First Time Loading...

Chori Co Ltd
TSE:8014

Watchlist Manager
Chori Co Ltd Logo
Chori Co Ltd
TSE:8014
Watchlist
Price: 3 560 JPY Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

307.4B
-2%
Revenue
Growth Rates:
1 Year
-8%
3 Years
+30%
5 Years
-12%
7 Years
+10%
10 Years
+27%
13.7B
-0.2%
Operating Income
Growth Rates:
1 Year
+6%
3 Years
+149%
5 Years
+77%
7 Years
+98%
10 Years
+166%
8.6B
+3%
Net Income
Growth Rates:
1 Year
+2%
3 Years
+168%
5 Years
+66%
7 Years
+55%
10 Years
+164%

Earnings Waterfall
Chori Co Ltd

Revenue
307.4B JPY
Cost of Revenue
-269.2B JPY
Gross Profit
38.1B JPY
Operating Expenses
-24.5B JPY
Operating Income
13.7B JPY
Other Expenses
-5B JPY
Net Income
8.6B JPY

Income Statement
Chori 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
241 923
N/A
244 286
+1%
240 481
-2%
239 497
0%
245 386
+2%
248 396
+1%
252 577
+2%
265 188
+5%
271 919
+3%
291 578
+7%
293 559
+1%
285 571
-3%
279 974
-2%
270 908
-3%
277 390
+2%
287 462
+4%
301 574
+5%
311 705
+3%
326 627
+5%
339 787
+4%
348 157
+2%
356 537
+2%
357 267
+0%
347 736
-3%
344 021
-1%
329 360
-4%
295 177
-10%
267 145
-9%
237 236
-11%
216 233
-9%
227 900
+5%
244 104
+7%
264 752
+8%
284 096
+7%
305 331
+7%
322 542
+6%
333 640
+3%
329 389
-1%
323 263
-2%
313 823
-3%
307 367
-2%
Gross Profit
Cost of Revenue
(221 035)
(222 755)
(219 033)
(217 626)
(223 247)
(226 239)
(229 839)
(242 090)
(248 387)
(266 779)
(268 011)
(259 686)
(253 950)
(245 759)
(252 042)
(262 013)
(275 520)
(285 304)
(299 368)
(312 141)
(320 278)
(327 951)
(328 432)
(318 819)
(315 262)
(301 050)
(267 978)
(240 289)
(210 799)
(189 875)
(200 791)
(216 431)
(235 686)
(253 446)
(272 371)
(287 505)
(296 732)
(292 330)
(285 690)
(276 137)
(269 221)
Gross Profit
20 888
N/A
21 531
+3%
21 448
0%
21 871
+2%
22 139
+1%
22 157
+0%
22 738
+3%
23 098
+2%
23 532
+2%
24 799
+5%
25 548
+3%
25 885
+1%
26 024
+1%
25 149
-3%
25 348
+1%
25 449
+0%
26 054
+2%
26 401
+1%
27 259
+3%
27 646
+1%
27 879
+1%
28 586
+3%
28 835
+1%
28 917
+0%
28 759
-1%
28 310
-2%
27 199
-4%
26 856
-1%
26 437
-2%
26 358
0%
27 109
+3%
27 673
+2%
29 066
+5%
30 650
+5%
32 960
+8%
35 037
+6%
36 908
+5%
37 059
+0%
37 573
+1%
37 686
+0%
38 146
+1%
Operating Income
Operating Expenses
(15 758)
(15 977)
(15 891)
(15 950)
(16 121)
(16 558)
(16 995)
(17 698)
(18 437)
(19 430)
(19 944)
(19 473)
(19 119)
(18 701)
(18 739)
(19 136)
(19 400)
(19 175)
(19 494)
(19 744)
(20 177)
(20 539)
(20 495)
(20 362)
(20 082)
(20 091)
(22 175)
(21 658)
(20 962)
(22 695)
(19 994)
(20 794)
(21 989)
(21 322)
(22 981)
(23 757)
(24 030)
(24 403)
(24 192)
(23 999)
(24 490)
Selling, General & Administrative
(15 819)
(15 940)
(15 950)
(16 010)
(16 181)
(16 548)
(17 025)
(17 713)
(18 435)
(19 366)
(19 754)
(19 471)
(19 119)
(18 638)
(18 739)
(19 136)
(19 400)
(19 129)
(19 493)
(19 743)
(20 176)
(20 506)
(20 494)
(20 362)
(20 081)
(20 091)
(22 176)
(21 657)
(20 963)
(22 631)
(19 992)
(20 792)
(21 986)
(21 267)
(22 979)
(23 757)
(24 029)
(24 336)
(24 190)
(23 997)
(24 487)
Research & Development
0
(97)
0
0
0
(56)
0
0
0
(63)
0
0
0
(63)
0
0
0
(45)
0
0
0
(32)
0
0
0
0
0
0
0
(62)
0
0
0
(54)
0
0
0
(65)
0
0
0
Depreciation & Amortization
62
62
62
62
62
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
Other Operating Expenses
(1)
(2)
(3)
(2)
(2)
46
30
15
(2)
(1)
(190)
(2)
0
0
0
0
0
(1)
(1)
(1)
(2)
(1)
(2)
0
(1)
0
1
(1)
1
(2)
0
(2)
(3)
(1)
(2)
0
(1)
(2)
(2)
(2)
(3)
Operating Income
5 130
N/A
5 554
+8%
5 557
+0%
5 921
+7%
6 018
+2%
5 599
-7%
5 743
+3%
5 400
-6%
5 095
-6%
5 369
+5%
5 604
+4%
6 412
+14%
6 905
+8%
6 448
-7%
6 609
+2%
6 313
-4%
6 654
+5%
7 226
+9%
7 765
+7%
7 902
+2%
7 702
-3%
8 047
+4%
8 340
+4%
8 555
+3%
8 677
+1%
8 219
-5%
5 024
-39%
5 198
+3%
5 475
+5%
3 663
-33%
7 115
+94%
6 879
-3%
7 077
+3%
9 328
+32%
9 979
+7%
11 280
+13%
12 878
+14%
12 656
-2%
13 381
+6%
13 687
+2%
13 656
0%
Pre-Tax Income
Interest Income Expense
639
492
308
313
323
408
512
422
439
1 837
1 546
1 694
1 888
401
618
431
244
129
219
446
457
621
491
502
612
562
615
440
402
920
1 044
1 434
1 552
1 204
1 466
1 636
882
271
(474)
(555)
3
Non-Reccuring Items
(497)
(131)
(350)
(467)
(418)
(754)
(534)
(331)
(358)
(169)
0
(200)
(239)
(52)
(66)
(53)
(14)
(117)
(103)
(106)
(106)
(33)
(117)
(117)
(120)
(168)
(83)
(420)
(501)
(505)
(520)
(185)
(124)
(42)
(32)
(31)
(7)
(31)
(32)
(32)
(29)
Gain/Loss on Disposition of Assets
(202)
(207)
(218)
(223)
(130)
(143)
(110)
(92)
(169)
(173)
59
78
79
83
(130)
(126)
(126)
(111)
(118)
(151)
(198)
(262)
(270)
(265)
(239)
539
561
584
602
(65)
236
246
238
155
(234)
(292)
(368)
(412)
(546)
(780)
(787)
Total Other Income
180
106
(10)
174
123
195
310
287
187
154
152
109
119
277
251
300
308
266
260
289
325
236
248
199
189
138
147
162
149
162
196
136
156
133
60
139
123
304
406
468
498
Pre-Tax Income
5 250
N/A
5 814
+11%
5 287
-9%
5 718
+8%
5 916
+3%
5 305
-10%
5 921
+12%
5 686
-4%
5 194
-9%
7 018
+35%
7 361
+5%
8 093
+10%
8 752
+8%
7 157
-18%
7 282
+2%
6 865
-6%
7 066
+3%
7 393
+5%
8 023
+9%
8 380
+4%
8 180
-2%
8 609
+5%
8 692
+1%
8 874
+2%
9 119
+3%
9 290
+2%
6 264
-33%
5 964
-5%
6 127
+3%
4 175
-32%
8 071
+93%
8 510
+5%
8 899
+5%
10 778
+21%
11 239
+4%
12 732
+13%
13 508
+6%
12 788
-5%
12 735
0%
12 788
+0%
13 341
+4%
Net Income
Tax Provision
(1 969)
(2 094)
(958)
(1 123)
(1 329)
(1 147)
(2 303)
(2 231)
(1 984)
(2 716)
(2 869)
(3 067)
(3 160)
(2 372)
(2 407)
(2 298)
(2 340)
(2 659)
(2 928)
(3 019)
(2 971)
(2 972)
(2 901)
(2 968)
(3 065)
(3 179)
(3 019)
(2 881)
(2 953)
(2 982)
(3 369)
(3 535)
(3 664)
(3 964)
(4 393)
(5 115)
(4 994)
(4 663)
(4 682)
(4 401)
(4 651)
Income from Continuing Operations
3 281
3 720
4 329
4 595
4 587
4 158
3 618
3 455
3 210
4 302
4 492
5 026
5 592
4 785
4 875
4 567
4 726
4 734
5 095
5 361
5 209
5 637
5 791
5 906
6 054
6 111
3 245
3 083
3 174
1 193
4 702
4 975
5 235
6 814
6 846
7 617
8 514
8 125
8 053
8 387
8 690
Income to Minority Interest
(3)
(4)
(2)
(5)
(6)
(5)
(6)
(5)
(5)
(4)
(3)
(2)
(3)
(4)
(5)
(6)
(4)
(2)
(3)
(3)
(4)
(7)
(2)
(3)
(10)
(9)
43
45
53
54
(1)
(1)
(3)
(2)
(3)
(2)
(4)
0
(12)
(32)
(48)
Net Income (Common)
3 276
N/A
3 715
+13%
4 327
+16%
4 589
+6%
4 581
0%
4 153
-9%
3 610
-13%
3 450
-4%
3 206
-7%
4 297
+34%
4 491
+5%
5 024
+12%
5 587
+11%
4 780
-14%
4 867
+2%
4 559
-6%
4 721
+4%
4 730
+0%
5 090
+8%
5 356
+5%
5 204
-3%
5 630
+8%
5 790
+3%
5 905
+2%
6 043
+2%
6 101
+1%
3 287
-46%
3 126
-5%
3 227
+3%
1 247
-61%
4 699
+277%
4 973
+6%
5 232
+5%
6 811
+30%
6 842
+0%
7 613
+11%
8 508
+12%
8 124
-5%
8 042
-1%
8 355
+4%
8 641
+3%
EPS (Diluted)
131.04
N/A
148.6
+13%
173.08
+16%
183.56
+6%
183.24
0%
169.39
-8%
144.4
-15%
138
-4%
128.24
-7%
175.27
+37%
179.64
+2%
200.96
+12%
223.48
+11%
194.98
-13%
194.68
0%
182.36
-6%
188.84
+4%
192.72
+2%
203.6
+6%
214.24
+5%
211.92
-1%
229.28
+8%
235.79
+3%
240.48
+2%
246.09
+2%
248.45
+1%
133.86
-46%
127.09
-5%
131.21
+3%
50.72
-61%
191.01
+277%
202.1
+6%
212.64
+5%
276.8
+30%
278.05
+0%
309.38
+11%
345.75
+12%
330.15
-5%
326.83
-1%
339.55
+4%
350.7
+3%

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 135,400+ 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.