First Time Loading...

Inabata & Co Ltd
TSE:8098

Watchlist Manager
Inabata & Co Ltd Logo
Inabata & Co Ltd
TSE:8098
Watchlist
Price: 3 250 JPY 0.62% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

747.5B
+1%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+33%
5 Years
+16%
7 Years
+30%
10 Years
+37%
20.5B
+1%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
+57%
5 Years
+88%
7 Years
+74%
10 Years
+100%
20.8B
-7%
Net Income
Growth Rates:
1 Year
+7%
3 Years
+77%
5 Years
+99%
7 Years
+120%
10 Years
+149%

Earnings Waterfall
Inabata & Co Ltd

Revenue
747.5B JPY
Cost of Revenue
-680.4B JPY
Gross Profit
67.1B JPY
Operating Expenses
-46.6B JPY
Operating Income
20.5B JPY
Other Expenses
300m JPY
Net Income
20.8B JPY

Income Statement
Inabata & 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
546 785
N/A
561 173
+3%
551 593
-2%
549 831
0%
551 747
+0%
572 114
+4%
581 624
+2%
587 147
+1%
589 085
+0%
577 037
-2%
571 468
-1%
573 140
+0%
573 500
+0%
586 630
+2%
593 916
+1%
602 687
+1%
612 573
+2%
621 137
+1%
630 617
+2%
638 711
+1%
643 916
+1%
634 740
-1%
629 953
-1%
619 881
-2%
605 233
-2%
600 312
-1%
575 552
-4%
559 885
-3%
562 107
+0%
577 583
+3%
611 525
+6%
638 981
+4%
662 186
+4%
680 962
+3%
702 381
+3%
725 791
+3%
737 145
+2%
735 620
0%
736 115
+0%
737 401
+0%
747 461
+1%
Gross Profit
Cost of Revenue
(509 535)
(522 662)
(513 765)
(512 170)
(513 716)
(533 073)
(541 390)
(546 308)
(547 906)
(535 973)
(530 620)
(532 333)
(532 123)
(543 889)
(550 618)
(558 328)
(567 669)
(576 282)
(584 985)
(592 230)
(596 740)
(587 482)
(582 785)
(572 719)
(558 670)
(554 053)
(531 189)
(516 433)
(517 879)
(531 543)
(561 092)
(585 285)
(606 245)
(623 591)
(643 532)
(665 246)
(674 907)
(672 745)
(671 933)
(671 850)
(680 350)
Gross Profit
37 250
N/A
38 511
+3%
37 828
-2%
37 661
0%
38 031
+1%
39 041
+3%
40 234
+3%
40 839
+2%
41 179
+1%
41 064
0%
40 848
-1%
40 807
0%
41 377
+1%
42 741
+3%
43 298
+1%
44 359
+2%
44 904
+1%
44 855
0%
45 632
+2%
46 481
+2%
47 176
+1%
47 258
+0%
47 168
0%
47 162
0%
46 563
-1%
46 259
-1%
44 363
-4%
43 452
-2%
44 228
+2%
46 040
+4%
50 433
+10%
53 696
+6%
55 941
+4%
57 371
+3%
58 849
+3%
60 545
+3%
62 238
+3%
62 875
+1%
64 182
+2%
65 551
+2%
67 111
+2%
Operating Income
Operating Expenses
(26 993)
(27 575)
(27 242)
(27 575)
(28 813)
(28 267)
(29 179)
(29 628)
(29 878)
(29 693)
(29 696)
(29 688)
(29 614)
(30 125)
(31 556)
(34 483)
(35 652)
(38 893)
(38 417)
(36 353)
(36 243)
(33 227)
(33 768)
(33 743)
(33 381)
(33 030)
(32 951)
(31 674)
(31 128)
(31 067)
(32 091)
(33 859)
(35 243)
(37 319)
(39 226)
(41 191)
(42 563)
(42 561)
(44 132)
(45 318)
(46 604)
Selling, General & Administrative
(26 992)
(27 574)
(27 241)
(27 574)
(27 521)
(28 266)
(28 806)
(29 255)
(29 505)
(29 692)
(29 696)
(29 688)
(29 615)
(30 123)
(31 554)
(34 481)
(35 651)
(38 891)
(38 414)
(36 350)
(35 946)
(33 226)
(33 118)
(33 110)
(33 381)
(33 029)
(32 413)
(31 136)
(30 824)
(31 066)
(32 090)
(33 857)
(35 241)
(37 317)
(39 056)
(41 021)
(42 393)
(42 560)
(44 130)
(45 317)
(46 602)
Other Operating Expenses
(1)
(1)
0
0
(1 292)
(1)
(373)
(373)
(373)
(1)
(1)
0
0
(2)
(2)
0
(1)
(2)
(3)
(3)
(297)
(1)
(650)
(633)
0
(1)
(538)
(538)
(304)
(1)
(1)
(2)
(2)
(2)
(170)
(170)
(170)
(1)
(2)
0
0
Operating Income
10 257
N/A
10 936
+7%
10 586
-3%
10 086
-5%
9 218
-9%
10 774
+17%
11 055
+3%
11 211
+1%
11 301
+1%
11 371
+1%
11 152
-2%
11 119
0%
11 763
+6%
12 616
+7%
11 742
-7%
9 876
-16%
9 252
-6%
5 962
-36%
7 215
+21%
10 128
+40%
10 933
+8%
14 031
+28%
13 400
-4%
13 419
+0%
13 182
-2%
13 229
+0%
11 412
-14%
11 778
+3%
13 100
+11%
14 973
+14%
18 342
+23%
19 837
+8%
20 698
+4%
20 052
-3%
19 623
-2%
19 354
-1%
19 675
+2%
20 314
+3%
20 050
-1%
20 233
+1%
20 507
+1%
Pre-Tax Income
Interest Income Expense
1 788
936
1 492
1 896
2 000
2 234
2 097
1 162
1 448
1 149
544
1 915
1 375
5 171
6 846
7 335
10 894
8 470
8 390
6 754
6 050
4 836
3 544
5 449
2 501
3 883
3 734
3 498
3 611
3 945
8 772
9 365
9 869
10 397
6 398
6 033
7 389
7 257
7 587
7 753
5 152
Non-Reccuring Items
(407)
(912)
(1 160)
(1 291)
0
(371)
0
0
0
1
0
0
0
(2 531)
(2 723)
(3 139)
(3 164)
(1 431)
(1 541)
(1 142)
(1 117)
(633)
0
0
(573)
(537)
0
0
0
0
0
0
0
(168)
0
0
0
(250)
2 944
2 945
2 945
Gain/Loss on Disposition of Assets
205
1 200
0
0
0
0
0
0
0
0
0
0
0
(22)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
245
264
273
Total Other Income
723
582
2 120
2 113
1 984
502
434
350
157
901
878
748
666
342
134
255
273
326
514
639
746
561
765
688
583
132
256
136
338
581
425
517
411
174
209
250
237
201
187
243
413
Pre-Tax Income
12 566
N/A
12 742
+1%
13 038
+2%
12 804
-2%
13 202
+3%
13 139
0%
13 586
+3%
12 723
-6%
12 906
+1%
13 422
+4%
12 574
-6%
13 782
+10%
13 804
+0%
15 576
+13%
15 999
+3%
14 327
-10%
17 255
+20%
13 327
-23%
14 578
+9%
16 379
+12%
16 612
+1%
18 795
+13%
17 709
-6%
19 556
+10%
15 693
-20%
16 707
+6%
15 402
-8%
15 412
+0%
17 049
+11%
19 499
+14%
27 539
+41%
29 719
+8%
30 978
+4%
30 455
-2%
26 230
-14%
25 637
-2%
27 301
+6%
27 522
+1%
31 013
+13%
31 438
+1%
29 290
-7%
Net Income
Tax Provision
(3 997)
(3 871)
(3 954)
(3 638)
(3 869)
(4 375)
(4 345)
(4 232)
(4 132)
(3 673)
(3 602)
(4 019)
(3 952)
(5 431)
(5 431)
(6 115)
(7 090)
(6 144)
(6 637)
(5 726)
(5 784)
(5 533)
(5 092)
(5 758)
(4 599)
(4 822)
(4 564)
(4 428)
(4 801)
(5 294)
(7 403)
(7 954)
(8 166)
(7 980)
(7 293)
(7 241)
(7 886)
(7 975)
(8 235)
(8 470)
(7 825)
Income from Continuing Operations
8 569
8 871
9 084
9 166
9 333
8 764
9 241
8 491
8 774
9 749
8 972
9 763
9 852
10 145
10 568
8 212
10 165
7 183
7 941
10 653
10 828
13 262
12 617
13 798
11 094
11 885
10 838
10 984
12 248
14 205
20 136
21 765
22 812
22 475
18 937
18 396
19 415
19 547
22 778
22 968
21 465
Income to Minority Interest
(211)
(202)
(191)
(175)
(146)
(133)
(147)
(161)
(185)
(238)
(308)
(360)
(413)
(456)
(456)
(471)
(452)
(438)
(434)
(390)
(392)
(365)
(366)
(410)
(415)
(469)
(456)
(455)
(458)
(411)
(394)
(304)
(223)
(124)
5
52
11
(69)
(138)
(563)
(658)
Net Income (Common)
8 357
N/A
8 669
+4%
8 894
+3%
8 992
+1%
9 188
+2%
8 630
-6%
9 095
+5%
8 329
-8%
8 588
+3%
9 510
+11%
8 662
-9%
9 402
+9%
9 439
+0%
9 687
+3%
10 110
+4%
7 740
-23%
9 711
+25%
6 744
-31%
7 506
+11%
10 261
+37%
10 434
+2%
12 896
+24%
12 250
-5%
13 387
+9%
10 678
-20%
11 415
+7%
10 381
-9%
10 528
+1%
11 788
+12%
13 792
+17%
19 740
+43%
21 459
+9%
22 587
+5%
22 351
-1%
18 943
-15%
18 449
-3%
19 427
+5%
19 478
+0%
22 639
+16%
22 404
-1%
20 807
-7%
EPS (Diluted)
132.65
N/A
137.6
+4%
141.17
+3%
142.73
+1%
145.84
+2%
137.19
-6%
144.36
+5%
132.2
-8%
136.31
+3%
151.91
+11%
139.7
-8%
151.64
+9%
152.24
+0%
156.23
+3%
165.73
+6%
126.88
-23%
159.19
+25%
109.91
-31%
123.04
+12%
168.21
+37%
170.78
+2%
211.35
+24%
202.49
-4%
221.28
+9%
176.5
-20%
188.82
+7%
172.45
-9%
174.89
+1%
195.82
+12%
229.12
+17%
327.93
+43%
356.45
+9%
375.21
+5%
374.23
0%
331.65
-11%
323.83
-2%
343.37
+6%
343.3
0%
409.52
+19%
406.28
-1%
376.72
-7%

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.