First Time Loading...

Mabuchi Motor Co Ltd
TSE:6592

Watchlist Manager
Mabuchi Motor Co Ltd Logo
Mabuchi Motor Co Ltd
TSE:6592
Watchlist
Price: 2 431 JPY -7.37% Market Closed
Updated: Apr 30, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

178.7B
+4%
Revenue
Growth Rates:
1 Year
+14%
3 Years
+53%
5 Years
+25%
7 Years
+27%
10 Years
+65%
15.4B
+28%
Operating Income
Growth Rates:
1 Year
+44%
3 Years
+19%
5 Years
-28%
7 Years
-37%
10 Years
+64%
19.4B
+26%
Net Income
Growth Rates:
1 Year
+36%
3 Years
+116%
5 Years
-15%
7 Years
-6%
10 Years
+85%

Earnings Waterfall
Mabuchi Motor Co Ltd

Revenue
178.7B JPY
Cost of Revenue
-134.5B JPY
Gross Profit
44.1B JPY
Operating Expenses
-28.8B JPY
Operating Income
15.4B JPY
Other Expenses
4.1B JPY
Net Income
19.4B JPY

Income Statement
Mabuchi Motor 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
108 401
N/A
113 109
+4%
115 974
+3%
118 376
+2%
122 544
+4%
127 995
+4%
134 708
+5%
140 041
+4%
143 143
+2%
143 954
+1%
141 865
-1%
140 001
-1%
140 699
+0%
142 838
+2%
143 127
+0%
145 658
+2%
146 925
+1%
146 358
0%
147 518
+1%
146 871
0%
143 116
-3%
139 653
-2%
136 594
-2%
134 327
-2%
131 807
-2%
127 786
-3%
114 645
-10%
112 957
-1%
116 432
+3%
122 897
+6%
136 888
+11%
136 518
0%
134 595
-1%
134 328
0%
137 209
+2%
147 828
+8%
156 706
+6%
160 344
+2%
166 382
+4%
171 224
+3%
178 663
+4%
Gross Profit
Cost of Revenue
(81 546)
(83 833)
(84 317)
(84 971)
(86 929)
(89 929)
(94 711)
(98 173)
(99 673)
(99 711)
(96 753)
(94 630)
(94 510)
(95 386)
(96 335)
(98 620)
(99 619)
(99 775)
(101 111)
(101 210)
(98 788)
(96 848)
(94 785)
(93 084)
(90 776)
(88 204)
(78 853)
(79 224)
(81 576)
(86 203)
(97 355)
(97 116)
(98 180)
(99 293)
(103 580)
(112 310)
(119 243)
(123 193)
(127 311)
(130 401)
(134 518)
Gross Profit
26 855
N/A
29 276
+9%
31 657
+8%
33 405
+6%
35 615
+7%
38 066
+7%
39 997
+5%
41 868
+5%
43 470
+4%
44 243
+2%
45 112
+2%
45 371
+1%
46 189
+2%
47 452
+3%
46 792
-1%
47 038
+1%
47 306
+1%
46 583
-2%
46 407
0%
45 661
-2%
44 328
-3%
42 805
-3%
41 809
-2%
41 243
-1%
41 031
-1%
39 582
-4%
35 792
-10%
33 733
-6%
34 856
+3%
36 694
+5%
39 533
+8%
39 402
0%
36 415
-8%
35 035
-4%
33 629
-4%
35 518
+6%
37 463
+5%
37 151
-1%
39 071
+5%
40 823
+4%
44 145
+8%
Operating Income
Operating Expenses
(17 520)
(19 386)
(19 619)
(18 351)
(18 740)
(19 105)
(20 142)
(20 273)
(20 509)
(22 280)
(21 569)
(21 861)
(21 964)
(22 386)
(22 095)
(22 330)
(23 240)
(22 266)
(22 481)
(23 891)
(23 085)
(23 116)
(23 275)
(23 256)
(23 487)
(23 410)
(23 055)
(22 610)
(21 956)
(22 475)
(21 494)
(21 880)
(22 787)
(23 881)
(24 790)
(25 578)
(26 831)
(27 408)
(28 132)
(28 817)
(28 791)
Selling, General & Administrative
(17 519)
(17 910)
(18 143)
(18 350)
(17 435)
(19 104)
(19 708)
(20 272)
(13 772)
(21 008)
(21 570)
(21 860)
(15 407)
(22 160)
(22 102)
(22 331)
(16 422)
(23 465)
(23 680)
(23 889)
(16 580)
(23 115)
(23 274)
(23 255)
(16 812)
(23 409)
(23 054)
(22 609)
(15 921)
(21 629)
(21 493)
(21 851)
(16 251)
(23 773)
(24 640)
(25 407)
(18 884)
(27 211)
(27 930)
(28 619)
(19 857)
Research & Development
0
0
0
0
0
0
0
0
(5 164)
0
0
0
(5 024)
0
0
0
(5 233)
0
0
0
(4 939)
0
0
0
(4 958)
0
0
0
(4 453)
0
0
0
(4 711)
0
0
0
(5 574)
0
0
0
(6 388)
Depreciation & Amortization
0
0
0
0
(1 304)
0
0
0
(1 572)
0
0
0
(1 532)
0
0
0
(1 584)
0
0
0
(1 565)
0
0
0
(1 716)
0
0
0
(1 581)
0
0
(29)
(1 825)
(108)
(150)
(170)
(2 372)
(196)
(200)
(197)
(2 545)
Other Operating Expenses
0
(1 476)
(1 476)
0
(1)
(1)
(434)
(1)
(1)
(1 272)
1
(1)
(1)
(226)
7
0
(1)
1 199
1 199
0
(1)
(1)
0
0
(1)
(1)
(1)
(1)
(1)
(846)
(1)
0
0
0
0
(1)
(1)
(1)
(2)
(1)
(1)
Operating Income
9 335
N/A
9 890
+6%
12 038
+22%
15 054
+25%
16 875
+12%
18 961
+12%
19 855
+5%
21 595
+9%
22 961
+6%
21 963
-4%
23 543
+7%
23 510
0%
24 225
+3%
25 066
+3%
24 697
-1%
24 708
+0%
24 066
-3%
24 317
+1%
23 926
-2%
21 770
-9%
21 243
-2%
19 689
-7%
18 534
-6%
17 987
-3%
17 544
-2%
16 172
-8%
12 737
-21%
11 123
-13%
12 900
+16%
14 219
+10%
18 039
+27%
17 522
-3%
13 628
-22%
11 154
-18%
8 839
-21%
9 940
+12%
10 632
+7%
9 743
-8%
10 939
+12%
12 006
+10%
15 354
+28%
Pre-Tax Income
Interest Income Expense
6 237
4 403
3 364
5 204
6 181
6 051
6 692
5 481
3 273
1 574
(1 905)
(2 602)
1 447
2 939
5 842
5 739
832
669
1 521
2 379
2 364
2 868
2 175
1 460
2 112
871
1 242
2 012
1 950
4 904
4 157
3 711
4 685
4 608
10 106
12 895
8 530
8 459
8 534
7 134
9 398
Non-Reccuring Items
(1 474)
0
0
(1 474)
(433)
(432)
0
(434)
(1 270)
0
(1 505)
(1 496)
(225)
0
0
0
1 236
0
0
1 057
(273)
(332)
(331)
(188)
(89)
(29)
(712)
(825)
(844)
0
84
(240)
(281)
(344)
(720)
(299)
(235)
431
620
591
606
Gain/Loss on Disposition of Assets
986
1 078
1 061
1 158
919
914
1 945
1 967
1 728
1 626
383
346
1 028
1 041
1 192
1 893
1 525
1 689
1 722
7 207
6 310
6 168
6 092
10
791
834
891
817
815
978
1 222
1 491
1 908
2 050
1 871
1 765
1 691
1 647
1 714
1 780
1 580
Total Other Income
(69)
(128)
(36)
(13)
53
9
162
53
(99)
36
(111)
(61)
64
30
(52)
(89)
(174)
(216)
(145)
(75)
(321)
(340)
(451)
(549)
(179)
(138)
(198)
(200)
(920)
(1 069)
(815)
(714)
162
209
76
65
146
223
307
385
294
Pre-Tax Income
15 015
N/A
15 243
+2%
16 427
+8%
19 929
+21%
23 595
+18%
25 503
+8%
28 654
+12%
28 662
+0%
26 593
-7%
25 199
-5%
20 405
-19%
19 697
-3%
26 539
+35%
29 076
+10%
31 679
+9%
32 251
+2%
27 485
-15%
26 459
-4%
27 024
+2%
32 338
+20%
29 323
-9%
28 053
-4%
26 019
-7%
18 720
-28%
20 179
+8%
17 710
-12%
13 960
-21%
12 927
-7%
13 901
+8%
19 032
+37%
22 687
+19%
21 770
-4%
20 102
-8%
17 677
-12%
20 172
+14%
24 366
+21%
20 764
-15%
20 503
-1%
22 114
+8%
21 896
-1%
27 232
+24%
Net Income
Tax Provision
(4 496)
(4 633)
(4 738)
(5 318)
(5 504)
(5 894)
(8 048)
(8 676)
(8 047)
(7 677)
(5 221)
(4 286)
(5 940)
(6 696)
(7 636)
(8 244)
(7 182)
(7 030)
(7 057)
(7 138)
(6 398)
(6 119)
(5 586)
(5 379)
(5 944)
(6 132)
(5 382)
(4 850)
(4 913)
(5 201)
(6 058)
(5 975)
(5 850)
(6 130)
(5 996)
(6 837)
(6 468)
(5 818)
(6 121)
(6 478)
(7 815)
Income from Continuing Operations
10 519
10 610
11 689
14 611
18 091
19 609
20 606
19 986
18 546
17 522
15 184
15 411
20 599
22 380
24 043
24 007
20 303
19 429
19 967
25 200
22 925
21 934
20 433
13 341
14 235
11 578
8 578
8 077
8 988
13 831
16 629
15 795
14 252
11 547
14 176
17 529
14 296
14 685
15 993
15 418
19 417
Net Income (Common)
10 519
N/A
10 611
+1%
11 688
+10%
14 611
+25%
18 090
+24%
19 608
+8%
20 605
+5%
19 986
-3%
18 546
-7%
17 522
-6%
15 185
-13%
15 410
+1%
20 598
+34%
22 379
+9%
24 042
+7%
24 006
0%
20 303
-15%
19 429
-4%
19 967
+3%
25 201
+26%
22 925
-9%
21 934
-4%
20 432
-7%
13 341
-35%
14 234
+7%
11 576
-19%
8 577
-26%
8 076
-6%
8 987
+11%
13 830
+54%
16 628
+20%
15 793
-5%
14 251
-10%
11 546
-19%
14 176
+23%
17 529
+24%
14 295
-18%
14 685
+3%
15 991
+9%
15 416
-4%
19 416
+26%
EPS (Diluted)
150.27
N/A
151.58
+1%
166.97
+10%
208.72
+25%
258.42
+24%
280.11
+8%
298.62
+7%
289.65
-3%
266.89
-8%
253.94
-5%
223.3
-12%
226.61
+1%
300.59
+33%
329.1
+9%
353.55
+7%
353.02
0%
299.61
-15%
289.98
-3%
298.01
+3%
376.13
+26%
341.04
-9%
327.57
-4%
307.76
-6%
200.86
-35%
213.9
+6%
174.27
-19%
129.13
-26%
121.69
-6%
67.79
-44%
209.74
+209%
252.65
+20%
240.01
-5%
108.33
-55%
177.24
+64%
219.32
+24%
271.16
+24%
110.36
-59%
113.57
+3%
123.62
+9%
119.23
-4%
150.48
+26%

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 132,700+ 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.