Kitz Corp
TSE:6498

Watchlist Manager
Kitz Corp Logo
Kitz Corp
TSE:6498
Watchlist
Price: 1 126 JPY Market Closed
Updated: May 18, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

166.9B
+1%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+98%
5 Years
+23%
7 Years
+48%
10 Years
+46%
13.7B
+3%
Operating Income
Growth Rates:
1 Year
+24%
3 Years
+265%
5 Years
+10%
7 Years
+60%
10 Years
+147%
10.6B
+0%
Net Income
Growth Rates:
1 Year
+24%
3 Years
+401%
5 Years
+82%
7 Years
+131%
10 Years
+190%

Earnings Waterfall
Kitz Corp

Revenue
166.9B JPY
Cost of Revenue
-123.4B JPY
Gross Profit
43.5B JPY
Operating Expenses
-29.9B JPY
Operating Income
13.7B JPY
Other Expenses
-3.1B JPY
Net Income
10.6B JPY

Income Statement
Kitz 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
114 571
N/A
117 355
+2%
119 355
+2%
117 505
-2%
117 866
+0%
117 036
-1%
116 999
0%
119 542
+2%
118 727
-1%
117 278
-1%
115 686
-1%
112 183
-3%
112 610
+0%
114 101
+1%
115 992
+2%
118 752
+2%
122 194
+3%
124 566
+2%
128 016
+3%
132 755
+4%
136 106
+3%
136 637
+0%
134 764
-1%
131 055
-3%
127 513
-3%
127 090
0%
124 956
-2%
120 690
-3%
84 245
-30%
114 017
+35%
118 617
+4%
126 293
+6%
135 790
+8%
142 768
+5%
149 605
+5%
156 202
+4%
159 914
+2%
162 405
+2%
164 256
+1%
165 013
+0%
166 941
+1%
Gross Profit
Cost of Revenue
(88 680)
(90 379)
(91 457)
(89 084)
(89 051)
(88 662)
(88 400)
(90 239)
(89 037)
(87 356)
(85 471)
(81 790)
(81 646)
(82 405)
(83 955)
(86 330)
(88 812)
(90 459)
(92 765)
(95 897)
(97 740)
(98 188)
(97 460)
(95 262)
(93 450)
(93 560)
(91 531)
(88 445)
(62 284)
(84 382)
(88 211)
(94 150)
(101 328)
(106 902)
(112 405)
(118 086)
(121 094)
(122 186)
(123 513)
(122 860)
(123 403)
Gross Profit
25 891
N/A
26 976
+4%
27 898
+3%
28 421
+2%
28 815
+1%
28 374
-2%
28 599
+1%
29 303
+2%
29 690
+1%
29 922
+1%
30 215
+1%
30 393
+1%
30 964
+2%
31 696
+2%
32 037
+1%
32 422
+1%
33 382
+3%
34 107
+2%
35 251
+3%
36 858
+5%
38 366
+4%
38 449
+0%
37 304
-3%
35 793
-4%
34 063
-5%
33 530
-2%
33 425
0%
32 245
-4%
21 961
-32%
29 635
+35%
30 406
+3%
32 143
+6%
34 462
+7%
35 866
+4%
37 200
+4%
38 116
+2%
38 820
+2%
40 219
+4%
40 743
+1%
42 153
+3%
43 538
+3%
Operating Income
Operating Expenses
(20 349)
(20 506)
(20 649)
(20 826)
(20 926)
(21 488)
(22 059)
(22 401)
(22 916)
(22 677)
(22 568)
(22 461)
(22 395)
(22 767)
(23 071)
(23 472)
(23 949)
(23 990)
(24 424)
(25 242)
(25 954)
(26 736)
(27 030)
(27 077)
(26 885)
(26 580)
(26 103)
(25 383)
(18 210)
(24 207)
(24 333)
(24 597)
(25 472)
(25 832)
(26 513)
(27 124)
(27 769)
(28 393)
(28 719)
(28 925)
(29 851)
Selling, General & Administrative
(20 348)
(19 908)
(20 648)
(20 826)
(20 925)
(20 844)
(22 058)
(22 398)
(22 915)
(19 760)
(22 567)
(22 461)
(22 394)
(20 044)
(23 071)
(23 471)
(23 949)
(21 172)
(24 424)
(25 242)
(25 953)
(23 402)
(27 028)
(27 076)
(26 884)
(23 077)
(26 103)
(25 383)
(15 713)
(24 205)
(24 333)
(24 596)
(22 097)
(25 830)
(26 511)
(27 122)
(24 093)
(28 392)
(28 716)
(28 925)
(29 849)
Research & Development
0
0
0
0
0
0
0
0
0
(2 181)
0
0
0
(2 025)
0
0
0
(2 256)
0
0
0
(2 842)
0
0
0
(2 692)
0
0
(1 953)
0
0
0
(2 620)
0
0
0
(2 716)
0
0
0
0
Depreciation & Amortization
0
(597)
0
0
0
(643)
0
0
0
(735)
0
0
0
(698)
0
0
0
(561)
0
0
0
(491)
0
0
0
(811)
0
0
(543)
0
0
0
(753)
0
0
0
(959)
0
0
0
0
Other Operating Expenses
(1)
(1)
(1)
0
(1)
(1)
(1)
(3)
(1)
(1)
(1)
0
0
0
0
(1)
0
(1)
0
0
(1)
(1)
(2)
0
0
0
0
0
(1)
(2)
0
(1)
(2)
(2)
(2)
(2)
(1)
(1)
(3)
0
(2)
Operating Income
5 542
N/A
6 470
+17%
7 249
+12%
7 595
+5%
7 889
+4%
6 886
-13%
6 540
-5%
6 902
+6%
6 774
-2%
7 245
+7%
7 647
+6%
7 932
+4%
8 569
+8%
8 929
+4%
8 966
+0%
8 950
0%
9 433
+5%
10 117
+7%
10 827
+7%
11 616
+7%
12 412
+7%
11 713
-6%
10 274
-12%
8 716
-15%
7 178
-18%
6 950
-3%
7 322
+5%
6 862
-6%
3 751
-45%
5 428
+45%
6 073
+12%
7 546
+24%
8 990
+19%
10 034
+12%
10 687
+7%
10 992
+3%
11 051
+1%
11 826
+7%
12 024
+2%
13 228
+10%
13 687
+3%
Pre-Tax Income
Interest Income Expense
326
207
272
333
426
348
852
696
621
156
61
133
1 596
2 152
2 170
2 337
1 271
666
594
517
(7)
75
263
342
342
300
70
(4)
(258)
(260)
(114)
(150)
44
(29)
238
545
411
1 359
1 330
1 053
1 311
Non-Reccuring Items
58
(51)
22
18
(131)
78
(144)
(141)
7
(24)
(23)
(54)
(3 667)
(3 743)
(3 776)
(3 770)
(491)
(413)
(435)
(409)
(2 563)
(2 682)
(2 688)
(2 702)
(212)
(148)
(242)
(306)
(263)
(384)
(643)
(625)
(1 464)
(1 370)
(987)
(927)
(10)
169
(64)
(69)
(252)
Gain/Loss on Disposition of Assets
(140)
(93)
(111)
(131)
2 048
2 095
2 252
2 310
139
113
(69)
(128)
(130)
(150)
(93)
(93)
(93)
(90)
(64)
(60)
(49)
(117)
(69)
(71)
(69)
(82)
(87)
(78)
(79)
(42)
(21)
(28)
(102)
(55)
(68)
(28)
(106)
(125)
(120)
(147)
(158)
Total Other Income
(28)
(7)
(164)
(152)
(147)
112
(157)
(213)
(161)
(2)
(19)
24
(121)
(163)
(169)
(202)
(92)
(166)
(164)
(90)
(34)
119
135
101
(49)
367
337
419
88
193
263
217
237
255
321
356
658
855
848
880
694
Pre-Tax Income
5 758
N/A
6 526
+13%
7 268
+11%
7 663
+5%
10 085
+32%
9 519
-6%
9 343
-2%
9 554
+2%
7 380
-23%
7 488
+1%
7 597
+1%
7 907
+4%
6 247
-21%
7 025
+12%
7 098
+1%
7 222
+2%
10 028
+39%
10 114
+1%
10 758
+6%
11 574
+8%
9 759
-16%
9 108
-7%
7 915
-13%
6 386
-19%
7 190
+13%
7 387
+3%
7 400
+0%
6 893
-7%
3 239
-53%
4 935
+52%
5 558
+13%
6 960
+25%
7 705
+11%
8 835
+15%
10 191
+15%
10 938
+7%
12 004
+10%
14 084
+17%
14 018
0%
14 945
+7%
15 282
+2%
Net Income
Tax Provision
(2 080)
(2 906)
(3 019)
(3 013)
(3 515)
(2 564)
(2 610)
(2 670)
(2 139)
(2 483)
(2 448)
(2 612)
(1 577)
(1 509)
(1 660)
(1 736)
(3 277)
(3 513)
(3 463)
(3 686)
(3 831)
(3 345)
(3 008)
(2 511)
(1 987)
(2 364)
(2 418)
(2 266)
(1 112)
(1 859)
(2 132)
(2 576)
(2 614)
(2 787)
(3 023)
(3 173)
(3 275)
(3 830)
(3 952)
(4 162)
(4 403)
Income from Continuing Operations
3 678
3 620
4 249
4 650
6 570
6 955
6 733
6 884
5 241
5 005
5 149
5 295
4 670
5 516
5 438
5 486
6 751
6 601
7 295
7 888
5 928
5 763
4 907
3 875
5 203
5 023
4 982
4 627
2 127
3 076
3 426
4 384
5 091
6 048
7 168
7 765
8 729
10 254
10 066
10 783
10 879
Income to Minority Interest
(33)
(55)
(71)
(81)
(88)
(73)
(64)
(72)
(82)
(90)
(103)
(101)
(91)
(115)
(113)
(111)
(119)
(82)
(79)
(84)
(94)
(136)
(151)
(141)
(91)
(86)
(49)
(47)
(12)
(42)
(85)
(117)
(136)
(144)
(130)
(151)
(179)
(194)
(177)
(193)
(287)
Net Income (Common)
3 646
N/A
3 564
-2%
4 174
+17%
4 567
+9%
6 480
+42%
6 881
+6%
6 670
-3%
6 811
+2%
5 159
-24%
4 915
-5%
5 045
+3%
5 194
+3%
4 579
-12%
5 400
+18%
5 325
-1%
5 374
+1%
6 630
+23%
6 518
-2%
7 213
+11%
7 803
+8%
5 833
-25%
5 625
-4%
4 755
-15%
3 732
-22%
5 110
+37%
4 937
-3%
4 934
0%
4 580
-7%
2 113
-54%
3 031
+43%
3 337
+10%
4 264
+28%
4 954
+16%
5 902
+19%
7 038
+19%
7 615
+8%
8 549
+12%
10 059
+18%
9 887
-2%
10 588
+7%
10 591
+0%
EPS (Diluted)
33.44
N/A
32.69
-2%
38.29
+17%
41.89
+9%
59.46
+42%
63.22
+6%
61.75
-2%
63.06
+2%
47.76
-24%
45.5
-5%
47.14
+4%
49.46
+5%
43.6
-12%
51.43
+18%
53.25
+4%
53.74
+1%
66.3
+23%
65.5
-1%
74.36
+14%
80.44
+8%
61.17
-24%
58.5
-4%
50.48
-14%
40.23
-20%
55.14
+37%
53.06
-4%
53.94
+2%
50.26
-7%
23.37
-54%
33.81
+45%
37.22
+10%
47.56
+28%
55.26
+16%
65.85
+19%
78.51
+19%
84.87
+8%
95.32
+12%
112.14
+18%
110.23
-2%
118.03
+7%
118.05
+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 138,400+ 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.