First Time Loading...

Olympus Corp
TSE:7733

Watchlist Manager
Olympus Corp Logo
Olympus Corp
TSE:7733
Watchlist
Price: 2 173.5 JPY -0.59% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

916.1B
+2%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+29%
5 Years
+15%
7 Years
+23%
10 Years
+32%
89.8B
-8%
Operating Income
Growth Rates:
1 Year
-54%
3 Years
+10%
5 Years
+117%
7 Years
+4%
10 Years
+49%
270.4B
-8%
Net Income
Growth Rates:
1 Year
+98%
3 Years
-
5 Years
+1 639%
7 Years
+357%
10 Years
+4 234%

Earnings Waterfall
Olympus Corp

Revenue
916.1B JPY
Cost of Revenue
-301.5B JPY
Gross Profit
614.6B JPY
Operating Expenses
-524.7B JPY
Operating Income
89.8B JPY
Other Expenses
180.6B JPY
Net Income
270.4B JPY

Income Statement
Olympus 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
696 297
N/A
713 286
+2%
721 070
+1%
734 469
+2%
749 627
+2%
764 671
+2%
785 230
+3%
805 432
+3%
807 197
+0%
804 578
0%
785 626
-2%
757 523
-4%
743 810
-2%
740 557
0%
743 783
+0%
761 269
+2%
780 848
+3%
786 497
+1%
795 205
+1%
798 915
+0%
795 479
0%
793 862
0%
795 193
+0%
790 450
-1%
797 135
+1%
755 231
-5%
732 980
-3%
716 278
-2%
707 480
-1%
730 544
+3%
785 411
+8%
798 858
+2%
788 889
-1%
750 123
-5%
811 787
+8%
843 285
+4%
880 655
+4%
881 923
+0%
897 381
+2%
901 507
+0%
916 092
+2%
Gross Profit
Cost of Revenue
(275 664)
(272 830)
(268 329)
(273 481)
(276 056)
(274 820)
(280 017)
(278 200)
(273 978)
(269 341)
(260 857)
(257 491)
(255 809)
(262 071)
(263 680)
(268 602)
(276 018)
(276 013)
(279 261)
(281 340)
(279 502)
(284 297)
(287 267)
(282 729)
(288 686)
(272 456)
(271 970)
(274 855)
(268 806)
(271 014)
(287 817)
(280 730)
(273 582)
(243 423)
(270 255)
(281 188)
(287 075)
(285 074)
(289 027)
(293 747)
(301 534)
Gross Profit
420 633
N/A
440 456
+5%
452 741
+3%
460 988
+2%
473 571
+3%
489 851
+3%
505 213
+3%
527 232
+4%
533 219
+1%
535 237
+0%
524 769
-2%
500 032
-5%
488 001
-2%
478 486
-2%
480 103
+0%
492 667
+3%
504 830
+2%
510 484
+1%
515 944
+1%
517 575
+0%
515 977
0%
509 565
-1%
507 926
0%
507 721
0%
508 449
+0%
482 775
-5%
461 010
-5%
441 423
-4%
438 674
-1%
459 530
+5%
497 594
+8%
518 128
+4%
515 307
-1%
506 700
-2%
541 532
+7%
562 097
+4%
593 580
+6%
596 849
+1%
608 354
+2%
607 760
0%
614 558
+1%
Operating Income
Operating Expenses
(360 270)
(367 011)
(372 409)
(377 620)
(387 954)
(398 889)
(412 139)
(424 616)
(430 652)
(430 773)
(443 563)
(427 698)
(401 848)
(403 011)
(408 645)
(418 933)
(429 608)
(430 764)
(459 393)
(471 329)
(474 599)
(449 056)
(453 973)
(427 919)
(417 049)
(385 584)
(376 230)
(365 880)
(356 958)
(359 179)
(387 191)
(392 687)
(391 931)
(355 589)
(377 209)
(393 401)
(398 393)
(424 566)
(444 055)
(509 851)
(524 718)
Selling, General & Administrative
(360 270)
(302 378)
(372 409)
(377 620)
(387 954)
(323 977)
(412 139)
(424 616)
(430 652)
(390 356)
(422 232)
(405 740)
(394 167)
(366 778)
(401 189)
(413 574)
(424 411)
(397 223)
(432 081)
(435 439)
(438 898)
(407 644)
(433 573)
(415 637)
(405 137)
(342 959)
(372 408)
(364 094)
(353 160)
(325 489)
(372 497)
(375 816)
(377 279)
(326 634)
(382 425)
(400 497)
(417 666)
(386 197)
(433 100)
(443 446)
(455 369)
Research & Development
0
(29 174)
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
Depreciation & Amortization
0
(35 459)
0
0
0
(39 215)
0
0
0
(40 417)
0
0
0
(30 919)
0
0
0
(29 373)
0
0
0
(29 866)
0
0
0
(38 212)
0
0
0
(31 543)
0
0
0
(30 708)
0
0
0
(34 151)
0
0
0
Other Operating Expenses
0
0
0
0
0
(35 697)
0
0
0
0
(21 331)
(21 958)
(7 681)
(5 314)
(7 456)
(5 359)
(5 197)
(4 168)
(27 312)
(35 890)
(35 701)
(11 546)
(20 400)
(12 282)
(11 912)
(4 413)
(3 822)
(1 786)
(3 798)
(2 147)
(14 694)
(16 871)
(14 652)
1 753
5 216
7 096
19 273
(4 218)
(10 955)
(66 405)
(69 349)
Operating Income
60 363
N/A
73 445
+22%
80 332
+9%
83 368
+4%
85 617
+3%
90 962
+6%
93 074
+2%
102 616
+10%
102 567
0%
104 464
+2%
81 206
-22%
72 334
-11%
86 153
+19%
75 475
-12%
71 458
-5%
73 734
+3%
75 222
+2%
79 720
+6%
56 551
-29%
46 246
-18%
41 378
-11%
60 509
+46%
53 953
-11%
79 802
+48%
91 400
+15%
97 191
+6%
84 780
-13%
75 543
-11%
81 716
+8%
100 351
+23%
110 403
+10%
125 441
+14%
123 376
-2%
151 111
+22%
164 323
+9%
168 696
+3%
195 187
+16%
172 283
-12%
164 299
-5%
97 909
-40%
89 840
-8%
Pre-Tax Income
Interest Income Expense
(12 871)
(12 467)
(9 278)
(7 420)
(7 950)
(11 613)
(8 407)
(11 368)
(8 947)
(9 795)
(8 935)
(6 758)
(10 597)
(9 935)
(8 367)
(7 218)
(5 962)
(4 102)
(6 518)
(7 522)
(6 832)
(7 426)
(5 521)
(4 219)
(4 887)
(4 530)
(5 182)
(4 903)
(3 863)
(4 322)
(4 218)
(4 713)
(6 787)
(2 809)
(4 462)
(4 549)
(547)
(3 775)
(4 343)
(5 894)
(7 483)
Non-Reccuring Items
(26 404)
(35 433)
(34 490)
(18 686)
(22 825)
(63 366)
(65 787)
(65 666)
(76 985)
(22 212)
0
0
0
(3 030)
0
0
0
1 356
0
0
0
(32 831)
0
(1 057)
(2 731)
(5 476)
(7 164)
(10 590)
(9 838)
(18 961)
(5 117)
(2 310)
(3 170)
(6 415)
0
0
(9 032)
13 835
0
0
(6 415)
Gain/Loss on Disposition of Assets
2 552
389
355
466
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
Total Other Income
(8 693)
(9 509)
(10 841)
(11 818)
(12 799)
(7 049)
(6 843)
(5 119)
(2 128)
(1 657)
(4 415)
(3 115)
(2 154)
(29)
0
0
0
(309)
0
0
0
(135)
0
0
0
(568)
0
0
0
(258)
0
0
0
(186)
0
0
0
(49)
0
0
0
Pre-Tax Income
14 947
N/A
16 425
+10%
26 078
+59%
45 910
+76%
42 043
-8%
8 934
-79%
12 037
+35%
20 463
+70%
14 507
-29%
70 800
+388%
67 856
-4%
62 461
-8%
73 402
+18%
62 481
-15%
63 091
+1%
66 516
+5%
69 260
+4%
76 665
+11%
50 033
-35%
38 724
-23%
34 546
-11%
20 117
-42%
48 432
+141%
74 526
+54%
83 782
+12%
86 617
+3%
72 434
-16%
60 050
-17%
68 015
+13%
76 810
+13%
101 068
+32%
118 418
+17%
113 419
-4%
141 701
+25%
159 861
+13%
164 147
+3%
185 608
+13%
182 294
-2%
159 956
-12%
92 015
-42%
75 942
-17%
Net Income
Tax Provision
(8 726)
(2 798)
(2 432)
(1 951)
(2 463)
(17 805)
(12 319)
(15 875)
(12 253)
(8 149)
(12 942)
(11 981)
(14 133)
(19 671)
(19 202)
(17 536)
(17 785)
(19 573)
(19 734)
(17 017)
(19 172)
(12 068)
(15 031)
(21 812)
(20 013)
(26 035)
(24 027)
(16 059)
(19 046)
(11 140)
(16 478)
(19 829)
(18 350)
(31 074)
(39 265)
(41 965)
(51 868)
(44 304)
(36 370)
(35 041)
(36 082)
Income from Continuing Operations
6 221
13 627
23 646
43 959
39 580
(8 871)
(282)
4 588
2 254
62 651
54 914
50 480
59 269
42 810
43 889
48 980
51 475
57 092
30 299
21 707
15 374
8 049
33 401
52 714
63 769
60 582
48 407
43 991
48 969
65 670
84 590
98 589
95 069
110 627
120 596
122 182
133 740
137 990
123 586
56 974
39 860
Income to Minority Interest
18
0
(47)
(63)
130
134
138
154
(66)
(57)
(73)
(88)
(68)
(27)
(32)
33
(113)
(28)
25
25
180
98
68
36
35
15
17
(9)
(3)
(71)
(123)
(162)
(232)
(228)
(234)
(216)
(198)
(181)
(173)
(440)
(392)
Net Income (Common)
6 239
N/A
13 627
+118%
23 599
+73%
43 896
+86%
39 710
-10%
(8 737)
N/A
(144)
+98%
4 742
N/A
2 188
-54%
62 594
+2 761%
54 841
-12%
50 392
-8%
59 201
+17%
42 783
-28%
43 857
+3%
49 013
+12%
51 362
+5%
57 064
+11%
30 324
-47%
21 732
-28%
15 554
-28%
8 147
-48%
33 469
+311%
49 704
+49%
60 758
+22%
51 670
-15%
40 297
-22%
(7 095)
N/A
(5 844)
+18%
12 918
N/A
34 344
+166%
98 017
+185%
98 961
+1%
115 742
+17%
121 912
+5%
120 181
-1%
136 292
+13%
143 432
+5%
359 132
+150%
292 892
-18%
270 427
-8%
EPS (Diluted)
4.55
N/A
10.26
+125%
17.25
+68%
32.07
+86%
29.01
-10%
-6.38
N/A
-0.11
+98%
3.46
N/A
1.59
-54%
45.71
+2 775%
40.05
-12%
36.8
-8%
43.23
+17%
31.24
-28%
32.02
+2%
35.78
+12%
37.5
+5%
41.69
+11%
22.19
-47%
15.9
-28%
11.38
-28%
5.96
-48%
24.5
+311%
37.85
+54%
47.23
+25%
39.37
-17%
31.34
-20%
-5.51
N/A
-4.54
+18%
10.04
N/A
26.7
+166%
76.19
+185%
76.94
+1%
90.16
+17%
95.66
+6%
94.29
-1%
107.37
+14%
113.08
+5%
285.89
+153%
237.1
-17%
225.94
-5%

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 131,900+ 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.