First Time Loading...

Murata Manufacturing Co Ltd
TSE:6981

Watchlist Manager
Murata Manufacturing Co Ltd Logo
Murata Manufacturing Co Ltd
TSE:6981
Watchlist
Price: 2 867 JPY 1.59% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.6T
+1%
Revenue
Growth Rates:
1 Year
-10%
3 Years
+1%
5 Years
+3%
7 Years
+42%
10 Years
+94%
240.8B
-0.4%
Operating Income
Growth Rates:
1 Year
-33%
3 Years
-18%
5 Years
-1%
7 Years
+18%
10 Years
+102%
216.4B
-1%
Net Income
Growth Rates:
1 Year
-21%
3 Years
+2%
5 Years
+12%
7 Years
+40%
10 Years
+153%

Earnings Waterfall
Murata Manufacturing Co Ltd

Revenue
1.6T JPY
Cost of Revenue
-987.5B JPY
Gross Profit
609.9B JPY
Operating Expenses
-369.1B JPY
Operating Income
240.8B JPY
Other Expenses
-24.4B JPY
Net Income
216.4B JPY

Income Statement
Murata Manufacturing 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
823 110
N/A
846 716
+3%
872 123
+3%
909 170
+4%
975 468
+7%
1 043 542
+7%
1 106 382
+6%
1 176 766
+6%
1 215 315
+3%
1 210 841
0%
1 190 938
-2%
1 162 952
-2%
1 127 288
-3%
1 135 524
+1%
1 149 563
+1%
1 193 226
+4%
1 302 735
+9%
1 371 842
+5%
1 442 386
+5%
1 540 614
+7%
1 554 705
+1%
1 575 026
+1%
1 587 074
+1%
1 547 570
-2%
1 530 178
-1%
1 534 045
+0%
1 503 287
-2%
1 525 112
+1%
1 583 538
+4%
1 630 193
+3%
1 742 952
+7%
1 786 262
+2%
1 789 001
+0%
1 812 521
+1%
1 809 621
0%
1 824 671
+1%
1 772 262
-3%
1 686 796
-5%
1 617 833
-4%
1 576 922
-3%
1 597 338
+1%
Gross Profit
Cost of Revenue
(544 714)
(554 278)
(564 893)
(580 892)
(603 528)
(629 206)
(653 725)
(682 595)
(705 495)
(712 054)
(706 719)
(707 023)
(696 294)
(703 129)
(718 025)
(750 938)
(855 353)
(926 929)
(976 465)
(1 028 231)
(996 612)
(974 808)
(972 345)
(953 895)
(948 126)
(952 583)
(935 338)
(948 109)
(976 975)
(1 007 992)
(1 057 103)
(1 058 243)
(1 041 678)
(1 044 292)
(1 049 097)
(1 066 724)
(1 037 876)
(1 010 948)
(978 436)
(958 263)
(987 480)
Gross Profit
278 396
N/A
292 438
+5%
307 230
+5%
328 278
+7%
371 940
+13%
414 336
+11%
452 657
+9%
494 171
+9%
509 820
+3%
498 787
-2%
484 219
-3%
455 929
-6%
430 994
-5%
432 395
+0%
431 538
0%
442 288
+2%
447 382
+1%
444 913
-1%
465 921
+5%
512 383
+10%
558 093
+9%
600 218
+8%
614 729
+2%
593 675
-3%
582 052
-2%
581 462
0%
567 949
-2%
577 003
+2%
606 563
+5%
622 201
+3%
685 849
+10%
728 019
+6%
747 323
+3%
768 229
+3%
760 524
-1%
757 947
0%
734 386
-3%
675 848
-8%
639 397
-5%
618 659
-3%
609 858
-1%
Operating Income
Operating Expenses
(159 260)
(166 547)
(169 383)
(180 656)
(189 870)
(199 801)
(211 066)
(216 646)
(220 976)
(223 381)
(224 071)
(224 165)
(226 447)
(231 180)
(237 221)
(249 154)
(265 390)
(281 659)
(295 460)
(309 254)
(314 251)
(333 411)
(333 523)
(344 914)
(339 416)
(304 460)
(325 537)
(312 901)
(313 515)
(303 876)
(313 945)
(317 438)
(330 963)
(340 615)
(352 920)
(361 022)
(374 095)
(377 961)
(379 982)
(376 778)
(369 064)
Selling, General & Administrative
(105 521)
(111 898)
(114 880)
(122 960)
(129 940)
(134 811)
(141 008)
(143 237)
(144 161)
(145 399)
(144 161)
(143 780)
(145 286)
(149 371)
(153 901)
(163 276)
(175 885)
(187 602)
(197 078)
(209 500)
(213 260)
(231 822)
(232 941)
(246 932)
(244 321)
(205 832)
(227 082)
(209 954)
(208 347)
(202 149)
(209 981)
(212 464)
(222 173)
(229 318)
(234 461)
(240 456)
(251 797)
(253 722)
(253 932)
(250 028)
(240 422)
Research & Development
(53 739)
(54 649)
(54 503)
(57 696)
(59 930)
(64 990)
(70 058)
(73 409)
(76 815)
(77 982)
(79 910)
(80 385)
(81 161)
(81 809)
(83 320)
(85 878)
(89 505)
(94 057)
(98 382)
(99 754)
(100 991)
(101 589)
(101 675)
(102 672)
(102 269)
(102 486)
(101 220)
(102 115)
(101 852)
(101 727)
(103 964)
(104 974)
(108 790)
(111 297)
(114 923)
(119 200)
(121 241)
(124 239)
(126 296)
(128 412)
(131 610)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 093
4 690
7 174
3 858
2 765
(832)
(3 316)
0
0
0
0
0
(3 536)
(1 366)
(1 057)
0
246
1 662
2 968
Operating Income
119 136
N/A
125 891
+6%
137 847
+9%
147 622
+7%
182 070
+23%
214 535
+18%
241 591
+13%
277 525
+15%
288 844
+4%
275 406
-5%
260 148
-6%
231 764
-11%
204 547
-12%
201 215
-2%
194 317
-3%
193 134
-1%
181 992
-6%
163 254
-10%
170 461
+4%
203 129
+19%
243 842
+20%
266 807
+9%
281 206
+5%
248 761
-12%
242 636
-2%
277 002
+14%
242 412
-12%
264 102
+9%
293 048
+11%
318 325
+9%
371 904
+17%
410 581
+10%
416 360
+1%
427 614
+3%
407 604
-5%
396 925
-3%
360 291
-9%
297 887
-17%
259 415
-13%
241 881
-7%
240 794
0%
Pre-Tax Income
Interest Income Expense
(270)
2 929
2 569
7 804
21 331
21 036
21 454
15 791
3 232
165
389
(358)
(4 386)
(2 638)
(4 108)
(4 106)
(2 490)
(5 026)
(2 030)
(1 378)
(764)
696
(1 866)
(67)
(2 804)
(109)
(1 151)
(5 798)
(6 755)
(8 954)
(9 175)
(4 237)
273
1 138
15 007
17 931
6 473
7 169
7 350
11 852
11 837
Non-Reccuring Items
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
(23 755)
(376)
(730)
(788)
(5 085)
(4 934)
(6 750)
(7 001)
(3 554)
0
0
0
0
(30)
(46)
(47)
Total Other Income
500
3 516
4 393
3 886
4 521
2 829
3 190
6 072
4 852
3 602
3 829
1 182
1 624
1 841
2 393
11 466
10 657
9 573
6 930
(983)
(5 191)
(187)
1 273
670
7 794
894
3 828
4 793
5 249
12 131
8 410
11 522
10 158
7 504
7 585
3 155
2 925
9 839
9 724
9 270
7 891
Pre-Tax Income
119 366
N/A
132 336
+11%
144 809
+9%
159 312
+10%
207 922
+31%
238 400
+15%
266 235
+12%
299 388
+12%
296 928
-1%
279 173
-6%
264 366
-5%
232 588
-12%
201 785
-13%
200 418
-1%
192 602
-4%
200 494
+4%
190 159
-5%
167 801
-12%
175 361
+5%
200 768
+14%
237 887
+18%
267 316
+12%
280 613
+5%
249 364
-11%
247 626
-1%
254 032
+3%
244 713
-4%
262 367
+7%
290 754
+11%
316 417
+9%
366 205
+16%
411 116
+12%
419 790
+2%
432 702
+3%
430 196
-1%
418 011
-3%
369 689
-12%
314 895
-15%
276 459
-12%
262 957
-5%
260 475
-1%
Net Income
Tax Provision
(33 680)
(39 064)
(42 054)
(45 376)
(58 497)
(71 095)
(79 352)
(84 684)
(84 161)
(74 952)
(69 009)
(59 441)
(46 908)
(44 342)
(41 073)
(38 063)
(40 612)
(21 749)
(23 466)
(37 464)
(43 884)
(60 357)
(65 807)
(60 008)
(62 322)
(71 050)
(69 039)
(70 311)
(78 252)
(79 392)
(91 556)
(106 218)
(108 793)
(118 823)
(118 364)
(111 607)
(94 487)
(61 500)
(48 228)
(44 834)
(44 449)
Income from Continuing Operations
85 686
93 272
102 755
113 936
149 425
167 305
186 883
214 704
212 767
204 221
195 357
173 147
154 877
156 076
151 529
162 431
149 547
146 052
151 895
163 304
194 003
206 959
214 806
189 356
185 304
182 982
175 674
192 056
212 502
237 025
274 649
304 898
310 997
313 879
311 832
306 404
275 202
253 395
228 231
218 123
216 026
Income to Minority Interest
0
0
(52)
121
320
406
460
(142)
(130)
(445)
(466)
(36)
(246)
(16)
(8)
1
19
34
39
12
1
(29)
(35)
0
(6)
30
96
87
54
32
43
87
171
245
275
288
311
295
356
364
352
Equity Earnings Affiliates
28
(81)
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
Net Income (Common)
85 633
N/A
93 191
+9%
102 638
+10%
114 057
+11%
149 745
+31%
167 711
+12%
187 343
+12%
214 562
+15%
212 637
-1%
203 776
-4%
194 891
-4%
173 111
-11%
154 631
-11%
156 060
+1%
151 521
-3%
162 432
+7%
149 566
-8%
146 086
-2%
151 934
+4%
163 316
+7%
194 004
+19%
206 926
+7%
214 771
+4%
189 356
-12%
185 298
-2%
183 008
-1%
175 770
-4%
192 143
+9%
212 556
+11%
237 053
+12%
274 691
+16%
304 982
+11%
311 164
+2%
314 119
+1%
312 102
-1%
306 687
-2%
275 508
-10%
253 685
-8%
228 582
-10%
218 482
-4%
216 373
-1%
EPS (Diluted)
134.85
N/A
146.98
+9%
161.63
+10%
179.61
+11%
235.81
+31%
264.06
+12%
295.02
+12%
337.89
+15%
334.86
-1%
320.85
-4%
305.95
-5%
271.33
-11%
242.36
-11%
244.62
+1%
237.49
-3%
254.59
+7%
233.69
-8%
228.62
-2%
237.39
+4%
255.18
+7%
303.25
+19%
323.45
+7%
335.7
+4%
295.98
-12%
289.63
-2%
286.05
-1%
274.73
-4%
300.32
+9%
332.22
+11%
123.5
-63%
429.33
+248%
476.67
+11%
486.33
+2%
163.65
-66%
489.83
+199%
485.34
-1%
145.83
-70%
133.77
-8%
120.99
-10%
115.65
-4%
114.53
-1%

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 131,700+ 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.