First Time Loading...

Sysmex Corp
TSE:6869

Watchlist Manager
Sysmex Corp Logo
Sysmex Corp
TSE:6869
Watchlist
Price: 2 660.5 JPY 0.47% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

438.3B
+2%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+48%
5 Years
+52%
7 Years
+77%
10 Years
+152%
73.5B
-1%
Operating Income
Growth Rates:
1 Year
+2%
3 Years
+45%
5 Years
+29%
7 Years
+37%
10 Years
+156%
45.1B
+2%
Net Income
Growth Rates:
1 Year
-3%
3 Years
+42%
5 Years
+20%
7 Years
+8%
10 Years
+142%

Earnings Waterfall
Sysmex Corp

Revenue
438.3B JPY
Cost of Revenue
-205.3B JPY
Gross Profit
233B JPY
Operating Expenses
-159.5B JPY
Operating Income
73.5B JPY
Other Expenses
-28.5B JPY
Net Income
45.1B JPY

Income Statement
Sysmex 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
174 043
N/A
184 538
+6%
191 728
+4%
199 579
+4%
210 541
+5%
221 376
+5%
232 280
+5%
244 028
+5%
251 208
+3%
252 622
+1%
254 147
+1%
249 648
-2%
247 730
-1%
249 899
+1%
252 451
+1%
262 207
+4%
271 656
+4%
281 935
+4%
286 176
+2%
287 021
+0%
287 755
+0%
293 506
+2%
296 084
+1%
300 301
+1%
303 296
+1%
301 980
0%
293 951
-3%
291 071
-1%
295 665
+2%
305 073
+3%
323 924
+6%
341 744
+6%
352 126
+3%
363 780
+3%
370 446
+2%
389 048
+5%
403 621
+4%
410 502
+2%
419 823
+2%
429 178
+2%
438 283
+2%
Gross Profit
Cost of Revenue
(66 452)
(68 814)
(72 768)
(78 513)
(86 677)
(95 358)
(100 128)
(104 031)
(104 445)
(101 932)
(103 031)
(101 714)
(104 082)
(108 122)
(110 224)
(115 823)
(119 252)
(122 986)
(124 458)
(126 050)
(128 177)
(131 899)
(135 245)
(137 688)
(139 784)
(142 173)
(140 388)
(141 510)
(144 962)
(150 770)
(158 358)
(164 909)
(169 050)
(173 195)
(178 785)
(189 744)
(195 546)
(194 419)
(196 292)
(200 618)
(205 292)
Gross Profit
107 591
N/A
115 724
+8%
118 960
+3%
121 066
+2%
123 864
+2%
126 018
+2%
132 152
+5%
139 997
+6%
146 763
+5%
150 690
+3%
151 116
+0%
147 934
-2%
143 648
-3%
141 777
-1%
142 227
+0%
146 384
+3%
152 404
+4%
158 949
+4%
161 718
+2%
160 971
0%
159 578
-1%
161 607
+1%
160 839
0%
162 613
+1%
163 512
+1%
159 807
-2%
153 563
-4%
149 561
-3%
150 703
+1%
154 303
+2%
165 566
+7%
176 835
+7%
183 076
+4%
190 585
+4%
191 661
+1%
199 304
+4%
208 075
+4%
216 083
+4%
223 531
+3%
228 560
+2%
232 991
+2%
Operating Income
Operating Expenses
(78 856)
(82 854)
(82 199)
(81 805)
(81 600)
(81 607)
(83 734)
(86 089)
(87 950)
(89 614)
(89 394)
(89 895)
(89 798)
(89 862)
(91 978)
(93 708)
(95 280)
(98 939)
(101 241)
(101 396)
(102 514)
(100 174)
(102 110)
(102 033)
(104 381)
(104 915)
(102 602)
(102 077)
(99 934)
(104 441)
(107 719)
(113 579)
(119 616)
(121 634)
(128 748)
(132 503)
(136 158)
(142 089)
(147 629)
(154 207)
(159 473)
Selling, General & Administrative
(78 854)
(66 596)
(82 106)
(81 802)
(81 600)
(63 279)
(80 367)
(79 337)
(77 540)
(74 571)
(73 953)
(74 692)
(74 168)
(75 401)
(77 059)
(77 957)
(79 564)
(82 544)
(83 778)
(83 350)
(83 827)
(81 230)
(81 805)
(81 473)
(82 673)
(83 545)
(81 766)
(81 590)
(79 997)
(82 621)
(85 451)
(89 067)
(92 184)
(94 235)
(98 136)
(103 196)
(108 521)
(112 371)
(117 361)
(121 979)
(126 668)
Research & Development
0
(13 260)
0
0
0
(14 692)
(3 255)
(6 941)
(10 603)
0
(15 985)
(15 752)
(16 197)
(15 554)
(15 381)
(15 947)
(16 083)
(16 754)
(17 302)
(17 839)
(18 162)
(19 578)
(20 365)
(21 274)
(22 433)
(21 761)
(21 680)
(21 048)
0
(22 517)
(17 571)
(18 853)
(25 558)
(26 784)
(28 205)
(29 701)
(30 531)
(31 060)
(31 273)
(31 542)
(32 213)
Depreciation & Amortization
0
(2 996)
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
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(2)
(2)
(93)
(3)
0
(3 636)
(112)
189
193
(15 043)
544
549
567
1 093
462
196
367
359
(161)
(207)
(525)
634
60
714
725
391
844
561
(19 937)
697
(4 697)
(5 659)
(1 874)
(615)
(2 407)
394
2 894
1 342
1 005
(686)
(592)
Operating Income
28 735
N/A
32 870
+14%
36 761
+12%
39 261
+7%
42 264
+8%
44 411
+5%
48 418
+9%
53 908
+11%
58 813
+9%
61 076
+4%
61 722
+1%
58 039
-6%
53 850
-7%
51 915
-4%
50 249
-3%
52 676
+5%
57 124
+8%
60 010
+5%
60 477
+1%
59 575
-1%
57 064
-4%
61 433
+8%
58 729
-4%
60 580
+3%
59 131
-2%
54 892
-7%
50 961
-7%
47 484
-7%
50 769
+7%
49 862
-2%
57 847
+16%
63 256
+9%
63 460
+0%
68 951
+9%
62 913
-9%
66 801
+6%
71 917
+8%
73 994
+3%
75 902
+3%
74 353
-2%
73 518
-1%
Pre-Tax Income
Interest Income Expense
1 622
567
33
353
572
1 112
1 235
(281)
(1 362)
(2 923)
(4 500)
(3 611)
(3 458)
(2 794)
(1 674)
(1 221)
(1 458)
(2 134)
(2 752)
(3 811)
(4 142)
(3 132)
(3 875)
(3 958)
(3 881)
(5 970)
(4 707)
(5 035)
(5 274)
(3 800)
(3 780)
(3 467)
(2 941)
(3 065)
(774)
(49)
(4 577)
(4 730)
(6 875)
(6 884)
(4 760)
Non-Reccuring Items
(182)
(138)
0
(213)
12
(113)
0
0
0
(347)
0
0
0
(214)
0
0
0
(932)
0
0
0
(470)
0
0
0
255
0
0
0
58
0
0
0
(1 661)
247
0
0
(376)
0
0
0
Gain/Loss on Disposition of Assets
(130)
(194)
(163)
(164)
(171)
0
0
0
0
0
0
0
0
0
0
0
0
1 221
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
210
346
347
616
925
317
468
130
(208)
3
(1)
0
1
39
(3)
(2)
1 216
(48)
1 218
1 216
(4)
124
(4)
(3)
(3)
256
0
(2)
0
131
(2)
(2)
0
121
(2)
0
(2)
(175)
(2)
(3)
0
Pre-Tax Income
30 255
N/A
33 451
+11%
36 978
+11%
39 853
+8%
43 602
+9%
45 727
+5%
50 121
+10%
53 757
+7%
57 243
+6%
57 809
+1%
57 221
-1%
54 428
-5%
50 393
-7%
48 946
-3%
48 572
-1%
51 453
+6%
56 882
+11%
58 117
+2%
58 943
+1%
56 980
-3%
52 918
-7%
57 955
+10%
54 850
-5%
56 619
+3%
55 247
-2%
49 433
-11%
46 252
-6%
42 447
-8%
45 494
+7%
46 251
+2%
54 065
+17%
59 787
+11%
60 517
+1%
64 346
+6%
62 384
-3%
66 751
+7%
67 338
+1%
68 713
+2%
69 025
+0%
67 466
-2%
68 756
+2%
Net Income
Tax Provision
(11 607)
(12 877)
(14 282)
(15 138)
(16 411)
(19 089)
(20 684)
(21 391)
(21 521)
(18 530)
(16 490)
(10 208)
(8 982)
(8 493)
(9 436)
(15 369)
(17 909)
(19 040)
(18 616)
(17 551)
(15 384)
(16 789)
(16 439)
(17 384)
(16 529)
(14 619)
(13 615)
(12 512)
(13 876)
(14 385)
(16 886)
(18 677)
(19 395)
(20 274)
(20 431)
(20 937)
(20 946)
(22 988)
(22 731)
(23 507)
(23 647)
Income from Continuing Operations
18 648
20 574
22 696
24 715
27 191
26 638
29 437
32 366
35 722
39 279
40 731
44 220
41 411
40 453
39 136
36 084
38 973
39 077
40 327
39 429
37 534
41 166
38 411
39 235
38 718
34 814
32 637
29 935
31 618
31 866
37 179
41 110
41 122
44 072
41 953
45 814
46 392
45 725
46 294
43 959
45 109
Income to Minority Interest
2
0
0
0
0
0
0
0
0
0
10
76
126
182
265
260
250
145
100
74
40
58
84
107
94
69
37
9
57
39
51
63
38
21
(1)
(12)
(16)
59
80
22
(45)
Net Income (Common)
18 649
N/A
20 573
+10%
22 694
+10%
24 714
+9%
27 191
+10%
26 638
-2%
29 437
+11%
32 367
+10%
35 722
+10%
39 278
+10%
40 741
+4%
44 296
+9%
41 536
-6%
40 636
-2%
39 402
-3%
36 343
-8%
39 223
+8%
39 222
0%
40 425
+3%
39 502
-2%
37 573
-5%
41 224
+10%
38 496
-7%
39 343
+2%
38 812
-1%
34 883
-10%
32 672
-6%
29 942
-8%
31 674
+6%
31 905
+1%
37 232
+17%
41 175
+11%
41 162
0%
44 093
+7%
41 952
-5%
45 802
+9%
46 376
+1%
45 784
-1%
46 374
+1%
43 980
-5%
45 062
+2%
EPS (Diluted)
89.65
N/A
99.38
+11%
109.1
+10%
118.81
+9%
130.72
+10%
128.02
-2%
140.84
+10%
154.86
+10%
170.91
+10%
188.3
+10%
194.93
+4%
211.94
+9%
198.73
-6%
194.74
-2%
188.52
-3%
173.88
-8%
187.66
+8%
187.84
+0%
193.42
+3%
189
-2%
179.82
-5%
197.29
+10%
184.24
-7%
188.29
+2%
185.71
-1%
166.93
-10%
156.25
-6%
143.2
-8%
151.32
+6%
50.82
-66%
177.8
+250%
196.53
+11%
196.44
0%
70.16
-64%
200.43
+186%
218.8
+9%
221.56
+1%
72.91
-67%
73.81
+1%
70.01
-5%
72
+3%

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 134,600+ 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.