First Time Loading...

Starzen Co Ltd
TSE:8043

Watchlist Manager
Starzen Co Ltd Logo
Starzen Co Ltd
TSE:8043
Watchlist
Price: 2 694 JPY -1.28%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

412.3B
-1%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+17%
5 Years
+18%
7 Years
+34%
10 Years
+62%
8.6B
+4%
Operating Income
Growth Rates:
1 Year
+12%
3 Years
+32%
5 Years
+72%
7 Years
+59%
10 Years
+412%
7.6B
-3%
Net Income
Growth Rates:
1 Year
+15%
3 Years
+51%
5 Years
+70%
7 Years
+65%
10 Years
+846%

Earnings Waterfall
Starzen Co Ltd

Revenue
412.3B JPY
Cost of Revenue
-372B JPY
Gross Profit
40.3B JPY
Operating Expenses
-31.7B JPY
Operating Income
8.6B JPY
Other Expenses
-1B JPY
Net Income
7.6B JPY

Income Statement
Starzen 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
253 831
N/A
256 581
+1%
260 350
+1%
267 282
+3%
274 354
+3%
282 575
+3%
291 849
+3%
298 363
+2%
302 978
+2%
303 402
+0%
300 824
-1%
300 922
+0%
306 811
+2%
313 943
+2%
322 629
+3%
330 442
+2%
337 736
+2%
340 119
+1%
344 927
+1%
348 554
+1%
349 994
+0%
351 212
+0%
351 599
+0%
349 700
-1%
349 043
0%
351 356
+1%
348 158
-1%
349 944
+1%
353 271
+1%
349 242
-1%
354 600
+2%
362 711
+2%
370 068
+2%
381 432
+3%
395 502
+4%
407 991
+3%
418 774
+3%
425 173
+2%
424 771
0%
417 116
-2%
412 268
-1%
Gross Profit
Cost of Revenue
(231 911)
(234 687)
(237 992)
(243 590)
(249 925)
(258 166)
(267 932)
(274 672)
(278 975)
(278 462)
(274 507)
(273 955)
(278 982)
(285 468)
(293 390)
(300 610)
(307 493)
(309 525)
(314 193)
(317 859)
(319 240)
(320 639)
(320 900)
(319 284)
(318 181)
(320 089)
(316 725)
(317 295)
(319 377)
(314 880)
(318 961)
(327 097)
(334 624)
(345 981)
(359 529)
(371 615)
(381 263)
(386 603)
(385 591)
(377 812)
(371 964)
Gross Profit
21 920
N/A
21 894
0%
22 358
+2%
23 692
+6%
24 429
+3%
24 409
0%
23 917
-2%
23 691
-1%
24 003
+1%
24 940
+4%
26 317
+6%
26 967
+2%
27 829
+3%
28 475
+2%
29 239
+3%
29 832
+2%
30 243
+1%
30 594
+1%
30 734
+0%
30 695
0%
30 754
+0%
30 573
-1%
30 699
+0%
30 416
-1%
30 862
+1%
31 267
+1%
31 433
+1%
32 649
+4%
33 894
+4%
34 362
+1%
35 639
+4%
35 614
0%
35 444
0%
35 451
+0%
35 973
+1%
36 376
+1%
37 511
+3%
38 570
+3%
39 180
+2%
39 304
+0%
40 304
+3%
Operating Income
Operating Expenses
(20 234)
(19 925)
(19 826)
(20 080)
(20 305)
(20 559)
(20 839)
(20 942)
(20 893)
(21 026)
(21 322)
(21 799)
(22 389)
(22 913)
(23 487)
(23 782)
(24 317)
(24 750)
(25 151)
(25 732)
(25 751)
(25 785)
(26 091)
(26 366)
(26 610)
(27 038)
(27 146)
(27 167)
(27 353)
(27 676)
(27 809)
(28 041)
(28 421)
(28 546)
(28 927)
(29 441)
(29 816)
(30 408)
(30 798)
(31 006)
(31 676)
Selling, General & Administrative
(20 233)
(19 924)
(19 824)
(20 079)
(20 306)
(20 558)
(20 839)
(20 941)
(20 891)
(21 025)
(21 321)
(21 797)
(22 388)
(22 912)
(23 486)
(23 783)
(24 317)
(24 749)
(25 150)
(25 730)
(25 750)
(25 784)
(26 089)
(26 366)
(26 609)
(27 037)
(27 146)
(27 165)
(27 351)
(27 675)
(27 808)
(28 040)
(28 420)
(28 545)
(28 926)
(29 440)
(29 815)
(30 407)
(30 797)
(31 005)
(31 675)
Other Operating Expenses
(1)
(1)
(2)
(1)
1
(1)
0
0
(2)
(1)
(1)
(2)
(1)
(1)
(1)
1
0
(1)
(1)
0
(2)
(1)
(3)
(1)
0
(1)
0
0
0
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
(1)
(1)
0
0
Operating Income
1 686
N/A
1 969
+17%
2 532
+29%
3 612
+43%
4 124
+14%
3 850
-7%
3 078
-20%
2 749
-11%
3 110
+13%
3 914
+26%
4 995
+28%
5 168
+3%
5 440
+5%
5 562
+2%
5 752
+3%
6 050
+5%
5 926
-2%
5 844
-1%
5 583
-4%
4 963
-11%
5 003
+1%
4 788
-4%
4 608
-4%
4 050
-12%
4 252
+5%
4 229
-1%
4 287
+1%
5 482
+28%
6 541
+19%
6 686
+2%
7 830
+17%
7 573
-3%
7 023
-7%
6 905
-2%
7 046
+2%
6 935
-2%
7 695
+11%
8 162
+6%
8 382
+3%
8 298
-1%
8 628
+4%
Pre-Tax Income
Interest Income Expense
(116)
(35)
(111)
(82)
24
56
346
800
938
941
842
546
414
334
463
476
707
698
589
744
700
760
841
619
555
463
537
689
879
1 036
1 070
1 015
852
937
789
752
1 089
1 139
1 311
1 341
869
Non-Reccuring Items
(722)
(245)
(193)
(198)
375
(186)
(195)
(184)
(144)
351
366
367
326
(692)
(341)
(338)
(364)
(114)
(115)
(208)
(96)
141
146
190
(624)
(1 845)
(1 860)
(1 935)
(1 157)
(223)
(209)
(97)
(120)
(730)
(736)
(736)
(712)
(58)
(59)
(54)
(54)
Gain/Loss on Disposition of Assets
4
149
148
172
164
116
0
100
104
0
0
(77)
(79)
391
0
32
34
5
5
4
4
0
0
5
2
6
5
0
0
(1)
0
0
12
12
0
0
0
17
286
286
286
Total Other Income
772
712
601
554
608
758
881
745
747
636
599
702
669
702
801
711
711
727
664
688
712
895
954
1 069
1 233
1 103
1 107
1 110
1 049
836
855
1 029
1 029
1 365
1 534
1 257
1 205
985
905
1 036
1 104
Pre-Tax Income
1 624
N/A
2 550
+57%
2 977
+17%
4 058
+36%
5 295
+30%
4 594
-13%
4 110
-11%
4 210
+2%
4 755
+13%
5 842
+23%
6 802
+16%
6 706
-1%
6 770
+1%
6 297
-7%
6 675
+6%
6 931
+4%
7 014
+1%
7 160
+2%
6 726
-6%
6 191
-8%
6 323
+2%
6 584
+4%
6 549
-1%
5 933
-9%
5 418
-9%
3 956
-27%
4 076
+3%
5 346
+31%
7 312
+37%
8 334
+14%
9 546
+15%
9 520
0%
8 796
-8%
8 489
-3%
8 633
+2%
8 208
-5%
9 277
+13%
10 245
+10%
10 825
+6%
10 907
+1%
10 833
-1%
Net Income
Tax Provision
(914)
(883)
(1 080)
(1 270)
(1 610)
(1 749)
(1 815)
(1 667)
(1 909)
(2 042)
(2 043)
(2 144)
(2 140)
(1 714)
(1 854)
(1 909)
(1 957)
(2 040)
(1 898)
(1 777)
(1 830)
(2 012)
(2 006)
(1 789)
(1 742)
(2 220)
(2 049)
(1 817)
(2 281)
(1 409)
(1 955)
(2 588)
(2 296)
(2 685)
(2 740)
(2 567)
(2 821)
(2 817)
(3 038)
(3 099)
(3 265)
Income from Continuing Operations
710
1 667
1 897
2 788
3 685
2 845
2 295
2 543
2 846
3 800
4 759
4 562
4 630
4 583
4 821
5 022
5 057
5 120
4 828
4 414
4 493
4 572
4 543
4 144
3 676
1 736
2 027
3 529
5 031
6 925
7 591
6 932
6 500
5 804
5 893
5 641
6 456
7 428
7 787
7 808
7 568
Income to Minority Interest
94
80
70
65
(10)
80
(2)
0
(5)
(3)
(3)
(3)
(3)
(4)
0
0
0
0
0
(3)
(4)
(6)
(9)
(11)
(6)
6
7
3
0
(3)
0
9
8
181
180
184
189
56
56
52
46
Net Income (Common)
805
N/A
1 748
+117%
1 967
+13%
2 853
+45%
3 675
+29%
2 833
-23%
2 291
-19%
2 542
+11%
2 841
+12%
3 796
+34%
4 756
+25%
4 557
-4%
4 625
+1%
4 578
-1%
4 817
+5%
5 020
+4%
5 055
+1%
5 120
+1%
4 828
-6%
4 410
-9%
4 489
+2%
4 565
+2%
4 532
-1%
4 132
-9%
3 669
-11%
1 743
-52%
2 036
+17%
3 533
+74%
5 032
+42%
6 921
+38%
7 590
+10%
6 942
-9%
6 507
-6%
5 984
-8%
6 072
+1%
5 824
-4%
6 644
+14%
7 483
+13%
7 843
+5%
7 856
+0%
7 614
-3%
EPS (Diluted)
100.62
N/A
218.5
+117%
245.87
+13%
356.62
+45%
459.37
+29%
350.47
-24%
254.55
-27%
282.44
+11%
315.66
+12%
212.83
-33%
475.6
+123%
455.7
-4%
462.5
+1%
225.15
-51%
481.7
+114%
502
+4%
505.5
+1%
248.5
-51%
482.8
+94%
441
-9%
434.53
-1%
220.98
-49%
437.38
+98%
398.78
-9%
176.97
-56%
84.52
-52%
104.39
+24%
181.17
+74%
257.99
+42%
354.87
+38%
389.97
+10%
356.64
-9%
334.11
-6%
307.35
-8%
311.78
+1%
298.92
-4%
340.87
+14%
384
+13%
403.6
+5%
404.66
+0%
391.78
-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 134,600+ 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.