First Time Loading...

Biprogy Inc
TSE:8056

Watchlist Manager
Biprogy Inc Logo
Biprogy Inc
TSE:8056
Watchlist
Price: 4 598 JPY 0.41%
Updated: Apr 30, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

368.8B
+3%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+19%
5 Years
+27%
7 Years
+33%
10 Years
+32%
33.5B
+5%
Operating Income
Growth Rates:
1 Year
+24%
3 Years
+28%
5 Years
+76%
7 Years
+171%
10 Years
+445%
24.8B
+8%
Net Income
Growth Rates:
1 Year
+21%
3 Years
+36%
5 Years
+75%
7 Years
+159%
10 Years
+398%

Earnings Waterfall
Biprogy Inc

Revenue
368.8B JPY
Cost of Revenue
-272.4B JPY
Gross Profit
96.3B JPY
Operating Expenses
-62.8B JPY
Operating Income
33.5B JPY
Other Expenses
-8.7B JPY
Net Income
24.8B JPY

Income Statement
Biprogy Inc

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
278 773
N/A
282 690
+1%
278 819
-1%
276 466
-1%
272 020
-2%
269 154
-1%
270 779
+1%
275 563
+2%
278 087
+1%
278 039
0%
281 734
+1%
277 180
-2%
277 333
+0%
282 249
+2%
282 253
+0%
286 667
+2%
290 633
+1%
286 977
-1%
287 860
+0%
288 931
+0%
289 296
+0%
299 029
+3%
307 153
+3%
314 934
+3%
319 044
+1%
311 554
-2%
314 283
+1%
306 818
-2%
310 609
+1%
308 426
-1%
308 161
0%
309 349
+0%
308 310
0%
317 600
+3%
320 497
+1%
326 466
+2%
329 733
+1%
339 898
+3%
349 234
+3%
358 093
+3%
368 796
+3%
Gross Profit
Cost of Revenue
(218 311)
(219 079)
(216 167)
(212 042)
(206 933)
(205 712)
(207 924)
(212 453)
(213 278)
(213 428)
(216 032)
(211 446)
(212 055)
(215 521)
(215 408)
(218 589)
(221 685)
(218 174)
(218 821)
(218 440)
(217 833)
(225 859)
(232 250)
(238 199)
(240 335)
(231 754)
(233 616)
(227 078)
(230 766)
(229 209)
(227 867)
(228 460)
(226 630)
(234 462)
(236 802)
(240 905)
(243 297)
(250 547)
(257 708)
(263 967)
(272 448)
Gross Profit
60 462
N/A
63 611
+5%
62 652
-2%
64 424
+3%
65 087
+1%
63 442
-3%
62 855
-1%
63 110
+0%
64 809
+3%
64 611
0%
65 702
+2%
65 734
+0%
65 278
-1%
66 728
+2%
66 845
+0%
68 078
+2%
68 948
+1%
68 803
0%
69 039
+0%
70 491
+2%
71 463
+1%
73 170
+2%
74 903
+2%
76 735
+2%
78 709
+3%
79 800
+1%
80 667
+1%
79 740
-1%
79 843
+0%
79 217
-1%
80 294
+1%
80 889
+1%
81 680
+1%
83 138
+2%
83 695
+1%
85 561
+2%
86 436
+1%
89 351
+3%
91 526
+2%
94 126
+3%
96 348
+2%
Operating Income
Operating Expenses
(54 313)
(54 037)
(54 040)
(53 899)
(53 634)
(52 518)
(51 639)
(51 258)
(50 872)
(52 086)
(52 672)
(52 511)
(52 904)
(52 414)
(52 341)
(52 052)
(52 670)
(52 471)
(52 675)
(52 735)
(52 459)
(52 548)
(52 671)
(53 210)
(53 683)
(53 661)
(54 701)
(54 062)
(53 589)
(53 863)
(55 170)
(54 967)
(55 619)
(56 294)
(57 279)
(58 552)
(59 434)
(59 912)
(61 438)
(62 175)
(62 845)
Selling, General & Administrative
(54 311)
(49 377)
(54 040)
(53 898)
(53 634)
(48 180)
(51 636)
(51 257)
(50 871)
(48 049)
(52 672)
(52 511)
(52 903)
(48 959)
(52 340)
(52 050)
(52 669)
(49 472)
(52 674)
(52 734)
(52 458)
(48 589)
(52 671)
(53 209)
(53 682)
(49 147)
(53 136)
(52 792)
(52 772)
(49 071)
(54 870)
(54 679)
(55 288)
(52 345)
(56 950)
(58 130)
(59 109)
(56 002)
(61 073)
(61 740)
(62 532)
Research & Development
0
(4 659)
0
0
0
(4 337)
0
0
0
0
0
0
0
(3 454)
0
0
0
(2 998)
0
0
0
(3 958)
0
0
0
(4 512)
0
0
0
(4 952)
0
0
0
(4 121)
0
0
0
(3 953)
0
0
0
Other Operating Expenses
(2)
(1)
0
(1)
0
(1)
(3)
(1)
0
(4 037)
0
0
(1)
(1)
(1)
0
0
(1)
(1)
(1)
(1)
(1)
0
(1)
(1)
(2)
(1 565)
(1 270)
(817)
160
(300)
(288)
(331)
172
(329)
(422)
(325)
43
(365)
(435)
(313)
Operating Income
6 149
N/A
9 574
+56%
8 612
-10%
10 525
+22%
11 453
+9%
10 924
-5%
11 216
+3%
11 852
+6%
13 937
+18%
12 525
-10%
13 030
+4%
13 223
+1%
12 374
-6%
14 314
+16%
14 504
+1%
16 026
+10%
16 278
+2%
16 332
+0%
16 364
+0%
17 756
+9%
19 004
+7%
20 622
+9%
22 232
+8%
23 525
+6%
25 026
+6%
26 139
+4%
25 966
-1%
25 678
-1%
26 254
+2%
25 354
-3%
25 124
-1%
25 922
+3%
26 061
+1%
26 844
+3%
26 416
-2%
27 009
+2%
27 002
0%
29 439
+9%
30 088
+2%
31 951
+6%
33 503
+5%
Pre-Tax Income
Interest Income Expense
348
445
540
433
1 381
1 397
1 860
2 323
1 159
759
523
154
151
345
273
187
183
162
202
251
321
(241)
(192)
(235)
(173)
81
(143)
(370)
(442)
(70)
157
979
1 320
1 098
3 843
3 546
2 393
767
572
611
1 031
Non-Reccuring Items
(733)
(1 894)
(1 310)
(1 496)
(1 135)
(1 092)
(1 264)
(1 102)
(2 053)
(882)
(920)
(1 044)
(624)
(1 041)
(794)
(1 175)
(916)
(1 204)
(1 381)
(1 184)
(1 291)
(1 146)
(1 141)
(1 254)
(1 623)
(1 729)
0
0
0
(513)
0
0
0
1 635
0
0
0
(206)
(53)
0
0
Gain/Loss on Disposition of Assets
(54)
(95)
(90)
(66)
(103)
(123)
(122)
(126)
(79)
0
(207)
(226)
(228)
(53)
44
80
19
36
0
0
0
(13)
0
0
0
(23)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
118
128
103
(28)
61
119
143
(787)
(758)
(683)
(706)
297
145
(12)
27
102
294
205
110
208
158
268
629
515
763
737
341
296
36
(48)
(1)
(2)
0
(2)
(2)
0
0
1
0
0
0
Pre-Tax Income
5 828
N/A
8 158
+40%
7 855
-4%
9 368
+19%
11 657
+24%
11 225
-4%
11 833
+5%
12 160
+3%
12 206
+0%
11 719
-4%
11 720
+0%
12 404
+6%
11 818
-5%
13 553
+15%
14 054
+4%
15 220
+8%
15 858
+4%
15 531
-2%
15 295
-2%
17 031
+11%
18 192
+7%
19 490
+7%
21 528
+10%
22 551
+5%
23 993
+6%
25 205
+5%
26 164
+4%
25 604
-2%
25 848
+1%
24 723
-4%
25 280
+2%
26 899
+6%
27 379
+2%
29 575
+8%
30 257
+2%
30 555
+1%
29 395
-4%
30 001
+2%
30 607
+2%
32 561
+6%
34 533
+6%
Net Income
Tax Provision
(778)
(1 829)
(1 527)
(2 685)
(3 036)
(3 922)
(4 104)
(4 343)
(4 390)
(2 760)
(2 709)
(2 430)
(2 217)
(3 255)
(3 313)
(3 694)
(3 880)
(3 465)
(3 175)
(3 498)
(3 834)
(5 057)
(5 867)
(6 421)
(6 873)
(6 924)
(7 401)
(7 285)
(7 524)
(7 956)
(8 111)
(8 593)
(8 720)
(8 915)
(9 228)
(9 280)
(8 888)
(9 661)
(9 740)
(9 411)
(9 528)
Income from Continuing Operations
5 050
6 329
6 328
6 683
8 621
7 303
7 729
7 817
7 816
8 959
9 011
9 974
9 601
10 298
10 741
11 526
11 978
12 066
12 120
13 533
14 358
14 433
15 661
16 130
17 120
18 281
18 763
18 319
18 324
16 767
17 169
18 306
18 659
20 660
21 029
21 275
20 507
20 340
20 867
23 150
25 005
Income to Minority Interest
(71)
(24)
(29)
(57)
(62)
(56)
(47)
(38)
(32)
(38)
(40)
(36)
(24)
(36)
(43)
(51)
(73)
(116)
(102)
(115)
(170)
(195)
(189)
(157)
(25)
(98)
(74)
(52)
(116)
(127)
(160)
(304)
(286)
(169)
(139)
(48)
(88)
(137)
(216)
(232)
(215)
Net Income (Common)
4 977
N/A
6 305
+27%
6 299
0%
6 624
+5%
8 559
+29%
7 246
-15%
7 682
+6%
7 779
+1%
7 784
+0%
8 920
+15%
8 970
+1%
9 936
+11%
9 577
-4%
10 261
+7%
10 696
+4%
11 474
+7%
11 903
+4%
11 949
+0%
12 018
+1%
13 417
+12%
14 187
+6%
14 238
+0%
15 472
+9%
15 974
+3%
17 096
+7%
18 182
+6%
18 687
+3%
18 265
-2%
18 205
0%
16 639
-9%
17 007
+2%
18 000
+6%
18 373
+2%
20 490
+12%
20 892
+2%
21 227
+2%
20 418
-4%
20 203
-1%
20 648
+2%
22 916
+11%
24 787
+8%
EPS (Diluted)
46.08
N/A
60.04
+30%
56.74
-5%
63.69
+12%
79.25
+24%
67.17
-15%
71.12
+6%
72.02
+1%
72.07
+0%
82.71
+15%
83.05
+0%
91.99
+11%
88.67
-4%
96.05
+8%
105.9
+10%
113.6
+7%
117.85
+4%
118.69
+1%
118.99
+0%
132.84
+12%
141.38
+6%
141.39
+0%
153.66
+9%
158.6
+3%
169.74
+7%
180.52
+6%
185.55
+3%
181.32
-2%
180.72
0%
165.17
-9%
168.83
+2%
178.66
+6%
182.36
+2%
203.38
+12%
207.36
+2%
210.64
+2%
202.6
-4%
200.48
-1%
204.89
+2%
227.34
+11%
245.88
+8%

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 132,800+ 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.