First Time Loading...

Mitsuuroko Group Holdings Co Ltd
TSE:8131

Watchlist Manager
Mitsuuroko Group Holdings Co Ltd Logo
Mitsuuroko Group Holdings Co Ltd
TSE:8131
Watchlist
Price: 1 341 JPY 3.07%
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

311B
-2%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+44%
5 Years
+38%
7 Years
+61%
10 Years
+39%
13.9B
-17%
Operating Income
Growth Rates:
1 Year
+79%
3 Years
+78%
5 Years
+308%
7 Years
+229%
10 Years
+144%
10.1B
-3%
Net Income
Growth Rates:
1 Year
+90%
3 Years
+133%
5 Years
+244%
7 Years
+156%
10 Years
+203%

Earnings Waterfall
Mitsuuroko Group Holdings Co Ltd

Revenue
311B JPY
Cost of Revenue
-265B JPY
Gross Profit
46B JPY
Operating Expenses
-32.1B JPY
Operating Income
13.9B JPY
Other Expenses
-3.9B JPY
Net Income
10.1B JPY

Income Statement
Mitsuuroko Group Holdings 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
224 235
N/A
232 211
+4%
236 338
+2%
239 742
+1%
238 081
-1%
221 270
-7%
216 324
-2%
209 062
-3%
196 698
-6%
190 990
-3%
188 200
-1%
187 977
0%
193 123
+3%
205 682
+7%
206 197
+0%
208 227
+1%
210 586
+1%
211 343
+0%
215 491
+2%
221 440
+3%
225 227
+2%
229 382
+2%
238 194
+4%
241 945
+2%
241 978
+0%
240 127
-1%
228 090
-5%
219 916
-4%
215 324
-2%
226 462
+5%
228 856
+1%
232 926
+2%
243 766
+5%
250 033
+3%
272 266
+9%
296 795
+9%
316 768
+7%
323 700
+2%
320 307
-1%
317 226
-1%
310 963
-2%
Gross Profit
Cost of Revenue
(193 061)
(201 355)
(205 885)
(211 567)
(209 867)
(194 980)
(187 389)
(179 831)
(167 226)
(163 574)
(158 407)
(157 421)
(162 035)
(174 129)
(174 457)
(176 042)
(178 332)
(178 426)
(182 346)
(188 471)
(192 611)
(196 865)
(204 597)
(207 731)
(206 900)
(204 708)
(192 715)
(184 498)
(180 498)
(194 507)
(197 793)
(202 587)
(215 522)
(221 217)
(242 324)
(265 297)
(279 208)
(281 382)
(274 406)
(269 390)
(264 990)
Gross Profit
31 174
N/A
30 856
-1%
30 453
-1%
28 175
-7%
28 214
+0%
26 290
-7%
28 935
+10%
29 231
+1%
29 472
+1%
27 416
-7%
29 793
+9%
30 556
+3%
31 088
+2%
31 553
+1%
31 740
+1%
32 185
+1%
32 254
+0%
32 917
+2%
33 145
+1%
32 969
-1%
32 616
-1%
32 517
0%
33 597
+3%
34 214
+2%
35 078
+3%
35 419
+1%
35 375
0%
35 418
+0%
34 826
-2%
31 955
-8%
31 063
-3%
30 339
-2%
28 244
-7%
28 816
+2%
29 942
+4%
31 498
+5%
37 560
+19%
42 318
+13%
45 901
+8%
47 836
+4%
45 973
-4%
Operating Income
Operating Expenses
(25 478)
(26 160)
(26 018)
(25 432)
(24 989)
(22 484)
(24 636)
(25 354)
(25 751)
(23 814)
(26 180)
(26 242)
(26 855)
(27 659)
(28 020)
(28 340)
(28 718)
(28 964)
(29 581)
(29 565)
(29 208)
(28 888)
(28 569)
(28 428)
(28 209)
(28 205)
(27 563)
(27 174)
(27 000)
(26 723)
(27 128)
(27 411)
(27 487)
(27 997)
(28 547)
(29 159)
(29 809)
(30 001)
(30 719)
(31 158)
(32 061)
Selling, General & Administrative
(25 477)
(24 005)
(26 017)
(25 431)
(24 988)
(22 480)
(24 635)
(25 353)
(25 750)
(23 788)
(26 179)
(26 241)
(26 853)
(25 454)
(28 019)
(28 340)
(28 717)
(26 599)
(29 580)
(29 562)
(29 208)
(26 811)
(28 569)
(28 430)
(28 209)
(26 340)
(27 563)
(27 173)
(26 999)
(25 155)
(27 126)
(27 409)
(27 486)
(26 499)
(28 545)
(29 159)
(29 808)
(28 271)
(30 717)
(31 156)
(32 059)
Depreciation & Amortization
0
(2 154)
0
0
0
(3)
0
0
0
(25)
0
0
0
(2 204)
0
0
0
(2 364)
0
0
0
(2 077)
0
0
0
(1 864)
0
0
0
(1 567)
0
0
0
(1 497)
0
0
0
(1 728)
0
0
0
Other Operating Expenses
0
(1)
(1)
0
0
(1)
(1)
(1)
(1)
(1)
(1)
0
(2)
(1)
(1)
0
(1)
(1)
(1)
(3)
0
0
0
2
0
(1)
0
0
(1)
(1)
(2)
0
(1)
(1)
(2)
0
(1)
(2)
(2)
(2)
(2)
Operating Income
5 696
N/A
4 696
-18%
4 435
-6%
2 743
-38%
3 225
+18%
3 806
+18%
4 299
+13%
3 877
-10%
3 721
-4%
3 602
-3%
3 613
+0%
4 314
+19%
4 233
-2%
3 894
-8%
3 720
-4%
3 845
+3%
3 536
-8%
3 953
+12%
3 564
-10%
3 404
-4%
3 408
+0%
3 629
+6%
5 028
+39%
5 786
+15%
6 869
+19%
7 214
+5%
7 812
+8%
8 244
+6%
7 826
-5%
5 232
-33%
3 935
-25%
2 928
-26%
757
-74%
819
+8%
1 395
+70%
2 339
+68%
7 751
+231%
12 317
+59%
15 182
+23%
16 678
+10%
13 912
-17%
Pre-Tax Income
Interest Income Expense
(93)
(20)
(114)
(120)
(92)
174
32
134
154
279
366
356
354
411
383
413
456
436
456
442
636
633
749
768
632
616
855
922
983
531
826
949
1 072
2 200
2 622
2 624
2 471
1 729
1 064
935
1 044
Non-Reccuring Items
(615)
(480)
(484)
(393)
(426)
(245)
(915)
(1 057)
(923)
(1 070)
(406)
(302)
(393)
(431)
(432)
(387)
(329)
(201)
(228)
(245)
(249)
(270)
(383)
(456)
(602)
(2 063)
(2 040)
(2 084)
(2 003)
(594)
(500)
(377)
(309)
(258)
(240)
(463)
(2 166)
(2 543)
(2 543)
(2 355)
(742)
Gain/Loss on Disposition of Assets
52
(142)
(143)
(153)
(183)
8
9
72
73
0
1 084
1 029
1 030
57
0
47
45
5
1
(159)
520
648
671
822
146
20
1
8
0
(117)
(114)
(115)
(114)
3
84
102
139
141
59
26
(14)
Total Other Income
711
617
709
1 160
790
381
669
311
660
1 792
689
565
499
479
595
486
518
496
451
441
461
411
326
378
272
432
507
492
298
239
101
87
400
669
642
457
278
34
0
82
63
Pre-Tax Income
5 751
N/A
4 671
-19%
4 403
-6%
3 237
-26%
3 314
+2%
4 124
+24%
4 094
-1%
3 337
-18%
3 685
+10%
4 603
+25%
5 346
+16%
5 962
+12%
5 723
-4%
4 410
-23%
4 266
-3%
4 404
+3%
4 226
-4%
4 689
+11%
4 244
-9%
3 883
-9%
4 776
+23%
5 051
+6%
6 391
+27%
7 298
+14%
7 317
+0%
6 219
-15%
7 135
+15%
7 582
+6%
7 104
-6%
5 291
-26%
4 247
-20%
3 471
-18%
1 806
-48%
3 433
+90%
4 503
+31%
5 059
+12%
8 473
+67%
11 678
+38%
13 762
+18%
15 366
+12%
14 263
-7%
Net Income
Tax Provision
(2 431)
(1 829)
(1 793)
(965)
(877)
(1 366)
(1 659)
(1 429)
(1 938)
(1 841)
(1 701)
(2 092)
(1 709)
(1 645)
(1 649)
(1 668)
(1 573)
(1 698)
(1 511)
(1 464)
(1 765)
(1 743)
(2 193)
(2 475)
(2 470)
(2 602)
(2 834)
(2 940)
(2 779)
(1 924)
(1 555)
(1 324)
(1 005)
(1 501)
(1 752)
(1 931)
(3 525)
(4 277)
(4 897)
(5 329)
(4 210)
Income from Continuing Operations
3 320
2 842
2 610
2 272
2 437
2 758
2 435
1 908
1 747
2 762
3 645
3 870
4 014
2 765
2 617
2 736
2 653
2 991
2 733
2 419
3 011
3 308
4 198
4 823
4 847
3 617
4 301
4 642
4 325
3 367
2 692
2 147
801
1 932
2 751
3 128
4 948
7 401
8 865
10 037
10 053
Income to Minority Interest
(3)
(17)
(23)
(41)
(82)
(103)
(105)
(110)
(105)
(136)
(121)
(100)
(91)
(66)
(75)
(70)
(80)
(77)
(100)
(109)
(85)
(76)
(50)
(48)
(67)
(70)
(73)
(52)
(13)
2
26
11
6
(24)
(26)
(5)
341
387
370
349
1
Net Income (Common)
3 316
N/A
2 824
-15%
2 586
-8%
2 228
-14%
2 353
+6%
2 654
+13%
2 331
-12%
1 798
-23%
1 641
-9%
2 626
+60%
3 522
+34%
3 772
+7%
3 923
+4%
2 698
-31%
2 541
-6%
2 665
+5%
2 572
-3%
2 913
+13%
2 632
-10%
2 306
-12%
2 925
+27%
3 231
+10%
4 147
+28%
4 774
+15%
4 779
+0%
3 546
-26%
4 226
+19%
4 591
+9%
4 313
-6%
3 369
-22%
2 720
-19%
2 159
-21%
806
-63%
1 907
+137%
2 724
+43%
3 120
+15%
5 288
+69%
7 789
+47%
9 236
+19%
10 389
+12%
10 055
-3%
EPS (Diluted)
52.63
N/A
44.82
-15%
41.7
-7%
35.93
-14%
37.34
+4%
42.31
+13%
36.42
-14%
28.09
-23%
25.64
-9%
41.02
+60%
55.03
+34%
58.93
+7%
61.3
+4%
42.36
-31%
40.98
-3%
42.98
+5%
41.48
-3%
46.87
+13%
42.47
-9%
37.19
-12%
47.22
+27%
52.16
+10%
66.94
+28%
77.07
+15%
77.14
+0%
57.23
-26%
68.2
+19%
74.21
+9%
69.77
-6%
54.54
-22%
44.42
-19%
35.26
-21%
13.18
-63%
31.25
+137%
45.42
+45%
52.02
+15%
88.17
+69%
130.06
+48%
155.3
+19%
174.55
+12%
170.5
-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 135,600+ 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.