First Time Loading...

Uoriki Co Ltd
TSE:7596

Watchlist Manager
Uoriki Co Ltd Logo
Uoriki Co Ltd
TSE:7596
Watchlist
Price: 2 380 JPY -0.25% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

35.3B
+4%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+13%
5 Years
+22%
7 Years
+27%
10 Years
+34%
1.6B
+29%
Operating Income
Growth Rates:
1 Year
+39%
3 Years
+21%
5 Years
+63%
7 Years
+41%
10 Years
+21%
1.1B
+21%
Net Income
Growth Rates:
1 Year
+83%
3 Years
+19%
5 Years
+98%
7 Years
+41%
10 Years
+30%

Earnings Waterfall
Uoriki Co Ltd

Revenue
35.3B JPY
Cost of Revenue
-21.1B JPY
Gross Profit
14.1B JPY
Operating Expenses
-12.6B JPY
Operating Income
1.6B JPY
Other Expenses
-429.7m JPY
Net Income
1.1B JPY

Income Statement
Uoriki Co Ltd

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
26 306
N/A
26 580
+1%
27 100
+2%
27 808
+3%
28 159
+1%
28 479
+1%
28 783
+1%
29 031
+1%
29 526
+2%
30 274
+3%
29 588
-2%
28 825
-3%
27 811
-4%
26 775
-4%
26 762
0%
26 775
+0%
27 081
+1%
27 518
+2%
27 988
+2%
28 397
+1%
28 934
+2%
29 184
+1%
29 459
+1%
30 017
+2%
30 443
+1%
30 709
+1%
30 118
-2%
30 635
+2%
31 297
+2%
32 072
+2%
33 428
+4%
33 890
+1%
34 207
+1%
34 128
0%
34 464
+1%
34 030
-1%
33 854
-1%
33 743
0%
33 419
-1%
33 979
+2%
35 268
+4%
Gross Profit
Cost of Revenue
(16 925)
(16 620)
(17 017)
(17 540)
(17 810)
(17 985)
(18 228)
(18 300)
(18 574)
(19 000)
(18 329)
(17 638)
(16 739)
(15 948)
(15 938)
(15 975)
(16 191)
(16 458)
(16 740)
(17 012)
(17 362)
(17 497)
(17 666)
(17 959)
(18 166)
(18 324)
(17 903)
(18 244)
(18 790)
(19 277)
(20 117)
(20 454)
(20 646)
(20 641)
(21 023)
(20 886)
(20 822)
(20 718)
(20 354)
(20 554)
(21 143)
Gross Profit
9 381
N/A
9 960
+6%
10 083
+1%
10 269
+2%
10 350
+1%
10 494
+1%
10 556
+1%
10 731
+2%
10 953
+2%
11 274
+3%
11 259
0%
11 187
-1%
11 072
-1%
10 827
-2%
10 824
0%
10 800
0%
10 890
+1%
11 060
+2%
11 248
+2%
11 386
+1%
11 573
+2%
11 687
+1%
11 793
+1%
12 058
+2%
12 277
+2%
12 385
+1%
12 216
-1%
12 391
+1%
12 507
+1%
12 795
+2%
13 311
+4%
13 436
+1%
13 561
+1%
13 486
-1%
13 441
0%
13 144
-2%
13 033
-1%
13 025
0%
13 065
+0%
13 424
+3%
14 125
+5%
Operating Income
Operating Expenses
(8 089)
(8 656)
(8 742)
(8 967)
(9 127)
(9 225)
(9 375)
(9 522)
(9 616)
(9 909)
(9 978)
(9 959)
(9 964)
(9 823)
(9 853)
(9 849)
(9 963)
(10 131)
(10 284)
(10 451)
(10 611)
(10 701)
(10 738)
(10 935)
(11 091)
(11 242)
(11 073)
(11 198)
(11 219)
(11 428)
(11 841)
(11 940)
(12 087)
(12 034)
(12 123)
(11 931)
(11 904)
(11 938)
(11 917)
(12 212)
(12 562)
Selling, General & Administrative
(8 089)
(8 656)
(8 742)
(8 967)
(9 128)
(9 225)
(9 375)
(9 522)
(9 616)
(9 909)
(9 978)
(9 959)
(9 964)
(9 823)
(9 853)
(9 849)
(9 963)
(10 131)
(10 284)
(10 451)
(10 611)
(10 701)
(10 738)
(10 935)
(11 091)
(11 242)
(11 073)
(11 198)
(11 219)
(11 428)
(11 841)
(11 940)
(12 087)
(12 034)
(12 123)
(11 931)
(11 904)
(11 938)
(11 917)
(12 212)
(12 562)
Other Operating Expenses
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)
0
(0)
(0)
(0)
0
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
Operating Income
1 292
N/A
1 304
+1%
1 341
+3%
1 303
-3%
1 222
-6%
1 269
+4%
1 181
-7%
1 209
+2%
1 336
+11%
1 364
+2%
1 281
-6%
1 228
-4%
1 108
-10%
1 004
-9%
971
-3%
951
-2%
927
-3%
929
+0%
964
+4%
935
-3%
961
+3%
985
+3%
1 055
+7%
1 123
+6%
1 186
+6%
1 142
-4%
1 143
+0%
1 193
+4%
1 288
+8%
1 367
+6%
1 469
+7%
1 496
+2%
1 474
-1%
1 452
-2%
1 318
-9%
1 214
-8%
1 128
-7%
1 087
-4%
1 148
+6%
1 212
+6%
1 564
+29%
Pre-Tax Income
Interest Income Expense
373
322
244
361
534
589
684
636
453
399
178
100
213
218
217
211
44
(693)
(663)
(403)
(380)
379
423
167
199
253
232
314
255
286
282
333
340
438
396
413
300
300
356
345
395
Non-Reccuring Items
(272)
(263)
(60)
(48)
(53)
(88)
(81)
(102)
(114)
(130)
(134)
(124)
(101)
(85)
(76)
(76)
(77)
(74)
(77)
(97)
(106)
(124)
(122)
(110)
(103)
(139)
(139)
(148)
(146)
(319)
(310)
(303)
(348)
(659)
(707)
(700)
(606)
(199)
(221)
(210)
(268)
Gain/Loss on Disposition of Assets
(5)
(1)
(1)
(0)
5
6
7
7
1
0
31
31
31
0
54
54
54
54
343
342
342
342
0
0
1
(1)
0
0
0
0
1
(3)
(3)
(3)
(4)
0
0
0
0
0
0
Total Other Income
63
34
25
52
53
26
40
23
23
42
35
16
16
8
29
46
47
25
47
41
42
42
42
41
39
14
17
29
31
34
157
160
286
292
280
278
174
74
62
51
30
Pre-Tax Income
1 451
N/A
1 396
-4%
1 549
+11%
1 667
+8%
1 761
+6%
1 801
+2%
1 830
+2%
1 773
-3%
1 699
-4%
1 675
-1%
1 391
-17%
1 251
-10%
1 268
+1%
1 145
-10%
1 195
+4%
1 186
-1%
995
-16%
241
-76%
614
+154%
817
+33%
859
+5%
1 625
+89%
1 399
-14%
1 220
-13%
1 323
+8%
1 269
-4%
1 252
-1%
1 387
+11%
1 427
+3%
1 369
-4%
1 598
+17%
1 682
+5%
1 749
+4%
1 519
-13%
1 283
-16%
1 205
-6%
997
-17%
1 262
+27%
1 345
+7%
1 398
+4%
1 721
+23%
Net Income
Tax Provision
(559)
(529)
(593)
(684)
(636)
(631)
(637)
(614)
(611)
(617)
(513)
(463)
(469)
(405)
(438)
(438)
(392)
(119)
(217)
(289)
(284)
(550)
(496)
(429)
(474)
(465)
(434)
(464)
(475)
(449)
(520)
(552)
(575)
(508)
(448)
(431)
(374)
(457)
(448)
(461)
(591)
Income from Continuing Operations
892
866
956
983
1 125
1 170
1 193
1 159
1 088
1 058
878
788
799
740
757
748
603
122
397
528
576
1 076
903
791
849
804
818
923
952
919
1 078
1 131
1 175
1 011
836
775
623
805
897
937
1 130
Income to Minority Interest
(17)
(15)
(17)
(19)
(19)
(27)
(24)
(24)
(22)
(18)
(10)
(2)
3
6
3
(2)
(2)
(4)
0
0
(2)
(0)
(3)
(5)
(7)
(6)
(4)
(3)
(1)
1
3
1
(1)
(2)
(4)
(3)
(2)
(2)
(1)
0
4
Net Income (Common)
875
N/A
851
-3%
939
+10%
963
+3%
1 106
+15%
1 144
+3%
1 169
+2%
1 135
-3%
1 065
-6%
1 040
-2%
868
-17%
785
-10%
802
+2%
746
-7%
760
+2%
746
-2%
601
-19%
118
-80%
393
+234%
526
+34%
573
+9%
1 075
+88%
900
-16%
786
-13%
842
+7%
798
-5%
814
+2%
921
+13%
951
+3%
920
-3%
1 081
+18%
1 132
+5%
1 174
+4%
1 009
-14%
832
-18%
771
-7%
621
-19%
803
+29%
896
+12%
938
+5%
1 134
+21%
EPS (Diluted)
61.6
N/A
60.78
-1%
66.11
+9%
67.83
+3%
77.86
+15%
80.62
+4%
82.28
+2%
79.95
-3%
76.07
-5%
73.77
-3%
62
-16%
56.91
-8%
58.51
+3%
54
-8%
55.07
+2%
54.02
-2%
43.55
-19%
8.56
-80%
28.59
+234%
38.28
+34%
41.69
+9%
78.2
+88%
65.45
-16%
56.94
-13%
60.37
+6%
57.57
-5%
58.35
+1%
66
+13%
68.18
+3%
65.94
-3%
77.5
+18%
81.14
+5%
84.17
+4%
72.34
-14%
59.61
-18%
55.29
-7%
44.52
-19%
57.56
+29%
64.24
+12%
67.2
+5%
81.26
+21%

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 134,100+ 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.