First Time Loading...

Mr Max Holdings Ltd
TSE:8203

Watchlist Manager
Mr Max Holdings Ltd Logo
Mr Max Holdings Ltd
TSE:8203
Watchlist
Price: 649 JPY -0.76% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

129.4B
+0.7%
Revenue
Growth Rates:
1 Year
+2%
3 Years
-1%
5 Years
+10%
7 Years
-
10 Years
-
3.7B
-3%
Operating Income
Growth Rates:
1 Year
-20%
3 Years
-36%
5 Years
+41%
7 Years
-
10 Years
-
2.4B
-15%
Net Income
Growth Rates:
1 Year
-28%
3 Years
-24%
5 Years
+14%
7 Years
-
10 Years
-

Earnings Waterfall
Mr Max Holdings Ltd

Revenue
129.4B JPY
Cost of Revenue
-97.1B JPY
Gross Profit
32.3B JPY
Operating Expenses
-28.6B JPY
Operating Income
3.7B JPY
Other Expenses
-1.3B JPY
Net Income
2.4B JPY

Income Statement
Mr Max Holdings Ltd

Rotate your device to view
Income Statement
Currency: JPY
Sep-2013 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 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
107 003
N/A
107 628
+1%
113 111
+5%
112 583
0%
114 128
+1%
116 732
+2%
114 260
-2%
117 641
+3%
118 555
+1%
118 148
0%
118 447
+0%
119 094
+1%
118 348
-1%
118 358
+0%
90 249
-24%
91 779
+2%
88 350
-4%
118 324
+34%
117 734
0%
118 083
+0%
118 001
0%
118 744
+1%
119 872
+1%
119 234
-1%
121 699
+2%
122 319
+1%
125 645
+3%
130 088
+4%
130 372
+0%
131 788
+1%
129 557
-2%
126 334
-2%
125 550
-1%
124 831
-1%
124 973
+0%
125 676
+1%
126 670
+1%
126 904
+0%
127 150
+0%
128 475
+1%
129 354
+1%
Gross Profit
Cost of Revenue
(80 231)
(80 556)
(84 946)
(84 430)
(85 769)
(87 900)
(86 630)
(89 188)
(89 952)
(89 470)
(89 120)
(89 749)
(89 103)
(89 068)
(67 802)
(69 084)
(66 578)
(89 108)
(88 553)
(88 704)
(88 633)
(89 254)
(90 138)
(89 692)
(91 910)
(92 532)
(94 992)
(97 834)
(97 258)
(98 191)
(96 170)
(93 972)
(93 651)
(93 162)
(93 204)
(93 570)
(94 462)
(94 419)
(94 943)
(96 278)
(97 063)
Gross Profit
26 772
N/A
27 072
+1%
28 165
+4%
28 153
0%
28 359
+1%
28 832
+2%
27 630
-4%
28 453
+3%
28 603
+1%
28 678
+0%
29 327
+2%
29 345
+0%
29 245
0%
29 290
+0%
22 447
-23%
22 695
+1%
21 772
-4%
29 216
+34%
29 181
0%
29 379
+1%
29 368
0%
29 490
+0%
29 734
+1%
29 542
-1%
29 789
+1%
29 787
0%
30 653
+3%
32 254
+5%
33 114
+3%
33 597
+1%
33 387
-1%
32 362
-3%
31 899
-1%
31 669
-1%
31 769
+0%
32 106
+1%
32 208
+0%
32 485
+1%
32 207
-1%
32 197
0%
32 291
+0%
Operating Income
Operating Expenses
(26 623)
(26 979)
(27 529)
(27 779)
(28 136)
(28 515)
(28 506)
(28 670)
(28 273)
(27 881)
(27 797)
(27 617)
(27 513)
(27 599)
(20 617)
(20 577)
(19 989)
(26 686)
(26 575)
(26 706)
(26 770)
(26 744)
(26 886)
(26 825)
(27 204)
(27 337)
(27 497)
(27 474)
(27 426)
(27 586)
(27 441)
(27 436)
(27 343)
(27 182)
(27 359)
(27 457)
(27 640)
(27 853)
(28 087)
(28 437)
(28 628)
Selling, General & Administrative
(26 624)
(26 979)
(25 334)
(27 780)
(28 137)
(28 516)
(26 147)
(28 670)
(28 273)
(27 883)
(25 500)
(27 619)
(27 515)
(27 598)
(20 615)
(20 574)
(19 989)
(26 686)
(26 574)
(26 707)
(26 770)
(26 742)
(26 886)
(26 823)
(27 202)
(27 336)
(27 494)
(27 473)
(27 424)
(27 585)
(27 440)
(27 435)
(27 342)
(27 181)
(27 359)
(27 455)
(27 640)
(27 853)
(28 086)
(28 437)
(28 628)
Depreciation & Amortization
0
0
(2 195)
0
0
0
0
0
0
0
(2 298)
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
Other Operating Expenses
0
0
0
1
1
1
(2 359)
0
0
2
1
2
0
(1)
0
(3)
0
0
(1)
1
0
(2)
0
(2)
0
(1)
(3)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
0
(2)
0
0
(1)
0
0
Operating Income
149
N/A
93
-38%
636
+584%
374
-41%
223
-40%
317
+42%
(876)
N/A
(217)
+75%
330
N/A
797
+142%
1 530
+92%
1 728
+13%
1 732
+0%
1 691
-2%
1 830
+8%
2 118
+16%
1 783
-16%
2 530
+42%
2 606
+3%
2 673
+3%
2 598
-3%
2 746
+6%
2 848
+4%
2 717
-5%
2 585
-5%
2 450
-5%
3 156
+29%
4 780
+51%
5 688
+19%
6 011
+6%
5 946
-1%
4 926
-17%
4 556
-8%
4 487
-2%
4 410
-2%
4 649
+5%
4 568
-2%
4 632
+1%
4 120
-11%
3 760
-9%
3 663
-3%
Pre-Tax Income
Interest Income Expense
(175)
(197)
(212)
(233)
(239)
(226)
(203)
(200)
(176)
(173)
(194)
(190)
(206)
(216)
(159)
(130)
(109)
(155)
(137)
(156)
(168)
(168)
(163)
(164)
(165)
(177)
(162)
(158)
(156)
(147)
(165)
(162)
(161)
(147)
(150)
(149)
(143)
(128)
(120)
(107)
(102)
Non-Reccuring Items
174
65
(284)
(265)
(288)
(366)
(1 840)
(1 831)
(1 780)
(1 776)
(511)
(690)
(434)
(586)
139
(167)
299
189
251
364
6
11
(46)
(217)
(303)
(307)
(323)
(519)
(402)
(274)
(276)
(31)
(25)
(55)
(57)
(59)
(175)
(258)
(278)
(295)
(214)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
114
0
0
0
Total Other Income
345
340
300
282
291
314
345
332
309
258
108
140
140
321
431
586
534
619
498
307
169
127
1
(52)
(114)
(35)
(33)
12
(131)
(117)
(98)
(85)
51
22
11
(5)
22
20
134
133
106
Pre-Tax Income
493
N/A
301
-39%
440
+46%
158
-64%
(13)
N/A
39
N/A
(2 574)
N/A
(1 916)
+26%
(1 317)
+31%
(894)
+32%
933
N/A
988
+6%
1 232
+25%
1 210
-2%
2 241
+85%
2 407
+7%
2 507
+4%
3 183
+27%
3 218
+1%
3 188
-1%
2 605
-18%
2 712
+4%
2 640
-3%
2 284
-13%
2 003
-12%
1 931
-4%
2 638
+37%
4 115
+56%
4 999
+21%
5 473
+9%
5 407
-1%
4 648
-14%
4 421
-5%
4 307
-3%
4 214
-2%
4 436
+5%
4 272
-4%
4 380
+3%
3 856
-12%
3 491
-9%
3 453
-1%
Net Income
Tax Provision
(236)
(138)
(373)
(280)
(223)
(268)
(408)
(634)
(823)
(594)
71
109
35
(305)
(746)
(787)
(735)
(995)
(651)
(656)
(520)
(463)
(800)
(676)
(574)
(609)
(866)
(1 444)
(1 840)
(1 935)
(1 953)
(1 626)
(1 439)
(1 490)
(1 394)
(1 415)
(995)
(956)
(767)
(699)
(1 068)
Income from Continuing Operations
257
163
67
(122)
(236)
(229)
(2 982)
(2 550)
(2 140)
(1 488)
1 004
1 097
1 267
905
1 495
1 620
1 772
2 188
2 567
2 532
2 085
2 249
1 840
1 608
1 429
1 322
1 772
2 671
3 159
3 538
3 454
3 022
2 982
2 817
2 820
3 021
3 277
3 424
3 089
2 792
2 385
Income to Minority Interest
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
4
9
15
30
36
34
28
13
3
0
0
0
Net Income (Common)
257
N/A
163
-37%
67
-59%
(121)
N/A
(235)
-94%
(229)
+3%
(2 982)
-1 202%
(2 551)
+14%
(2 142)
+16%
(1 489)
+30%
1 005
N/A
1 097
+9%
1 268
+16%
906
-29%
1 495
+65%
1 620
+8%
1 771
+9%
2 187
+23%
2 566
+17%
2 531
-1%
2 085
-18%
2 249
+8%
1 839
-18%
1 607
-13%
1 429
-11%
1 321
-8%
1 772
+34%
2 671
+51%
3 157
+18%
3 542
+12%
3 463
-2%
3 037
-12%
3 014
-1%
2 853
-5%
2 854
+0%
3 049
+7%
3 289
+8%
3 427
+4%
3 088
-10%
2 791
-10%
2 384
-15%
EPS (Diluted)
7.78
N/A
4.93
-37%
2.02
-59%
-3.65
N/A
-7.12
-95%
-6.93
+3%
-89.82
-1 196%
-77.3
+14%
-64.9
+16%
-45.12
+30%
30.27
N/A
33.24
+10%
38.42
+16%
27.45
-29%
45.3
+65%
49.09
+8%
53.66
+9%
65.88
+23%
77.75
+18%
76.69
-1%
62.8
-18%
67.75
+8%
55.39
-18%
48.41
-13%
43.05
-11%
39.8
-8%
53.38
+34%
80.47
+51%
95.11
+18%
106.71
+12%
104.33
-2%
91.49
-12%
90.8
-1%
85.95
-5%
85.98
+0%
91.79
+7%
98.99
+8%
103.18
+4%
92.96
-10%
83.96
-10%
71.69
-15%

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 134,200+ 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.