First Time Loading...

Screen Holdings Co Ltd
TSE:7735

Watchlist Manager
Screen Holdings Co Ltd Logo
Screen Holdings Co Ltd
TSE:7735
Watchlist
Price: 16 640 JPY 0.85%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

473.4B
+2%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+51%
5 Years
+29%
7 Years
+65%
10 Years
+116%
83.5B
+9%
Operating Income
Growth Rates:
1 Year
+7%
3 Years
+365%
5 Years
+121%
7 Years
+179%
10 Years
+1 333%
60.2B
+11%
Net Income
Growth Rates:
1 Year
+4%
3 Years
+631%
5 Years
+155%
7 Years
+160%
10 Years
+1 807%

Earnings Waterfall
Screen Holdings Co Ltd

Revenue
473.4B JPY
Cost of Revenue
-304.5B JPY
Gross Profit
168.9B JPY
Operating Expenses
-85.4B JPY
Operating Income
83.5B JPY
Other Expenses
-23.2B JPY
Net Income
60.2B JPY

Income Statement
Screen Holdings 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
218 693
N/A
235 946
+8%
229 105
-3%
237 295
+4%
235 011
-1%
237 645
+1%
241 286
+2%
254 991
+6%
258 162
+1%
259 675
+1%
265 809
+2%
265 981
+0%
286 849
+8%
300 233
+5%
310 940
+4%
317 925
+2%
314 380
-1%
339 368
+8%
338 952
0%
355 615
+5%
367 624
+3%
364 234
-1%
349 923
-4%
342 343
-2%
337 867
-1%
323 249
-4%
331 899
+3%
317 774
-4%
313 665
-1%
320 322
+2%
336 298
+5%
364 813
+8%
394 962
+8%
411 865
+4%
430 835
+5%
443 063
+3%
456 001
+3%
460 834
+1%
458 698
0%
465 690
+2%
473 422
+2%
Gross Profit
Cost of Revenue
(165 476)
(177 175)
(169 151)
(172 117)
(166 280)
(165 191)
(166 543)
(176 053)
(178 591)
(178 677)
(182 724)
(183 320)
(198 189)
(206 686)
(214 057)
(217 014)
(214 201)
(229 837)
(230 432)
(245 025)
(258 479)
(263 667)
(259 921)
(256 252)
(253 420)
(246 680)
(249 703)
(239 111)
(233 019)
(232 309)
(239 862)
(256 024)
(273 980)
(277 497)
(285 112)
(290 497)
(299 477)
(305 785)
(306 514)
(306 241)
(304 514)
Gross Profit
53 217
N/A
58 771
+10%
59 954
+2%
65 178
+9%
68 731
+5%
72 454
+5%
74 743
+3%
78 938
+6%
79 571
+1%
80 998
+2%
83 085
+3%
82 661
-1%
88 660
+7%
93 547
+6%
96 883
+4%
100 911
+4%
100 179
-1%
109 531
+9%
108 520
-1%
110 590
+2%
109 145
-1%
100 567
-8%
90 002
-11%
86 091
-4%
84 447
-2%
76 569
-9%
82 196
+7%
78 663
-4%
80 646
+3%
88 013
+9%
96 436
+10%
108 789
+13%
120 982
+11%
134 368
+11%
145 723
+8%
152 566
+5%
156 524
+3%
155 049
-1%
152 184
-2%
159 449
+5%
168 908
+6%
Operating Income
Operating Expenses
(47 391)
(49 869)
(51 022)
(52 571)
(54 255)
(55 287)
(56 922)
(57 701)
(57 563)
(57 441)
(57 706)
(57 735)
(58 754)
(59 816)
(60 888)
(62 440)
(63 984)
(66 806)
(68 080)
(69 595)
(71 323)
(70 922)
(69 885)
(68 195)
(66 293)
(64 008)
(63 348)
(63 056)
(62 686)
(63 521)
(65 110)
(66 705)
(69 124)
(73 095)
(75 294)
(77 198)
(78 758)
(78 597)
(80 163)
(82 619)
(85 420)
Selling, General & Administrative
(47 391)
(44 203)
(51 020)
(52 570)
(54 254)
(48 555)
(56 517)
(57 699)
(57 561)
(49 953)
(57 706)
(57 735)
(58 753)
(52 588)
(60 887)
(62 440)
(63 983)
(58 358)
(68 079)
(69 594)
(71 323)
(60 602)
(69 886)
(68 193)
(66 292)
(54 337)
(63 345)
(63 056)
(62 684)
(63 519)
(65 108)
(66 704)
(69 123)
(73 094)
(75 293)
(77 196)
(78 757)
(78 596)
(80 162)
(82 618)
(85 419)
Research & Development
0
(3 385)
0
0
0
(3 884)
0
0
0
0
0
0
0
(4 412)
0
0
0
(5 053)
0
0
0
(6 183)
0
0
0
(4 343)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
(2 280)
0
0
0
(2 847)
0
0
0
(2 844)
0
0
0
(2 815)
0
0
0
(3 395)
0
0
0
(4 136)
0
0
0
(5 327)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
(1)
(2)
(1)
(1)
(1)
(405)
(2)
(2)
(4 644)
0
0
0
(1)
0
0
(1)
0
(1)
0
0
(1)
1
(2)
(1)
(1)
(3)
0
(2)
(2)
(2)
(1)
(1)
(1)
(1)
0
0
(1)
(1)
0
(1)
Operating Income
5 826
N/A
8 902
+53%
8 932
+0%
12 607
+41%
14 476
+15%
17 167
+19%
17 821
+4%
21 237
+19%
22 008
+4%
23 557
+7%
25 379
+8%
24 926
-2%
29 906
+20%
33 731
+13%
35 995
+7%
38 471
+7%
36 195
-6%
42 725
+18%
40 440
-5%
40 995
+1%
37 822
-8%
29 645
-22%
20 117
-32%
17 896
-11%
18 154
+1%
12 561
-31%
18 848
+50%
15 607
-17%
17 960
+15%
24 492
+36%
31 326
+28%
42 084
+34%
51 858
+23%
61 273
+18%
70 429
+15%
75 368
+7%
77 766
+3%
76 452
-2%
72 021
-6%
76 830
+7%
83 488
+9%
Pre-Tax Income
Interest Income Expense
(303)
(694)
(582)
(593)
(1 138)
(1 160)
(1 177)
(870)
142
305
284
0
66
494
717
648
681
106
598
812
339
342
(335)
(16)
(85)
(355)
(445)
(1 312)
(1 385)
(1 134)
(1 024)
(432)
(253)
(257)
(126)
118
17
177
(19)
(282)
(308)
Non-Reccuring Items
102
(5)
(5)
0
181
(405)
0
(638)
(881)
(530)
(639)
(446)
(573)
(3 260)
(3 216)
(3 214)
(3 238)
(860)
(1 004)
(1 125)
(2 149)
(2 921)
(2 731)
(2 655)
(1 530)
(3 769)
(3 759)
(3 676)
(4 258)
(2 817)
(3 615)
(3 909)
(3 434)
(4 799)
(3 965)
(3 671)
(3 524)
(2 376)
(2 417)
(2 417)
(2 345)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
384
384
717
0
32
34
29
0
0
0
0
0
0
0
0
3 461
3 461
3 461
3 593
0
770
905
Total Other Income
538
197
178
315
353
179
216
349
327
610
538
339
338
90
164
44
52
(19)
(187)
(5)
(47)
(53)
827
393
406
113
213
(274)
83
132
142
603
438
554
596
646
586
669
849
762
735
Pre-Tax Income
6 163
N/A
8 400
+36%
8 523
+1%
12 329
+45%
13 872
+13%
15 781
+14%
16 860
+7%
20 078
+19%
21 596
+8%
23 942
+11%
25 562
+7%
24 819
-3%
29 737
+20%
31 055
+4%
33 660
+8%
35 949
+7%
33 690
-6%
41 952
+25%
39 847
-5%
41 061
+3%
36 349
-11%
27 730
-24%
17 878
-36%
15 650
-12%
16 979
+8%
8 579
-49%
14 857
+73%
10 345
-30%
12 400
+20%
20 673
+67%
26 829
+30%
38 346
+43%
48 609
+27%
56 771
+17%
70 395
+24%
75 922
+8%
78 306
+3%
78 515
+0%
70 434
-10%
75 663
+7%
82 475
+9%
Net Income
Tax Provision
(2 991)
(2 977)
(3 250)
(3 764)
(2 832)
(3 582)
(3 929)
(4 032)
(5 215)
(4 999)
(5 185)
(4 940)
(6 490)
(6 868)
(8 042)
(10 563)
(10 805)
(13 471)
(12 949)
(13 662)
(12 769)
(9 677)
(6 316)
(4 813)
(4 361)
(3 595)
(4 964)
(4 384)
(4 197)
(5 541)
(7 600)
(8 956)
(11 805)
(11 389)
(15 020)
(18 482)
(20 710)
(21 059)
(19 615)
(21 519)
(22 243)
Income from Continuing Operations
3 172
5 423
5 273
8 565
11 040
12 199
12 931
16 046
16 381
18 943
20 377
19 879
23 247
24 187
25 618
25 386
22 885
28 481
26 898
27 399
23 580
18 053
11 562
10 837
12 618
4 984
9 893
5 961
8 203
15 132
19 229
29 390
36 804
45 382
55 375
57 440
57 596
57 456
50 819
54 144
60 232
Income to Minority Interest
(12)
(4)
(8)
(53)
(71)
(77)
(78)
(106)
(100)
(128)
(112)
(74)
(61)
(17)
0
0
0
26
26
26
28
6
12
20
21
26
34
39
43
33
19
8
15
99
116
127
109
34
9
4
12
Net Income (Common)
3 159
N/A
5 418
+72%
5 265
-3%
8 510
+62%
10 968
+29%
12 122
+11%
12 853
+6%
15 940
+24%
16 281
+2%
18 815
+16%
20 265
+8%
19 805
-2%
23 186
+17%
24 168
+4%
25 600
+6%
25 375
-1%
22 878
-10%
28 507
+25%
26 925
-6%
27 426
+2%
23 608
-14%
18 059
-24%
11 575
-36%
10 856
-6%
12 639
+16%
5 010
-60%
9 926
+98%
6 000
-40%
8 246
+37%
15 164
+84%
19 247
+27%
29 397
+53%
36 818
+25%
45 481
+24%
55 491
+22%
57 567
+4%
57 704
+0%
57 491
0%
50 828
-12%
54 147
+7%
60 247
+11%
EPS (Diluted)
67.21
N/A
115.27
+72%
112.02
-3%
181.06
+62%
233.36
+29%
255.37
+9%
273.46
+7%
339.14
+24%
346.4
+2%
396.74
+15%
431.17
+9%
421.38
-2%
493.31
+17%
511.96
+4%
544.68
+6%
539.89
-1%
486.76
-10%
608.62
+25%
572.87
-6%
559.71
-2%
480.15
-14%
371.01
-23%
248.07
-33%
210.03
-15%
257.06
+22%
101.87
-60%
201.83
+98%
121.99
-40%
167.85
+38%
154.28
-8%
392.18
+154%
598.91
+53%
750.02
+25%
463.29
-38%
1 126.44
+143%
1 213.31
+8%
593.14
-51%
592.72
0%
522.2
-12%
556.19
+7%
618.78
+11%

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 134,600+ 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.