First Time Loading...

Watchlist Manager

Watchlist

Price: 5 681 JPY 1.14%

Updated:

Income Statement

Operating Income

Revenue	51.1B JPY
Operating Expenses	-11.9B JPY
Operating Income	39.2B JPY
Other Expenses	-9.9B JPY
Net Income	29.3B JPY

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		26 028 N/A	27 039 +4%	27 221 +1%	27 637 +2%	27 891 +1%	29 507 +6%	29 940 +1%	30 365 +1%	30 940 +2%	31 918 +3%	32 768 +3%	33 671 +3%	34 367 +2%	35 918 +5%	36 361 +1%	36 871 +1%	37 405 +1%	39 599 +6%	40 381 +2%	40 580 +0%	41 280 +2%	43 204 +5%	43 813 +1%	44 582 +2%	45 217 +1%	45 203 0%	45 923 +2%	46 507 +1%	47 135 +1%	47 833 +1%	48 233 +1%	48 614 +1%	48 998 +1%	48 841 0%	49 316 +1%	49 783 +1%	50 223 +1%	50 272 +0%	50 532 +1%	50 801 +1%	51 116 +1%
Operating Income
Operating Expenses		(14 106)	(13 266)	(12 609)	(10 345)	(9 998)	(7 011)	(6 934)	(6 734)	(6 762)	(6 793)	(6 949)	(8 110)	(7 961)	(7 779)	(7 633)	(7 828)	(8 149)	(8 420)	(8 589)	(8 609)	(8 433)	(8 975)	(8 986)	(9 536)	(9 864)	(9 824)	(10 183)	(9 980)	(9 895)	(9 600)	(9 380)	(8 745)	(8 693)	(9 371)	(9 890)	(10 087)	(10 276)	(10 388)	(10 440)	(11 344)	(11 910)
Selling, General & Administrative		(11 003)	(10 166)	(9 517)	(7 260)	(6 920)	(3 885)	(3 660)	(3 256)	(3 417)	(3 136)	(3 173)	(4 159)	(3 953)	(3 819)	(3 644)	(3 891)	(4 050)	(4 305)	(4 460)	(4 418)	(4 214)	(4 697)	(4 556)	(4 968)	(5 076)	(4 739)	(5 052)	(4 969)	(4 857)	(4 802)	(4 495)	(3 782)	(3 666)	(6 247)	(4 195)	(4 221)	(4 519)	(4 228)	(4 182)	(4 942)	(5 318)
Depreciation & Amortization		(306)	(325)	(320)	(305)	(288)	(267)	(247)	(230)	(215)	(200)	(205)	(206)	(206)	(203)	(202)	(205)	(206)	(212)	(221)	(221)	(224)	(230)	(231)	(241)	(260)	(280)	(291)	(298)	(297)	(288)	(287)	(291)	(298)	(312)	0	0	0	0	0	0	0
Other Operating Expenses		(2 797)	(2 775)	(2 772)	(2 780)	(2 790)	(2 859)	(3 027)	(3 248)	(3 130)	(3 457)	(3 571)	(3 745)	(3 802)	(3 757)	(3 787)	(3 732)	(3 893)	(3 903)	(3 908)	(3 970)	(3 995)	(4 048)	(4 199)	(4 327)	(4 528)	(4 805)	(4 840)	(4 713)	(4 741)	(4 510)	(4 598)	(4 672)	(4 729)	(2 812)	(5 695)	(5 866)	(5 757)	(6 160)	(6 258)	(6 402)	(6 592)
Operating Income		11 922 N/A	13 773 +16%	14 612 +6%	17 292 +18%	17 893 +3%	22 496 +26%	23 006 +2%	23 631 +3%	24 178 +2%	25 125 +4%	25 819 +3%	25 561 -1%	26 406 +3%	28 139 +7%	28 728 +2%	29 043 +1%	29 256 +1%	31 179 +7%	31 792 +2%	31 971 +1%	32 847 +3%	34 229 +4%	34 827 +2%	35 046 +1%	35 353 +1%	35 379 +0%	35 740 +1%	36 527 +2%	37 240 +2%	38 233 +3%	38 853 +2%	39 869 +3%	40 305 +1%	39 470 -2%	39 426 0%	39 696 +1%	39 947 +1%	39 884 0%	40 092 +1%	39 457 -2%	39 206 -1%
Pre-Tax Income
Interest Income Expense		625	1 392	811	826	914	1 308	391	419	294	971	415	388	220	723	728	668	765	706	507	540	584	863	927	1 003	1 095	708	569	462	351	706	783	865	935	1 005	1 097	1 211	1 336	1 444	1 681	1 940	2 225
Non-Reccuring Items		248	297	(249)	116	(461)	0	0	0	0	0	(408)	(441)	(335)	(381)	0	0	0	0	(93)	(30)	(279)	(319)	(236)	(369)	(56)	(132)	0	0	0	0	(91)	(164)	(155)	(260)	0	(171)	(105)	(98)	556	631	556
Gain/Loss on Disposition of Assets		0	3	3	3	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
Total Other Income		51	62	710	769	915	311	1 571	1 390	1 396	207	865	922	769	20	(52)	4	13	86	272	252	254	71	34	57	57	(714)	(713)	(708)	(710)	52	54	53	52	58	57	58	56	52	48	51	52
Pre-Tax Income		12 846 N/A	15 527 +21%	15 887 +2%	19 006 +20%	19 261 +1%	24 115 +25%	24 968 +4%	25 440 +2%	25 868 +2%	26 303 +2%	26 691 +1%	26 430 -1%	27 060 +2%	28 501 +5%	29 404 +3%	29 715 +1%	30 034 +1%	31 971 +6%	32 478 +2%	32 733 +1%	33 406 +2%	34 844 +4%	35 552 +2%	35 737 +1%	36 449 +2%	35 241 -3%	35 596 +1%	36 281 +2%	36 881 +2%	38 991 +6%	39 599 +2%	40 623 +3%	41 137 +1%	40 273 -2%	40 580 +1%	40 794 +1%	41 234 +1%	41 282 +0%	42 377 +3%	42 079 -1%	42 039 0%
Net Income
Tax Provision		(5 180)	(6 146)	(6 256)	(7 298)	(7 137)	(9 002)	(9 236)	(9 245)	(9 451)	(9 098)	(9 219)	(9 014)	(9 063)	(8 970)	(9 120)	(9 197)	(9 328)	(9 919)	(10 037)	(10 055)	(10 318)	(10 710)	(10 953)	(11 025)	(11 210)	(10 811)	(10 911)	(11 154)	(11 294)	(11 989)	(12 202)	(12 529)	(12 686)	(12 437)	(12 520)	(12 587)	(12 704)	(12 697)	(12 827)	(12 708)	(12 725)
Income from Continuing Operations		7 666	9 381	9 631	11 708	12 124	15 113	15 732	16 195	16 417	17 205	17 472	17 416	17 997	19 531	20 284	20 518	20 706	22 052	22 441	22 678	23 088	24 134	24 599	24 712	25 239	24 430	24 685	25 127	25 587	27 002	27 397	28 094	28 451	27 836	28 060	28 207	28 530	28 585	29 550	29 371	29 314
Net Income (Common)		7 667 N/A	9 381 +22%	9 631 +3%	11 708 +22%	12 123 +4%	15 112 +25%	15 731 +4%	16 194 +3%	16 416 +1%	17 204 +5%	17 471 +2%	17 414 0%	17 997 +3%	19 530 +9%	20 284 +4%	20 517 +1%	20 705 +1%	22 052 +7%	22 440 +2%	22 678 +1%	23 087 +2%	24 134 +5%	24 600 +2%	24 713 +0%	25 239 +2%	24 430 -3%	24 685 +1%	25 126 +2%	25 587 +2%	27 002 +6%	27 397 +1%	28 094 +3%	28 452 +1%	27 835 -2%	28 058 +1%	28 207 +1%	28 529 +1%	28 584 +0%	29 550 +3%	29 370 -1%	29 312 0%
EPS (Diluted)		111.11 N/A	135.95 +22%	139.57 +3%	169.68 +22%	175.69 +4%	219.64 +25%	227.98 +4%	234.69 +3%	237.91 +1%	250.14 +5%	253.2 +1%	252.37 0%	260.82 +3%	283.93 +9%	293.97 +4%	297.34 +1%	300.07 +1%	320.55 +7%	325.21 +1%	328.66 +1%	335.54 +2%	350.74 +5%	357.49 +2%	359.04 +0%	366.72 +2%	354.98 -3%	358.68 +1%	364.97 +2%	371.68 +2%	392.26 +6%	397.97 +1%	408.52 +3%	414.06 +1%	404.88 -2%	408.32 +1%	410.49 +1%	415.13 +1%	415.95 +0%	430 +3%	427.41 -1%	426.63 0%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 135,100+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

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.