First Time Loading...

Senshukai Co Ltd
TSE:8165

Watchlist Manager
Senshukai Co Ltd Logo
Senshukai Co Ltd
TSE:8165
Watchlist
Price: 310 JPY 0.65% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

49.2B
-7%
Revenue
Growth Rates:
1 Year
-16%
3 Years
-41%
5 Years
-57%
7 Years
-62%
10 Years
-65%
-5.6B
+18%
Operating Income
Growth Rates:
1 Year
+32%
3 Years
-1 329%
5 Years
-37%
7 Years
-
10 Years
-
-4.8B
+31%
Net Income
Growth Rates:
1 Year
+56%
3 Years
-21%
5 Years
+21%
7 Years
-
10 Years
-

Earnings Waterfall
Senshukai Co Ltd

Revenue
49.2B JPY
Cost of Revenue
-24.6B JPY
Gross Profit
24.7B JPY
Operating Expenses
-30.2B JPY
Operating Income
-5.6B JPY
Other Expenses
775m JPY
Net Income
-4.8B JPY

Income Statement
Senshukai 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
141 552
N/A
144 310
+2%
142 864
-1%
142 733
0%
142 526
0%
136 383
-4%
136 639
+0%
136 582
0%
134 321
-2%
133 834
0%
132 058
-1%
131 187
-1%
129 074
-2%
127 467
-1%
126 362
-1%
126 347
0%
125 999
0%
123 680
-2%
120 012
-3%
116 694
-3%
113 344
-3%
107 623
-5%
100 033
-7%
97 299
-3%
89 150
-8%
88 048
-1%
87 488
-1%
83 672
-4%
83 286
0%
82 091
-1%
78 965
-4%
77 324
-2%
73 149
-5%
66 503
-9%
63 633
-4%
61 449
-3%
58 915
-4%
59 411
+1%
57 161
-4%
52 920
-7%
49 226
-7%
Gross Profit
Cost of Revenue
(72 475)
(74 438)
(74 335)
(74 874)
(75 038)
(72 370)
(72 407)
(72 488)
(73 442)
(72 711)
(71 368)
(70 525)
(67 087)
(66 443)
(66 922)
(68 116)
(71 437)
(70 598)
(68 582)
(68 662)
(65 019)
(60 839)
(55 564)
(50 427)
(43 969)
(43 158)
(42 966)
(41 221)
(40 973)
(40 149)
(38 537)
(37 932)
(36 457)
(33 573)
(32 394)
(31 752)
(30 864)
(30 871)
(29 641)
(26 987)
(24 560)
Gross Profit
69 077
N/A
69 872
+1%
68 529
-2%
67 859
-1%
67 488
-1%
64 013
-5%
64 232
+0%
64 094
0%
60 879
-5%
61 123
+0%
60 690
-1%
60 662
0%
61 987
+2%
61 024
-2%
59 440
-3%
58 231
-2%
54 562
-6%
53 082
-3%
51 430
-3%
48 032
-7%
48 325
+1%
46 784
-3%
44 469
-5%
46 872
+5%
45 181
-4%
44 890
-1%
44 522
-1%
42 451
-5%
42 313
0%
41 942
-1%
40 428
-4%
39 392
-3%
36 692
-7%
32 930
-10%
31 239
-5%
29 697
-5%
28 051
-6%
28 540
+2%
27 520
-4%
25 933
-6%
24 666
-5%
Operating Income
Operating Expenses
(65 058)
(65 146)
(64 303)
(64 578)
(64 400)
(63 754)
(64 131)
(64 464)
(64 316)
(65 673)
(64 568)
(62 316)
(60 793)
(59 457)
(59 091)
(58 976)
(58 849)
(57 480)
(55 607)
(54 018)
(52 388)
(49 788)
(46 835)
(45 202)
(44 409)
(44 724)
(44 872)
(44 011)
(42 702)
(41 718)
(39 781)
(38 244)
(36 343)
(35 060)
(35 271)
(36 126)
(36 190)
(36 085)
(34 908)
(32 714)
(30 223)
Selling, General & Administrative
(65 057)
(64 878)
(64 302)
(64 577)
(61 574)
(63 753)
(64 131)
(64 464)
(61 275)
(64 460)
(63 376)
(62 317)
(57 459)
(59 454)
(59 089)
(58 974)
(56 590)
(57 479)
(55 607)
(54 017)
(50 548)
(49 789)
(46 833)
(45 200)
(42 551)
(44 722)
(44 872)
(44 011)
(40 909)
(41 717)
(39 780)
(38 243)
(35 380)
(34 987)
(35 271)
(36 126)
(34 963)
(36 086)
(34 908)
(32 714)
(29 526)
Research & Development
0
0
0
0
(179)
0
0
0
(161)
0
0
0
(134)
0
0
0
(104)
0
0
0
(82)
0
0
0
(51)
0
0
0
(42)
0
0
0
(47)
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
(2 646)
0
0
0
(2 880)
0
0
0
(3 198)
0
0
0
(2 154)
0
0
0
(1 758)
0
0
0
(1 806)
0
0
0
(1 751)
0
0
0
(915)
0
0
0
(1 227)
0
0
0
(697)
Other Operating Expenses
(1)
(268)
(1)
(1)
(1)
(1)
0
0
0
(1 213)
(1 192)
1
(2)
(3)
(2)
(2)
(1)
(1)
0
0
0
2
(1)
0
(1)
0
0
0
0
(1)
(1)
0
(1)
(73)
0
0
0
1
0
0
0
Operating Income
4 019
N/A
4 726
+18%
4 226
-11%
3 281
-22%
3 088
-6%
259
-92%
101
-61%
(370)
N/A
(3 437)
-829%
(4 550)
-32%
(3 878)
+15%
(1 654)
+57%
1 194
N/A
1 567
+31%
349
-78%
(745)
N/A
(4 287)
-475%
(4 398)
-3%
(4 177)
+5%
(5 986)
-43%
(4 063)
+32%
(3 004)
+26%
(2 366)
+21%
1 670
N/A
772
-54%
166
-78%
(350)
N/A
(1 560)
-346%
(389)
+75%
224
N/A
647
+189%
1 148
+77%
349
-70%
(2 130)
N/A
(4 032)
-89%
(6 429)
-59%
(8 139)
-27%
(7 545)
+7%
(7 388)
+2%
(6 781)
+8%
(5 557)
+18%
Pre-Tax Income
Interest Income Expense
257
119
(51)
(42)
(184)
(157)
9
35
906
97
58
461
639
656
779
765
912
768
663
381
434
1 559
1 481
1 126
1 289
(949)
(2 445)
(3 388)
(3 594)
(2 807)
(1 210)
(29)
113
151
224
120
26
51
(76)
130
941
Non-Reccuring Items
(267)
0
(256)
(407)
(257)
(322)
(302)
(189)
(1 428)
0
0
(1 153)
(154)
(165)
(4 585)
(5 013)
(7 358)
(7 481)
(3 111)
(3 028)
(2 245)
(2 131)
(2 059)
(1 748)
(208)
(207)
(255)
(357)
(183)
(191)
(239)
(103)
(100)
0
16
(2 826)
(3 096)
(3 120)
(3 190)
(369)
(179)
Gain/Loss on Disposition of Assets
(656)
(634)
(119)
(99)
(73)
(65)
(43)
(40)
112
(38)
(26)
(54)
3
0
(2)
28
(51)
(48)
(45)
(22)
(11)
5 922
5 883
5 849
5 865
(70)
(32)
(34)
(20)
(21)
(20)
(12)
(21)
(16)
118
112
117
118
(17)
210
214
Total Other Income
407
341
264
325
418
442
349
1 398
13
1 217
1 354
195
275
207
239
236
(115)
(331)
(238)
(262)
(131)
124
(7)
59
293
289
205
133
184
186
154
157
58
71
81
195
242
135
77
44
(205)
Pre-Tax Income
3 760
N/A
4 552
+21%
4 064
-11%
3 058
-25%
2 992
-2%
157
-95%
114
-27%
834
+632%
(3 834)
N/A
(3 274)
+15%
(2 492)
+24%
(2 205)
+12%
1 957
N/A
2 265
+16%
(3 220)
N/A
(4 729)
-47%
(10 899)
-130%
(11 490)
-5%
(6 908)
+40%
(8 917)
-29%
(6 016)
+33%
2 470
N/A
2 932
+19%
6 956
+137%
8 011
+15%
(771)
N/A
(2 877)
-273%
(5 206)
-81%
(4 002)
+23%
(2 609)
+35%
(668)
+74%
1 161
N/A
399
-66%
(1 924)
N/A
(3 593)
-87%
(8 828)
-146%
(10 850)
-23%
(10 361)
+5%
(10 594)
-2%
(6 766)
+36%
(4 786)
+29%
Net Income
Tax Provision
286
(155)
(345)
144
(1 193)
(71)
(466)
(917)
(1 507)
(1 629)
(1 434)
(1 434)
(501)
(661)
(1 717)
(1 768)
(179)
(575)
893
1 010
(1)
54
102
14
171
256
160
(53)
56
95
198
441
(90)
(206)
(231)
(16)
(136)
(188)
(12)
(225)
(11)
Income from Continuing Operations
4 046
4 397
3 719
3 202
1 799
86
(352)
(83)
(5 341)
(4 903)
(3 926)
(3 639)
1 456
1 604
(4 937)
(6 497)
(11 078)
(12 065)
(6 015)
(7 907)
(6 017)
2 524
3 034
6 970
8 182
(515)
(2 717)
(5 259)
(3 946)
(2 514)
(470)
1 602
309
(2 130)
(3 824)
(8 844)
(10 986)
(10 549)
(10 606)
(6 991)
(4 797)
Income to Minority Interest
0
0
0
0
0
0
17
19
33
24
0
(7)
(36)
(20)
(15)
(14)
(10)
(17)
(16)
(17)
(9)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
11
17
22
21
14
Net Income (Common)
4 046
N/A
4 395
+9%
3 719
-15%
3 202
-14%
1 798
-44%
88
-95%
(335)
N/A
(64)
+81%
(5 307)
-8 192%
(4 878)
+8%
(3 926)
+20%
(3 647)
+7%
1 420
N/A
1 585
+12%
(4 950)
N/A
(6 510)
-32%
(11 090)
-70%
(12 086)
-9%
(6 035)
+50%
(7 876)
-31%
(6 027)
+23%
2 564
N/A
3 077
+20%
6 968
+126%
8 082
+16%
(614)
N/A
(2 818)
-359%
(5 360)
-90%
(3 946)
+26%
(2 514)
+36%
(468)
+81%
1 603
N/A
308
-81%
(2 130)
N/A
(3 826)
-80%
(8 841)
-131%
(10 976)
-24%
(10 534)
+4%
(10 584)
0%
(6 970)
+34%
(4 782)
+31%
EPS (Diluted)
94.09
N/A
102.2
+9%
77.47
-24%
74.46
-4%
37.45
-50%
2.04
-95%
-6.83
N/A
-1.23
+82%
-108.01
-8 681%
-93.8
+13%
-60.4
+36%
-70.13
-16%
24.16
N/A
30.48
+26%
-95.19
N/A
-125.19
-32%
-213.15
-70%
-232.42
-9%
-137.15
+41%
-196.9
-44%
-136.73
+31%
44.8
N/A
63.12
+41%
131.5
+108%
152.53
+16%
-15.27
N/A
-70.11
-359%
-133.36
-90%
-95.22
+29%
-54.76
+42%
-10.16
+81%
34.16
N/A
6.63
-81%
-45.42
N/A
-81.63
-80%
-188.69
-131%
-234.23
-24%
-224.98
+4%
-226.11
-1%
-148.94
+34%
-102.17
+31%

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 131,800+ 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.