First Time Loading...

Seed Co Ltd
TSE:7743

Watchlist Manager
Seed Co Ltd Logo
Seed Co Ltd
TSE:7743
Watchlist
Price: 589 JPY 0.68% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

32B
+1%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+11%
5 Years
+10%
7 Years
+34%
10 Years
+83%
1.6B
+12%
Operating Income
Growth Rates:
1 Year
+61%
3 Years
-2%
5 Years
-18%
7 Years
+5%
10 Years
+76%
649m
+72%
Net Income
Growth Rates:
1 Year
-20%
3 Years
+98%
5 Years
-38%
7 Years
-29%
10 Years
+27%

Earnings Waterfall
Seed Co Ltd

Revenue
32B JPY
Cost of Revenue
-18.4B JPY
Gross Profit
13.6B JPY
Operating Expenses
-12B JPY
Operating Income
1.6B JPY
Other Expenses
-990.3m JPY
Net Income
649m JPY

Income Statement
Seed 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
17 480
N/A
19 183
+10%
18 865
-2%
19 248
+2%
19 352
+1%
18 733
-3%
19 614
+5%
20 170
+3%
21 065
+4%
21 827
+4%
22 650
+4%
23 403
+3%
23 955
+2%
24 463
+2%
25 561
+4%
26 244
+3%
27 105
+3%
27 827
+3%
28 183
+1%
28 598
+1%
29 144
+2%
29 490
+1%
30 039
+2%
31 671
+5%
31 342
-1%
31 793
+1%
30 212
-5%
28 476
-6%
28 956
+2%
28 618
-1%
29 252
+2%
29 198
0%
28 800
-1%
28 835
+0%
29 671
+3%
29 695
+0%
30 126
+1%
30 594
+2%
30 977
+1%
31 657
+2%
32 048
+1%
Gross Profit
Cost of Revenue
(9 642)
(10 915)
(10 839)
(11 111)
(11 254)
(10 908)
(11 458)
(11 922)
(12 566)
(13 140)
(13 686)
(14 116)
(14 321)
(14 413)
(14 866)
(14 988)
(15 190)
(15 418)
(15 511)
(15 660)
(16 031)
(16 121)
(16 492)
(17 572)
(17 406)
(17 610)
(16 632)
(15 519)
(15 574)
(16 206)
(16 597)
(16 738)
(16 959)
(16 825)
(17 765)
(18 114)
(18 557)
(18 970)
(18 805)
(18 655)
(18 410)
Gross Profit
7 839
N/A
8 268
+5%
8 025
-3%
8 137
+1%
8 098
0%
7 825
-3%
8 156
+4%
8 248
+1%
8 499
+3%
8 687
+2%
8 963
+3%
9 288
+4%
9 634
+4%
10 050
+4%
10 696
+6%
11 256
+5%
11 916
+6%
12 409
+4%
12 672
+2%
12 938
+2%
13 113
+1%
13 369
+2%
13 547
+1%
14 099
+4%
13 936
-1%
14 183
+2%
13 580
-4%
12 957
-5%
13 382
+3%
12 411
-7%
12 655
+2%
12 460
-2%
11 841
-5%
12 011
+1%
11 906
-1%
11 581
-3%
11 569
0%
11 623
+0%
12 172
+5%
13 002
+7%
13 637
+5%
Operating Income
Operating Expenses
(6 909)
(7 108)
(7 178)
(7 244)
(7 306)
(7 284)
(7 530)
(7 592)
(7 731)
(7 792)
(7 854)
(7 984)
(8 077)
(8 531)
(8 819)
(9 311)
(10 141)
(10 303)
(11 093)
(10 988)
(11 123)
(11 495)
(11 734)
(11 976)
(12 004)
(12 450)
(12 199)
(11 975)
(11 710)
(11 216)
(11 174)
(11 047)
(11 068)
(10 834)
(10 714)
(10 679)
(10 550)
(10 993)
(11 244)
(11 541)
(11 998)
Selling, General & Administrative
(6 909)
(6 546)
(7 074)
(7 217)
(7 303)
(6 639)
(7 517)
(7 592)
(7 731)
(7 125)
(7 854)
(7 984)
(8 077)
(7 604)
(8 803)
(9 311)
(10 141)
(9 174)
(10 783)
(10 988)
(11 123)
(10 384)
(11 734)
(11 976)
(12 004)
(10 777)
(12 199)
(11 975)
(11 710)
(9 834)
(11 174)
(11 047)
(11 068)
(9 499)
(10 714)
(10 679)
(10 550)
(9 072)
(11 244)
(11 541)
(11 998)
Research & Development
0
(563)
0
0
0
(644)
0
0
0
0
0
0
0
(927)
0
0
0
(1 129)
0
0
0
(1 110)
0
0
0
(1 673)
0
0
0
(1 382)
0
0
0
(1 335)
0
0
0
(1 922)
0
0
0
Other Operating Expenses
0
0
(104)
(27)
(4)
0
(14)
0
0
(667)
0
0
0
(0)
(16)
0
0
(0)
(310)
0
0
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
0
0
(0)
0
(0)
(0)
(0)
0
0
Operating Income
929
N/A
1 159
+25%
848
-27%
893
+5%
791
-11%
541
-32%
625
+16%
657
+5%
768
+17%
895
+17%
1 110
+24%
1 304
+18%
1 557
+19%
1 519
-2%
1 877
+24%
1 945
+4%
1 775
-9%
2 106
+19%
1 579
-25%
1 950
+24%
1 990
+2%
1 874
-6%
1 813
-3%
2 124
+17%
1 932
-9%
1 733
-10%
1 381
-20%
982
-29%
1 672
+70%
1 196
-29%
1 481
+24%
1 413
-5%
773
-45%
1 177
+52%
1 192
+1%
902
-24%
1 019
+13%
630
-38%
928
+47%
1 460
+57%
1 639
+12%
Pre-Tax Income
Interest Income Expense
(44)
(19)
(89)
(76)
(84)
(89)
(87)
(109)
(88)
(108)
(249)
(276)
(178)
(228)
(81)
(6)
(82)
(26)
(4)
(51)
(142)
(128)
(191)
(231)
(144)
(194)
(181)
(157)
(179)
(76)
(73)
(78)
(51)
22
93
136
34
(139)
(138)
(159)
(63)
Non-Reccuring Items
(112)
(104)
0
0
0
(14)
0
(26)
(36)
(40)
(73)
(63)
(53)
(49)
0
(14)
(13)
(310)
0
(310)
(313)
(294)
(778)
(764)
(768)
(1 176)
(692)
(781)
(845)
(374)
(401)
(353)
(305)
(161)
(136)
(205)
(183)
(612)
(634)
(537)
(536)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
5
5
0
3
(19)
(19)
(19)
(16)
1
1
7
10
10
10
4
0
0
0
0
0
0
0
700
0
0
1 038
338
338
338
0
0
0
0
0
Total Other Income
(6)
14
9
18
44
41
61
56
36
54
45
67
69
73
79
85
89
77
74
74
94
94
92
73
57
128
137
141
158
94
798
801
97
72
68
64
71
64
64
76
72
Pre-Tax Income
768
N/A
1 051
+37%
767
-27%
835
+9%
752
-10%
479
-36%
599
+25%
584
-3%
685
+17%
801
+17%
836
+4%
1 013
+21%
1 376
+36%
1 296
-6%
1 860
+43%
2 012
+8%
1 768
-12%
1 855
+5%
1 659
-11%
1 674
+1%
1 639
-2%
1 551
-5%
936
-40%
1 201
+28%
1 076
-10%
491
-54%
644
+31%
184
-71%
807
+337%
1 539
+91%
1 805
+17%
1 783
-1%
1 551
-13%
1 448
-7%
1 555
+7%
1 235
-21%
941
-24%
(58)
N/A
220
N/A
840
+281%
1 112
+32%
Net Income
Tax Provision
(256)
(595)
(464)
(469)
(398)
(263)
(349)
(317)
(350)
(309)
(299)
(352)
(467)
(420)
(501)
(582)
(527)
(656)
(674)
(649)
(598)
(587)
(378)
(402)
(349)
(294)
(404)
(317)
(458)
(373)
(465)
(526)
(565)
(255)
(321)
(220)
(139)
(295)
(339)
(514)
(508)
Income from Continuing Operations
512
456
304
366
354
216
249
267
336
493
538
662
909
876
1 358
1 430
1 241
1 198
985
1 025
1 042
964
558
799
727
197
240
(133)
349
1 166
1 340
1 257
986
1 192
1 234
1 015
802
(353)
(118)
326
604
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
27
42
56
40
12
(20)
(37)
(37)
(43)
(30)
(39)
(34)
1
14
37
44
51
45
Net Income (Common)
512
N/A
456
-11%
304
-33%
366
+21%
354
-4%
216
-39%
249
+15%
267
+7%
336
+26%
493
+47%
538
+9%
662
+23%
909
+37%
876
-4%
1 358
+55%
1 430
+5%
1 241
-13%
1 198
-3%
985
-18%
1 025
+4%
1 042
+2%
964
-7%
570
-41%
827
+45%
769
-7%
253
-67%
280
+11%
(121)
N/A
328
N/A
1 130
+244%
1 303
+15%
1 214
-7%
956
-21%
1 154
+21%
1 200
+4%
1 015
-15%
816
-20%
(316)
N/A
(75)
+76%
377
N/A
649
+72%
EPS (Diluted)
22.16
N/A
19.82
-11%
11.8
-40%
14.25
+21%
13.75
-4%
8.43
-39%
9.72
+15%
10.39
+7%
13.05
+26%
19.24
+47%
21.5
+12%
26.47
+23%
36.36
+37%
35.01
-4%
54.32
+55%
57.18
+5%
49.65
-13%
47.87
-4%
39.39
-18%
41
+4%
41.61
+1%
38.5
-7%
22.78
-41%
33.02
+45%
30.7
-7%
10.1
-67%
11.19
+11%
-4.83
N/A
13.12
N/A
45.13
+244%
52.05
+15%
48.49
-7%
38.19
-21%
46.09
+21%
47.95
+4%
40.56
-15%
32.59
-20%
-12.63
N/A
-2.98
+76%
15.06
N/A
25.92
+72%

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 133,600+ 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.