First Time Loading...

Komeri Co Ltd
TSE:8218

Watchlist Manager
Komeri Co Ltd Logo
Komeri Co Ltd
TSE:8218
Watchlist
Price: 3 815 JPY -0.26%
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

372.7B
-0.8%
Revenue
Growth Rates:
1 Year
-2%
3 Years
-1%
5 Years
+7%
7 Years
+14%
10 Years
+15%
21.9B
-4%
Operating Income
Growth Rates:
1 Year
-18%
3 Years
-25%
5 Years
+16%
7 Years
+29%
10 Years
+22%
14.8B
-2%
Net Income
Growth Rates:
1 Year
-13%
3 Years
-22%
5 Years
+22%
7 Years
+58%
10 Years
+61%

Earnings Waterfall
Komeri Co Ltd

Revenue
372.7B JPY
Cost of Revenue
-245.3B JPY
Gross Profit
127.4B JPY
Operating Expenses
-105.4B JPY
Operating Income
21.9B JPY
Other Expenses
-7.2B JPY
Net Income
14.8B JPY

Income Statement
Komeri 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
323 442
N/A
335 566
+4%
333 012
-1%
333 532
+0%
330 855
-1%
316 968
-4%
320 934
+1%
324 196
+1%
322 717
0%
324 343
+1%
326 312
+1%
325 467
0%
327 205
+1%
329 587
+1%
332 121
+1%
334 992
+1%
338 384
+1%
341 955
+1%
343 632
+0%
346 031
+1%
348 301
+1%
346 862
0%
347 778
+0%
352 856
+1%
346 588
-2%
348 573
+1%
363 853
+4%
367 990
+1%
378 270
+3%
385 700
+2%
380 327
-1%
377 179
-1%
376 906
0%
376 093
0%
377 256
+0%
377 038
0%
378 895
+0%
379 400
+0%
375 879
-1%
375 789
0%
372 679
-1%
Gross Profit
Cost of Revenue
(214 111)
(223 185)
(221 403)
(221 610)
(219 309)
(207 222)
(210 072)
(212 585)
(211 123)
(212 497)
(214 330)
(213 757)
(215 344)
(217 208)
(218 595)
(220 347)
(223 082)
(225 678)
(226 754)
(228 407)
(229 062)
(227 753)
(228 498)
(232 712)
(228 375)
(229 170)
(238 275)
(238 914)
(244 556)
(248 782)
(245 085)
(243 329)
(243 724)
(244 234)
(245 229)
(245 362)
(246 725)
(247 335)
(246 243)
(247 061)
(245 296)
Gross Profit
109 331
N/A
112 381
+3%
111 609
-1%
111 922
+0%
111 546
0%
109 746
-2%
110 862
+1%
111 611
+1%
111 594
0%
111 846
+0%
111 982
+0%
111 710
0%
111 861
+0%
112 379
+0%
113 526
+1%
114 645
+1%
115 302
+1%
116 277
+1%
116 878
+1%
117 624
+1%
119 239
+1%
119 109
0%
119 280
+0%
120 144
+1%
118 213
-2%
119 403
+1%
125 578
+5%
129 076
+3%
133 714
+4%
136 918
+2%
135 242
-1%
133 850
-1%
133 182
0%
131 859
-1%
132 027
+0%
131 676
0%
132 170
+0%
132 065
0%
129 636
-2%
128 728
-1%
127 383
-1%
Operating Income
Operating Expenses
(91 299)
(92 135)
(93 130)
(93 278)
(93 475)
(93 638)
(96 851)
(94 304)
(94 453)
(93 918)
(94 098)
(94 213)
(94 904)
(95 690)
(96 346)
(97 402)
(98 441)
(99 313)
(99 777)
(99 730)
(100 272)
(100 986)
(101 151)
(101 530)
(100 828)
(100 934)
(101 816)
(102 655)
(104 341)
(106 592)
(106 931)
(106 512)
(105 391)
(104 034)
(104 003)
(104 518)
(105 252)
(106 012)
(105 738)
(105 924)
(105 440)
Selling, General & Administrative
(91 299)
(80 294)
(93 129)
(93 276)
(93 474)
(81 515)
(93 582)
(94 306)
(94 453)
(82 231)
(94 097)
(94 212)
(94 904)
(84 599)
(96 346)
(97 401)
(98 441)
(88 215)
(99 779)
(99 729)
(100 272)
(89 586)
(101 149)
(101 530)
(100 828)
(89 583)
(101 816)
(102 653)
(104 340)
(95 106)
(106 929)
(106 512)
(105 389)
(92 260)
(104 003)
(104 518)
(105 252)
(94 196)
(105 739)
(105 924)
(105 440)
Depreciation & Amortization
0
(11 840)
0
0
0
(12 123)
0
0
0
(11 686)
0
0
0
(11 091)
0
0
0
(11 098)
0
0
0
(11 400)
0
0
0
(11 350)
0
0
0
(11 485)
0
0
0
(11 774)
0
0
0
(11 816)
0
0
0
Other Operating Expenses
0
(1)
0
(2)
0
0
(3 269)
2
0
(1)
(1)
(1)
0
0
0
(1)
0
0
2
(1)
(1)
0
(3)
0
0
(1)
0
(2)
(1)
(1)
(2)
0
(2)
0
0
0
0
0
0
0
0
Operating Income
18 032
N/A
20 246
+12%
18 479
-9%
18 644
+1%
18 071
-3%
16 108
-11%
14 011
-13%
17 307
+24%
17 141
-1%
17 928
+5%
17 884
0%
17 497
-2%
16 957
-3%
16 689
-2%
17 180
+3%
17 243
+0%
16 861
-2%
16 964
+1%
17 101
+1%
17 894
+5%
18 967
+6%
18 123
-4%
18 129
+0%
18 614
+3%
17 385
-7%
18 469
+6%
23 762
+29%
26 421
+11%
29 373
+11%
30 326
+3%
28 311
-7%
27 338
-3%
27 791
+2%
27 825
+0%
28 024
+1%
27 158
-3%
26 918
-1%
26 053
-3%
23 898
-8%
22 804
-5%
21 943
-4%
Pre-Tax Income
Interest Income Expense
(904)
(904)
(790)
(831)
(831)
(832)
(852)
(616)
(424)
(348)
(123)
(98)
(192)
(145)
(245)
(165)
(49)
24
(71)
(40)
(9)
(46)
111
45
(21)
21
(28)
12
149
(77)
(116)
(142)
(244)
(196)
(583)
(895)
(705)
(425)
(74)
241
225
Non-Reccuring Items
(1 042)
(1 332)
(1 012)
(965)
(965)
(2 948)
0
(3 536)
(3 421)
(2 307)
(2 380)
(2 190)
(2 084)
(284)
81
75
81
(438)
(433)
(452)
(760)
(1 547)
(1 519)
(1 488)
(572)
(456)
(458)
(491)
(1 390)
(333)
(333)
(284)
(221)
(1 373)
(1 427)
(1 206)
(1 241)
(111)
(76)
(316)
151
Gain/Loss on Disposition of Assets
(301)
(266)
(233)
(443)
(454)
(518)
(432)
(225)
(227)
(174)
(246)
(243)
(245)
(410)
(344)
(309)
(341)
(154)
(166)
(164)
(113)
(152)
(145)
(117)
(136)
(163)
(152)
(196)
(230)
(323)
(218)
(227)
(446)
(552)
(491)
(452)
(229)
(227)
(256)
(282)
(242)
Total Other Income
(9)
283
293
288
247
239
214
96
32
130
(197)
(146)
107
279
305
359
117
110
123
92
142
159
106
136
200
135
133
154
36
119
(1)
(24)
364
618
576
626
314
184
188
76
39
Pre-Tax Income
15 776
N/A
18 027
+14%
16 737
-7%
16 693
0%
16 068
-4%
12 049
-25%
12 941
+7%
13 026
+1%
13 101
+1%
15 229
+16%
14 938
-2%
14 820
-1%
14 543
-2%
16 129
+11%
16 977
+5%
17 203
+1%
16 669
-3%
16 506
-1%
16 554
+0%
17 330
+5%
18 227
+5%
16 537
-9%
16 682
+1%
17 190
+3%
16 856
-2%
18 006
+7%
23 257
+29%
25 900
+11%
27 938
+8%
29 712
+6%
27 643
-7%
26 661
-4%
27 244
+2%
26 322
-3%
26 099
-1%
25 231
-3%
25 057
-1%
25 474
+2%
23 680
-7%
22 523
-5%
22 116
-2%
Net Income
Tax Provision
(6 597)
(7 454)
(6 865)
(6 729)
(6 339)
(4 877)
(4 983)
(4 830)
(4 762)
(5 643)
(5 421)
(5 373)
(5 192)
(5 112)
(5 435)
(5 493)
(5 293)
(5 598)
(5 584)
(5 784)
(6 087)
(5 602)
(5 638)
(5 813)
(5 708)
(6 064)
(7 639)
(8 446)
(9 074)
(9 310)
(8 761)
(8 425)
(8 482)
(8 425)
(8 278)
(8 060)
(8 107)
(8 378)
(7 846)
(7 488)
(7 352)
Income from Continuing Operations
9 179
10 573
9 872
9 964
9 729
7 172
7 958
8 196
8 339
9 586
9 517
9 447
9 351
11 017
11 542
11 710
11 376
10 908
10 970
11 546
12 140
10 935
11 044
11 377
11 148
11 942
15 618
17 454
18 864
20 402
18 882
18 236
18 762
17 897
17 821
17 171
16 950
17 096
15 834
15 035
14 764
Net Income (Common)
9 178
N/A
10 573
+15%
9 872
-7%
9 964
+1%
9 730
-2%
7 171
-26%
7 957
+11%
8 196
+3%
8 338
+2%
9 585
+15%
9 516
-1%
9 446
-1%
9 350
-1%
11 017
+18%
11 542
+5%
11 709
+1%
11 376
-3%
10 907
-4%
10 968
+1%
11 546
+5%
12 138
+5%
10 935
-10%
11 044
+1%
11 377
+3%
11 148
-2%
11 941
+7%
15 617
+31%
17 452
+12%
18 864
+8%
20 402
+8%
18 882
-7%
18 237
-3%
18 761
+3%
17 897
-5%
17 821
0%
17 170
-4%
16 950
-1%
17 096
+1%
15 834
-7%
15 036
-5%
14 764
-2%
EPS (Diluted)
179.96
N/A
207.31
+15%
193.56
-7%
195.37
+1%
190.78
-2%
141.18
-26%
156.01
+11%
160.7
+3%
163.49
+2%
189.1
+16%
186.58
-1%
185.21
-1%
183.33
-1%
217.32
+19%
226.31
+4%
229.58
+1%
223.05
-3%
215.12
-4%
215.05
0%
226.39
+5%
239.34
+6%
215.63
-10%
217.76
+1%
224.69
+3%
220.41
-2%
236.36
+7%
314.02
+33%
350.92
+12%
379.31
+8%
410.25
+8%
379.68
-7%
366.66
-3%
377.2
+3%
360.22
-5%
365.45
+1%
353.77
-3%
348.99
-1%
351.62
+1%
327.88
-7%
314.68
-4%
308.77
-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 135,000+ 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.