First Time Loading...

Musashi Seimitsu Industry Co Ltd
TSE:7220

Watchlist Manager
Musashi Seimitsu Industry Co Ltd Logo
Musashi Seimitsu Industry Co Ltd
TSE:7220
Watchlist
Price: 1 616 JPY -2% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

341.2B
+4%
Revenue
Growth Rates:
1 Year
+19%
3 Years
+73%
5 Years
+33%
7 Years
+104%
10 Years
+145%
16.2B
+25%
Operating Income
Growth Rates:
1 Year
+94%
3 Years
+423%
5 Years
-6%
7 Years
+58%
10 Years
+149%
8.7B
+55%
Net Income
Growth Rates:
1 Year
+128%
3 Years
-
5 Years
-27%
7 Years
+100%
10 Years
+58%

Earnings Waterfall
Musashi Seimitsu Industry Co Ltd

Revenue
341.2B JPY
Cost of Revenue
-295.5B JPY
Gross Profit
45.7B JPY
Operating Expenses
-29.6B JPY
Operating Income
16.2B JPY
Other Expenses
-7.4B JPY
Net Income
8.7B JPY

Income Statement
Musashi Seimitsu Industry 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
139 138
N/A
148 820
+7%
151 821
+2%
153 349
+1%
155 283
+1%
158 209
+2%
160 460
+1%
162 267
+1%
164 267
+1%
164 397
+0%
161 236
-2%
157 929
-2%
166 963
+6%
180 522
+8%
199 656
+11%
219 145
+10%
229 592
+5%
237 910
+4%
245 828
+3%
253 301
+3%
256 381
+1%
255 934
0%
253 910
-1%
250 801
-1%
245 023
-2%
236 355
-4%
201 713
-15%
194 790
-3%
197 225
+1%
204 714
+4%
235 097
+15%
235 931
+0%
234 366
-1%
241 896
+3%
247 635
+2%
270 202
+9%
287 172
+6%
301 500
+5%
320 012
+6%
329 210
+3%
341 241
+4%
Gross Profit
Cost of Revenue
(120 038)
(126 960)
(129 498)
(130 680)
(132 273)
(134 340)
(135 755)
(136 773)
(137 003)
(136 601)
(133 983)
(130 621)
(140 587)
(151 915)
(168 356)
(186 542)
(193 953)
(200 134)
(206 552)
(211 806)
(214 692)
(216 240)
(215 889)
(214 717)
(210 446)
(203 665)
(178 708)
(171 219)
(171 334)
(175 035)
(196 539)
(199 496)
(202 446)
(209 861)
(217 421)
(236 452)
(251 140)
(266 049)
(280 731)
(287 670)
(295 507)
Gross Profit
19 100
N/A
21 860
+14%
22 323
+2%
22 669
+2%
23 010
+2%
23 869
+4%
24 705
+4%
25 494
+3%
27 264
+7%
27 796
+2%
27 253
-2%
27 308
+0%
26 376
-3%
28 607
+8%
31 300
+9%
32 603
+4%
35 639
+9%
37 776
+6%
39 276
+4%
41 495
+6%
41 689
+0%
39 694
-5%
38 021
-4%
36 084
-5%
34 577
-4%
32 690
-5%
23 005
-30%
23 571
+2%
25 891
+10%
29 679
+15%
38 558
+30%
36 435
-6%
31 920
-12%
32 035
+0%
30 214
-6%
33 750
+12%
36 032
+7%
35 451
-2%
39 281
+11%
41 540
+6%
45 734
+10%
Operating Income
Operating Expenses
(12 622)
(13 293)
(13 442)
(12 883)
(12 606)
(12 281)
(12 568)
(13 420)
(14 017)
(14 398)
(14 735)
(14 686)
(16 155)
(17 441)
(18 784)
(20 576)
(20 923)
(22 009)
(23 195)
(23 813)
(24 586)
(25 587)
(25 539)
(25 723)
(25 401)
(25 405)
(23 880)
(23 242)
(22 800)
(22 172)
(23 579)
(23 677)
(23 574)
(23 622)
(24 663)
(26 213)
(27 717)
(27 774)
(28 115)
(28 612)
(29 580)
Selling, General & Administrative
(12 622)
(12 758)
(13 440)
(12 880)
(12 604)
(11 757)
(12 565)
(13 419)
(14 015)
(13 660)
(14 735)
(14 685)
(16 154)
(15 506)
(18 783)
(20 575)
(20 922)
(19 413)
(23 194)
(23 812)
(24 585)
(22 738)
(25 538)
(25 723)
(25 401)
(22 519)
(23 881)
(23 242)
(22 799)
(20 133)
(23 577)
(23 675)
(23 573)
(21 565)
(24 662)
(26 212)
(27 717)
(25 606)
(28 114)
(28 611)
(29 578)
Depreciation & Amortization
0
(534)
0
0
0
(522)
0
0
0
(737)
0
0
0
(1 934)
0
0
0
(2 595)
0
0
0
(2 848)
0
0
0
(2 886)
0
0
0
(2 038)
0
0
0
(2 056)
0
0
0
(2 167)
0
0
0
Other Operating Expenses
0
(1)
(2)
(3)
(2)
(2)
(3)
(1)
(2)
(1)
0
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
(1)
(1)
(1)
0
0
0
1
0
(1)
(1)
(2)
(2)
(1)
(1)
(1)
0
0
(1)
(1)
0
(2)
Operating Income
6 478
N/A
8 567
+32%
8 881
+4%
9 786
+10%
10 404
+6%
11 588
+11%
12 137
+5%
12 074
-1%
13 247
+10%
13 398
+1%
12 518
-7%
12 622
+1%
10 221
-19%
11 166
+9%
12 516
+12%
12 027
-4%
14 716
+22%
15 767
+7%
16 081
+2%
17 682
+10%
17 103
-3%
14 107
-18%
12 482
-12%
10 361
-17%
9 176
-11%
7 285
-21%
(875)
N/A
329
N/A
3 091
+840%
7 507
+143%
14 979
+100%
12 758
-15%
8 346
-35%
8 413
+1%
5 551
-34%
7 537
+36%
8 315
+10%
7 677
-8%
11 166
+45%
12 928
+16%
16 154
+25%
Pre-Tax Income
Interest Income Expense
2 961
1 141
(868)
128
298
274
146
(674)
(1 182)
(1 872)
(3 417)
(3 740)
(1 739)
(1 278)
829
1 513
(263)
(458)
(85)
121
(63)
238
(191)
(433)
(54)
(351)
(337)
(899)
(666)
335
222
526
770
916
1 904
2 239
809
(587)
(1 274)
(1 548)
(1 143)
Non-Reccuring Items
1 563
1 550
1 580
116
(44)
(978)
(967)
(956)
(902)
(1 517)
(1 518)
(1 498)
(1 625)
(251)
(292)
(304)
(206)
(171)
(340)
(345)
(361)
(115)
61
74
99
(17 035)
(15 593)
(15 691)
(15 645)
1 264
(68)
(101)
(341)
(860)
(562)
(311)
(549)
88
(381)
(427)
109
Gain/Loss on Disposition of Assets
20
18
11
(15)
(3)
21
34
89
104
0
119
77
64
(17)
(44)
(69)
(73)
(35)
(33)
(19)
(2)
(6)
37
49
21
60
28
25
0
123
124
130
138
30
33
23
(6)
3
24
83
80
Total Other Income
175
71
155
42
13
110
136
28
(9)
83
232
320
391
448
302
433
552
620
489
434
297
445
405
364
412
180
323
600
567
515
351
66
79
213
506
553
727
(187)
(376)
(547)
(739)
Pre-Tax Income
11 197
N/A
11 347
+1%
9 759
-14%
10 057
+3%
10 668
+6%
11 015
+3%
11 486
+4%
10 561
-8%
11 258
+7%
10 092
-10%
7 934
-21%
7 781
-2%
7 312
-6%
10 068
+38%
13 311
+32%
13 600
+2%
14 726
+8%
15 723
+7%
16 112
+2%
17 873
+11%
16 974
-5%
14 669
-14%
12 794
-13%
10 415
-19%
9 654
-7%
(9 861)
N/A
(16 454)
-67%
(15 636)
+5%
(12 653)
+19%
9 744
N/A
15 608
+60%
13 379
-14%
8 992
-33%
8 712
-3%
7 432
-15%
10 041
+35%
9 296
-7%
6 994
-25%
9 159
+31%
10 489
+15%
14 461
+38%
Net Income
Tax Provision
(3 606)
(2 549)
(2 232)
(2 101)
(2 261)
(3 615)
(3 737)
(2 891)
(2 766)
(2 169)
(1 311)
(1 975)
(2 365)
(2 848)
(4 417)
(4 583)
(4 924)
(4 763)
(3 917)
(4 726)
(4 282)
(4 130)
(3 845)
(3 041)
(3 165)
(818)
(13)
(2)
(403)
(2 433)
(2 824)
(2 633)
(2 105)
(3 136)
(3 765)
(5 105)
(5 211)
(4 582)
(4 671)
(4 841)
(5 452)
Income from Continuing Operations
7 591
8 798
7 527
7 956
8 407
7 400
7 749
7 670
8 492
7 923
6 623
5 806
4 947
7 220
8 894
9 017
9 802
10 960
12 195
13 147
12 692
10 539
8 949
7 374
6 489
(10 679)
(16 467)
(15 638)
(13 056)
7 311
12 784
10 746
6 887
5 576
3 667
4 936
4 085
2 412
4 488
5 648
9 009
Income to Minority Interest
(2 082)
(1 970)
(1 295)
(736)
(890)
(1 021)
(1 308)
(1 248)
(1 255)
(1 113)
(738)
(742)
(578)
(904)
(970)
(844)
(839)
(608)
(608)
(773)
(815)
(653)
(494)
(287)
(202)
3 776
4 490
4 553
4 342
67
(708)
(636)
(346)
(147)
(2)
(348)
(265)
23
(74)
(31)
(290)
Net Income (Common)
5 508
N/A
6 827
+24%
6 231
-9%
7 220
+16%
7 516
+4%
6 379
-15%
6 440
+1%
6 423
0%
7 237
+13%
6 809
-6%
5 885
-14%
5 062
-14%
4 368
-14%
6 315
+45%
7 923
+25%
8 172
+3%
8 963
+10%
10 351
+15%
11 586
+12%
12 373
+7%
11 876
-4%
9 885
-17%
8 454
-14%
7 086
-16%
6 285
-11%
(6 902)
N/A
(11 974)
-73%
(11 083)
+7%
(8 711)
+21%
7 378
N/A
12 075
+64%
10 110
-16%
6 540
-35%
5 429
-17%
3 667
-32%
4 587
+25%
3 819
-17%
2 436
-36%
4 413
+81%
5 618
+27%
8 719
+55%
EPS (Diluted)
86.06
N/A
106.67
+24%
91.63
-14%
106.17
+16%
110.52
+4%
93.53
-15%
94.7
+1%
94.45
0%
106.42
+13%
99.83
-6%
86.54
-13%
74.44
-14%
64.23
-14%
92.59
+44%
116.51
+26%
120.17
+3%
131.8
+10%
151.7
+15%
170.38
+12%
181.95
+7%
185.39
+2%
155.54
-16%
129.82
-17%
108.76
-16%
96.44
-11%
-105.94
N/A
-183.74
-73%
-169.93
+8%
-133.51
+21%
113.13
N/A
185.09
+64%
154.92
-16%
100.2
-35%
83.2
-17%
56.19
-32%
70.24
+25%
58.48
-17%
37.31
-36%
67.58
+81%
85.99
+27%
133.44
+55%

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 132,300+ 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.