First Time Loading...
S

Shimadzu Corp
TSE:7701

Watchlist Manager
Shimadzu Corp
TSE:7701
Watchlist
Price: 4 317 JPY 0.56% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

508.4B
+2%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+33%
5 Years
+30%
7 Years
+51%
10 Years
+74%
73.2B
+2%
Operating Income
Growth Rates:
1 Year
+14%
3 Years
+57%
5 Years
+63%
7 Years
+107%
10 Years
+265%
55.2B
+2%
Net Income
Growth Rates:
1 Year
+12%
3 Years
+62%
5 Years
+76%
7 Years
+126%
10 Years
-

Earnings Waterfall
Shimadzu Corp

Revenue
508.4B JPY
Cost of Revenue
-291.2B JPY
Gross Profit
217.2B JPY
Operating Expenses
-144B JPY
Operating Income
73.2B JPY
Other Expenses
-18B JPY
Net Income
55.2B JPY

Income Statement
Shimadzu 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
291 777
N/A
307 532
+5%
305 835
-1%
310 924
+2%
311 314
+0%
314 702
+1%
325 184
+3%
333 466
+3%
339 884
+2%
342 236
+1%
340 592
0%
336 580
-1%
337 295
+0%
342 479
+2%
348 559
+2%
359 789
+3%
369 492
+3%
376 530
+2%
386 382
+3%
387 318
+0%
391 421
+1%
391 213
0%
386 334
-1%
394 838
+2%
392 098
-1%
385 443
-2%
384 843
0%
377 729
-2%
382 393
+1%
393 499
+3%
407 621
+4%
416 801
+2%
423 304
+2%
428 175
+1%
432 516
+1%
448 001
+4%
461 789
+3%
482 240
+4%
492 801
+2%
499 861
+1%
508 391
+2%
Gross Profit
Cost of Revenue
(180 585)
(189 572)
(186 821)
(188 912)
(187 563)
(187 674)
(193 616)
(197 094)
(199 888)
(201 850)
(200 339)
(199 891)
(202 776)
(206 070)
(212 320)
(219 462)
(223 693)
(226 697)
(232 292)
(232 412)
(234 376)
(234 044)
(229 696)
(236 866)
(235 321)
(233 013)
(234 272)
(228 345)
(231 041)
(237 306)
(242 579)
(246 335)
(247 392)
(249 559)
(253 058)
(261 349)
(269 658)
(281 280)
(283 454)
(286 748)
(291 176)
Gross Profit
111 192
N/A
117 960
+6%
119 014
+1%
122 012
+3%
123 751
+1%
127 028
+3%
131 568
+4%
136 372
+4%
139 996
+3%
140 386
+0%
140 253
0%
136 689
-3%
134 519
-2%
136 409
+1%
136 239
0%
140 327
+3%
145 799
+4%
149 833
+3%
154 090
+3%
154 906
+1%
157 045
+1%
157 169
+0%
156 638
0%
157 972
+1%
156 777
-1%
152 430
-3%
150 571
-1%
149 384
-1%
151 352
+1%
156 193
+3%
165 042
+6%
170 466
+3%
175 912
+3%
178 616
+2%
179 458
+0%
186 652
+4%
192 131
+3%
200 960
+5%
209 347
+4%
213 113
+2%
217 215
+2%
Operating Income
Operating Expenses
(91 124)
(93 942)
(114 427)
(95 833)
(97 819)
(99 839)
(102 307)
(104 772)
(105 332)
(104 685)
(103 673)
(100 199)
(99 118)
(99 320)
(100 549)
(102 736)
(105 218)
(107 011)
(109 479)
(110 394)
(112 092)
(112 689)
(113 828)
(113 061)
(111 907)
(110 585)
(107 104)
(105 770)
(104 747)
(106 451)
(108 967)
(111 526)
(113 431)
(114 810)
(118 621)
(122 770)
(128 002)
(132 741)
(137 395)
(141 649)
(144 029)
Selling, General & Administrative
(91 124)
(83 297)
(94 627)
(95 830)
(97 816)
(90 052)
(102 307)
(104 772)
(105 333)
(95 246)
(103 671)
(100 197)
(99 115)
(90 023)
(99 772)
(102 735)
(105 217)
(97 335)
(109 414)
(110 395)
(112 092)
(102 550)
(113 433)
(113 059)
(111 906)
(99 952)
(107 103)
(105 769)
(104 746)
(96 295)
(108 965)
(111 525)
(113 430)
(104 531)
(118 622)
(122 769)
(128 001)
(121 708)
(137 325)
(141 299)
(144 027)
Research & Development
0
(10 643)
0
0
0
(9 786)
0
0
0
0
0
0
0
(9 296)
0
0
0
(9 676)
0
0
0
(10 138)
0
0
0
(10 632)
0
0
0
(10 155)
0
0
0
(10 278)
0
0
0
(11 031)
0
0
0
Other Operating Expenses
0
(2)
(19 800)
(3)
(3)
(2)
0
0
1
(9 439)
(2)
0
(3)
(1)
(777)
(1)
0
0
(65)
1
1
(1)
(395)
0
0
(1)
(1)
0
(1)
(1)
(2)
(1)
(1)
(1)
0
(1)
(1)
(2)
(70)
(350)
(2)
Operating Income
20 068
N/A
24 018
+20%
4 587
-81%
26 179
+471%
25 932
-1%
27 189
+5%
29 261
+8%
31 600
+8%
34 664
+10%
35 701
+3%
36 580
+2%
36 490
0%
35 401
-3%
37 089
+5%
35 690
-4%
37 591
+5%
40 581
+8%
42 822
+6%
44 611
+4%
44 512
0%
44 953
+1%
44 480
-1%
42 810
-4%
44 911
+5%
44 870
0%
41 845
-7%
43 467
+4%
43 614
+0%
46 605
+7%
49 742
+7%
56 075
+13%
58 940
+5%
62 481
+6%
63 806
+2%
60 837
-5%
63 882
+5%
64 129
+0%
68 219
+6%
71 952
+5%
71 464
-1%
73 186
+2%
Pre-Tax Income
Interest Income Expense
1 401
647
317
849
965
844
1 239
432
(227)
(831)
(1 555)
(1 296)
(6)
225
1 006
1 132
(172)
(823)
(513)
(187)
(634)
417
(107)
(646)
162
220
320
24
(729)
1 961
2 016
2 416
3 038
2 426
4 672
6 238
3 962
1 921
1 919
1 311
1 761
Non-Reccuring Items
(23 782)
(19 797)
0
(19 861)
2 215
(1 445)
(1 452)
(538)
(619)
(647)
(647)
(841)
(760)
(782)
0
(648)
(647)
(66)
0
(393)
(394)
(394)
0
(63)
(63)
(63)
(70)
(62)
(61)
(208)
(214)
(918)
(722)
(560)
(544)
496
305
(66)
0
0
(337)
Gain/Loss on Disposition of Assets
(65)
8 563
8 539
8 586
8 508
(137)
(140)
(119)
(158)
0
(146)
(161)
(127)
(144)
(136)
(101)
(119)
(30)
(32)
(150)
(234)
(367)
(369)
(252)
318
411
412
382
0
(154)
(44)
(43)
1
(30)
(103)
(106)
(135)
(87)
(100)
(16)
(70)
Total Other Income
921
254
43
(661)
(239)
352
746
1 086
198
(202)
(280)
(670)
(239)
(275)
(994)
(651)
(288)
(128)
691
599
270
516
221
633
871
700
688
429
393
(1 524)
(1 438)
(1 331)
(1 202)
305
419
208
151
845
632
604
661
Pre-Tax Income
(1 457)
N/A
13 685
N/A
13 486
-1%
15 092
+12%
37 381
+148%
26 803
-28%
29 654
+11%
32 461
+9%
33 858
+4%
34 021
+0%
33 952
0%
33 522
-1%
34 269
+2%
36 113
+5%
35 566
-2%
37 323
+5%
39 355
+5%
41 775
+6%
44 757
+7%
44 381
-1%
43 961
-1%
44 652
+2%
42 555
-5%
44 583
+5%
46 158
+4%
43 113
-7%
44 817
+4%
44 387
-1%
46 208
+4%
49 817
+8%
56 395
+13%
59 064
+5%
63 596
+8%
65 947
+4%
65 281
-1%
70 718
+8%
68 412
-3%
70 832
+4%
74 403
+5%
73 363
-1%
75 201
+3%
Net Income
Tax Provision
1 068
(3 917)
(5 274)
(6 049)
(11 905)
(8 286)
(9 368)
(10 069)
(10 554)
(10 054)
(9 740)
(9 543)
(9 762)
(9 582)
(9 698)
(9 790)
(10 603)
(11 855)
(12 894)
(12 842)
(12 592)
(12 066)
(10 943)
(11 730)
(11 735)
(11 350)
(12 300)
(11 949)
(12 213)
(13 719)
(15 732)
(16 396)
(17 232)
(18 657)
(18 031)
(19 414)
(19 078)
(18 783)
(19 940)
(19 264)
(20 019)
Income from Continuing Operations
(389)
9 768
8 212
9 043
25 476
18 517
20 286
22 392
23 304
23 967
24 212
23 979
24 507
26 531
25 868
27 533
28 752
29 920
31 863
31 539
31 369
32 586
31 612
32 853
34 423
31 763
32 517
32 438
33 995
36 098
40 663
42 668
46 364
47 290
47 250
51 304
49 334
52 049
54 463
54 099
55 182
Income to Minority Interest
(45)
(43)
(47)
(52)
(60)
(72)
(82)
(87)
(80)
(66)
(53)
(48)
(49)
(57)
(53)
(66)
(74)
(82)
(101)
(107)
(83)
(62)
(30)
1
4
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(435)
N/A
9 724
N/A
8 163
-16%
8 990
+10%
25 416
+183%
18 445
-27%
20 204
+10%
22 304
+10%
23 223
+4%
23 899
+3%
24 157
+1%
23 930
-1%
24 456
+2%
26 473
+8%
25 814
-2%
27 466
+6%
28 677
+4%
29 838
+4%
31 762
+6%
31 433
-1%
31 286
0%
32 523
+4%
31 582
-3%
32 853
+4%
34 427
+5%
31 766
-8%
32 515
+2%
32 436
0%
33 994
+5%
36 097
+6%
40 663
+13%
42 666
+5%
46 363
+9%
47 289
+2%
47 248
0%
51 304
+9%
49 334
-4%
52 048
+6%
54 463
+5%
54 098
-1%
55 181
+2%
EPS (Diluted)
-1.48
N/A
32.97
N/A
27.68
-16%
30.48
+10%
86.15
+183%
62.55
-27%
68.48
+9%
75.6
+10%
78.72
+4%
81.05
+3%
81.88
+1%
81.11
-1%
82.9
+2%
89.79
+8%
87.5
-3%
93.1
+6%
97.21
+4%
101.26
+4%
107.66
+6%
106.55
-1%
106.2
0%
110.41
+4%
107.21
-3%
111.53
+4%
116.87
+5%
107.84
-8%
110.38
+2%
110.11
0%
115.39
+5%
122.52
+6%
138.01
+13%
144.8
+5%
157.35
+9%
160.49
+2%
160.35
0%
174.11
+9%
167.43
-4%
176.63
+5%
184.83
+5%
183.55
-1%
187.25
+2%

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.