morita Holdings 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
68 599
N/A
71 666
+4%
69 640
-3%
71 094
+2%
71 755
+1%
71 943
+0%
72 457
+1%
70 442
-3%
70 854
+1%
68 574
-3%
71 270
+4%
76 246
+7%
79 005
+4%
85 063
+8%
84 781
0%
83 008
-2%
82 503
-1%
85 502
+4%
86 958
+2%
89 911
+3%
89 446
-1%
91 524
+2%
90 674
-1%
91 277
+1%
89 127
-2%
86 922
-2%
86 049
-1%
83 407
-3%
85 646
+3%
84 667
-1%
84 674
+0%
83 515
-1%
81 649
-2%
83 602
+2%
85 608
+2%
84 747
-1%
79 896
-6%
81 344
+2%
83 525
+3%
87 776
+5%
92 248
+5%
Gross Profit
Cost of Revenue
(50 677)
(53 368)
(51 631)
(53 015)
(53 309)
(53 128)
(53 333)
(51 574)
(51 953)
(50 332)
(52 453)
(55 889)
(57 804)
(62 128)
(61 970)
(61 225)
(61 182)
(63 792)
(65 175)
(67 469)
(66 769)
(67 858)
(66 989)
(67 442)
(65 829)
(64 202)
(63 583)
(61 613)
(63 122)
(62 521)
(62 571)
(61 471)
(60 365)
(61 535)
(62 795)
(62 265)
(59 388)
(62 004)
(63 877)
(66 968)
(69 678)
Gross Profit
17 922
N/A
18 298
+2%
18 009
-2%
18 079
+0%
18 446
+2%
18 815
+2%
19 124
+2%
18 868
-1%
18 901
+0%
18 242
-3%
18 817
+3%
20 357
+8%
21 201
+4%
22 935
+8%
22 811
-1%
21 783
-5%
21 321
-2%
21 710
+2%
21 783
+0%
22 442
+3%
22 677
+1%
23 666
+4%
23 685
+0%
23 835
+1%
23 298
-2%
22 720
-2%
22 466
-1%
21 794
-3%
22 524
+3%
22 146
-2%
22 103
0%
22 044
0%
21 284
-3%
22 067
+4%
22 813
+3%
22 482
-1%
20 508
-9%
19 340
-6%
19 648
+2%
20 808
+6%
22 570
+8%
Operating Income
Operating Expenses
(11 503)
(11 604)
(11 590)
(11 407)
(10 910)
(10 575)
(10 342)
(10 148)
(10 295)
(10 725)
(11 553)
(12 476)
(12 988)
(13 286)
(13 260)
(13 034)
(13 172)
(13 227)
(13 532)
(13 816)
(14 045)
(14 183)
(13 968)
(14 021)
(13 947)
(13 865)
(13 825)
(13 553)
(13 511)
(13 291)
(13 438)
(13 688)
(13 713)
(13 952)
(14 004)
(13 976)
(14 077)
(14 259)
(14 397)
(14 573)
(15 127)
Selling, General & Administrative
(11 502)
(11 603)
(11 589)
(11 405)
(10 910)
(10 574)
(10 340)
(10 147)
(10 295)
(10 723)
(11 553)
(12 474)
(12 984)
(11 935)
(13 260)
(13 034)
(13 173)
(11 740)
(13 530)
(13 814)
(14 043)
(12 658)
(13 965)
(14 019)
(13 945)
(12 491)
(13 825)
(13 552)
(13 509)
(11 853)
(13 438)
(13 688)
(13 714)
(12 191)
(14 004)
(13 975)
(14 077)
(12 448)
(14 393)
(14 572)
(15 125)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 351)
0
0
0
(1 485)
0
0
0
(1 523)
0
0
0
(1 373)
0
0
0
(1 438)
0
0
0
(1 760)
0
0
0
(1 810)
0
0
0
Other Operating Expenses
(1)
(1)
(1)
0
0
(1)
(2)
(1)
0
(2)
0
(2)
(4)
0
0
0
0
(2)
0
(2)
(2)
(2)
(3)
(2)
0
(1)
0
(1)
(2)
0
0
0
1
(1)
0
(1)
0
(1)
(4)
(1)
0
Operating Income
6 419
N/A
6 694
+4%
6 419
-4%
6 672
+4%
7 536
+13%
8 240
+9%
8 782
+7%
8 720
-1%
8 606
-1%
7 517
-13%
7 264
-3%
7 881
+8%
8 213
+4%
9 649
+17%
9 551
-1%
8 749
-8%
8 149
-7%
8 483
+4%
8 251
-3%
8 626
+5%
8 632
+0%
9 483
+10%
9 717
+2%
9 814
+1%
9 351
-5%
8 855
-5%
8 641
-2%
8 241
-5%
9 013
+9%
8 855
-2%
8 665
-2%
8 356
-4%
7 571
-9%
8 115
+7%
8 809
+9%
8 506
-3%
6 431
-24%
5 081
-21%
5 251
+3%
6 235
+19%
7 443
+19%
Pre-Tax Income
Interest Income Expense
10
17
82
82
136
(192)
76
180
177
317
244
174
179
232
276
345
359
328
311
320
321
294
184
95
156
196
188
279
251
392
375
277
179
187
184
240
307
627
704
638
429
Non-Reccuring Items
(249)
(1 288)
(1 163)
(1 168)
(1 860)
(650)
(643)
(627)
(166)
(626)
(628)
(626)
(538)
(810)
(809)
(831)
(832)
(101)
(95)
(93)
(159)
(136)
(160)
(318)
(542)
(632)
(551)
(453)
(161)
(36)
(35)
44
44
(366)
(367)
(370)
(226)
143
54
(11)
(166)
Gain/Loss on Disposition of Assets
87
32
55
44
36
(2)
0
(379)
(564)
(564)
(563)
(184)
1
1
0
3
3
3
9
6
6
6
0
1 924
1 924
1 925
1 926
3
54
(38)
52
51
0
5
5
9
9
119
(5)
(7)
(6)
Total Other Income
228
271
304
324
348
327
105
128
129
289
290
287
294
249
231
226
255
239
247
240
263
327
311
305
247
193
189
198
217
238
195
369
364
460
449
279
312
175
273
277
271
Pre-Tax Income
6 495
N/A
5 726
-12%
5 697
-1%
5 954
+5%
6 196
+4%
7 723
+25%
8 320
+8%
8 022
-4%
8 182
+2%
6 933
-15%
6 607
-5%
7 532
+14%
8 149
+8%
9 321
+14%
9 249
-1%
8 492
-8%
7 934
-7%
8 952
+13%
8 723
-3%
9 099
+4%
9 063
0%
9 974
+10%
10 052
+1%
11 820
+18%
11 136
-6%
10 537
-5%
10 393
-1%
8 268
-20%
9 374
+13%
9 411
+0%
9 252
-2%
9 097
-2%
8 158
-10%
8 401
+3%
9 080
+8%
8 664
-5%
6 833
-21%
6 145
-10%
6 277
+2%
7 132
+14%
7 971
+12%
Net Income
Tax Provision
(2 702)
(2 318)
(2 409)
(2 297)
(2 226)
(3 050)
(3 086)
(3 107)
(3 265)
(2 282)
(2 290)
(2 487)
(2 561)
(3 162)
(3 198)
(2 966)
(2 812)
(3 082)
(3 012)
(3 173)
(3 237)
(3 444)
(3 396)
(3 948)
(3 602)
(3 448)
(3 435)
(2 746)
(3 107)
(3 052)
(3 042)
(2 983)
(2 644)
(2 964)
(3 165)
(3 142)
(2 704)
(2 113)
(2 160)
(2 555)
(2 824)
Income from Continuing Operations
3 793
3 408
3 288
3 657
3 970
4 673
5 234
4 915
4 917
4 651
4 317
5 045
5 588
6 159
6 051
5 526
5 122
5 870
5 711
5 926
5 826
6 530
6 656
7 872
7 534
7 089
6 958
5 522
6 267
6 359
6 210
6 114
5 514
5 437
5 915
5 522
4 129
4 032
4 117
4 577
5 147
Income to Minority Interest
110
119
174
142
103
35
(53)
(75)
(95)
(113)
(111)
(125)
(124)
(117)
(120)
(124)
(124)
(127)
(119)
(119)
(119)
(138)
(143)
(142)
(113)
(117)
(114)
(112)
(135)
(134)
(138)
(132)
(117)
(87)
(88)
(71)
(54)
(35)
(40)
(49)
(62)
Net Income (Common)
3 903
N/A
3 527
-10%
3 460
-2%
3 800
+10%
4 071
+7%
4 709
+16%
5 184
+10%
4 839
-7%
4 822
0%
4 537
-6%
4 204
-7%
4 919
+17%
5 463
+11%
6 040
+11%
5 930
-2%
5 400
-9%
4 998
-7%
5 741
+15%
5 590
-3%
5 805
+4%
5 704
-2%
6 391
+12%
6 511
+2%
7 728
+19%
7 421
-4%
6 971
-6%
6 844
-2%
5 410
-21%
6 130
+13%
6 224
+2%
6 071
-2%
5 982
-1%
5 397
-10%
5 350
-1%
5 827
+9%
5 451
-6%
4 074
-25%
3 996
-2%
4 076
+2%
4 526
+11%
5 084
+12%
EPS (Diluted)
86.73
N/A
78.37
-10%
75.21
-4%
82.6
+10%
88.5
+7%
102.1
+15%
115.2
+13%
107.53
-7%
107.15
0%
100.18
-7%
93.42
-7%
109.31
+17%
121.4
+11%
133.51
+10%
131.77
-1%
120
-9%
111.06
-7%
126.91
+14%
124.22
-2%
129
+4%
126.09
-2%
141.28
+12%
143.93
+2%
170.63
+19%
163.73
-4%
153.91
-6%
150.98
-2%
119.1
-21%
134.93
+13%
137.08
+2%
133.63
-3%
131.31
-2%
118.44
-10%
118.09
0%
132.12
+12%
123.95
-6%
92.94
-25%
90.96
-2%
93.04
+2%
103.05
+11%
115.73
+12%

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 134,300+ 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.