First Time Loading...
O

Obara Group Inc
TSE:6877

Watchlist Manager
Obara Group Inc
TSE:6877
Watchlist
Price: 4 040 JPY -1.22% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

51.9B
-6%
Revenue
Growth Rates:
1 Year
-7%
3 Years
+17%
5 Years
-3%
7 Years
+11%
10 Years
+25%
7.9B
-13%
Operating Income
Growth Rates:
1 Year
-23%
3 Years
+9%
5 Years
-18%
7 Years
-9%
10 Years
+20%
6.4B
-11%
Net Income
Growth Rates:
1 Year
-15%
3 Years
+19%
5 Years
-13%
7 Years
-4%
10 Years
+24%

Earnings Waterfall
Obara Group Inc

Revenue
51.9B JPY
Cost of Revenue
-35.5B JPY
Gross Profit
16.4B JPY
Operating Expenses
-8.6B JPY
Operating Income
7.9B JPY
Other Expenses
-1.5B JPY
Net Income
6.4B JPY

Income Statement
Obara Group Inc

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
41 597
N/A
44 801
+8%
47 491
+6%
47 761
+1%
48 826
+2%
51 191
+5%
52 244
+2%
53 161
+2%
55 043
+4%
53 126
-3%
51 765
-3%
50 141
-3%
46 642
-7%
44 254
-5%
44 104
0%
46 536
+6%
47 663
+2%
49 348
+4%
50 318
+2%
51 148
+2%
53 279
+4%
54 109
+2%
52 129
-4%
51 727
-1%
48 303
-7%
45 428
-6%
46 347
+2%
44 230
-5%
44 531
+1%
43 789
-2%
43 954
+0%
45 475
+3%
44 520
-2%
46 779
+5%
47 466
+1%
50 282
+6%
56 099
+12%
57 579
+3%
56 733
-1%
55 209
-3%
51 938
-6%
Gross Profit
Cost of Revenue
(27 552)
(29 419)
(31 398)
(31 427)
(31 960)
(33 350)
(33 535)
(34 045)
(35 373)
(34 065)
(33 628)
(32 762)
(30 662)
(29 306)
(29 006)
(30 091)
(30 563)
(32 153)
(32 833)
(33 734)
(35 216)
(35 568)
(34 193)
(34 175)
(32 157)
(30 283)
(31 408)
(30 143)
(30 146)
(29 819)
(29 554)
(30 782)
(30 436)
(31 847)
(32 240)
(33 464)
(37 328)
(38 234)
(37 946)
(37 685)
(35 509)
Gross Profit
14 045
N/A
15 382
+10%
16 093
+5%
16 334
+1%
16 866
+3%
17 841
+6%
18 709
+5%
19 116
+2%
19 670
+3%
19 061
-3%
18 137
-5%
17 379
-4%
15 980
-8%
14 948
-6%
15 098
+1%
16 445
+9%
17 100
+4%
17 195
+1%
17 485
+2%
17 414
0%
18 063
+4%
18 541
+3%
17 936
-3%
17 552
-2%
16 146
-8%
15 145
-6%
14 939
-1%
14 087
-6%
14 385
+2%
13 970
-3%
14 400
+3%
14 693
+2%
14 084
-4%
14 932
+6%
15 226
+2%
16 818
+10%
18 771
+12%
19 345
+3%
18 787
-3%
17 524
-7%
16 429
-6%
Operating Income
Operating Expenses
(7 478)
(7 635)
(7 606)
(7 396)
(7 489)
(7 997)
(8 330)
(8 248)
(8 381)
(8 089)
(8 010)
(7 634)
(7 340)
(7 171)
(7 044)
(7 428)
(7 457)
(7 786)
(7 985)
(8 095)
(8 411)
(8 238)
(8 140)
(7 933)
(7 759)
(7 655)
(7 469)
(7 333)
(7 171)
(7 077)
(7 228)
(7 372)
(7 610)
(7 635)
(7 830)
(8 321)
(8 529)
(8 793)
(8 730)
(8 510)
(8 550)
Selling, General & Administrative
(7 026)
(7 183)
(7 154)
(6 165)
(7 462)
(7 970)
(8 304)
(6 963)
(8 380)
(8 088)
(8 008)
(6 543)
(7 244)
(7 170)
(7 044)
(6 328)
(7 457)
(7 786)
(7 984)
(6 836)
(8 391)
(8 220)
(8 125)
(6 739)
(7 758)
(7 656)
(7 469)
(6 259)
(7 170)
(7 075)
(7 226)
(6 455)
(7 609)
(7 635)
(7 830)
(7 317)
(8 527)
(8 790)
(8 727)
(7 650)
(8 551)
Research & Development
0
0
0
(874)
0
0
0
(1 069)
0
0
0
(939)
0
0
0
(915)
0
0
0
(1 004)
0
0
0
(896)
0
0
0
(736)
0
0
0
(544)
0
0
0
(595)
0
0
0
(545)
0
Depreciation & Amortization
0
0
0
(356)
0
0
0
(214)
0
0
0
(152)
0
0
0
(184)
0
0
0
(254)
0
0
0
(297)
0
0
0
(337)
0
0
0
(372)
0
0
0
(407)
0
0
0
(315)
0
Other Operating Expenses
(452)
(452)
(452)
(1)
(27)
(27)
(26)
(2)
(1)
(1)
(2)
0
(96)
(1)
0
(1)
0
0
(1)
(1)
(20)
(18)
(15)
(1)
(1)
1
0
(1)
(1)
0
0
(1)
(1)
0
0
(2)
(2)
(3)
(3)
0
(1)
Operating Income
6 567
N/A
7 747
+18%
8 487
+10%
8 938
+5%
9 377
+5%
9 844
+5%
10 379
+5%
10 868
+5%
11 289
+4%
10 972
-3%
10 127
-8%
9 745
-4%
8 640
-11%
7 777
-10%
8 054
+4%
9 017
+12%
9 643
+7%
9 409
-2%
9 500
+1%
9 319
-2%
9 652
+4%
10 303
+7%
9 796
-5%
9 619
-2%
8 387
-13%
7 490
-11%
7 470
0%
6 754
-10%
7 214
+7%
6 893
-4%
7 172
+4%
7 321
+2%
6 474
-12%
7 297
+13%
7 396
+1%
8 497
+15%
10 242
+21%
10 552
+3%
10 057
-5%
9 014
-10%
7 879
-13%
Pre-Tax Income
Interest Income Expense
928
523
178
620
448
530
834
505
372
252
(176)
(345)
44
42
436
710
307
342
420
418
301
621
365
370
476
400
494
591
462
563
1 589
1 619
1 642
1 640
1 029
1 224
969
868
953
782
883
Non-Reccuring Items
0
0
0
(25)
0
0
0
0
0
(95)
(95)
(95)
0
(64)
(64)
(580)
966
1 026
1 025
1 527
0
0
0
0
0
0
0
0
0
0
(36)
(37)
(80)
(80)
(44)
(48)
(53)
(53)
(53)
(46)
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
270
271
274
276
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
155
0
Total Other Income
171
144
139
98
122
89
36
37
27
25
80
56
74
89
89
160
115
198
262
248
347
287
209
95
174
223
193
129
182
262
268
224
216
110
151
140
159
196
268
274
409
Pre-Tax Income
7 666
N/A
8 414
+10%
8 804
+5%
9 631
+9%
9 947
+3%
10 463
+5%
11 249
+8%
11 410
+1%
11 688
+2%
11 154
-5%
9 936
-11%
9 361
-6%
8 758
-6%
7 844
-10%
8 515
+9%
9 307
+9%
11 301
+21%
11 246
0%
11 481
+2%
11 788
+3%
10 300
-13%
11 211
+9%
10 372
-7%
10 084
-3%
9 037
-10%
8 113
-10%
8 157
+1%
7 474
-8%
7 858
+5%
7 718
-2%
8 993
+17%
9 127
+1%
8 252
-10%
8 967
+9%
8 532
-5%
9 813
+15%
11 317
+15%
11 563
+2%
11 225
-3%
10 179
-9%
9 171
-10%
Net Income
Tax Provision
(2 059)
(2 091)
(2 521)
(2 945)
(3 268)
(3 522)
(3 355)
(3 142)
(3 189)
(3 103)
(2 584)
(2 145)
(2 050)
(1 621)
(2 154)
(2 976)
(3 372)
(3 473)
(3 540)
(3 579)
(2 943)
(3 262)
(2 848)
(2 596)
(2 489)
(2 123)
(2 387)
(2 363)
(2 460)
(2 629)
(3 103)
(3 125)
(2 946)
(3 179)
(3 251)
(3 607)
(3 714)
(3 690)
(3 521)
(2 953)
(2 730)
Income from Continuing Operations
5 607
6 323
6 283
6 686
6 679
6 941
7 894
8 268
8 499
8 051
7 352
7 216
6 708
6 223
6 361
6 331
7 929
7 773
7 941
8 209
7 357
7 949
7 524
7 488
6 548
5 990
5 770
5 111
5 398
5 089
5 890
6 002
5 306
5 788
5 281
6 206
7 603
7 873
7 704
7 226
6 441
Income to Minority Interest
(432)
(478)
(551)
(499)
(520)
(635)
(656)
(673)
(666)
(433)
(267)
(149)
(12)
(7)
(7)
(7)
(6)
(7)
(6)
(7)
(7)
(7)
(9)
(11)
(14)
(13)
(12)
(8)
(5)
(6)
(7)
(8)
(7)
(8)
(7)
(8)
(9)
(10)
(10)
(14)
(12)
Net Income (Common)
5 172
N/A
5 843
+13%
5 729
-2%
6 186
+8%
6 158
0%
6 305
+2%
7 237
+15%
7 593
+5%
7 830
+3%
7 617
-3%
7 085
-7%
7 066
0%
6 697
-5%
6 214
-7%
6 353
+2%
6 323
0%
7 921
+25%
7 765
-2%
7 933
+2%
8 200
+3%
7 348
-10%
7 939
+8%
7 513
-5%
7 476
0%
6 534
-13%
5 977
-9%
5 757
-4%
5 103
-11%
5 393
+6%
5 083
-6%
5 882
+16%
5 993
+2%
5 297
-12%
5 780
+9%
5 274
-9%
6 197
+18%
7 593
+23%
7 861
+4%
7 693
-2%
7 211
-6%
6 427
-11%
EPS (Diluted)
272.21
N/A
307.52
+13%
301.52
-2%
325.57
+8%
324.1
0%
331.84
+2%
361.85
+9%
392.18
+8%
412.1
+5%
400.89
-3%
372.89
-7%
368.22
-1%
352.47
-4%
327.05
-7%
334.36
+2%
331.68
-1%
416.89
+26%
408.68
-2%
417.52
+2%
430.38
+3%
389.68
-9%
421.02
+8%
398.95
-5%
396.85
-1%
347.17
-13%
317.58
-9%
301.03
-5%
268.62
-11%
286.07
+6%
274.22
-4%
319.72
+17%
324.43
+1%
294.89
-9%
324.57
+10%
296.19
-9%
347.26
+17%
426.11
+23%
442.02
+4%
432.15
-2%
435.94
+1%
367.37
-16%

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 132,600+ 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.