First Time Loading...

Sangetsu Corp
TSE:8130

Watchlist Manager
Sangetsu Corp Logo
Sangetsu Corp
TSE:8130
Watchlist
Price: 3 310 JPY 1.85% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

189B
+2%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+27%
5 Years
+19%
7 Years
+41%
10 Years
+49%
20.6B
-4%
Operating Income
Growth Rates:
1 Year
+17%
3 Years
+188%
5 Years
+381%
7 Years
+173%
10 Years
+137%
14.5B
-2%
Net Income
Growth Rates:
1 Year
+91%
3 Years
-
5 Years
+240%
7 Years
+135%
10 Years
+159%

Earnings Waterfall
Sangetsu Corp

Revenue
189B JPY
Cost of Revenue
-129.7B JPY
Gross Profit
59.3B JPY
Operating Expenses
-38.7B JPY
Operating Income
20.6B JPY
Other Expenses
-6.1B JPY
Net Income
14.5B JPY

Income Statement
Sangetsu 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
126 933
N/A
131 978
+4%
133 838
+1%
134 658
+1%
133 678
-1%
132 050
-1%
131 701
0%
132 325
+0%
133 499
+1%
133 972
+0%
134 747
+1%
134 705
0%
134 233
0%
135 640
+1%
140 955
+4%
146 154
+4%
152 625
+4%
156 390
+2%
156 787
+0%
156 850
+0%
158 671
+1%
160 422
+1%
161 045
+0%
164 523
+2%
162 214
-1%
161 265
-1%
157 638
-2%
150 741
-4%
148 594
-1%
145 316
-2%
144 558
-1%
145 731
+1%
145 865
+0%
149 481
+2%
153 709
+3%
161 252
+5%
169 022
+5%
176 022
+4%
182 544
+4%
184 908
+1%
188 999
+2%
Gross Profit
Cost of Revenue
(91 641)
(95 922)
(97 578)
(97 801)
(96 832)
(94 540)
(93 792)
(93 948)
(94 463)
(94 445)
(94 710)
(94 625)
(94 309)
(95 535)
(99 104)
(102 311)
(106 460)
(108 818)
(109 189)
(109 060)
(109 839)
(109 702)
(109 301)
(111 262)
(109 329)
(108 340)
(106 190)
(101 516)
(99 913)
(97 676)
(99 562)
(102 381)
(104 720)
(109 519)
(110 195)
(113 573)
(116 791)
(119 647)
(124 071)
(125 779)
(129 668)
Gross Profit
35 292
N/A
36 056
+2%
36 260
+1%
36 857
+2%
36 846
0%
37 510
+2%
37 909
+1%
38 377
+1%
39 036
+2%
39 527
+1%
40 037
+1%
40 080
+0%
39 924
0%
40 105
+0%
41 851
+4%
43 843
+5%
46 165
+5%
47 572
+3%
47 598
+0%
47 790
+0%
48 832
+2%
50 720
+4%
51 744
+2%
53 261
+3%
52 885
-1%
52 925
+0%
51 448
-3%
49 225
-4%
48 681
-1%
47 640
-2%
44 996
-6%
43 350
-4%
41 145
-5%
39 962
-3%
43 514
+9%
47 679
+10%
52 231
+10%
56 375
+8%
58 473
+4%
59 129
+1%
59 331
+0%
Operating Income
Operating Expenses
(26 580)
(27 104)
(27 616)
(28 086)
(28 405)
(29 479)
(29 410)
(29 711)
(30 351)
(30 415)
(31 083)
(31 969)
(32 373)
(32 533)
(35 162)
(37 406)
(39 598)
(42 539)
(43 131)
(43 363)
(44 545)
(44 825)
(45 254)
(45 324)
(44 568)
(43 657)
(42 711)
(41 959)
(41 522)
(40 939)
(38 767)
(36 487)
(34 030)
(32 003)
(32 681)
(33 462)
(34 546)
(36 095)
(36 512)
(37 588)
(38 703)
Selling, General & Administrative
(26 581)
(26 988)
(27 614)
(28 083)
(28 402)
(29 374)
(29 409)
(29 710)
(30 350)
(30 302)
(31 083)
(31 970)
(32 373)
(32 413)
(35 161)
(37 405)
(39 597)
(42 452)
(43 130)
(43 362)
(44 544)
(44 713)
(45 253)
(45 323)
(44 567)
(43 550)
(42 710)
(41 959)
(41 520)
(40 844)
(38 767)
(36 484)
(34 030)
(32 002)
(32 678)
(33 461)
(34 544)
(36 094)
(36 511)
(37 588)
(38 704)
Research & Development
0
(114)
0
0
0
(104)
0
0
0
0
0
0
0
(119)
0
0
0
(86)
0
0
0
(111)
0
0
0
(106)
0
0
0
(94)
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
1
(2)
(2)
(3)
(3)
(2)
(1)
(1)
(1)
(113)
0
1
0
(1)
(1)
0
0
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
(2)
(1)
0
(3)
0
(1)
(3)
0
0
(1)
(1)
0
1
Operating Income
8 712
N/A
8 952
+3%
8 644
-3%
8 771
+1%
8 441
-4%
8 031
-5%
8 499
+6%
8 666
+2%
8 685
+0%
9 112
+5%
8 954
-2%
8 111
-9%
7 551
-7%
7 572
+0%
6 689
-12%
6 437
-4%
6 567
+2%
5 033
-23%
4 467
-11%
4 427
-1%
4 287
-3%
5 895
+38%
6 490
+10%
7 937
+22%
8 317
+5%
9 268
+11%
8 737
-6%
7 266
-17%
7 159
-1%
6 701
-6%
6 229
-7%
6 863
+10%
7 115
+4%
7 959
+12%
10 833
+36%
14 217
+31%
17 685
+24%
20 280
+15%
21 961
+8%
21 541
-2%
20 628
-4%
Pre-Tax Income
Interest Income Expense
326
288
206
181
131
139
152
152
133
113
210
270
1 075
1 362
1 391
1 429
731
596
584
525
540
409
402
382
276
320
249
237
260
112
65
31
105
633
603
571
435
(181)
(219)
(238)
(179)
Non-Reccuring Items
(108)
(26)
(34)
(887)
(1 169)
(1 364)
(1 367)
(536)
(255)
(124)
3
(66)
(70)
(3)
(112)
(12)
(13)
(191)
(189)
(275)
(274)
(1 412)
(1 420)
(1 338)
(1 334)
(6 029)
(6 013)
(5 914)
(5 789)
144
(70)
(147)
(260)
(5 309)
(5 318)
(5 333)
(5 341)
(283)
(252)
(259)
124
Gain/Loss on Disposition of Assets
(5)
(26)
(26)
(26)
(24)
12
13
23
22
0
0
(10)
(3)
5
5
5
5
10
0
9
2
(6)
157
157
156
158
(4)
0
0
(223)
10
14
39
70
69
64
107
131
132
131
73
Total Other Income
329
270
396
371
335
340
213
236
259
248
281
294
282
298
262
206
186
127
274
285
308
401
334
308
296
257
221
235
274
229
154
156
122
153
295
401
464
495
471
465
515
Pre-Tax Income
9 254
N/A
9 458
+2%
9 186
-3%
8 410
-8%
7 714
-8%
7 158
-7%
7 510
+5%
8 541
+14%
8 844
+4%
9 349
+6%
9 448
+1%
8 599
-9%
8 835
+3%
9 234
+5%
8 235
-11%
8 065
-2%
7 476
-7%
5 575
-25%
5 136
-8%
4 971
-3%
4 863
-2%
5 287
+9%
5 963
+13%
7 446
+25%
7 711
+4%
3 974
-48%
3 190
-20%
1 824
-43%
1 904
+4%
6 963
+266%
6 389
-8%
6 918
+8%
7 121
+3%
3 506
-51%
6 482
+85%
9 920
+53%
13 350
+35%
20 442
+53%
22 093
+8%
21 640
-2%
21 161
-2%
Net Income
Tax Provision
(3 657)
(3 998)
(3 816)
(3 484)
(3 210)
(2 755)
(2 804)
(3 070)
(2 926)
(2 956)
(2 841)
(2 562)
(2 661)
(2 663)
(2 565)
(2 552)
(2 419)
(1 060)
(831)
(731)
(749)
(1 774)
(1 819)
(2 316)
(2 411)
(2 561)
(2 543)
(2 121)
(2 107)
(2 280)
(2 162)
(2 485)
(2 693)
(3 096)
(4 050)
(4 976)
(5 727)
(6 437)
(6 936)
(6 752)
(6 642)
Income from Continuing Operations
5 597
5 460
5 370
4 926
4 504
4 403
4 706
5 471
5 918
6 393
6 607
6 037
6 174
6 571
5 670
5 513
5 057
4 515
4 305
4 240
4 114
3 513
4 144
5 130
5 300
1 413
647
(297)
(203)
4 683
4 227
4 433
4 428
410
2 432
4 944
7 623
14 005
15 157
14 888
14 519
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
79
81
159
66
84
78
11
19
33
69
69
97
71
(16)
(77)
(133)
0
0
0
0
0
0
0
Net Income (Common)
5 596
N/A
5 459
-2%
5 369
-2%
4 924
-8%
4 503
-9%
4 402
-2%
4 705
+7%
5 471
+16%
5 916
+8%
6 393
+8%
6 607
+3%
6 037
-9%
6 174
+2%
6 570
+6%
5 669
-14%
5 511
-3%
5 056
-8%
4 514
-11%
4 381
-3%
4 320
-1%
4 272
-1%
3 579
-16%
4 229
+18%
5 209
+23%
5 312
+2%
1 432
-73%
681
-52%
(228)
N/A
(135)
+41%
4 780
N/A
4 298
-10%
4 416
+3%
4 351
-1%
276
-94%
2 317
+739%
4 886
+111%
7 615
+56%
14 005
+84%
15 158
+8%
14 888
-2%
14 519
-2%
EPS (Diluted)
73.63
N/A
71.82
-2%
70.64
-2%
64.78
-8%
59.24
-9%
58.34
-2%
65.34
+12%
75.98
+16%
83.32
+10%
89.81
+8%
97.16
+8%
88.77
-9%
92.14
+4%
97.39
+6%
84.61
-13%
83.5
-1%
77.78
-7%
68.83
-12%
68.45
-1%
68.57
+0%
67.89
-1%
57.16
-16%
68.99
+21%
85.44
+24%
87.53
+2%
23.55
-73%
11.23
-52%
-3.76
N/A
-2.22
+41%
78.92
N/A
71.32
-10%
73.92
+4%
73.68
0%
4.64
-94%
39.48
+751%
83.21
+111%
129.68
+56%
238.55
+84%
258.15
+8%
253.43
-2%
247.14
-2%

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 132,300+ 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.