First Time Loading...

Mizuno Corp
TSE:8022

Watchlist Manager
Mizuno Corp Logo
Mizuno Corp
TSE:8022
Watchlist
Price: 7 680 JPY Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

232.7B
+2%
Revenue
Growth Rates:
1 Year
+19%
3 Years
+51%
5 Years
+30%
7 Years
+23%
10 Years
+33%
16.5B
+17%
Operating Income
Growth Rates:
1 Year
+38%
3 Years
+398%
5 Years
+127%
7 Years
+7 055%
10 Years
+242%
13.4B
+19%
Net Income
Growth Rates:
1 Year
+42%
3 Years
+300%
5 Years
+202%
7 Years
-
10 Years
+404%

Earnings Waterfall
Mizuno Corp

Revenue
232.7B JPY
Cost of Revenue
-143.3B JPY
Gross Profit
89.4B JPY
Operating Expenses
-72.8B JPY
Operating Income
16.5B JPY
Other Expenses
-3.1B JPY
Net Income
13.4B JPY

Income Statement
Mizuno Corp

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
174 908
N/A
183 204
+5%
184 066
+0%
184 899
+0%
184 707
0%
187 076
+1%
189 043
+1%
194 062
+3%
197 034
+2%
196 072
0%
196 461
+0%
192 271
-2%
188 818
-2%
188 718
0%
186 233
-1%
187 341
+1%
186 596
0%
185 399
-1%
182 212
-2%
180 581
-1%
178 769
-1%
178 108
0%
177 513
0%
176 619
-1%
173 159
-2%
169 742
-2%
156 244
-8%
150 526
-4%
153 776
+2%
150 419
-2%
164 632
+9%
169 227
+3%
168 535
0%
172 744
+2%
176 068
+2%
186 897
+6%
195 295
+4%
212 044
+9%
223 026
+5%
227 346
+2%
232 688
+2%
Gross Profit
Cost of Revenue
(104 179)
(110 803)
(111 135)
(111 017)
(111 152)
(112 810)
(114 759)
(118 199)
(120 658)
(120 435)
(121 578)
(119 357)
(118 011)
(118 041)
(115 203)
(114 499)
(112 768)
(110 096)
(107 406)
(106 312)
(105 192)
(104 546)
(104 149)
(103 999)
(101 930)
(100 707)
(93 883)
(90 813)
(92 532)
(89 821)
(96 763)
(99 228)
(98 177)
(101 172)
(103 501)
(110 755)
(117 738)
(131 024)
(138 645)
(141 178)
(143 337)
Gross Profit
70 729
N/A
72 401
+2%
72 931
+1%
73 882
+1%
73 555
0%
74 266
+1%
74 284
+0%
75 863
+2%
76 376
+1%
75 637
-1%
74 883
-1%
72 914
-3%
70 807
-3%
70 677
0%
71 030
+0%
72 842
+3%
73 828
+1%
75 303
+2%
74 806
-1%
74 269
-1%
73 577
-1%
73 562
0%
73 364
0%
72 620
-1%
71 229
-2%
69 035
-3%
62 361
-10%
59 713
-4%
61 244
+3%
60 598
-1%
67 869
+12%
69 999
+3%
70 358
+1%
71 572
+2%
72 567
+1%
76 142
+5%
77 557
+2%
81 020
+4%
84 381
+4%
86 168
+2%
89 351
+4%
Operating Income
Operating Expenses
(65 889)
(66 709)
(67 737)
(68 089)
(68 283)
(69 215)
(70 454)
(72 057)
(72 045)
(72 666)
(72 264)
(70 872)
(70 576)
(69 233)
(68 419)
(68 017)
(66 972)
(67 260)
(66 947)
(66 592)
(66 305)
(65 939)
(65 170)
(64 306)
(63 564)
(62 772)
(59 903)
(58 557)
(57 928)
(56 792)
(58 972)
(59 719)
(59 933)
(61 698)
(62 146)
(63 699)
(65 596)
(68 075)
(69 888)
(72 069)
(72 822)
Selling, General & Administrative
(65 888)
(64 396)
(67 736)
(68 089)
(68 284)
(66 884)
(70 452)
(72 055)
(72 044)
(70 172)
(72 263)
(70 871)
(70 575)
(66 794)
(68 419)
(68 017)
(66 971)
(64 862)
(66 946)
(66 592)
(66 304)
(63 712)
(65 169)
(64 306)
(63 565)
(60 813)
(59 904)
(58 556)
(57 927)
(54 822)
(58 971)
(59 717)
(59 930)
(59 577)
(62 144)
(63 700)
(65 596)
(65 567)
(69 889)
(72 069)
(72 823)
Depreciation & Amortization
0
(2 313)
0
0
0
(2 329)
0
0
0
(2 493)
0
0
0
(2 439)
0
0
0
(2 397)
0
0
0
(2 227)
0
0
0
(1 958)
0
0
0
(1 969)
0
0
0
(2 121)
0
0
0
(2 508)
0
0
0
Other Operating Expenses
(1)
0
(1)
0
0
0
(2)
(2)
(1)
(1)
(1)
(1)
(1)
0
0
0
(1)
(1)
(1)
0
0
0
0
1
0
(1)
1
(1)
0
(1)
0
(2)
(3)
0
(2)
1
0
0
1
0
1
Operating Income
4 840
N/A
5 692
+18%
5 194
-9%
5 793
+12%
5 272
-9%
5 051
-4%
3 830
-24%
3 806
-1%
4 331
+14%
2 971
-31%
2 619
-12%
2 042
-22%
231
-89%
1 444
+525%
2 611
+81%
4 825
+85%
6 856
+42%
8 043
+17%
7 859
-2%
7 677
-2%
7 272
-5%
7 623
+5%
8 194
+7%
8 314
+1%
7 665
-8%
6 263
-18%
2 458
-61%
1 156
-53%
3 316
+187%
3 806
+15%
8 897
+134%
10 280
+16%
10 425
+1%
9 874
-5%
10 421
+6%
12 443
+19%
11 961
-4%
12 945
+8%
14 493
+12%
14 099
-3%
16 529
+17%
Pre-Tax Income
Interest Income Expense
638
364
502
959
698
284
1 418
1 610
1 552
631
(72)
(778)
(528)
20
816
1 042
352
216
85
36
(203)
(59)
(156)
(392)
96
(220)
3
396
182
897
884
714
567
775
1 289
919
1 022
829
1 202
1 741
1 796
Non-Reccuring Items
(547)
(385)
(384)
(263)
(259)
(21)
(32)
(27)
(26)
(328)
(336)
1 582
1 420
1 320
1 247
(676)
(513)
(323)
(263)
(268)
(297)
(1 075)
(915)
(928)
(962)
(222)
(628)
(636)
(656)
(775)
(530)
(543)
(471)
(567)
(564)
(540)
(528)
(521)
(548)
(535)
(549)
Gain/Loss on Disposition of Assets
(13)
(1)
(2)
(11)
(13)
(17)
(16)
4
8
0
17
17
151
149
185
184
53
41
0
2
(1)
10
11
11
12
5
576
569
0
567
176
180
182
180
5
15
18
8
472
613
966
Total Other Income
(23)
(241)
(323)
(400)
(339)
(126)
(499)
(646)
(835)
172
(546)
(250)
(80)
71
172
72
51
(152)
(175)
(100)
(67)
157
168
370
304
57
130
589
1 328
1 325
1 431
847
831
624
619
580
452
323
240
300
272
Pre-Tax Income
4 895
N/A
5 429
+11%
4 987
-8%
6 078
+22%
5 359
-12%
5 171
-4%
4 701
-9%
4 747
+1%
5 030
+6%
3 446
-31%
1 682
-51%
2 613
+55%
1 194
-54%
3 004
+152%
5 031
+67%
5 447
+8%
6 799
+25%
7 825
+15%
7 506
-4%
7 347
-2%
6 704
-9%
6 656
-1%
7 302
+10%
7 375
+1%
7 115
-4%
5 883
-17%
2 539
-57%
2 074
-18%
4 170
+101%
5 820
+40%
10 858
+87%
11 478
+6%
11 534
+0%
10 886
-6%
11 770
+8%
13 417
+14%
12 925
-4%
13 584
+5%
15 859
+17%
16 218
+2%
19 014
+17%
Net Income
Tax Provision
(2 166)
(2 724)
(2 661)
(2 942)
(2 311)
(1 736)
(1 520)
(1 596)
(1 719)
(1 260)
(926)
(1 195)
(1 180)
(2 211)
(2 646)
(2 885)
(2 827)
(2 867)
(2 724)
(2 491)
(2 177)
(568)
(703)
(775)
(703)
(1 187)
(247)
(160)
(757)
(2 001)
(3 181)
(3 477)
(3 535)
(3 079)
(3 214)
(3 465)
(3 358)
(3 565)
(4 657)
(4 825)
(5 488)
Income from Continuing Operations
2 729
2 705
2 326
3 136
3 048
3 435
3 181
3 151
3 311
2 186
756
1 418
14
793
2 385
2 562
3 972
4 958
4 782
4 856
4 527
6 088
6 599
6 600
6 412
4 696
2 292
1 914
3 413
3 819
7 677
8 001
7 999
7 807
8 556
9 952
9 567
10 019
11 202
11 393
13 526
Income to Minority Interest
(67)
(64)
(81)
(79)
(92)
(92)
(99)
(95)
(105)
(101)
(84)
(81)
(69)
(82)
(75)
(79)
(63)
(79)
(66)
(70)
(82)
(82)
(81)
(77)
(81)
(70)
(72)
(64)
(60)
(69)
(81)
(92)
(88)
(89)
(81)
(91)
(124)
(108)
(126)
(128)
(116)
Net Income (Common)
2 659
N/A
2 640
-1%
2 244
-15%
3 056
+36%
2 956
-3%
3 342
+13%
3 080
-8%
3 056
-1%
3 204
+5%
2 085
-35%
673
-68%
1 335
+98%
(55)
N/A
710
N/A
2 310
+225%
2 483
+7%
3 907
+57%
4 878
+25%
4 714
-3%
4 784
+1%
4 445
-7%
6 005
+35%
6 517
+9%
6 523
+0%
6 330
-3%
4 625
-27%
2 220
-52%
1 848
-17%
3 352
+81%
3 748
+12%
7 593
+103%
7 907
+4%
7 909
+0%
7 717
-2%
8 474
+10%
9 862
+16%
9 441
-4%
9 910
+5%
11 075
+12%
11 263
+2%
13 410
+19%
EPS (Diluted)
106.36
N/A
105.6
-1%
89.76
-15%
122.24
+36%
118.24
-3%
132.8
+12%
123.2
-7%
122.24
-1%
128.16
+5%
82.69
-35%
26.92
-67%
53.4
+98%
-2.2
N/A
28.1
N/A
92.4
+229%
99.32
+7%
156.28
+57%
192.99
+23%
188.56
-2%
191.36
+1%
175.35
-8%
237.04
+35%
256.7
+8%
256.62
0%
248.86
-3%
181.91
-27%
87.15
-52%
72.44
-17%
131.29
+81%
146.9
+12%
297.23
+102%
309.43
+4%
309.5
+0%
302.02
-2%
331.62
+10%
385.78
+16%
369.31
-4%
387.7
+5%
433.24
+12%
440.45
+2%
524.4
+19%

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 133,700+ 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.