First Time Loading...

Yorozu Corp
TSE:7294

Watchlist Manager
Yorozu Corp Logo
Yorozu Corp
TSE:7294
Watchlist
Price: 953 JPY -0.21% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

174.5B
+1%
Revenue
Growth Rates:
1 Year
+14%
3 Years
+46%
5 Years
+4%
7 Years
+3%
10 Years
+38%
2.5B
-17%
Operating Income
Growth Rates:
1 Year
-29%
3 Years
-
5 Years
-57%
7 Years
-65%
10 Years
-64%
940m
-19%
Net Income
Growth Rates:
1 Year
-35%
3 Years
-
5 Years
-53%
7 Years
-72%
10 Years
-82%

Earnings Waterfall
Yorozu Corp

Revenue
174.5B JPY
Cost of Revenue
-157B JPY
Gross Profit
17.5B JPY
Operating Expenses
-15B JPY
Operating Income
2.5B JPY
Other Expenses
-1.6B JPY
Net Income
940m JPY

Income Statement
Yorozu Corp

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
126 180
N/A
138 340
+10%
142 337
+3%
146 281
+3%
146 940
+0%
150 717
+3%
156 375
+4%
161 018
+3%
169 878
+6%
172 797
+2%
172 972
+0%
172 410
0%
168 635
-2%
167 723
-1%
169 052
+1%
170 259
+1%
171 699
+1%
171 536
0%
170 111
-1%
168 260
-1%
168 218
0%
169 111
+1%
166 516
-2%
164 882
-1%
162 757
-1%
157 680
-3%
142 833
-9%
123 406
-14%
119 343
-3%
118 863
0%
125 598
+6%
134 982
+7%
128 771
-5%
127 316
-1%
130 312
+2%
139 233
+7%
153 631
+10%
160 560
+5%
168 692
+5%
172 853
+2%
174 524
+1%
Gross Profit
Cost of Revenue
(108 924)
(119 316)
(122 699)
(125 749)
(126 852)
(130 240)
(135 176)
(139 186)
(146 128)
(149 315)
(150 060)
(150 778)
(147 631)
(147 489)
(148 570)
(149 034)
(151 861)
(151 587)
(150 020)
(148 696)
(148 180)
(149 295)
(147 620)
(147 096)
(145 224)
(141 331)
(129 881)
(113 180)
(109 181)
(106 626)
(110 404)
(117 659)
(112 982)
(113 015)
(116 448)
(124 447)
(137 113)
(143 384)
(150 962)
(155 119)
(157 023)
Gross Profit
17 256
N/A
19 024
+10%
19 638
+3%
20 532
+5%
20 088
-2%
20 477
+2%
21 199
+4%
21 832
+3%
23 750
+9%
23 482
-1%
22 912
-2%
21 632
-6%
21 004
-3%
20 234
-4%
20 482
+1%
21 225
+4%
19 838
-7%
19 949
+1%
20 091
+1%
19 564
-3%
20 038
+2%
19 816
-1%
18 896
-5%
17 786
-6%
17 533
-1%
16 349
-7%
12 952
-21%
10 226
-21%
10 162
-1%
12 237
+20%
15 194
+24%
17 323
+14%
15 789
-9%
14 301
-9%
13 864
-3%
14 786
+7%
16 518
+12%
17 176
+4%
17 730
+3%
17 734
+0%
17 501
-1%
Operating Income
Operating Expenses
(10 340)
(10 999)
(11 471)
(11 645)
(12 003)
(12 289)
(12 698)
(12 935)
(13 338)
(13 467)
(13 470)
(13 323)
(13 737)
(13 907)
(13 964)
(14 278)
(14 105)
(13 920)
(13 991)
(14 094)
(14 162)
(14 526)
(14 764)
(14 821)
(14 723)
(14 143)
(13 426)
(12 444)
(11 738)
(11 860)
(11 965)
(12 509)
(12 514)
(12 205)
(12 211)
(12 425)
(12 953)
(14 088)
(14 442)
(14 718)
(14 987)
Selling, General & Administrative
(10 339)
(9 395)
(11 469)
(11 645)
(12 002)
(9 957)
(12 698)
(12 935)
(13 338)
(10 859)
(13 469)
(13 321)
(13 736)
(11 214)
(13 964)
(14 278)
(14 105)
(11 351)
(13 989)
(14 093)
(14 161)
(11 682)
(14 764)
(14 821)
(14 722)
(11 559)
(13 426)
(12 442)
(11 737)
(9 660)
(11 963)
(12 509)
(12 512)
(10 090)
(12 212)
(12 423)
(12 953)
(11 923)
(14 438)
(14 717)
(14 986)
Research & Development
0
(1 603)
0
0
0
(2 332)
0
0
0
0
0
0
0
(2 692)
0
0
0
(2 568)
0
0
0
(2 843)
0
0
0
(2 583)
0
0
0
(2 199)
0
0
0
(2 114)
0
0
0
(2 164)
0
0
0
Other Operating Expenses
(1)
(1)
(2)
0
(1)
0
0
0
0
(2 608)
(1)
0
0
(1)
0
0
0
(1)
(2)
(1)
(1)
(1)
0
0
(1)
(1)
0
(2)
0
(1)
(2)
0
(2)
(1)
1
(2)
0
(1)
(4)
(1)
(1)
Operating Income
6 916
N/A
8 025
+16%
8 167
+2%
8 887
+9%
8 085
-9%
8 188
+1%
8 501
+4%
8 897
+5%
10 412
+17%
10 015
-4%
9 442
-6%
8 309
-12%
7 267
-13%
6 327
-13%
6 518
+3%
6 947
+7%
5 733
-17%
6 029
+5%
6 100
+1%
5 470
-10%
5 876
+7%
5 290
-10%
4 132
-22%
2 965
-28%
2 810
-5%
2 206
-21%
(474)
N/A
(2 218)
-368%
(1 576)
+29%
377
N/A
3 229
+756%
4 814
+49%
3 275
-32%
2 096
-36%
1 653
-21%
2 361
+43%
3 565
+51%
3 088
-13%
3 288
+6%
3 016
-8%
2 514
-17%
Pre-Tax Income
Interest Income Expense
2 431
1 622
770
1 842
2 868
2 504
2 833
325
(1 851)
(2 760)
(5 013)
(4 024)
(1 509)
(152)
2 206
3 179
629
(290)
498
81
(42)
(307)
(622)
(1 162)
(971)
(1 503)
(1 097)
(725)
(885)
368
(20)
119
326
(63)
424
382
(46)
(202)
(172)
(106)
(12)
Non-Reccuring Items
(140)
(111)
(68)
(91)
(54)
(76)
(61)
(66)
(120)
(104)
(96)
(106)
(64)
(96)
(44)
(40)
(61)
(321)
(320)
(308)
(448)
(2 394)
(2 389)
(2 646)
(2 446)
(11 713)
(12 106)
(12 429)
(12 460)
(5 961)
(5 574)
(4 994)
(4 996)
(228)
(381)
(382)
(402)
(148)
(129)
(85)
(377)
Gain/Loss on Disposition of Assets
10
6
13
19
43
60
61
69
40
0
22
8
5
3
3
11
16
30
30
48
55
31
39
14
3
26
18
16
0
125
0
7
11
(26)
(25)
(25)
0
24
28
33
32
Total Other Income
(170)
(222)
(354)
208
477
(53)
770
276
196
124
86
60
73
151
3
(215)
(176)
(65)
(1 210)
(976)
(971)
241
246
201
155
67
84
530
808
809
954
660
513
600
586
460
403
125
154
72
(65)
Pre-Tax Income
9 047
N/A
9 320
+3%
8 528
-8%
10 865
+27%
11 419
+5%
10 623
-7%
12 104
+14%
9 501
-22%
8 677
-9%
7 275
-16%
4 441
-39%
4 247
-4%
5 772
+36%
6 233
+8%
8 686
+39%
9 882
+14%
6 141
-38%
5 383
-12%
5 098
-5%
4 315
-15%
4 470
+4%
2 861
-36%
1 406
-51%
(628)
N/A
(449)
+29%
(10 917)
-2 331%
(13 575)
-24%
(14 826)
-9%
(14 113)
+5%
(4 282)
+70%
(1 411)
+67%
606
N/A
(871)
N/A
2 379
N/A
2 257
-5%
2 796
+24%
3 520
+26%
2 887
-18%
3 169
+10%
2 930
-8%
2 092
-29%
Net Income
Tax Provision
(3 248)
(3 355)
(3 072)
(3 905)
(4 387)
(4 309)
(4 624)
(3 975)
(3 142)
(2 627)
(1 782)
(1 382)
(1 559)
(1 544)
(1 873)
(2 051)
(1 321)
(1 608)
(1 696)
(1 664)
(1 612)
(1 575)
(1 249)
(875)
(997)
(2 771)
(1 898)
(1 687)
(1 771)
(2 571)
(3 610)
(3 858)
(3 746)
(1 664)
(1 689)
(1 974)
(2 275)
(1 602)
(2 042)
(2 073)
(1 783)
Income from Continuing Operations
5 799
5 965
5 456
6 960
7 032
6 314
7 480
5 526
5 535
4 648
2 659
2 865
4 213
4 689
6 813
7 831
4 820
3 775
3 402
2 651
2 858
1 286
157
(1 503)
(1 446)
(13 688)
(15 473)
(16 513)
(15 884)
(6 853)
(5 021)
(3 252)
(4 617)
715
568
822
1 245
1 285
1 127
857
309
Income to Minority Interest
(561)
(825)
(734)
(738)
(579)
(538)
(656)
(587)
(831)
(947)
(949)
(958)
(875)
(708)
(804)
(975)
(892)
(1 057)
(990)
(844)
(862)
(882)
(678)
(598)
(628)
754
992
1 175
1 121
659
294
164
568
161
380
496
211
138
171
311
633
Net Income (Common)
5 236
N/A
5 139
-2%
4 723
-8%
6 222
+32%
6 454
+4%
5 775
-11%
6 822
+18%
4 937
-28%
4 703
-5%
3 700
-21%
1 709
-54%
1 907
+12%
3 336
+75%
3 980
+19%
6 007
+51%
6 854
+14%
3 927
-43%
2 717
-31%
2 411
-11%
1 806
-25%
1 995
+10%
402
-80%
(522)
N/A
(2 103)
-303%
(2 074)
+1%
(12 933)
-524%
(14 478)
-12%
(15 335)
-6%
(14 762)
+4%
(6 195)
+58%
(4 729)
+24%
(3 090)
+35%
(4 051)
-31%
876
N/A
949
+8%
1 319
+39%
1 456
+10%
1 422
-2%
1 297
-9%
1 166
-10%
940
-19%
EPS (Diluted)
261.8
N/A
256.95
-2%
236.15
-8%
282.81
+20%
258.16
-9%
251.5
-3%
272.88
+9%
197.48
-28%
188.12
-5%
148.14
-21%
68.36
-54%
76.27
+12%
133.44
+75%
161.9
+21%
250.29
+55%
285.58
+14%
163.62
-43%
112.55
-31%
100.45
-11%
75.25
-25%
82.39
+9%
16.6
-80%
-21.96
N/A
-88.47
-303%
-87.22
+1%
-543.95
-524%
-606.78
-12%
-641.25
-6%
-616.67
+4%
-259.06
+58%
-197.53
+24%
-128.81
+35%
-168.66
-31%
35.75
N/A
39.5
+10%
52.49
+33%
60.3
+15%
57.79
-4%
53.72
-7%
46.19
-14%
38.74
-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 134,500+ 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.