First Time Loading...
S

Sun-Wa Technos Corp
TSE:8137

Watchlist Manager
Sun-Wa Technos Corp
TSE:8137
Watchlist
Price: 2 198 JPY 0.18% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

178B
-4%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+35%
5 Years
+18%
7 Years
+69%
10 Years
+80%
6.9B
-11%
Operating Income
Growth Rates:
1 Year
+0%
3 Years
+253%
5 Years
+70%
7 Years
+192%
10 Years
+140%
5.6B
-8%
Net Income
Growth Rates:
1 Year
+13%
3 Years
+298%
5 Years
+84%
7 Years
+210%
10 Years
+183%

Earnings Waterfall
Sun-Wa Technos Corp

Revenue
178B JPY
Cost of Revenue
-155.4B JPY
Gross Profit
22.7B JPY
Operating Expenses
-15.7B JPY
Operating Income
6.9B JPY
Other Expenses
-1.4B JPY
Net Income
5.6B JPY

Income Statement
Sun-Wa Technos 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
98 964
N/A
101 378
+2%
102 573
+1%
104 588
+2%
108 334
+4%
111 276
+3%
113 436
+2%
114 949
+1%
110 778
-4%
105 748
-5%
102 924
-3%
101 297
-2%
105 344
+4%
116 611
+11%
125 312
+7%
133 953
+7%
143 856
+7%
146 759
+2%
149 696
+2%
151 575
+1%
150 886
0%
145 410
-4%
142 410
-2%
140 854
-1%
137 097
-3%
137 943
+1%
134 571
-2%
132 148
-2%
132 261
+0%
134 769
+2%
140 338
+4%
143 934
+3%
149 777
+4%
154 414
+3%
160 033
+4%
167 792
+5%
176 352
+5%
181 013
+3%
184 167
+2%
185 524
+1%
178 014
-4%
Gross Profit
Cost of Revenue
(86 849)
(88 697)
(89 573)
(91 303)
(94 601)
(97 287)
(99 202)
(100 713)
(96 995)
(92 491)
(90 005)
(88 456)
(92 154)
(102 356)
(110 233)
(118 085)
(127 196)
(129 875)
(132 406)
(134 027)
(133 522)
(129 092)
(126 996)
(126 160)
(122 971)
(123 521)
(120 240)
(117 991)
(118 216)
(120 545)
(125 135)
(127 681)
(132 148)
(135 642)
(140 471)
(147 036)
(154 196)
(157 974)
(160 551)
(162 039)
(155 363)
Gross Profit
12 115
N/A
12 681
+5%
13 000
+3%
13 285
+2%
13 733
+3%
13 989
+2%
14 234
+2%
14 236
+0%
13 783
-3%
13 257
-4%
12 919
-3%
12 841
-1%
13 190
+3%
14 255
+8%
15 079
+6%
15 868
+5%
16 660
+5%
16 884
+1%
17 290
+2%
17 548
+1%
17 364
-1%
16 318
-6%
15 414
-6%
14 694
-5%
14 126
-4%
14 422
+2%
14 331
-1%
14 157
-1%
14 045
-1%
14 224
+1%
15 203
+7%
16 253
+7%
17 629
+8%
18 772
+6%
19 562
+4%
20 756
+6%
22 156
+7%
23 039
+4%
23 616
+3%
23 485
-1%
22 651
-4%
Operating Income
Operating Expenses
(9 235)
(9 470)
(9 704)
(9 848)
(10 197)
(10 554)
(10 817)
(10 900)
(10 954)
(10 813)
(10 804)
(10 732)
(10 819)
(11 241)
(12 157)
(12 880)
(13 216)
(12 749)
(12 982)
(13 108)
(13 299)
(12 908)
(12 841)
(12 515)
(12 324)
(12 576)
(12 602)
(12 320)
(12 084)
(12 072)
(12 203)
(12 936)
(13 348)
(13 968)
(14 423)
(14 761)
(15 238)
(15 409)
(15 613)
(15 712)
(15 727)
Selling, General & Administrative
(9 234)
(9 264)
(9 743)
(9 887)
(10 236)
(10 295)
(10 815)
(10 899)
(10 952)
(10 545)
(10 803)
(10 730)
(10 818)
(10 929)
(11 438)
(12 163)
(12 488)
(12 444)
(12 928)
(13 054)
(13 285)
(12 605)
(12 830)
(12 504)
(12 325)
(12 224)
(12 471)
(12 318)
(12 082)
(11 745)
(12 150)
(12 892)
(13 304)
(13 661)
(14 390)
(14 760)
(15 237)
(15 010)
(15 633)
(15 711)
(15 727)
Depreciation & Amortization
0
(205)
0
0
0
(221)
0
0
0
(267)
0
0
0
(311)
0
0
0
(303)
0
0
0
(303)
0
0
0
(350)
0
0
0
(326)
0
0
0
(306)
0
0
0
(398)
0
0
0
Other Operating Expenses
(1)
(1)
39
39
39
(38)
(2)
(1)
(2)
(1)
(1)
0
0
(1)
(719)
(717)
(728)
(2)
(54)
(54)
(14)
0
(11)
(11)
0
(2)
(131)
(2)
(2)
(1)
(53)
(44)
(44)
(1)
(33)
0
(1)
(1)
20
(1)
(1)
Operating Income
2 880
N/A
3 211
+11%
3 296
+3%
3 437
+4%
3 536
+3%
3 435
-3%
3 417
-1%
3 336
-2%
2 829
-15%
2 444
-14%
2 115
-13%
2 109
0%
2 371
+12%
3 014
+27%
2 922
-3%
2 988
+2%
3 444
+15%
4 135
+20%
4 308
+4%
4 440
+3%
4 065
-8%
3 410
-16%
2 573
-25%
2 179
-15%
1 802
-17%
1 846
+2%
1 729
-6%
1 837
+6%
1 961
+7%
2 152
+10%
3 000
+39%
3 317
+11%
4 281
+29%
4 804
+12%
5 139
+7%
5 995
+17%
6 918
+15%
7 630
+10%
8 003
+5%
7 773
-3%
6 924
-11%
Pre-Tax Income
Interest Income Expense
(29)
(52)
(74)
(42)
(49)
(42)
39
(10)
(29)
(96)
(205)
(172)
68
(37)
86
129
(39)
96
301
196
60
(29)
(180)
(108)
80
82
65
94
8
167
141
120
205
141
338
305
(91)
(309)
(314)
216
517
Non-Reccuring Items
38
36
0
0
0
36
0
0
0
(1)
(10)
(11)
(1)
(727)
0
0
0
(51)
0
0
(51)
(11)
0
0
0
(130)
0
(139)
(139)
(52)
0
0
0
(32)
0
(11)
(11)
22
0
1
0
Gain/Loss on Disposition of Assets
(13)
(7)
(10)
(2)
(2)
(7)
(4)
(14)
(108)
0
(105)
(104)
(12)
(15)
(16)
(17)
(18)
(26)
(51)
(88)
(92)
(72)
(68)
(34)
(33)
(30)
(30)
(30)
0
(41)
(35)
(38)
(26)
(40)
(42)
(43)
(65)
(43)
(31)
(27)
(24)
Total Other Income
294
290
306
304
308
339
298
284
323
203
296
308
257
276
260
237
233
235
135
171
224
287
337
303
262
321
323
310
277
287
268
290
302
350
373
392
388
409
421
402
424
Pre-Tax Income
3 170
N/A
3 478
+10%
3 518
+1%
3 697
+5%
3 793
+3%
3 761
-1%
3 750
0%
3 596
-4%
3 015
-16%
2 550
-15%
2 091
-18%
2 130
+2%
2 683
+26%
2 511
-6%
3 252
+30%
3 337
+3%
3 620
+8%
4 389
+21%
4 693
+7%
4 719
+1%
4 206
-11%
3 585
-15%
2 662
-26%
2 340
-12%
2 111
-10%
2 089
-1%
2 087
0%
2 072
-1%
2 107
+2%
2 513
+19%
3 374
+34%
3 689
+9%
4 762
+29%
5 223
+10%
5 808
+11%
6 638
+14%
7 139
+8%
7 709
+8%
8 079
+5%
8 365
+4%
7 841
-6%
Net Income
Tax Provision
(1 204)
(1 311)
(1 330)
(1 343)
(1 351)
(1 294)
(1 244)
(1 204)
(1 006)
(859)
(736)
(708)
(891)
(927)
(1 129)
(1 157)
(1 210)
(1 304)
(1 369)
(1 343)
(1 190)
(957)
(699)
(674)
(620)
(748)
(769)
(714)
(710)
(726)
(976)
(1 056)
(1 408)
(1 646)
(1 806)
(2 084)
(2 209)
(2 215)
(2 337)
(2 324)
(2 291)
Income from Continuing Operations
1 966
2 167
2 188
2 354
2 442
2 467
2 506
2 392
2 009
1 691
1 355
1 422
1 792
1 584
2 123
2 180
2 410
3 085
3 324
3 376
3 016
2 628
1 963
1 666
1 491
1 341
1 318
1 358
1 397
1 787
2 398
2 633
3 354
3 577
4 002
4 554
4 930
5 494
5 742
6 041
5 550
Income to Minority Interest
(2)
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
1 963
N/A
2 168
+10%
2 189
+1%
2 356
+8%
2 441
+4%
2 466
+1%
2 504
+2%
2 391
-5%
2 007
-16%
1 690
-16%
1 354
-20%
1 420
+5%
1 792
+26%
1 584
-12%
2 124
+34%
2 180
+3%
2 409
+11%
3 085
+28%
3 323
+8%
3 377
+2%
3 017
-11%
2 628
-13%
1 963
-25%
1 666
-15%
1 491
-11%
1 341
-10%
1 319
-2%
1 357
+3%
1 396
+3%
1 786
+28%
2 396
+34%
2 632
+10%
3 354
+27%
3 577
+7%
4 002
+12%
4 554
+14%
4 929
+8%
5 493
+11%
5 741
+5%
6 040
+5%
5 550
-8%
EPS (Diluted)
151
N/A
166.76
+10%
156.35
-6%
168.28
+8%
174.35
+4%
171.76
-1%
178.85
+4%
170.78
-5%
143.35
-16%
117.72
-18%
96.71
-18%
101.42
+5%
128
+26%
113.62
-11%
151.71
+34%
155.71
+3%
172.07
+11%
222.62
+29%
207.68
-7%
211.06
+2%
188.05
-11%
164.06
-13%
122.36
-25%
103.85
-15%
93.62
-10%
84.09
-10%
83.6
-1%
86.01
+3%
88.48
+3%
113.21
+28%
151.88
+34%
166.51
+10%
214.43
+29%
228.3
+6%
259.14
+14%
294.16
+14%
318.34
+8%
355.03
+12%
373.54
+5%
399.39
+7%
367.28
-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 132,300+ 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.