First Time Loading...

Life Corp
TSE:8194

Watchlist Manager
Life Corp Logo
Life Corp
TSE:8194
Watchlist
Price: 3 955 JPY 1.8% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

799.2B
+1%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+6%
5 Years
+15%
7 Years
+23%
10 Years
+51%
24.8B
+10%
Operating Income
Growth Rates:
1 Year
+48%
3 Years
-8%
5 Years
+99%
7 Years
+84%
10 Years
+205%
16.9B
+10%
Net Income
Growth Rates:
1 Year
+52%
3 Years
+1%
5 Years
+130%
7 Years
+102%
10 Years
+368%

Earnings Waterfall
Life Corp

Revenue
799.2B JPY
Cost of Revenue
-529.3B JPY
Gross Profit
269.9B JPY
Operating Expenses
-245.1B JPY
Operating Income
24.8B JPY
Other Expenses
-7.9B JPY
Net Income
16.9B JPY

Income Statement
Life Corp

Rotate your device to view
Income Statement
Currency: JPY
Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023
Revenue
Revenue
528 696
N/A
534 923
+1%
546 224
+2%
558 573
+2%
571 847
+2%
584 983
+2%
598 567
+2%
609 061
+2%
618 678
+2%
629 985
+2%
637 479
+1%
642 947
+1%
649 077
+1%
652 974
+1%
659 156
+1%
664 731
+1%
669 427
+1%
677 746
+1%
680 775
+0%
690 332
+1%
696 372
+1%
698 693
+0%
703 965
+1%
704 027
+0%
708 854
+1%
714 683
+1%
733 875
+3%
748 058
+2%
752 749
+1%
759 146
+1%
754 911
-1%
759 501
+1%
765 592
+1%
768 334
+0%
763 197
-1%
758 804
-1%
762 255
+0%
765 425
+0%
775 509
+1%
788 010
+2%
799 195
+1%
Gross Profit
Cost of Revenue
(373 892)
(378 740)
(386 914)
(395 247)
(404 769)
(412 701)
(421 696)
(428 610)
(434 634)
(442 742)
(447 422)
(451 162)
(454 922)
(457 787)
(462 448)
(465 782)
(468 597)
(473 268)
(474 310)
(480 741)
(483 447)
(483 026)
(485 194)
(483 407)
(485 866)
(488 919)
(501 223)
(507 160)
(509 085)
(510 681)
(505 200)
(509 677)
(512 184)
(514 356)
(510 102)
(506 395)
(507 398)
(508 911)
(515 020)
(522 308)
(529 300)
Gross Profit
154 804
N/A
156 183
+1%
159 310
+2%
163 326
+3%
167 078
+2%
172 282
+3%
176 871
+3%
180 451
+2%
184 044
+2%
187 243
+2%
190 057
+2%
191 785
+1%
194 155
+1%
195 187
+1%
196 708
+1%
198 949
+1%
200 830
+1%
204 478
+2%
206 465
+1%
209 591
+2%
212 925
+2%
215 667
+1%
218 771
+1%
220 620
+1%
222 988
+1%
225 764
+1%
232 652
+3%
240 898
+4%
243 664
+1%
248 465
+2%
249 711
+1%
249 824
+0%
253 408
+1%
253 978
+0%
253 095
0%
252 409
0%
254 857
+1%
256 514
+1%
260 489
+2%
265 702
+2%
269 895
+2%
Operating Income
Operating Expenses
(146 664)
(148 549)
(151 525)
(154 522)
(157 924)
(161 410)
(164 899)
(168 649)
(171 772)
(174 412)
(176 701)
(178 529)
(180 685)
(182 523)
(184 995)
(187 360)
(189 705)
(192 384)
(194 706)
(197 801)
(200 428)
(203 382)
(205 855)
(207 424)
(209 949)
(211 885)
(213 376)
(215 668)
(216 817)
(221 077)
(222 616)
(224 099)
(227 465)
(231 046)
(233 058)
(235 814)
(238 071)
(237 366)
(240 514)
(243 058)
(245 074)
Selling, General & Administrative
(146 664)
(140 272)
(151 523)
(154 521)
(157 922)
(152 577)
(164 900)
(168 649)
(171 774)
(164 175)
(176 701)
(178 528)
(180 683)
(171 149)
(184 993)
(187 360)
(189 704)
(180 328)
(194 706)
(197 800)
(200 427)
(190 743)
(205 855)
(207 424)
(209 950)
(199 170)
(213 375)
(215 668)
(216 816)
(207 965)
(222 615)
(224 097)
(227 464)
(216 985)
(233 057)
(235 814)
(238 071)
(222 399)
(240 513)
(243 056)
(245 073)
Depreciation & Amortization
0
(8 276)
0
0
0
(8 833)
0
0
0
(10 237)
0
0
0
(11 373)
0
0
0
(12 055)
0
0
0
(12 639)
0
0
0
(12 715)
0
0
0
(13 110)
0
0
0
(14 061)
0
0
0
(14 966)
0
0
0
Other Operating Expenses
0
(1)
(2)
(1)
(2)
0
0
0
2
0
0
(1)
(2)
(1)
(2)
0
(1)
(1)
0
0
0
0
1
0
1
0
(1)
0
(1)
(2)
(1)
0
(1)
0
(1)
0
0
(1)
(1)
0
(1)
Operating Income
8 140
N/A
7 634
-6%
7 785
+2%
8 804
+13%
9 154
+4%
10 872
+19%
11 972
+10%
11 802
-1%
12 272
+4%
12 831
+5%
13 356
+4%
13 256
-1%
13 470
+2%
12 664
-6%
11 713
-8%
11 589
-1%
11 125
-4%
12 094
+9%
11 759
-3%
11 790
+0%
12 497
+6%
12 285
-2%
12 916
+5%
13 196
+2%
13 039
-1%
13 879
+6%
19 276
+39%
25 230
+31%
26 847
+6%
27 388
+2%
27 095
-1%
25 725
-5%
25 943
+1%
22 932
-12%
20 037
-13%
16 595
-17%
16 786
+1%
19 148
+14%
19 975
+4%
22 644
+13%
24 821
+10%
Pre-Tax Income
Interest Income Expense
(226)
(202)
(234)
(213)
(199)
(182)
(217)
(214)
(215)
(217)
101
110
129
150
(119)
(105)
(95)
(87)
(105)
(97)
(90)
(84)
(78)
(67)
(58)
(49)
(44)
(29)
(19)
(2)
251
253
256
252
12
6
(1)
(3)
(7)
(9)
(10)
Non-Reccuring Items
(1 545)
(1 162)
(1 249)
(1 281)
(1 385)
(2 254)
(1 666)
(1 630)
(1 523)
(323)
(691)
(528)
(455)
(267)
(390)
(1 536)
(1 847)
(2 937)
(3 027)
(2 036)
(2 270)
(1 914)
(1 798)
(1 645)
(1 348)
(3 573)
(3 245)
(3 666)
(3 742)
(3 294)
(3 531)
(3 185)
(3 097)
(1 625)
(1 601)
(1 530)
(1 278)
(1 377)
(1 417)
(1 626)
(1 639)
Gain/Loss on Disposition of Assets
149
149
0
0
0
0
153
153
153
153
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
2
2
5
0
0
0
0
0
0
0
3
0
0
0
Total Other Income
250
271
331
197
249
320
407
410
410
368
333
340
342
331
371
434
455
542
583
586
644
630
674
750
752
727
679
723
760
770
829
691
675
753
763
821
837
870
888
904
909
Pre-Tax Income
6 768
N/A
6 690
-1%
6 633
-1%
7 506
+13%
7 819
+4%
8 756
+12%
10 649
+22%
10 521
-1%
11 097
+5%
12 812
+15%
13 099
+2%
13 178
+1%
13 486
+2%
12 878
-5%
11 575
-10%
10 382
-10%
9 638
-7%
9 612
0%
9 210
-4%
10 243
+11%
10 781
+5%
10 917
+1%
11 714
+7%
12 234
+4%
12 385
+1%
10 984
-11%
16 668
+52%
22 260
+34%
23 848
+7%
24 867
+4%
24 644
-1%
23 484
-5%
23 777
+1%
22 312
-6%
19 211
-14%
15 892
-17%
16 344
+3%
18 641
+14%
19 439
+4%
21 913
+13%
24 081
+10%
Net Income
Tax Provision
(3 147)
(2 891)
(2 909)
(3 206)
(3 322)
(3 542)
(4 303)
(4 213)
(4 392)
(4 888)
(4 974)
(5 007)
(5 088)
(4 767)
(4 036)
(3 569)
(3 255)
(3 056)
(2 948)
(3 259)
(3 417)
(3 516)
(3 786)
(3 929)
(3 971)
(3 149)
(4 838)
(6 553)
(7 032)
(7 043)
(6 943)
(6 584)
(6 669)
(7 104)
(6 090)
(5 053)
(5 195)
(5 313)
(5 673)
(6 463)
(7 136)
Income from Continuing Operations
3 621
3 799
3 724
4 300
4 497
5 214
6 346
6 308
6 705
7 924
8 125
8 171
8 398
8 111
7 539
6 813
6 383
6 556
6 262
6 984
7 364
7 401
7 928
8 305
8 414
7 835
11 830
15 707
16 816
17 824
17 701
16 900
17 108
15 208
13 121
10 839
11 149
13 328
13 766
15 450
16 945
Net Income (Common)
3 621
N/A
3 798
+5%
3 722
-2%
4 299
+16%
4 496
+5%
5 213
+16%
6 345
+22%
6 306
-1%
6 705
+6%
7 923
+18%
8 125
+3%
8 170
+1%
8 397
+3%
8 110
-3%
7 538
-7%
6 813
-10%
6 381
-6%
6 555
+3%
6 261
-4%
6 983
+12%
7 363
+5%
7 401
+1%
7 928
+7%
8 304
+5%
8 415
+1%
7 834
-7%
11 828
+51%
15 706
+33%
16 814
+7%
17 824
+6%
17 701
-1%
16 901
-5%
17 109
+1%
15 208
-11%
13 122
-14%
10 838
-17%
11 149
+3%
13 327
+20%
13 764
+3%
15 449
+12%
16 944
+10%
EPS (Diluted)
69.63
N/A
73.03
+5%
71.57
-2%
91.46
+28%
95.65
+5%
107.91
+13%
135
+25%
134.17
-1%
142.65
+6%
169.23
+19%
172.87
+2%
173.82
+1%
178.65
+3%
173.22
-3%
160.38
-7%
144.95
-10%
135.76
-6%
140.01
+3%
133.21
-5%
148.57
+12%
157.09
+6%
157.91
+1%
169.15
+7%
177.17
+5%
179.54
+1%
167.15
-7%
252.37
+51%
335.11
+33%
358.75
+7%
380.3
+6%
377.68
-1%
360.61
-5%
365.05
+1%
324.49
-11%
279.98
-14%
231.24
-17%
237.87
+3%
284.33
+20%
293.3
+3%
329.19
+12%
361.03
+10%

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 135,100+ 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.