First Time Loading...

Japan Creative Platform Group Co Ltd
TSE:7814

Watchlist Manager
Japan Creative Platform Group Co Ltd Logo
Japan Creative Platform Group Co Ltd
TSE:7814
Watchlist
Price: 322 JPY
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

74.8B
+3%
Revenue
Growth Rates:
1 Year
+16%
3 Years
+46%
5 Years
+46%
7 Years
+125%
10 Years
-
3.4B
+11%
Operating Income
Growth Rates:
1 Year
+6%
3 Years
-
5 Years
+112%
7 Years
+292%
10 Years
-
2.5B
+29%
Net Income
Growth Rates:
1 Year
+25%
3 Years
+14 653%
5 Years
-
7 Years
+375%
10 Years
-

Earnings Waterfall
Japan Creative Platform Group Co Ltd

Revenue
74.8B JPY
Cost of Revenue
-54.4B JPY
Gross Profit
20.5B JPY
Operating Expenses
-17.1B JPY
Operating Income
3.4B JPY
Other Expenses
-903m JPY
Net Income
2.5B JPY

Income Statement
Japan Creative Platform Group Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
32 848
N/A
33 410
+2%
33 632
+1%
33 979
+1%
33 290
-2%
33 190
0%
33 344
+0%
33 761
+1%
36 393
+8%
40 149
+10%
43 349
+8%
48 114
+11%
51 145
+6%
52 391
+2%
53 915
+3%
55 100
+2%
55 635
+1%
55 553
0%
53 353
-4%
50 945
-5%
51 248
+1%
51 584
+1%
53 286
+3%
54 489
+2%
54 620
+0%
55 967
+2%
57 402
+3%
60 818
+6%
64 416
+6%
68 171
+6%
70 970
+4%
72 492
+2%
74 846
+3%
Gross Profit
Cost of Revenue
(25 091)
(25 126)
(25 051)
(25 141)
(24 483)
(24 169)
(24 183)
(24 257)
(25 702)
(28 340)
(30 620)
(34 187)
(36 645)
(37 538)
(38 605)
(39 352)
(39 787)
(39 940)
(39 000)
(37 769)
(38 121)
(38 354)
(39 085)
(39 424)
(39 576)
(40 358)
(41 160)
(43 607)
(46 424)
(49 322)
(51 758)
(53 106)
(54 379)
Gross Profit
7 757
N/A
8 282
+7%
8 580
+4%
8 837
+3%
8 807
0%
9 021
+2%
9 161
+2%
9 504
+4%
10 691
+12%
11 809
+10%
12 729
+8%
13 927
+9%
14 500
+4%
14 853
+2%
15 310
+3%
15 748
+3%
15 848
+1%
15 613
-1%
14 353
-8%
13 176
-8%
13 127
0%
13 230
+1%
14 201
+7%
15 065
+6%
15 044
0%
15 609
+4%
16 242
+4%
17 211
+6%
17 992
+5%
18 849
+5%
19 212
+2%
19 386
+1%
20 467
+6%
Operating Income
Operating Expenses
(7 220)
(7 514)
(7 673)
(7 733)
(7 937)
(7 879)
(8 174)
(8 513)
(9 281)
(10 477)
(11 369)
(12 578)
(12 888)
(12 985)
(13 143)
(13 085)
(13 271)
(13 172)
(13 199)
(13 320)
(13 626)
(13 774)
(13 709)
(13 543)
(13 345)
(13 570)
(13 777)
(14 307)
(14 778)
(15 245)
(15 854)
(16 324)
(17 056)
Selling, General & Administrative
(7 219)
(7 511)
(7 671)
(7 732)
(7 936)
(7 880)
(8 173)
(8 511)
(9 280)
(10 474)
(11 367)
(12 578)
(12 888)
(12 985)
(13 144)
(13 083)
(13 251)
(13 153)
(13 180)
(13 302)
(13 594)
(13 742)
(13 676)
(13 510)
(13 299)
(13 524)
(13 731)
(14 261)
(14 743)
(15 244)
(15 853)
(16 322)
(17 003)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(19)
0
0
0
(32)
0
0
0
(46)
0
0
0
(34)
0
0
0
(52)
Other Operating Expenses
(1)
(3)
(2)
(1)
(1)
0
(1)
0
(1)
(3)
0
0
0
0
1
(2)
(1)
(19)
(19)
(18)
0
(32)
(33)
(33)
0
(46)
(46)
(46)
(1)
(1)
(1)
(2)
(1)
Operating Income
537
N/A
771
+44%
909
+18%
1 105
+22%
870
-21%
1 142
+31%
987
-14%
991
+0%
1 410
+42%
1 332
-6%
1 360
+2%
1 349
-1%
1 612
+19%
1 868
+16%
2 167
+16%
2 663
+23%
2 577
-3%
2 441
-5%
1 154
-53%
(144)
N/A
(499)
-247%
(544)
-9%
492
N/A
1 522
+209%
1 699
+12%
2 039
+20%
2 465
+21%
2 904
+18%
3 214
+11%
3 604
+12%
3 358
-7%
3 062
-9%
3 411
+11%
Pre-Tax Income
Interest Income Expense
15
21
59
(6)
42
59
2
(31)
(13)
(39)
14
2
(451)
(26)
52
119
196
185
70
21
7
65
205
194
256
104
76
122
281
240
309
306
330
Non-Reccuring Items
(427)
(433)
(436)
(385)
(75)
(86)
(81)
10
695
698
861
730
(1 509)
(1 547)
(1 745)
(1 946)
(815)
(849)
(812)
(589)
(406)
(360)
(698)
(697)
(688)
(609)
(614)
(554)
(927)
(757)
(806)
(1 068)
(725)
Gain/Loss on Disposition of Assets
3
2
20
44
47
54
49
26
27
18
33
32
27
26
(11)
113
118
119
130
(2)
(2)
(4)
(22)
(14)
6
6
90
460
496
493
695
477
362
Total Other Income
(396)
(384)
93
90
132
157
147
(34)
(99)
(89)
(52)
149
75
(281)
(356)
(397)
152
196
354
773
1 381
1 619
1 683
1 515
633
389
288
148
293
445
412
411
321
Pre-Tax Income
(268)
N/A
(23)
+91%
645
N/A
848
+31%
1 016
+20%
1 326
+31%
1 104
-17%
962
-13%
2 020
+110%
1 920
-5%
2 216
+15%
2 262
+2%
(246)
N/A
40
N/A
107
+168%
552
+416%
2 228
+304%
2 092
-6%
896
-57%
59
-93%
481
+715%
776
+61%
1 660
+114%
2 520
+52%
1 906
-24%
1 929
+1%
2 305
+19%
3 080
+34%
3 357
+9%
4 025
+20%
3 968
-1%
3 188
-20%
3 699
+16%
Net Income
Tax Provision
(156)
(175)
(348)
(417)
(477)
(559)
(539)
(516)
(753)
(860)
(772)
(788)
(642)
(630)
(709)
(783)
(826)
(783)
(500)
(276)
(379)
(444)
(751)
(1 039)
(887)
(1 021)
(1 166)
(1 240)
(1 314)
(1 346)
(1 358)
(1 325)
(1 287)
Income from Continuing Operations
(424)
(199)
296
431
539
767
565
446
1 267
1 060
1 444
1 474
(888)
(590)
(602)
(231)
1 402
1 309
396
(217)
102
332
909
1 481
1 019
908
1 139
1 840
2 043
2 679
2 610
1 863
2 412
Income to Minority Interest
(4)
(3)
(12)
(10)
(10)
(11)
(13)
(11)
(15)
(11)
(6)
(28)
(71)
(99)
(123)
(126)
(127)
(122)
(104)
(94)
(84)
(98)
(109)
(106)
(66)
(53)
(36)
(31)
(38)
(28)
(5)
84
96
Net Income (Common)
(428)
N/A
(204)
+52%
283
N/A
420
+48%
528
+26%
757
+43%
551
-27%
434
-21%
1 251
+188%
1 047
-16%
1 437
+37%
1 445
+1%
(959)
N/A
(688)
+28%
(725)
-5%
(358)
+51%
1 274
N/A
1 185
-7%
290
-76%
(311)
N/A
17
N/A
233
+1 271%
801
+244%
1 374
+72%
951
-31%
853
-10%
1 099
+29%
1 807
+64%
2 003
+11%
2 648
+32%
2 605
-2%
1 947
-25%
2 508
+29%
EPS (Diluted)
-9.2
N/A
-4.34
+53%
6.15
N/A
9.33
+52%
11.57
+24%
17.2
+49%
12.24
-29%
9.43
-23%
27.58
+192%
19.75
-28%
28.74
+46%
28.9
+1%
-18.83
N/A
-13.75
+27%
-14.49
-5%
-7.37
+49%
26.31
N/A
25.74
-2%
6.21
-76%
-6.15
N/A
0.35
N/A
4.61
+1 217%
15.85
+244%
27.16
+71%
18.9
-30%
17.68
-6%
22.78
+29%
37.44
+64%
41.52
+11%
54.89
+32%
53.17
-3%
39.27
-26%
50.94
+30%

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 133,400+ 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.