First Time Loading...
Search stocks here...
Dashboard Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator
Pricing About Contact Us
Sign Up Log in

Pigeon Corp
TSE:7956

Watchlist Manager
Pigeon Corp Logo
Pigeon Corp
TSE:7956
Watchlist
Price: 2 010 JPY -1.57% Market Closed
Updated: May 31, 2023
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

94.9B
+0.6%
Revenue
Growth Rates:
1 Year
+2%
3 Years
-5%
5 Years
-
7 Years
-
10 Years
-
12.2B
+2%
Operating Income
Growth Rates:
1 Year
-9%
3 Years
-29%
5 Years
-
7 Years
-
10 Years
-
8.6B
+0.4%
Net Income
Growth Rates:
1 Year
-2%
3 Years
-26%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Pigeon Corp

Revenue
94.9B JPY
Cost of Revenue
-50.1B JPY
Gross Profit
44.8B JPY
Operating Expenses
-32.6B JPY
Operating Income
12.2B JPY
Other Expenses
-3.6B JPY
Net Income
8.6B JPY

Income Statement
Pigeon Corp

Rotate your device to view
Income Statement
Currency: JPY
Jan-2013 Apr-2013 Jul-2013 Oct-2013 Jan-2014 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-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
Revenue
Revenue
65 076
N/A
67 626
+4%
70 490
+4%
74 631
+6%
77 466
+4%
79 429
+3%
80 073
+1%
81 093
+1%
84 113
+4%
87 064
+4%
91 407
+5%
91 265
0%
92 210
+1%
93 146
+1%
91 989
-1%
93 696
+2%
94 640
+1%
95 871
+1%
97 386
+2%
100 184
+3%
102 563
+2%
104 384
+2%
106 362
+2%
106 607
+0%
104 747
-2%
104 407
0%
104 419
+0%
102 881
-1%
100 017
-3%
97 395
-3%
95 929
-2%
96 327
+0%
99 380
+3%
97 903
-1%
98 226
+0%
94 968
-3%
93 080
-2%
93 435
+0%
91 095
-3%
94 361
+4%
94 921
+1%
Gross Profit
Cost of Revenue
(37 331)
(38 614)
(39 805)
(41 771)
(42 992)
(43 905)
(44 080)
(44 411)
(45 830)
(47 092)
(49 031)
(48 609)
(48 862)
(49 502)
(48 868)
(49 758)
(49 941)
(49 856)
(50 488)
(51 299)
(52 010)
(52 525)
(52 477)
(51 831)
(50 882)
(50 698)
(51 018)
(50 596)
(49 207)
(48 096)
(47 335)
(47 900)
(49 450)
(49 157)
(50 160)
(49 129)
(49 008)
(49 061)
(48 832)
(50 271)
(50 087)
Gross Profit
27 744
N/A
29 011
+5%
30 684
+6%
32 858
+7%
34 473
+5%
35 523
+3%
35 992
+1%
36 681
+2%
38 282
+4%
39 970
+4%
42 373
+6%
42 654
+1%
43 346
+2%
43 643
+1%
43 121
-1%
43 938
+2%
44 699
+2%
46 015
+3%
46 898
+2%
48 885
+4%
50 553
+3%
51 859
+3%
53 885
+4%
54 776
+2%
53 865
-2%
53 709
0%
53 401
-1%
52 285
-2%
50 810
-3%
49 299
-3%
48 594
-1%
48 427
0%
49 930
+3%
48 746
-2%
48 066
-1%
45 839
-5%
44 072
-4%
44 374
+1%
42 263
-5%
44 090
+4%
44 834
+2%
Operating Income
Operating Expenses
(20 660)
(21 422)
(22 012)
(22 784)
(24 110)
(24 390)
(24 457)
(25 024)
(25 503)
(26 279)
(27 847)
(28 461)
(28 826)
(28 986)
(28 556)
(28 474)
(28 684)
(28 792)
(29 364)
(30 003)
(31 141)
(31 941)
(32 862)
(33 442)
(34 253)
(35 042)
(35 439)
(35 647)
(33 738)
(33 325)
(32 748)
(32 580)
(34 614)
(33 972)
(33 192)
(32 740)
(30 736)
(30 905)
(31 398)
(32 095)
(32 639)
Selling, General & Administrative
(20 675)
(21 422)
(22 003)
(22 787)
(24 098)
(24 356)
(24 465)
(25 033)
(25 516)
(26 317)
(27 867)
(28 449)
(28 823)
(28 985)
(28 536)
(28 480)
(28 673)
(28 788)
(29 366)
(30 012)
(31 159)
(31 925)
(32 841)
(33 423)
(34 246)
(35 058)
(35 465)
(35 653)
(33 727)
(33 308)
(32 729)
(32 562)
(34 605)
(33 979)
(33 197)
(32 744)
(30 735)
(30 903)
(31 397)
(32 093)
(32 638)
Other Operating Expenses
17
2
(9)
3
(12)
(34)
10
10
13
38
21
(11)
(2)
(1)
(20)
6
(11)
(4)
2
9
18
(16)
(21)
(19)
(7)
16
26
6
(11)
(17)
(19)
(18)
(9)
7
5
4
(1)
(2)
(1)
(2)
0
Operating Income
7 086
N/A
7 591
+7%
8 674
+14%
10 076
+16%
10 364
+3%
11 134
+7%
11 536
+4%
11 657
+1%
12 780
+10%
13 693
+7%
14 529
+6%
14 196
-2%
14 522
+2%
14 658
+1%
14 565
-1%
15 464
+6%
16 015
+4%
17 223
+8%
17 534
+2%
18 882
+8%
19 412
+3%
19 918
+3%
21 023
+6%
21 334
+1%
19 612
-8%
18 667
-5%
17 962
-4%
16 638
-7%
17 072
+3%
15 974
-6%
15 846
-1%
15 847
+0%
15 316
-3%
14 774
-4%
14 874
+1%
13 099
-12%
13 336
+2%
13 469
+1%
10 865
-19%
11 995
+10%
12 195
+2%
Pre-Tax Income
Interest Income Expense
330
394
574
604
530
241
217
272
279
370
390
337
149
(24)
(4)
(20)
64
187
169
265
250
343
546
562
446
468
(76)
(313)
(364)
(483)
(237)
(31)
(118)
354
389
334
406
272
519
570
217
Non-Reccuring Items
(26)
(30)
(14)
(16)
(17)
(18)
(22)
(227)
(162)
(157)
(147)
53
(169)
(229)
(240)
(258)
(347)
(300)
(320)
(294)
637
648
677
639
(372)
(377)
(404)
(417)
(289)
(291)
(285)
(265)
(107)
(606)
(921)
(943)
(1 173)
(684)
(346)
(301)
(328)
Gain/Loss on Disposition of Assets
7
6
5
6
2
0
(2)
(2)
3
10
11
12
(26)
(33)
96
90
119
120
(9)
(9)
55
55
59
63
124
123
115
115
(2)
(48)
(186)
(186)
0
(142)
3
4
5
9
7
5
6
Total Other Income
(28)
(16)
36
84
107
97
44
131
239
238
295
278
412
382
317
342
383
400
563
413
562
504
967
854
452
459
557
531
687
1 230
631
1 044
745
593
872
923
957
1 441
1 150
1 081
1 053
Pre-Tax Income
7 369
N/A
7 945
+8%
9 275
+17%
10 755
+16%
10 987
+2%
11 456
+4%
11 774
+3%
11 832
+0%
13 140
+11%
14 155
+8%
15 079
+7%
14 878
-1%
14 888
+0%
14 756
-1%
14 736
0%
15 619
+6%
16 234
+4%
17 630
+9%
17 937
+2%
19 257
+7%
20 916
+9%
21 468
+3%
23 272
+8%
23 452
+1%
20 262
-14%
19 340
-5%
18 154
-6%
16 554
-9%
17 104
+3%
16 382
-4%
15 769
-4%
16 409
+4%
15 836
-3%
14 973
-5%
15 217
+2%
13 417
-12%
13 531
+1%
14 507
+7%
12 195
-16%
13 350
+9%
13 143
-2%
Net Income
Tax Provision
(2 655)
(2 953)
(3 322)
(3 825)
(3 783)
(3 800)
(3 621)
(3 891)
(4 504)
(4 821)
(5 222)
(4 767)
(4 425)
(4 269)
(3 996)
(4 395)
(4 891)
(5 289)
(5 646)
(6 041)
(6 157)
(6 283)
(6 791)
(6 735)
(5 667)
(5 493)
(5 186)
(4 770)
(5 335)
(4 887)
(4 705)
(4 849)
(4 976)
(5 020)
(5 198)
(4 775)
(4 552)
(4 874)
(4 261)
(4 593)
(4 381)
Income from Continuing Operations
4 715
4 992
5 953
6 929
7 203
7 656
8 153
7 941
8 636
9 334
9 857
10 111
10 463
10 487
10 740
11 224
11 343
12 341
12 291
13 216
14 759
15 185
16 481
16 717
14 595
13 847
12 968
11 784
11 769
11 495
11 064
11 560
10 860
9 953
10 019
8 642
8 979
9 633
7 934
8 757
8 762
Income to Minority Interest
(141)
(141)
(169)
(166)
(218)
(227)
(215)
(217)
(185)
(186)
(198)
(248)
(266)
(276)
(279)
(248)
(224)
(231)
(224)
(229)
(244)
(290)
(350)
(394)
(356)
(322)
(274)
(220)
(230)
(225)
(234)
(225)
(216)
(171)
(146)
(177)
(193)
(238)
(242)
(208)
(179)
Net Income (Common)
4 574
N/A
4 851
+6%
5 784
+19%
6 763
+17%
6 985
+3%
7 430
+6%
7 939
+7%
7 725
-3%
8 453
+9%
9 149
+8%
9 661
+6%
9 865
+2%
10 198
+3%
10 211
+0%
10 460
+2%
10 974
+5%
11 118
+1%
12 109
+9%
12 066
0%
12 986
+8%
14 515
+12%
14 894
+3%
16 131
+8%
16 324
+1%
14 238
-13%
13 526
-5%
12 694
-6%
11 563
-9%
11 538
0%
11 267
-2%
10 828
-4%
11 335
+5%
10 643
-6%
9 782
-8%
9 873
+1%
8 463
-14%
8 785
+4%
9 394
+7%
7 690
-18%
8 548
+11%
8 581
+0%

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
Similar Stocks
ALPHA SPREAD
Join more than 54,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Pricing Terms of Service Privacy Policy Affiliate Program

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

© 2023 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.