First Time Loading...

SIIX Corp
TSE:7613

Watchlist Manager
SIIX Corp Logo
SIIX Corp
TSE:7613
Watchlist
Price: 1 591 JPY -2.27%
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

309.8B
+2%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+71%
5 Years
+28%
7 Years
+46%
10 Years
+50%
12.3B
+6%
Operating Income
Growth Rates:
1 Year
+37%
3 Years
+175%
5 Years
+42%
7 Years
+34%
10 Years
+145%
8.2B
+11%
Net Income
Growth Rates:
1 Year
+73%
3 Years
+375%
5 Years
+28%
7 Years
+22%
10 Years
+146%

Earnings Waterfall
SIIX Corp

Revenue
309.8B JPY
Cost of Revenue
-278.9B JPY
Gross Profit
30.9B JPY
Operating Expenses
-18.6B JPY
Operating Income
12.3B JPY
Other Expenses
-4.1B JPY
Net Income
8.2B JPY

Income Statement
SIIX 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
207 009
N/A
207 074
+0%
206 627
0%
205 451
-1%
209 755
+2%
217 842
+4%
224 283
+3%
233 566
+4%
235 035
+1%
235 264
+0%
228 728
-3%
217 361
-5%
212 768
-2%
211 024
-1%
218 196
+3%
226 018
+4%
233 153
+3%
237 095
+2%
241 291
+2%
245 375
+2%
242 804
-1%
239 258
-1%
236 619
-1%
228 930
-3%
223 037
-3%
214 869
-4%
189 528
-12%
182 914
-3%
181 598
-1%
189 838
+5%
210 834
+11%
216 773
+3%
226 833
+5%
234 562
+3%
242 830
+4%
264 943
+9%
277 031
+5%
285 726
+3%
302 176
+6%
304 805
+1%
309 768
+2%
Gross Profit
Cost of Revenue
(193 926)
(193 461)
(192 897)
(191 186)
(194 632)
(201 310)
(206 570)
(214 303)
(215 319)
(215 172)
(208 298)
(197 409)
(192 567)
(190 231)
(196 849)
(203 963)
(210 525)
(214 837)
(219 413)
(223 586)
(222 168)
(219 390)
(217 034)
(210 442)
(205 375)
(197 903)
(174 275)
(167 296)
(165 448)
(172 355)
(191 391)
(197 383)
(206 712)
(213 676)
(221 184)
(240 464)
(251 239)
(258 753)
(273 418)
(275 300)
(278 917)
Gross Profit
13 083
N/A
13 613
+4%
13 730
+1%
14 265
+4%
15 124
+6%
16 533
+9%
17 714
+7%
19 264
+9%
19 716
+2%
20 092
+2%
20 430
+2%
19 952
-2%
20 201
+1%
20 793
+3%
21 347
+3%
22 055
+3%
22 628
+3%
22 258
-2%
21 878
-2%
21 789
0%
20 636
-5%
19 868
-4%
19 585
-1%
18 488
-6%
17 662
-4%
16 966
-4%
15 253
-10%
15 618
+2%
16 150
+3%
17 483
+8%
19 443
+11%
19 390
0%
20 121
+4%
20 886
+4%
21 646
+4%
24 479
+13%
25 792
+5%
26 973
+5%
28 758
+7%
29 505
+3%
30 851
+5%
Operating Income
Operating Expenses
(8 072)
(8 355)
(8 588)
(8 878)
(8 890)
(9 295)
(9 850)
(10 381)
(10 803)
(10 909)
(10 988)
(10 890)
(11 067)
(11 477)
(11 984)
(12 660)
(12 923)
(13 029)
(12 644)
(12 404)
(12 011)
(12 143)
(12 214)
(12 109)
(12 156)
(12 306)
(11 822)
(11 757)
(11 698)
(13 567)
(13 498)
(14 207)
(15 167)
(15 509)
(15 776)
(16 559)
(16 863)
(17 218)
(17 575)
(17 935)
(18 597)
Selling, General & Administrative
(8 072)
(8 354)
(8 590)
(8 880)
(8 234)
(9 297)
(9 849)
(10 380)
(10 019)
(10 908)
(10 989)
(10 891)
(10 376)
(11 477)
(11 983)
(12 659)
(12 109)
(12 770)
(12 516)
(12 288)
(11 462)
(12 144)
(12 215)
(12 110)
(11 320)
(12 305)
(11 821)
(11 756)
(10 681)
(12 214)
(13 496)
(14 206)
(14 044)
(15 508)
(15 774)
(16 556)
(15 290)
(17 216)
(17 576)
(17 935)
(16 827)
Depreciation & Amortization
0
0
0
0
(655)
0
0
0
(783)
0
0
0
(691)
0
0
0
(813)
0
0
0
(548)
0
0
0
(835)
0
0
0
(1 016)
0
0
0
(1 121)
0
0
0
(1 572)
0
0
0
(1 768)
Other Operating Expenses
0
(1)
2
0
0
1
(2)
0
(1)
(1)
1
0
0
0
0
(1)
(1)
(259)
(128)
(116)
(1)
(1)
0
0
(1)
(1)
0
(1)
(1)
(1 353)
0
(1)
(2)
(1)
(2)
(3)
(1)
(2)
1
0
(2)
Operating Income
5 011
N/A
5 258
+5%
5 142
-2%
5 387
+5%
6 234
+16%
7 237
+16%
7 863
+9%
8 882
+13%
8 913
+0%
9 183
+3%
9 442
+3%
9 062
-4%
9 134
+1%
9 316
+2%
9 363
+1%
9 395
+0%
9 705
+3%
9 229
-5%
9 234
+0%
9 385
+2%
8 625
-8%
7 725
-10%
7 371
-5%
6 379
-13%
5 506
-14%
4 660
-15%
3 431
-26%
3 861
+13%
4 452
+15%
3 916
-12%
5 945
+52%
5 183
-13%
4 954
-4%
5 377
+9%
5 870
+9%
7 920
+35%
8 929
+13%
9 755
+9%
11 183
+15%
11 570
+3%
12 254
+6%
Pre-Tax Income
Interest Income Expense
62
197
98
(13)
(89)
(128)
(6)
(94)
(360)
(263)
(519)
(461)
(312)
(294)
(29)
158
372
405
105
(207)
(371)
(411)
(453)
(381)
(349)
(650)
(551)
(410)
(270)
72
251
126
186
149
18
(318)
(1 232)
(1 462)
(1 465)
(1 271)
(934)
Non-Reccuring Items
(2)
(2)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
(131)
(143)
(258)
0
0
0
2
0
0
0
0
(330)
(1 610)
(1 682)
(1 681)
0
(71)
1
0
0
(367)
(376)
(377)
(375)
(7)
2
3
Gain/Loss on Disposition of Assets
147
122
117
109
193
234
254
278
260
244
209
218
199
228
287
300
288
303
315
315
314
339
382
430
511
474
421
397
372
367
505
690
500
423
344
237
526
558
516
414
411
Total Other Income
223
191
192
194
200
192
166
158
189
217
259
272
183
69
92
81
147
214
284
267
149
131
26
12
(34)
31
(85)
(139)
(110)
(159)
(124)
(12)
295
334
425
327
114
262
319
460
118
Pre-Tax Income
5 441
N/A
5 766
+6%
5 548
-4%
5 676
+2%
6 537
+15%
7 534
+15%
8 276
+10%
9 223
+11%
9 002
-2%
9 381
+4%
9 391
+0%
9 091
-3%
9 204
+1%
9 319
+1%
9 582
+3%
9 791
+2%
10 254
+5%
10 151
-1%
9 938
-2%
9 760
-2%
8 719
-11%
7 784
-11%
7 326
-6%
6 440
-12%
5 634
-13%
4 185
-26%
1 606
-62%
2 027
+26%
2 763
+36%
4 196
+52%
6 506
+55%
5 988
-8%
5 935
-1%
6 283
+6%
6 290
+0%
7 790
+24%
7 960
+2%
8 738
+10%
10 546
+21%
11 175
+6%
11 852
+6%
Net Income
Tax Provision
(2 139)
(1 977)
(1 887)
(2 182)
(2 439)
(2 705)
(2 888)
(2 655)
(2 309)
(2 291)
(2 007)
(2 074)
(2 503)
(2 683)
(3 063)
(3 322)
(3 269)
(3 105)
(3 015)
(2 909)
(2 302)
(2 200)
(2 160)
(1 833)
(1 971)
(1 393)
(794)
(994)
(1 032)
(1 299)
(1 669)
(1 571)
(1 364)
(2 118)
(2 612)
(3 081)
(3 229)
(3 095)
(3 437)
(3 768)
(3 671)
Income from Continuing Operations
3 303
3 790
3 662
3 495
4 099
4 830
5 389
6 569
6 693
7 090
7 384
7 017
6 701
6 636
6 519
6 469
6 985
7 046
6 923
6 851
6 417
5 584
5 166
4 607
3 663
2 792
812
1 033
1 731
2 897
4 837
4 417
4 571
4 165
3 678
4 709
4 731
5 643
7 109
7 407
8 181
Income to Minority Interest
19
27
29
28
33
27
27
26
24
21
14
6
(2)
9
(3)
70
108
104
115
39
(2)
7
19
26
32
24
7
1
(6)
(18)
(16)
(11)
(8)
(10)
11
(3)
3
9
(13)
(1)
4
Net Income (Common)
3 321
N/A
3 816
+15%
3 690
-3%
3 523
-5%
4 131
+17%
4 856
+18%
5 415
+12%
6 593
+22%
6 717
+2%
7 111
+6%
7 398
+4%
7 024
-5%
6 698
-5%
6 644
-1%
6 515
-2%
6 537
+0%
7 093
+9%
7 150
+1%
7 037
-2%
6 891
-2%
6 414
-7%
5 590
-13%
5 185
-7%
4 631
-11%
3 695
-20%
2 818
-24%
820
-71%
1 034
+26%
1 724
+67%
2 875
+67%
4 817
+68%
4 404
-9%
4 561
+4%
4 153
-9%
3 688
-11%
4 705
+28%
4 733
+1%
5 652
+19%
7 095
+26%
7 404
+4%
8 185
+11%
EPS (Diluted)
70.65
N/A
81.19
+15%
78.51
-3%
74.95
-5%
87.53
+17%
103.31
+18%
115.21
+12%
124.39
+8%
133.83
+8%
134.16
+0%
139.58
+4%
132.52
-5%
126.28
-5%
127.76
+1%
125.28
-2%
125.71
+0%
135.76
+8%
137.5
+1%
135.32
-2%
132.51
-2%
123.84
-7%
111.28
-10%
103.2
-7%
92.17
-11%
73.55
-20%
56.15
-24%
17.35
-69%
19.62
+13%
35.42
+81%
60.76
+72%
101.77
+67%
93.05
-9%
96.38
+4%
87.75
-9%
77.98
-11%
99.26
+27%
99.96
+1%
119.33
+19%
150.25
+26%
157.1
+5%
173.36
+10%

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 133,800+ 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.