First Time Loading...

Kasai Kogyo Co Ltd
TSE:7256

Watchlist Manager
Kasai Kogyo Co Ltd Logo
Kasai Kogyo Co Ltd
TSE:7256
Watchlist
Price: 239 JPY 2.58% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

206.7B
+4%
Revenue
Growth Rates:
1 Year
+26%
3 Years
+31%
5 Years
-9%
7 Years
-9%
10 Years
+22%
-1.7B
+73%
Operating Income
Growth Rates:
1 Year
+87%
3 Years
+88%
5 Years
-
7 Years
-
10 Years
-
-1.2B
+77%
Net Income
Growth Rates:
1 Year
+91%
3 Years
+93%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Kasai Kogyo Co Ltd

Revenue
206.7B JPY
Cost of Revenue
-187.7B JPY
Gross Profit
19B JPY
Operating Expenses
-20.7B JPY
Operating Income
-1.7B JPY
Other Expenses
487m JPY
Net Income
-1.2B JPY

Income Statement
Kasai Kogyo 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
170 008
N/A
179 475
+6%
189 608
+6%
195 097
+3%
201 459
+3%
214 884
+7%
221 740
+3%
231 100
+4%
237 653
+3%
237 992
+0%
235 098
-1%
228 584
-3%
226 085
-1%
222 537
-2%
222 335
0%
225 315
+1%
224 119
-1%
224 036
0%
223 352
0%
223 837
+0%
226 340
+1%
227 257
+0%
224 022
-1%
217 171
-3%
211 263
-3%
204 632
-3%
187 971
-8%
162 807
-13%
158 084
-3%
152 824
-3%
155 867
+2%
167 604
+8%
154 411
-8%
147 474
-4%
146 720
-1%
149 100
+2%
164 208
+10%
175 469
+7%
188 792
+8%
198 682
+5%
206 672
+4%
Gross Profit
Cost of Revenue
(150 130)
(156 985)
(165 665)
(169 699)
(175 492)
(187 952)
(192 460)
(200 385)
(204 920)
(205 360)
(203 158)
(196 882)
(193 442)
(189 889)
(188 671)
(190 585)
(191 081)
(192 011)
(192 308)
(194 570)
(197 772)
(198 021)
(195 807)
(189 331)
(184 231)
(181 942)
(171 657)
(156 546)
(154 813)
(148 326)
(148 975)
(156 234)
(146 817)
(142 864)
(144 486)
(148 080)
(160 142)
(171 232)
(178 750)
(185 143)
(187 653)
Gross Profit
19 878
N/A
22 490
+13%
23 943
+6%
25 398
+6%
25 967
+2%
26 932
+4%
29 280
+9%
30 715
+5%
32 733
+7%
32 632
0%
31 940
-2%
31 702
-1%
32 643
+3%
32 648
+0%
33 664
+3%
34 730
+3%
33 038
-5%
32 025
-3%
31 044
-3%
29 267
-6%
28 568
-2%
29 236
+2%
28 215
-3%
27 840
-1%
27 032
-3%
22 690
-16%
16 314
-28%
6 261
-62%
3 271
-48%
4 498
+38%
6 892
+53%
11 370
+65%
7 594
-33%
4 610
-39%
2 234
-52%
1 020
-54%
4 066
+299%
4 237
+4%
10 042
+137%
13 539
+35%
19 019
+40%
Operating Income
Operating Expenses
(12 902)
(13 536)
(14 113)
(14 545)
(14 742)
(15 281)
(15 754)
(16 264)
(15 990)
(16 259)
(16 447)
(16 258)
(16 713)
(16 760)
(17 181)
(17 846)
(18 002)
(18 059)
(18 018)
(18 132)
(18 856)
(18 766)
(19 100)
(19 120)
(18 880)
(18 657)
(18 101)
(17 670)
(17 587)
(17 467)
(17 410)
(17 222)
(16 864)
(16 795)
(16 672)
(16 965)
(16 939)
(19 027)
(18 795)
(19 544)
(20 669)
Selling, General & Administrative
(12 902)
(12 941)
(14 110)
(14 545)
(14 741)
(14 893)
(15 753)
(16 261)
(15 989)
(15 845)
(16 446)
(16 257)
(16 710)
(16 314)
(17 181)
(17 846)
(18 003)
(17 454)
(18 015)
(18 130)
(18 855)
(18 154)
(19 099)
(19 118)
(18 878)
(17 981)
(18 102)
(17 671)
(17 588)
(16 850)
(17 411)
(17 224)
(16 864)
(16 187)
(16 672)
(16 964)
(16 939)
(18 387)
(18 794)
(19 544)
(20 668)
Depreciation & Amortization
0
(594)
0
0
0
(387)
0
0
0
(412)
0
0
0
(446)
0
0
0
(603)
0
0
0
(611)
0
0
0
(675)
0
0
0
(618)
0
0
0
(608)
0
0
0
(640)
0
0
0
Other Operating Expenses
0
(1)
(3)
0
(1)
(1)
(1)
(3)
(1)
(2)
(1)
0
(3)
0
0
0
0
(2)
(3)
(3)
(3)
(1)
(3)
0
(2)
(1)
0
0
1
1
0
2
0
0
0
(1)
0
0
(1)
0
(1)
Operating Income
6 976
N/A
8 954
+28%
9 830
+10%
10 853
+10%
11 225
+3%
11 651
+4%
13 526
+16%
14 451
+7%
16 743
+16%
16 373
-2%
15 493
-5%
15 444
0%
15 930
+3%
15 888
0%
16 483
+4%
16 884
+2%
15 036
-11%
13 966
-7%
13 026
-7%
11 135
-15%
9 712
-13%
10 470
+8%
9 115
-13%
8 720
-4%
8 152
-7%
4 033
-51%
(1 787)
N/A
(11 409)
-538%
(14 316)
-25%
(12 969)
+9%
(10 518)
+19%
(5 852)
+44%
(9 270)
-58%
(12 185)
-31%
(14 438)
-18%
(15 945)
-10%
(12 873)
+19%
(14 790)
-15%
(8 753)
+41%
(6 005)
+31%
(1 650)
+73%
Pre-Tax Income
Interest Income Expense
1 032
902
293
(283)
(94)
(211)
(27)
(220)
(467)
(287)
(623)
(781)
(661)
(612)
(321)
355
565
120
311
166
251
184
195
112
(246)
135
(539)
(667)
452
294
1 163
1 657
950
1 452
2 549
2 764
1 055
1 047
1 309
2 887
2 805
Non-Reccuring Items
254
(273)
(15)
(241)
(257)
(271)
(398)
(395)
(589)
(436)
(467)
(479)
(229)
(388)
(373)
(376)
(333)
(493)
(512)
(512)
(503)
(78)
(45)
(218)
(264)
(1 533)
(1 532)
(1 634)
(2 517)
(3 800)
(4 363)
(4 934)
(9 020)
(6 619)
(6 082)
(5 227)
(208)
(721)
(768)
(1 089)
(1 164)
Gain/Loss on Disposition of Assets
17
264
9
39
24
30
29
(18)
(5)
0
(20)
4
(1)
30
37
33
38
24
15
12
6
6
(1)
5
5
4
20
14
0
49
40
39
161
188
638
2 526
2 629
2 604
2 491
717
501
Total Other Income
246
234
419
402
394
202
225
192
266
4
77
82
(9)
374
375
434
427
348
343
277
294
457
672
701
895
769
947
2 167
2 201
2 245
1 872
893
737
678
585
419
324
147
158
(79)
(118)
Pre-Tax Income
8 525
N/A
10 081
+18%
10 536
+5%
10 770
+2%
11 292
+5%
11 401
+1%
13 355
+17%
14 010
+5%
15 948
+14%
15 654
-2%
14 460
-8%
14 270
-1%
15 030
+5%
15 292
+2%
16 201
+6%
17 330
+7%
15 733
-9%
13 965
-11%
13 183
-6%
11 078
-16%
9 760
-12%
11 039
+13%
9 936
-10%
9 320
-6%
8 542
-8%
3 408
-60%
(2 891)
N/A
(11 529)
-299%
(14 180)
-23%
(14 181)
0%
(11 807)
+17%
(8 198)
+31%
(16 442)
-101%
(16 486)
0%
(16 748)
-2%
(15 463)
+8%
(9 073)
+41%
(11 713)
-29%
(5 563)
+53%
(3 569)
+36%
374
N/A
Net Income
Tax Provision
(2 568)
(2 835)
(3 055)
(3 109)
(3 074)
(3 911)
(4 274)
(4 753)
(5 473)
(5 321)
(4 885)
(5 037)
(4 887)
(4 445)
(4 884)
(5 143)
(4 978)
(3 868)
(3 625)
(3 318)
(2 736)
(3 975)
(3 811)
(3 403)
(3 342)
(3 412)
(2 873)
(2 073)
(2 477)
(1 772)
(1 429)
(2 056)
(1 498)
(1 367)
(2 251)
(2 115)
(2 146)
(703)
(343)
(304)
(557)
Income from Continuing Operations
5 957
7 246
7 481
7 661
8 218
7 490
9 081
9 257
10 475
10 333
9 575
9 233
10 143
10 847
11 317
12 187
10 755
10 097
9 558
7 760
7 024
7 064
6 125
5 917
5 200
(4)
(5 764)
(13 602)
(16 657)
(15 953)
(13 236)
(10 254)
(17 940)
(17 853)
(18 999)
(17 578)
(11 219)
(12 416)
(5 906)
(3 873)
(183)
Income to Minority Interest
(1 199)
(1 354)
(1 295)
(1 227)
(1 088)
(918)
(1 010)
(1 221)
(1 564)
(1 789)
(1 794)
(1 765)
(1 677)
(1 829)
(1 869)
(1 962)
(2 318)
(2 387)
(2 547)
(2 649)
(2 437)
(2 528)
(2 422)
(2 398)
(2 391)
(2 013)
(1 621)
(1 309)
(1 083)
(1 128)
(1 320)
(1 295)
(1 095)
(1 177)
(1 257)
(1 149)
(1 417)
(1 242)
(1 129)
(1 159)
(979)
Net Income (Common)
4 757
N/A
5 891
+24%
6 185
+5%
6 433
+4%
7 129
+11%
6 572
-8%
8 070
+23%
8 037
0%
8 910
+11%
8 543
-4%
7 780
-9%
7 466
-4%
8 466
+13%
9 017
+7%
9 448
+5%
10 224
+8%
8 436
-17%
7 709
-9%
7 010
-9%
5 111
-27%
4 586
-10%
4 536
-1%
3 702
-18%
3 518
-5%
2 809
-20%
(2 017)
N/A
(7 384)
-266%
(14 911)
-102%
(17 740)
-19%
(17 082)
+4%
(14 556)
+15%
(11 550)
+21%
(19 035)
-65%
(19 032)
+0%
(20 259)
-6%
(18 729)
+8%
(12 639)
+33%
(13 659)
-8%
(7 037)
+48%
(5 033)
+28%
(1 163)
+77%
EPS (Diluted)
128.56
N/A
155.02
+21%
162.76
+5%
169.28
+4%
187.6
+11%
173.09
-8%
212.36
+23%
211.5
0%
234.47
+11%
222.91
-5%
204.73
-8%
196.47
-4%
222.78
+13%
235.14
+6%
242.25
+3%
262.15
+8%
216.3
-17%
199.8
-8%
179.74
-10%
132.18
-26%
118.6
-10%
117.32
-1%
95.69
-18%
90.91
-5%
72.62
-20%
-52.13
N/A
-190.83
-266%
-385.36
-102%
-458.48
-19%
-441.47
+4%
-376.19
+15%
-298.5
+21%
-491.95
-65%
-491.87
+0%
-523.58
-6%
-484.04
+8%
-326.65
+33%
-353.01
-8%
-181.87
+48%
-130.07
+28%
-30.06
+77%

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 134,800+ 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.