First Time Loading...

Marubun Corp
TSE:7537

Watchlist Manager
Marubun Corp Logo
Marubun Corp
TSE:7537
Watchlist
Price: 1 439 JPY 0.07% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

242.4B
-3%
Revenue
Growth Rates:
1 Year
+15%
3 Years
-17%
5 Years
-28%
7 Years
-5%
10 Years
-3%
12.5B
-5%
Operating Income
Growth Rates:
1 Year
+16%
3 Years
+806%
5 Years
+182%
7 Years
+576%
10 Years
+200%
4.5B
-23%
Net Income
Growth Rates:
1 Year
-3%
3 Years
-
5 Years
+123%
7 Years
+1 748%
10 Years
+126%

Earnings Waterfall
Marubun Corp

Revenue
242.4B JPY
Cost of Revenue
-213.3B JPY
Gross Profit
29.1B JPY
Operating Expenses
-16.7B JPY
Operating Income
12.5B JPY
Other Expenses
-7.9B JPY
Net Income
4.5B JPY

Income Statement
Marubun 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
249 732
N/A
260 424
+4%
258 911
-1%
264 291
+2%
269 152
+2%
273 683
+2%
288 569
+5%
298 246
+3%
296 625
-1%
279 571
-6%
267 157
-4%
259 509
-3%
254 807
-2%
270 698
+6%
284 407
+5%
312 832
+10%
346 067
+11%
347 508
+0%
348 255
+0%
344 067
-1%
335 786
-2%
326 694
-3%
314 665
-4%
298 963
-5%
280 128
-6%
287 550
+3%
290 606
+1%
286 115
-2%
292 428
+2%
289 283
-1%
264 392
-9%
232 589
-12%
193 844
-17%
167 794
-13%
176 603
+5%
188 242
+7%
210 157
+12%
226 171
+8%
240 429
+6%
248 878
+4%
242 449
-3%
Gross Profit
Cost of Revenue
(230 937)
(241 581)
(240 212)
(245 729)
(250 174)
(254 537)
(268 898)
(278 318)
(277 291)
(261 252)
(249 738)
(241 806)
(235 908)
(250 085)
(262 313)
(290 280)
(323 324)
(326 346)
(326 434)
(321 795)
(313 673)
(303 927)
(293 616)
(279 592)
(261 581)
(268 972)
(272 707)
(268 617)
(275 911)
(273 066)
(246 973)
(213 861)
(174 120)
(147 542)
(154 968)
(164 698)
(183 904)
(198 907)
(211 782)
(219 069)
(213 308)
Gross Profit
18 795
N/A
18 843
+0%
18 699
-1%
18 562
-1%
18 978
+2%
19 146
+1%
19 671
+3%
19 928
+1%
19 334
-3%
18 319
-5%
17 419
-5%
17 703
+2%
18 899
+7%
20 613
+9%
22 094
+7%
22 552
+2%
22 743
+1%
21 162
-7%
21 821
+3%
22 272
+2%
22 113
-1%
22 767
+3%
21 049
-8%
19 371
-8%
18 547
-4%
18 578
+0%
17 899
-4%
17 498
-2%
16 517
-6%
16 217
-2%
17 419
+7%
18 728
+8%
19 724
+5%
20 252
+3%
21 635
+7%
23 544
+9%
26 253
+12%
27 264
+4%
28 647
+5%
29 809
+4%
29 141
-2%
Operating Income
Operating Expenses
(14 638)
(14 931)
(14 927)
(14 930)
(14 804)
(14 594)
(14 781)
(14 884)
(15 034)
(15 107)
(15 758)
(16 341)
(17 058)
(17 730)
(17 510)
(17 481)
(17 444)
(17 391)
(17 487)
(17 679)
(17 692)
(17 719)
(17 513)
(16 969)
(16 905)
(16 209)
(15 835)
(15 637)
(15 142)
(15 194)
(17 193)
(17 029)
(14 156)
(14 258)
(15 210)
(14 858)
(15 556)
(16 267)
(16 564)
(16 758)
(16 689)
Selling, General & Administrative
(14 639)
(14 930)
(14 896)
(14 898)
(14 801)
(14 593)
(14 778)
(14 884)
(15 034)
(15 106)
(15 760)
(16 341)
(17 057)
(17 729)
(17 507)
(17 479)
(17 443)
(17 390)
(17 486)
(17 679)
(17 691)
(17 719)
(17 514)
(16 969)
(16 906)
(16 207)
(15 833)
(15 634)
(15 140)
(15 193)
(14 716)
(14 550)
(14 155)
(14 257)
(14 690)
(14 856)
(15 555)
(16 267)
(16 545)
(16 738)
(16 667)
Other Operating Expenses
0
(1)
(31)
(32)
(3)
0
(3)
0
0
(1)
2
0
(1)
(1)
(3)
(2)
0
(1)
(1)
0
0
0
2
0
1
(2)
(2)
(3)
(2)
(1)
(2 477)
(2 479)
(1)
(1)
(520)
0
(1)
0
(19)
(20)
(22)
Operating Income
4 157
N/A
3 912
-6%
3 772
-4%
3 632
-4%
4 174
+15%
4 552
+9%
4 890
+7%
5 044
+3%
4 300
-15%
3 212
-25%
1 661
-48%
1 362
-18%
1 841
+35%
2 883
+57%
4 584
+59%
5 071
+11%
5 299
+4%
3 771
-29%
4 334
+15%
4 593
+6%
4 421
-4%
5 048
+14%
3 536
-30%
2 402
-32%
1 642
-32%
2 369
+44%
2 064
-13%
1 861
-10%
1 375
-26%
1 023
-26%
226
-78%
1 699
+652%
5 568
+228%
5 994
+8%
6 425
+7%
8 686
+35%
10 697
+23%
10 997
+3%
12 083
+10%
13 051
+8%
12 452
-5%
Pre-Tax Income
Interest Income Expense
(463)
(91)
48
(423)
(705)
(768)
(892)
324
990
935
1 245
518
(631)
(201)
(449)
(479)
322
1 011
(267)
(814)
(394)
(1 769)
126
583
(289)
(117)
(448)
97
1 015
(694)
(1 047)
(1 826)
(2 479)
(1 707)
(3 910)
(5 330)
(3 088)
(2 707)
(3 547)
(3 657)
(5 160)
Non-Reccuring Items
(48)
(46)
0
0
0
(99)
(373)
(799)
(845)
(862)
(591)
(164)
(120)
(5)
(2)
(182)
(181)
(257)
(254)
(87)
(84)
(24)
(228)
(245)
(240)
(1 219)
(1 131)
(1 100)
(3 591)
(2 588)
0
0
(294)
(517)
0
(517)
(217)
(21)
0
0
0
Gain/Loss on Disposition of Assets
(26)
(22)
(22)
(7)
(7)
(11)
(9)
44
44
0
77
11
(14)
(60)
(76)
(77)
(62)
(52)
(35)
(24)
(27)
(30)
(31)
(30)
(19)
(8)
(7)
(10)
0
(15)
6
8
102
124
104
106
9
(4)
(5)
(3)
(1)
Total Other Income
70
133
130
109
96
109
54
37
(1)
14
(69)
(71)
(62)
(30)
(35)
(430)
(456)
(561)
(571)
(237)
(289)
(244)
(253)
(262)
(228)
(239)
(272)
(250)
(273)
(263)
(215)
(199)
(112)
(46)
(48)
(84)
(238)
(381)
(493)
(562)
(559)
Pre-Tax Income
3 690
N/A
3 886
+5%
3 928
+1%
3 311
-16%
3 558
+7%
3 783
+6%
3 670
-3%
4 650
+27%
4 488
-3%
3 299
-26%
2 323
-30%
1 656
-29%
1 014
-39%
2 587
+155%
4 022
+55%
3 903
-3%
4 922
+26%
3 912
-21%
3 207
-18%
3 431
+7%
3 627
+6%
2 981
-18%
3 150
+6%
2 448
-22%
866
-65%
786
-9%
206
-74%
598
+190%
(1 474)
N/A
(2 537)
-72%
(1 030)
+59%
(318)
+69%
2 785
N/A
3 848
+38%
2 571
-33%
2 861
+11%
7 163
+150%
7 884
+10%
8 038
+2%
8 829
+10%
6 732
-24%
Net Income
Tax Provision
(1 262)
(1 423)
(1 470)
(1 271)
(1 327)
(1 386)
(1 348)
(1 641)
(1 604)
(1 137)
(878)
(659)
(392)
(535)
(942)
(1 003)
(1 326)
(1 373)
(1 125)
(1 250)
(1 231)
(952)
(1 087)
(719)
(317)
(585)
(392)
(513)
(359)
386
(121)
(366)
(968)
(1 185)
(760)
(769)
(1 961)
(2 177)
(2 267)
(2 435)
(1 692)
Income from Continuing Operations
2 428
2 463
2 458
2 040
2 231
2 397
2 322
3 009
2 884
2 162
1 445
997
622
2 052
3 080
2 900
3 596
2 539
2 082
2 181
2 396
2 029
2 063
1 729
549
201
(186)
85
(1 833)
(2 151)
(1 151)
(684)
1 817
2 663
1 811
2 092
5 202
5 707
5 771
6 394
5 040
Income to Minority Interest
(416)
(454)
(427)
(347)
(410)
(405)
(382)
(460)
(406)
(351)
(372)
(393)
(376)
(402)
(464)
(480)
(538)
(461)
(377)
(360)
(357)
(392)
(414)
(335)
(253)
(276)
(142)
(116)
(103)
17
(114)
(129)
(176)
(225)
(281)
(440)
(531)
(505)
(548)
(524)
(493)
Net Income (Common)
2 008
N/A
2 008
N/A
2 031
+1%
1 692
-17%
1 821
+8%
1 990
+9%
1 937
-3%
2 548
+32%
2 476
-3%
1 810
-27%
1 072
-41%
604
-44%
246
-59%
1 650
+571%
2 616
+59%
2 419
-8%
3 057
+26%
2 077
-32%
1 705
-18%
1 820
+7%
2 038
+12%
1 636
-20%
1 648
+1%
1 393
-15%
295
-79%
(75)
N/A
(327)
-336%
(29)
+91%
(1 934)
-6 569%
(2 133)
-10%
(1 266)
+41%
(813)
+36%
1 639
N/A
2 437
+49%
1 530
-37%
1 650
+8%
4 672
+183%
5 201
+11%
5 221
+0%
5 869
+12%
4 545
-23%
EPS (Diluted)
77.23
N/A
77.23
N/A
78.11
+1%
65.07
-17%
70.03
+8%
76.14
+9%
74.5
-2%
98
+32%
95.23
-3%
69.26
-27%
41.23
-40%
23.23
-44%
9.46
-59%
63.13
+567%
100.61
+59%
93.03
-8%
117.57
+26%
79.47
-32%
65.57
-17%
70
+7%
77.98
+11%
62.6
-20%
63.06
+1%
53.3
-15%
11.29
-79%
-2.87
N/A
-12.51
-336%
-1.11
+91%
-74
-6 567%
-81.61
-10%
-48.44
+41%
-31.11
+36%
62.72
N/A
93.25
+49%
58.55
-37%
63.14
+8%
178.77
+183%
199.01
+11%
199.78
+0%
224.41
+12%
173.75
-23%

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 132,400+ 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.