First Time Loading...
K

Kamei Corp
TSE:8037

Watchlist Manager
Kamei Corp
TSE:8037
Watchlist
Price: 1 996 JPY -0.89% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

571.5B
+0.5%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+41%
5 Years
+20%
7 Years
+41%
10 Years
+4%
16.5B
+3%
Operating Income
Growth Rates:
1 Year
+14%
3 Years
+53%
5 Years
+61%
7 Years
+65%
10 Years
+102%
8.4B
-0.6%
Net Income
Growth Rates:
1 Year
-22%
3 Years
+15%
5 Years
+34%
7 Years
-9%
10 Years
+41%

Earnings Waterfall
Kamei Corp

Revenue
571.5B JPY
Cost of Revenue
-483.2B JPY
Gross Profit
88.3B JPY
Operating Expenses
-71.8B JPY
Operating Income
16.5B JPY
Other Expenses
-8.1B JPY
Net Income
8.4B JPY

Income Statement
Kamei 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
550 566
N/A
568 569
+3%
565 004
-1%
565 650
+0%
560 324
-1%
531 707
-5%
519 351
-2%
488 520
-6%
449 794
-8%
420 875
-6%
411 489
-2%
405 171
-2%
405 403
+0%
423 469
+4%
427 371
+1%
432 704
+1%
441 432
+2%
447 774
+1%
456 834
+2%
467 001
+2%
476 167
+2%
472 995
-1%
470 501
-1%
468 062
-1%
460 103
-2%
453 844
-1%
431 744
-5%
414 961
-4%
404 185
-3%
405 332
+0%
421 350
+4%
435 645
+3%
457 272
+5%
483 421
+6%
509 439
+5%
526 007
+3%
541 825
+3%
552 241
+2%
560 671
+2%
568 873
+1%
571 539
+0%
Gross Profit
Cost of Revenue
(472 631)
(490 256)
(486 921)
(486 628)
(479 724)
(449 526)
(439 766)
(413 837)
(380 769)
(355 872)
(346 318)
(340 353)
(341 142)
(358 570)
(362 101)
(366 527)
(374 238)
(379 435)
(387 690)
(397 660)
(405 605)
(402 607)
(399 619)
(396 243)
(388 629)
(382 444)
(361 508)
(345 452)
(333 983)
(334 628)
(349 387)
(362 990)
(384 339)
(409 502)
(432 985)
(446 282)
(459 992)
(467 813)
(474 580)
(481 891)
(483 226)
Gross Profit
77 935
N/A
78 313
+0%
78 083
0%
79 022
+1%
80 600
+2%
82 181
+2%
79 585
-3%
74 683
-6%
69 025
-8%
65 003
-6%
65 171
+0%
64 818
-1%
64 261
-1%
64 899
+1%
65 270
+1%
66 177
+1%
67 194
+2%
68 339
+2%
69 144
+1%
69 341
+0%
70 562
+2%
70 388
0%
70 882
+1%
71 819
+1%
71 474
0%
71 400
0%
70 236
-2%
69 509
-1%
70 202
+1%
70 704
+1%
71 963
+2%
72 655
+1%
72 933
+0%
73 919
+1%
76 454
+3%
79 725
+4%
81 833
+3%
84 428
+3%
86 091
+2%
86 982
+1%
88 313
+2%
Operating Income
Operating Expenses
(69 754)
(70 199)
(70 494)
(71 301)
(71 713)
(71 921)
(67 913)
(62 849)
(57 836)
(53 550)
(53 777)
(53 954)
(54 254)
(54 425)
(54 996)
(56 027)
(57 344)
(58 537)
(59 567)
(59 960)
(60 311)
(60 443)
(60 778)
(60 971)
(60 979)
(61 001)
(60 207)
(59 480)
(59 369)
(59 200)
(59 539)
(59 881)
(60 171)
(61 271)
(62 931)
(65 081)
(67 280)
(68 809)
(69 914)
(70 911)
(71 777)
Selling, General & Administrative
(69 517)
(63 836)
(70 265)
(71 071)
(71 459)
(64 813)
(67 556)
(62 491)
(57 492)
(53 298)
(53 564)
(53 770)
(54 064)
(54 173)
(54 777)
(55 775)
(57 073)
(58 281)
(59 263)
(59 644)
(59 942)
(55 306)
(60 325)
(60 482)
(60 550)
(56 052)
(59 942)
(59 201)
(58 957)
(54 469)
(59 050)
(59 498)
(59 990)
(56 903)
(62 932)
(65 080)
(67 279)
(62 367)
(69 912)
(70 910)
(71 777)
Depreciation & Amortization
0
(6 102)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4 734)
0
0
0
(4 571)
0
0
0
(4 262)
0
0
0
(4 368)
0
0
0
(6 441)
0
0
0
Other Operating Expenses
(237)
(261)
(229)
(230)
(254)
(7 108)
(357)
(358)
(344)
(252)
(213)
(184)
(190)
(252)
(219)
(252)
(271)
(256)
(304)
(316)
(369)
(403)
(453)
(489)
(429)
(378)
(265)
(279)
(412)
(469)
(489)
(383)
(181)
0
1
(1)
(1)
(1)
(2)
(1)
0
Operating Income
8 181
N/A
8 114
-1%
7 589
-6%
7 721
+2%
8 887
+15%
10 260
+15%
11 672
+14%
11 834
+1%
11 189
-5%
11 453
+2%
11 394
-1%
10 864
-5%
10 007
-8%
10 474
+5%
10 274
-2%
10 150
-1%
9 850
-3%
9 802
0%
9 577
-2%
9 381
-2%
10 251
+9%
9 945
-3%
10 104
+2%
10 848
+7%
10 495
-3%
10 399
-1%
10 029
-4%
10 029
N/A
10 833
+8%
11 504
+6%
12 424
+8%
12 774
+3%
12 762
0%
12 648
-1%
13 523
+7%
14 644
+8%
14 553
-1%
15 619
+7%
16 177
+4%
16 071
-1%
16 536
+3%
Pre-Tax Income
Interest Income Expense
(43)
(44)
(22)
(14)
26
(1 049)
(325)
(250)
(216)
405
207
235
439
549
557
477
343
270
269
288
285
49
308
288
315
170
40
(13)
(73)
(69)
188
194
207
675
609
642
612
134
128
123
145
Non-Reccuring Items
561
134
306
279
124
53
(250)
(239)
(369)
(179)
515
633
596
(21)
(287)
(3)
(129)
(19)
83
(157)
(59)
(715)
(815)
(965)
(1 043)
(993)
(569)
(501)
(495)
(57)
(530)
(719)
(1 434)
(1 115)
(963)
(828)
(62)
(2 466)
(2 570)
(2 546)
(2 939)
Gain/Loss on Disposition of Assets
201
163
163
228
121
224
123
293
236
0
213
54
159
177
440
475
378
378
116
44
47
79
67
63
81
85
92
90
0
33
23
25
34
32
32
36
33
40
36
36
36
Total Other Income
1 681
1 552
1 519
1 617
763
1 000
479
165
833
864
462
517
792
1 135
1 142
1 198
930
794
786
1 099
483
1 091
822
515
1 465
1 178
1 241
1 383
1 178
1 557
1 555
1 403
1 534
1 427
1 502
1 508
1 345
914
721
752
831
Pre-Tax Income
10 581
N/A
9 919
-6%
9 555
-4%
9 831
+3%
9 921
+1%
10 488
+6%
11 699
+12%
11 803
+1%
11 673
-1%
12 543
+7%
12 791
+2%
12 303
-4%
11 993
-3%
12 314
+3%
12 126
-2%
12 297
+1%
11 372
-8%
11 225
-1%
10 831
-4%
10 655
-2%
11 007
+3%
10 449
-5%
10 486
+0%
10 749
+3%
11 313
+5%
10 839
-4%
10 833
0%
10 988
+1%
11 443
+4%
12 968
+13%
13 660
+5%
13 677
+0%
13 103
-4%
13 667
+4%
14 703
+8%
16 002
+9%
16 481
+3%
14 241
-14%
14 492
+2%
14 436
0%
14 609
+1%
Net Income
Tax Provision
(4 298)
(4 898)
(4 586)
(4 599)
(6 908)
(6 264)
(6 571)
(6 674)
(4 228)
(2 975)
(2 959)
(2 743)
(2 519)
(4 224)
(4 139)
(4 184)
(3 996)
(4 446)
(4 397)
(4 363)
(4 429)
(3 589)
(3 678)
(3 798)
(3 907)
(3 785)
(3 637)
(3 666)
(3 760)
(4 708)
(5 079)
(4 900)
(5 057)
(4 807)
(4 997)
(5 538)
(5 408)
(5 239)
(5 296)
(5 409)
(5 577)
Income from Continuing Operations
6 283
5 021
4 969
5 232
3 013
4 224
5 128
5 129
7 445
9 568
9 832
9 560
9 474
8 090
7 987
8 113
7 376
6 779
6 434
6 292
6 578
6 860
6 808
6 951
7 406
7 054
7 196
7 322
7 683
8 260
8 581
8 777
8 046
8 860
9 706
10 464
11 073
9 002
9 196
9 027
9 032
Income to Minority Interest
(330)
(251)
(265)
(320)
(315)
(334)
(516)
(419)
(225)
(285)
(246)
(253)
(233)
(253)
(267)
(250)
(213)
(201)
(198)
(223)
(283)
(262)
(274)
(301)
(300)
(299)
(368)
(339)
(344)
(411)
(368)
(361)
(388)
(345)
(339)
(369)
(361)
(439)
(510)
(568)
(626)
Net Income (Common)
5 953
N/A
4 768
-20%
4 702
-1%
4 910
+4%
2 696
-45%
3 889
+44%
4 611
+19%
4 709
+2%
7 219
+53%
9 282
+29%
9 584
+3%
9 306
-3%
9 240
-1%
7 836
-15%
7 719
-1%
7 862
+2%
7 161
-9%
6 577
-8%
6 235
-5%
6 069
-3%
6 295
+4%
6 598
+5%
6 534
-1%
6 649
+2%
7 106
+7%
6 755
-5%
6 828
+1%
6 984
+2%
7 339
+5%
7 848
+7%
8 212
+5%
8 414
+2%
7 658
-9%
8 514
+11%
9 365
+10%
10 094
+8%
10 710
+6%
8 562
-20%
8 685
+1%
8 457
-3%
8 406
-1%
EPS (Diluted)
175.08
N/A
140.23
-20%
138.29
-1%
144.41
+4%
79.29
-45%
115.36
+45%
135.61
+18%
138.5
+2%
212.32
+53%
276.24
+30%
281.88
+2%
273.7
-3%
271.76
-1%
233.21
-14%
227.02
-3%
231.23
+2%
210.61
-9%
195.74
-7%
183.38
-6%
178.5
-3%
187.36
+5%
196.37
+5%
194.47
-1%
197.89
+2%
211.49
+7%
201.04
-5%
203.21
+1%
207.86
+2%
218.42
+5%
233.57
+7%
244.4
+5%
250.42
+2%
227.92
-9%
253.39
+11%
278.72
+10%
300.42
+8%
318.75
+6%
254.82
-20%
258.48
+1%
251.7
-3%
250.18
-1%

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 134,200+ 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.