First Time Loading...

Medipal Holdings Corp
TSE:7459

Watchlist Manager
Medipal Holdings Corp Logo
Medipal Holdings Corp
TSE:7459
Watchlist
Price: 2 483 JPY -0.22%
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.5T
+2%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+9%
5 Years
+10%
7 Years
+14%
10 Years
+22%
48.7B
+10%
Operating Income
Growth Rates:
1 Year
+5%
3 Years
+23%
5 Years
-3%
7 Years
+12%
10 Years
+63%
37.2B
-4%
Net Income
Growth Rates:
1 Year
+22%
3 Years
+40%
5 Years
+9%
7 Years
+16%
10 Years
+61%

Earnings Waterfall
Medipal Holdings Corp

Revenue
3.5T JPY
Cost of Revenue
-3.3T JPY
Gross Profit
240.3B JPY
Operating Expenses
-191.6B JPY
Operating Income
48.7B JPY
Other Expenses
-11.4B JPY
Net Income
37.2B JPY

Income Statement
Medipal Holdings 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
2 883 614
N/A
2 947 798
+2%
2 920 808
-1%
2 909 858
0%
2 902 889
0%
2 872 905
-1%
2 923 061
+2%
2 953 707
+1%
2 995 210
+1%
3 028 187
+1%
3 057 501
+1%
3 072 868
+1%
3 065 833
0%
3 063 900
0%
3 072 597
+0%
3 093 743
+1%
3 124 724
+1%
3 146 314
+1%
3 169 216
+1%
3 169 344
+0%
3 178 578
+0%
3 181 928
+0%
3 189 613
+0%
3 253 495
+2%
3 242 840
0%
3 253 079
+0%
3 236 315
-1%
3 186 651
-2%
3 208 237
+1%
3 211 125
+0%
3 241 838
+1%
3 265 951
+1%
3 279 583
+0%
3 290 921
+0%
3 304 372
+0%
3 333 073
+1%
3 351 069
+1%
3 360 008
+0%
3 408 417
+1%
3 453 601
+1%
3 507 505
+2%
Gross Profit
Cost of Revenue
(2 680 445)
(2 738 380)
(2 711 664)
(2 703 326)
(2 698 565)
(2 671 178)
(2 720 831)
(2 748 035)
(2 784 200)
(2 810 738)
(2 834 396)
(2 849 323)
(2 842 247)
(2 845 022)
(2 855 139)
(2 873 313)
(2 900 462)
(2 918 241)
(2 938 600)
(2 937 510)
(2 945 213)
(2 949 433)
(2 956 820)
(3 016 277)
(3 007 948)
(3 016 382)
(3 002 497)
(2 962 382)
(2 988 941)
(2 996 912)
(3 026 914)
(3 049 902)
(3 062 721)
(3 073 476)
(3 085 957)
(3 112 923)
(3 127 503)
(3 135 703)
(3 180 801)
(3 219 471)
(3 267 232)
Gross Profit
203 169
N/A
209 418
+3%
209 144
0%
206 532
-1%
204 324
-1%
201 727
-1%
202 230
+0%
205 672
+2%
211 010
+3%
217 449
+3%
223 105
+3%
223 545
+0%
223 586
+0%
218 878
-2%
217 458
-1%
220 430
+1%
224 262
+2%
228 073
+2%
230 616
+1%
231 834
+1%
233 365
+1%
232 495
0%
232 793
+0%
237 218
+2%
234 892
-1%
236 697
+1%
233 818
-1%
224 269
-4%
219 296
-2%
214 213
-2%
214 924
+0%
216 049
+1%
216 862
+0%
217 445
+0%
218 415
+0%
220 150
+1%
223 566
+2%
224 305
+0%
227 616
+1%
234 130
+3%
240 273
+3%
Operating Income
Operating Expenses
(173 385)
(174 756)
(174 388)
(173 221)
(171 760)
(168 932)
(168 310)
(168 983)
(170 134)
(175 166)
(177 286)
(178 867)
(180 325)
(179 228)
(180 785)
(181 956)
(183 314)
(183 813)
(183 445)
(184 125)
(183 014)
(182 668)
(182 351)
(182 553)
(182 499)
(183 588)
(182 366)
(181 105)
(179 592)
(175 637)
(173 596)
(171 197)
(170 703)
(171 821)
(172 557)
(173 261)
(177 442)
(175 333)
(179 759)
(190 070)
(191 617)
Selling, General & Administrative
(161 793)
(163 175)
(162 876)
(161 971)
(160 875)
(158 348)
(157 962)
(158 598)
(159 657)
(164 416)
(166 134)
(167 468)
(168 658)
(167 463)
(168 648)
(169 379)
(170 433)
(170 582)
(170 446)
(171 499)
(170 744)
(170 794)
(170 430)
(170 395)
(170 225)
(171 017)
(169 743)
(168 472)
(166 875)
(162 802)
(160 995)
(158 634)
(158 300)
(159 379)
(160 279)
(161 021)
(165 230)
(163 040)
(167 292)
(177 341)
(178 360)
Research & Development
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
(118)
0
0
0
(106)
0
0
0
(108)
0
0
0
(103)
0
0
0
Depreciation & Amortization
(11 562)
(11 520)
(11 422)
(11 212)
(10 865)
(10 592)
(10 494)
(10 483)
(10 612)
(10 798)
(11 132)
(11 430)
(11 689)
(11 906)
(12 328)
(12 703)
(13 006)
(13 257)
(12 912)
(12 592)
(12 229)
(11 881)
(11 992)
(12 163)
(12 319)
(12 494)
(12 642)
(12 707)
(12 771)
(12 775)
(12 664)
(12 538)
(12 435)
(12 333)
(12 277)
(12 239)
(12 210)
(12 188)
(12 465)
(12 728)
(13 256)
Other Operating Expenses
(30)
(61)
(90)
(38)
(20)
8
146
98
135
48
(20)
31
22
141
191
126
125
26
(87)
(34)
(41)
7
71
5
45
41
19
74
54
46
63
(25)
32
(1)
(1)
0
(2)
(2)
(2)
(1)
(1)
Operating Income
29 784
N/A
34 662
+16%
34 756
+0%
33 311
-4%
32 564
-2%
32 795
+1%
33 920
+3%
36 689
+8%
40 876
+11%
42 283
+3%
45 819
+8%
44 678
-2%
43 261
-3%
39 650
-8%
36 673
-8%
38 474
+5%
40 948
+6%
44 260
+8%
47 171
+7%
47 709
+1%
50 351
+6%
49 827
-1%
50 442
+1%
54 665
+8%
52 393
-4%
53 109
+1%
51 452
-3%
43 164
-16%
39 704
-8%
38 576
-3%
41 328
+7%
44 852
+9%
46 159
+3%
45 624
-1%
45 858
+1%
46 889
+2%
46 124
-2%
48 972
+6%
47 857
-2%
44 060
-8%
48 656
+10%
Pre-Tax Income
Interest Income Expense
5 915
6 152
2 778
2 723
2 886
3 214
3 179
3 685
3 744
5 202
5 283
5 089
5 859
4 969
5 033
5 005
4 302
3 813
3 391
3 556
4 007
4 757
5 316
5 726
5 807
6 339
7 440
7 359
14 538
15 685
15 131
16 764
10 300
6 579
9 831
8 423
17 354
19 235
16 012
16 421
6 348
Non-Reccuring Items
(1 168)
(1 093)
(1 459)
(1 050)
(841)
(892)
(1 010)
(1 106)
(1 003)
(1 541)
(1 175)
(1 190)
(1 311)
(1 488)
(1 363)
(993)
190
799
765
358
(480)
(207)
(524)
(1 023)
(1 177)
(2 060)
(3 280)
(2 655)
(14 772)
(14 755)
(13 168)
(12 857)
(655)
(5 133)
(9 009)
(9 022)
(11 654)
(7 958)
(1 007)
(1 321)
1 262
Gain/Loss on Disposition of Assets
(243)
(189)
1
186
1 073
1 154
1 097
888
(5)
0
(30)
5
535
579
457
5 113
5 311
5 269
5 220
562
(201)
(412)
(410)
(1 921)
(1 765)
8 913
9 127
11 040
0
573
523
111
96
(32)
(46)
(38)
(127)
(147)
(150)
(150)
(54)
Total Other Income
9 020
8 970
8 559
8 376
8 507
8 652
8 853
8 803
8 911
8 862
9 211
9 260
9 153
8 743
8 637
8 802
9 088
9 325
9 380
9 456
9 631
9 496
9 474
9 312
9 384
9 235
9 171
9 310
19 816
9 158
9 284
9 447
10 155
10 246
10 419
10 416
10 034
9 959
10 085
10 549
10 901
Pre-Tax Income
43 308
N/A
48 502
+12%
44 635
-8%
43 546
-2%
44 189
+1%
44 923
+2%
46 039
+2%
48 959
+6%
52 523
+7%
54 806
+4%
59 108
+8%
57 842
-2%
57 497
-1%
52 453
-9%
49 437
-6%
56 401
+14%
59 839
+6%
63 466
+6%
65 927
+4%
61 641
-7%
63 308
+3%
63 461
+0%
64 298
+1%
66 759
+4%
64 642
-3%
75 536
+17%
73 910
-2%
68 218
-8%
59 286
-13%
49 237
-17%
53 098
+8%
58 317
+10%
66 055
+13%
57 284
-13%
57 053
0%
56 668
-1%
61 731
+9%
70 061
+13%
72 797
+4%
69 559
-4%
67 113
-4%
Net Income
Tax Provision
(15 628)
(18 397)
(18 036)
(17 217)
(16 802)
(15 822)
(16 097)
(16 890)
(18 009)
(17 883)
(18 622)
(18 570)
(17 969)
(16 115)
(15 531)
(17 426)
(18 313)
(19 930)
(18 412)
(17 111)
(18 186)
(18 035)
(20 539)
(21 347)
(20 469)
(24 306)
(23 647)
(21 835)
(19 060)
(15 621)
(16 610)
(17 877)
(19 846)
(18 087)
(19 249)
(19 320)
(22 080)
(21 738)
(21 292)
(20 606)
(19 187)
Income from Continuing Operations
27 680
30 105
26 599
26 329
27 387
29 101
29 942
32 069
34 514
36 923
40 486
39 272
39 528
36 338
33 906
38 975
41 526
43 536
47 515
44 530
45 122
45 426
43 759
45 412
44 173
51 230
50 263
46 383
40 226
33 616
36 488
40 440
46 209
39 197
37 804
37 348
39 651
48 323
51 505
48 953
47 926
Income to Minority Interest
(4 521)
(4 619)
(4 368)
(4 735)
(5 166)
(5 413)
(6 003)
(6 017)
(6 064)
(6 150)
(6 519)
(7 069)
(7 376)
(7 326)
(7 666)
(7 888)
(8 325)
(8 756)
(10 349)
(10 408)
(10 807)
(11 066)
(9 643)
(9 968)
(9 450)
(13 260)
(13 257)
(13 051)
(13 543)
(9 689)
(10 020)
(9 917)
(9 797)
(9 772)
(9 554)
(9 124)
(9 210)
(9 517)
(9 781)
(10 317)
(10 682)
Net Income (Common)
23 156
N/A
25 485
+10%
22 231
-13%
21 592
-3%
22 221
+3%
23 687
+7%
23 938
+1%
26 052
+9%
28 449
+9%
30 771
+8%
33 965
+10%
32 201
-5%
32 149
0%
29 011
-10%
26 239
-10%
31 086
+18%
33 199
+7%
34 780
+5%
37 166
+7%
34 122
-8%
34 315
+1%
34 359
+0%
34 116
-1%
35 443
+4%
34 722
-2%
37 968
+9%
37 002
-3%
33 329
-10%
26 682
-20%
23 926
-10%
26 468
+11%
30 523
+15%
36 411
+19%
29 423
-19%
28 248
-4%
28 222
0%
30 439
+8%
38 806
+27%
41 724
+8%
38 636
-7%
37 244
-4%
EPS (Diluted)
102.46
N/A
112.76
+10%
98.36
-13%
95.53
-3%
98.32
+3%
104.72
+7%
105.92
+1%
115.27
+9%
125.88
+9%
135.89
+8%
150.28
+11%
142.48
-5%
142.25
0%
128.12
-10%
116.1
-9%
137.54
+18%
140.08
+2%
150.02
+7%
156.15
+4%
145.19
-7%
145.72
+0%
145.58
0%
144.86
0%
151.1
+4%
155.72
+3%
165.78
+6%
165.88
+0%
149.41
-10%
119.61
-20%
107.26
-10%
118.62
+11%
136.79
+15%
163.18
+19%
131.86
-19%
126.55
-4%
127.01
+0%
144.97
+14%
179.37
+24%
195.12
+9%
181.86
-7%
176.65
-3%

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 133,400+ 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.