First Time Loading...

Kojima Co Ltd
TSE:7513

Watchlist Manager
Kojima Co Ltd Logo
Kojima Co Ltd
TSE:7513
Watchlist
Price: 804 JPY 0.75% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

264.3B
-1%
Revenue
Growth Rates:
1 Year
-6%
3 Years
-10%
5 Years
+5%
7 Years
+16%
10 Years
-4%
4.7B
-3%
Operating Income
Growth Rates:
1 Year
-35%
3 Years
-44%
5 Years
-3%
7 Years
+107%
10 Years
-
2.7B
-5%
Net Income
Growth Rates:
1 Year
-47%
3 Years
-59%
5 Years
-31%
7 Years
+329%
10 Years
-

Earnings Waterfall
Kojima Co Ltd

Revenue
264.3B JPY
Cost of Revenue
-193.6B JPY
Gross Profit
70.7B JPY
Operating Expenses
-66B JPY
Operating Income
4.7B JPY
Other Expenses
-2B JPY
Net Income
2.7B JPY

Income Statement
Kojima Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023
Revenue
Revenue
274 070
N/A
269 897
-2%
274 559
+2%
262 292
-4%
257 340
-2%
246 311
-4%
229 470
-7%
226 124
-1%
225 617
0%
227 186
+1%
226 735
0%
226 297
0%
227 430
+1%
226 477
0%
229 833
+1%
232 700
+1%
234 958
+1%
239 686
+2%
243 105
+1%
246 391
+1%
250 537
+2%
256 897
+3%
263 855
+3%
268 127
+2%
275 584
+3%
272 309
-1%
273 150
+0%
288 216
+6%
292 508
+1%
302 855
+4%
310 542
+3%
297 535
-4%
290 599
-2%
288 117
-1%
281 844
-2%
279 374
-1%
280 663
+0%
277 803
-1%
271 588
-2%
267 893
-1%
264 253
-1%
Gross Profit
Cost of Revenue
(207 626)
(203 030)
(205 406)
(194 654)
(190 080)
(180 989)
(167 592)
(165 301)
(165 296)
(166 207)
(166 777)
(166 198)
(167 075)
(166 165)
(168 572)
(170 329)
(171 802)
(175 069)
(177 322)
(179 616)
(182 639)
(187 636)
(192 969)
(195 888)
(201 170)
(198 371)
(198 217)
(208 975)
(211 217)
(217 408)
(222 383)
(211 797)
(207 442)
(207 110)
(204 152)
(203 999)
(205 670)
(204 012)
(199 312)
(196 637)
(193 558)
Gross Profit
66 444
N/A
66 867
+1%
69 153
+3%
67 638
-2%
67 260
-1%
65 322
-3%
61 878
-5%
60 823
-2%
60 321
-1%
60 979
+1%
59 958
-2%
60 099
+0%
60 355
+0%
60 312
0%
61 261
+2%
62 371
+2%
63 156
+1%
64 617
+2%
65 783
+2%
66 775
+2%
67 898
+2%
69 261
+2%
70 886
+2%
72 239
+2%
74 414
+3%
73 938
-1%
74 933
+1%
79 241
+6%
81 291
+3%
85 447
+5%
88 159
+3%
85 738
-3%
83 157
-3%
81 007
-3%
77 692
-4%
75 375
-3%
74 993
-1%
73 791
-2%
72 276
-2%
71 256
-1%
70 695
-1%
Operating Income
Operating Expenses
(68 050)
(67 109)
(66 846)
(65 243)
(63 673)
(61 658)
(60 026)
(59 919)
(59 761)
(59 716)
(58 594)
(58 089)
(58 094)
(58 244)
(58 855)
(59 625)
(60 139)
(60 739)
(61 616)
(62 527)
(63 105)
(63 978)
(65 146)
(65 813)
(67 270)
(68 214)
(68 990)
(72 020)
(72 944)
(74 792)
(77 644)
(76 877)
(75 044)
(72 501)
(69 074)
(67 268)
(67 836)
(67 943)
(67 433)
(66 437)
(66 025)
Selling, General & Administrative
(68 050)
(67 109)
(66 846)
(61 523)
(63 671)
(61 657)
(60 024)
(57 407)
(59 761)
(59 714)
(58 595)
(56 203)
(58 094)
(58 244)
(58 854)
(57 710)
(60 138)
(60 738)
(61 614)
(60 549)
(63 102)
(63 978)
(65 146)
(63 986)
(67 270)
(68 212)
(68 989)
(70 361)
(72 942)
(74 790)
(77 641)
(75 409)
(75 042)
(72 500)
(69 074)
(65 853)
(67 835)
(67 940)
(67 431)
(64 958)
(66 023)
Depreciation & Amortization
0
0
0
(2 677)
0
0
0
(2 110)
0
0
0
(1 876)
0
0
0
(1 822)
0
0
0
(1 819)
0
0
0
(1 826)
0
0
0
(1 657)
0
0
0
(1 466)
0
0
0
(1 413)
0
0
0
(1 478)
0
Other Operating Expenses
0
0
0
(1 043)
(2)
(1)
(2)
(402)
0
(2)
1
(10)
0
0
(1)
(93)
(1)
(1)
(2)
(159)
(3)
0
0
(1)
0
(2)
0
(2)
(2)
0
(3)
(2)
(2)
(1)
0
(2)
0
(3)
(2)
(1)
(2)
Operating Income
(1 606)
N/A
(242)
+85%
2 307
N/A
2 395
+4%
3 587
+50%
3 664
+2%
1 852
-49%
904
-51%
560
-38%
1 263
+126%
1 364
+8%
2 010
+47%
2 261
+12%
2 068
-9%
2 406
+16%
2 746
+14%
3 017
+10%
3 878
+29%
4 167
+7%
4 248
+2%
4 793
+13%
5 283
+10%
5 740
+9%
6 426
+12%
7 144
+11%
5 724
-20%
5 943
+4%
7 221
+22%
8 347
+16%
10 655
+28%
10 515
-1%
8 861
-16%
8 113
-8%
8 506
+5%
8 618
+1%
8 107
-6%
7 157
-12%
5 848
-18%
4 843
-17%
4 819
0%
4 670
-3%
Pre-Tax Income
Interest Income Expense
(798)
(731)
(664)
(580)
(532)
(521)
(505)
(510)
(489)
(463)
(382)
463
(221)
(151)
(130)
(131)
(133)
(129)
(119)
(106)
(96)
(78)
(67)
(58)
(53)
(72)
(69)
(74)
(77)
(53)
(49)
(42)
(35)
(33)
(31)
(29)
(28)
(25)
(23)
(21)
(19)
Non-Reccuring Items
(7 399)
(7 426)
(7 423)
(2 440)
(2 445)
(2 406)
(2 408)
(1 175)
(1 151)
(1 228)
(1 440)
(1 598)
(1 060)
(994)
(877)
(555)
(399)
(505)
(397)
(782)
(785)
(725)
(757)
(1 541)
(1 481)
(1 501)
(1 473)
(529)
(566)
(475)
(760)
(789)
(748)
(777)
(949)
(801)
(812)
(734)
(275)
(251)
(256)
Gain/Loss on Disposition of Assets
488
470
599
218
110
131
3
19
0
119
118
119
119
0
(1)
0
0
0
0
0
0
11
11
11
11
0
0
0
0
0
0
70
71
147
147
77
0
0
0
0
0
Total Other Income
2 984
4 748
4 597
3 917
2 829
994
1 375
832
1 375
1 143
127
(72)
(121)
283
599
599
592
471
332
333
388
449
787
798
775
601
219
214
193
198
88
425
580
526
700
446
405
395
348
347
329
Pre-Tax Income
(6 331)
N/A
(3 181)
+50%
(584)
+82%
3 510
N/A
3 549
+1%
1 862
-48%
317
-83%
70
-78%
295
+321%
834
+183%
(213)
N/A
922
N/A
978
+6%
1 206
+23%
1 997
+66%
2 659
+33%
3 077
+16%
3 715
+21%
3 983
+7%
3 693
-7%
4 300
+16%
4 940
+15%
5 714
+16%
5 636
-1%
6 396
+13%
4 752
-26%
4 620
-3%
6 832
+48%
7 897
+16%
10 325
+31%
9 794
-5%
8 525
-13%
7 981
-6%
8 369
+5%
8 485
+1%
7 800
-8%
6 722
-14%
5 484
-18%
4 893
-11%
4 894
+0%
4 724
-3%
Net Income
Tax Provision
(1 451)
(1 684)
(2 592)
(2 453)
(2 322)
(1 932)
(1 876)
(6 417)
(6 391)
(6 391)
(5 575)
(356)
(343)
(403)
(466)
(296)
(271)
(551)
(379)
(275)
(347)
11
(127)
967
962
520
219
(775)
(1 339)
(1 858)
(1 711)
(2 223)
(2 046)
(2 180)
(2 068)
(2 039)
(1 634)
(1 522)
(1 426)
(2 025)
(2 007)
Income from Continuing Operations
(7 782)
(4 865)
(3 176)
1 057
1 227
(70)
(1 559)
(6 347)
(6 096)
(5 557)
(5 788)
566
635
803
1 531
2 363
2 806
3 164
3 604
3 418
3 953
4 951
5 587
6 603
7 358
5 272
4 839
6 057
6 558
8 467
8 083
6 302
5 935
6 189
6 417
5 761
5 088
3 962
3 467
2 869
2 717
Net Income (Common)
(7 783)
N/A
(4 868)
+37%
(3 178)
+35%
1 056
N/A
1 226
+16%
(70)
N/A
(1 559)
-2 127%
(6 346)
-307%
(6 095)
+4%
(5 556)
+9%
(5 787)
-4%
565
N/A
634
+12%
801
+26%
1 529
+91%
2 363
+55%
2 806
+19%
3 165
+13%
3 604
+14%
3 418
-5%
3 953
+16%
4 950
+25%
5 588
+13%
6 604
+18%
7 359
+11%
5 274
-28%
4 839
-8%
6 056
+25%
6 556
+8%
8 465
+29%
8 082
-5%
6 302
-22%
5 936
-6%
6 190
+4%
6 417
+4%
5 761
-10%
5 087
-12%
3 961
-22%
3 467
-12%
2 869
-17%
2 717
-5%
EPS (Diluted)
-99.78
N/A
-62.41
+37%
-40.74
+35%
13.55
N/A
15.73
+16%
-0.9
N/A
-19.98
-2 120%
-81.45
-308%
-78.14
+4%
-71.23
+9%
-74.19
-4%
7.25
N/A
8.14
+12%
10.28
+26%
19.62
+91%
30.33
+55%
35.97
+19%
40.57
+13%
46.2
+14%
43.87
-5%
50.74
+16%
63.53
+25%
71.72
+13%
84.81
+18%
94.81
+12%
67.92
-28%
62.32
-8%
78
+25%
84.41
+8%
108.91
+29%
104.27
-4%
81.27
-22%
76.84
-5%
80.07
+4%
82.95
+4%
74.5
-10%
65.74
-12%
51.15
-22%
44.74
-13%
37.04
-17%
35.07
-5%

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.