First Time Loading...

Kohnan Shoji Co Ltd
TSE:7516

Watchlist Manager
Kohnan Shoji Co Ltd Logo
Kohnan Shoji Co Ltd
TSE:7516
Watchlist
Price: 4 550 JPY 2.25% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

464.3B
+2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+8%
5 Years
+40%
7 Years
+52%
10 Years
+63%
24.5B
+1%
Operating Income
Growth Rates:
1 Year
+12%
3 Years
-18%
5 Years
+24%
7 Years
+51%
10 Years
+89%
15.1B
+0.8%
Net Income
Growth Rates:
1 Year
+17%
3 Years
-16%
5 Years
+42%
7 Years
+175%
10 Years
+142%

Earnings Waterfall
Kohnan Shoji Co Ltd

Revenue
464.3B JPY
Cost of Revenue
-279.5B JPY
Gross Profit
184.7B JPY
Operating Expenses
-160.3B JPY
Operating Income
24.5B JPY
Other Expenses
-9.4B JPY
Net Income
15.1B JPY

Income Statement
Kohnan Shoji 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
285 000
N/A
287 137
+1%
291 392
+1%
291 774
+0%
293 091
+0%
293 817
+0%
293 941
+0%
297 535
+1%
300 762
+1%
302 934
+1%
304 436
+0%
305 264
+0%
305 139
0%
304 788
0%
305 428
+0%
308 360
+1%
312 174
+1%
316 081
+1%
319 431
+1%
323 625
+1%
330 964
+2%
333 496
+1%
337 901
+1%
349 175
+3%
361 116
+3%
374 643
+4%
400 563
+7%
419 673
+5%
428 630
+2%
442 069
+3%
442 913
+0%
439 265
-1%
441 945
+1%
441 221
0%
438 000
-1%
436 771
0%
436 700
0%
439 024
+1%
442 690
+1%
455 010
+3%
464 270
+2%
Gross Profit
Cost of Revenue
(173 671)
(175 640)
(178 550)
(178 851)
(179 992)
(180 334)
(180 472)
(182 720)
(184 595)
(185 447)
(185 802)
(185 909)
(185 261)
(184 554)
(184 726)
(185 895)
(188 246)
(190 738)
(192 572)
(194 838)
(199 156)
(200 354)
(203 065)
(210 737)
(218 999)
(227 702)
(242 891)
(253 545)
(258 984)
(266 290)
(266 802)
(264 767)
(265 383)
(265 208)
(262 845)
(262 284)
(262 460)
(263 300)
(265 536)
(273 440)
(279 537)
Gross Profit
111 329
N/A
111 497
+0%
112 842
+1%
112 923
+0%
113 099
+0%
113 483
+0%
113 469
0%
114 815
+1%
116 167
+1%
117 487
+1%
118 634
+1%
119 355
+1%
119 878
+0%
120 234
+0%
120 702
+0%
122 465
+1%
123 928
+1%
125 343
+1%
126 859
+1%
128 787
+2%
131 808
+2%
133 142
+1%
134 836
+1%
138 438
+3%
142 117
+3%
146 941
+3%
157 672
+7%
166 128
+5%
169 646
+2%
175 779
+4%
176 111
+0%
174 498
-1%
176 562
+1%
176 013
0%
175 155
0%
174 487
0%
174 240
0%
175 724
+1%
177 154
+1%
181 570
+2%
184 733
+2%
Operating Income
Operating Expenses
(98 387)
(99 507)
(99 608)
(99 968)
(100 960)
(101 646)
(102 230)
(102 654)
(102 876)
(102 919)
(103 019)
(103 309)
(103 636)
(104 153)
(105 031)
(106 102)
(106 962)
(107 971)
(109 993)
(110 933)
(112 006)
(113 251)
(113 373)
(117 631)
(122 416)
(126 881)
(133 214)
(136 232)
(139 820)
(144 860)
(146 797)
(149 088)
(150 126)
(150 225)
(150 729)
(151 230)
(152 291)
(153 705)
(154 804)
(157 422)
(160 256)
Selling, General & Administrative
(98 385)
(91 529)
(99 608)
(99 969)
(100 961)
(93 262)
(102 230)
(102 653)
(102 875)
(94 108)
(103 017)
(103 307)
(103 636)
(94 719)
(105 031)
(106 103)
(106 960)
(107 970)
(109 993)
(110 932)
(112 006)
(113 250)
(113 372)
(117 629)
(122 415)
(126 881)
(133 213)
(136 233)
(139 819)
(144 860)
(146 797)
(149 088)
(150 126)
(150 225)
(150 730)
(151 229)
(152 291)
(153 704)
(154 802)
(157 421)
(160 256)
Depreciation & Amortization
0
(7 978)
0
0
0
0
0
0
0
(8 810)
0
0
0
(9 434)
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
0
0
Other Operating Expenses
0
0
0
1
0
(8 384)
0
0
0
(1)
(2)
0
0
0
0
1
(2)
(1)
0
0
0
(1)
0
(2)
(1)
0
(1)
1
(1)
0
0
0
0
0
0
(1)
0
(1)
(2)
0
0
Operating Income
12 942
N/A
11 990
-7%
13 234
+10%
12 955
-2%
12 139
-6%
11 837
-2%
11 239
-5%
12 161
+8%
13 291
+9%
14 568
+10%
15 615
+7%
16 046
+3%
16 242
+1%
16 081
-1%
15 671
-3%
16 363
+4%
16 966
+4%
17 372
+2%
16 866
-3%
17 854
+6%
19 802
+11%
19 891
+0%
21 463
+8%
20 807
-3%
19 701
-5%
20 060
+2%
24 458
+22%
29 896
+22%
29 826
0%
30 919
+4%
29 314
-5%
25 410
-13%
26 436
+4%
25 788
-2%
24 426
-5%
23 257
-5%
21 949
-6%
22 019
+0%
22 350
+2%
24 148
+8%
24 477
+1%
Pre-Tax Income
Interest Income Expense
(2 000)
(1 686)
(1 332)
(1 492)
(1 665)
(1 889)
(1 934)
(1 894)
(1 728)
(1 603)
(1 434)
(1 469)
(1 553)
(1 631)
(1 712)
(1 828)
(1 785)
(1 439)
(1 747)
(1 686)
(1 713)
(1 696)
(1 698)
(1 655)
(1 667)
(1 698)
(1 659)
(1 561)
(1 452)
(1 439)
(1 510)
(1 558)
(1 596)
(1 606)
(1 532)
(1 475)
(1 367)
(1 396)
(1 455)
(1 701)
(1 843)
Non-Reccuring Items
(73)
(7 523)
(7 574)
(7 626)
(7 616)
(175)
(169)
(2 075)
(2 140)
(2 861)
(2 809)
(4 162)
(5 216)
(4 462)
(4 207)
(1 775)
(863)
(1 504)
(1 778)
(2 820)
(2 674)
(2 569)
(2 579)
(2 138)
(2 162)
(2 080)
(2 100)
(2 798)
(2 779)
(2 937)
(2 916)
(666)
(689)
(1 028)
(985)
(1 284)
(1 283)
(1 190)
(1 239)
(1 011)
(959)
Gain/Loss on Disposition of Assets
0
(8)
(23)
(27)
(27)
0
0
0
0
0
0
0
0
17
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
0
0
Total Other Income
(67)
(53)
(25)
(36)
(201)
(36)
(112)
(99)
54
99
113
66
113
112
316
507
516
237
170
(10)
(5)
577
937
1 102
1 085
556
310
177
398
294
266
242
10
23
49
65
(116)
108
204
447
441
Pre-Tax Income
10 802
N/A
2 720
-75%
4 280
+57%
3 774
-12%
2 630
-30%
9 737
+270%
9 024
-7%
8 093
-10%
9 477
+17%
10 203
+8%
11 485
+13%
10 481
-9%
9 586
-9%
10 117
+6%
10 068
0%
13 267
+32%
14 834
+12%
14 666
-1%
13 511
-8%
13 338
-1%
15 410
+16%
16 203
+5%
18 123
+12%
18 116
0%
16 957
-6%
16 838
-1%
21 009
+25%
25 714
+22%
25 993
+1%
26 837
+3%
25 154
-6%
23 428
-7%
24 161
+3%
23 177
-4%
21 958
-5%
20 563
-6%
19 183
-7%
19 541
+2%
19 860
+2%
21 883
+10%
22 116
+1%
Net Income
Tax Provision
(4 568)
(1 529)
(2 036)
(1 900)
(1 471)
(4 193)
(3 754)
(3 498)
(3 936)
(4 158)
(4 611)
(4 429)
(4 096)
(4 044)
(3 878)
(4 543)
(5 002)
(4 635)
(4 309)
(4 187)
(4 765)
(5 348)
(5 882)
(5 985)
(5 638)
(5 008)
(6 274)
(7 614)
(8 022)
(8 187)
(7 742)
(7 352)
(7 231)
(7 587)
(7 211)
(6 568)
(6 289)
(6 306)
(6 075)
(6 916)
(7 032)
Income from Continuing Operations
6 234
1 191
2 244
1 874
1 159
5 544
5 270
4 595
5 541
6 045
6 874
6 052
5 490
6 073
6 190
8 724
9 832
10 031
9 202
9 151
10 645
10 855
12 241
12 131
11 319
11 830
14 735
18 100
17 971
18 650
17 412
16 076
16 930
15 590
14 747
13 995
12 894
13 235
13 785
14 967
15 084
Net Income (Common)
6 235
N/A
1 190
-81%
2 244
+89%
1 874
-16%
1 157
-38%
5 544
+379%
5 269
-5%
4 594
-13%
5 542
+21%
6 044
+9%
6 873
+14%
6 051
-12%
5 489
-9%
6 072
+11%
6 190
+2%
8 723
+41%
9 830
+13%
10 031
+2%
9 201
-8%
9 152
-1%
10 645
+16%
10 854
+2%
12 241
+13%
12 130
-1%
11 318
-7%
11 830
+5%
14 734
+25%
18 099
+23%
17 972
-1%
18 649
+4%
17 412
-7%
16 076
-8%
16 929
+5%
15 590
-8%
14 747
-5%
13 995
-5%
12 893
-8%
13 235
+3%
13 784
+4%
14 966
+9%
15 085
+1%
EPS (Diluted)
178.14
N/A
34
-81%
64.11
+89%
53.54
-16%
33.07
-38%
159.81
+383%
150.54
-6%
131.25
-13%
158.34
+21%
174.23
+10%
196.37
+13%
172.88
-12%
156.82
-9%
175.13
+12%
182.05
+4%
256.55
+41%
289.11
+13%
290.83
+1%
270.61
-7%
269.17
-1%
308.63
+15%
314.7
+2%
355.01
+13%
351.78
-1%
328.25
-7%
343.1
+5%
427.32
+25%
540.57
+27%
553.12
+2%
561.09
+1%
536.06
-4%
500.36
-7%
538.62
+8%
489.14
-9%
470.45
-4%
456.01
-3%
424.14
-7%
430.98
+2%
454.33
+5%
506.11
+11%
513.46
+1%

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 135,100+ 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.