First Time Loading...

JACCS Co Ltd
TSE:8584

Watchlist Manager
JACCS Co Ltd Logo
JACCS Co Ltd
TSE:8584
Watchlist
Price: 5 620 JPY Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

183.2B
+2%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+14%
5 Years
+28%
7 Years
+55%
10 Years
+78%
32.6B
-3%
Operating Income
Growth Rates:
1 Year
+6%
3 Years
+114%
5 Years
+165%
7 Years
+134%
10 Years
+194%
21.7B
-5%
Net Income
Growth Rates:
1 Year
+2%
3 Years
+92%
5 Years
+181%
7 Years
+139%
10 Years
+255%

Earnings Waterfall
JACCS Co Ltd

Revenue
183.2B JPY
Cost of Revenue
-19.9B JPY
Gross Profit
163.3B JPY
Operating Expenses
-130.7B JPY
Operating Income
32.6B JPY
Other Expenses
-10.9B JPY
Net Income
21.7B JPY

Income Statement
JACCS 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
102 936
N/A
104 134
+1%
105 037
+1%
106 206
+1%
107 426
+1%
108 259
+1%
109 614
+1%
110 852
+1%
112 201
+1%
113 673
+1%
115 077
+1%
116 628
+1%
118 239
+1%
119 654
+1%
121 259
+1%
125 369
+3%
129 527
+3%
134 050
+3%
138 270
+3%
140 553
+2%
142 924
+2%
145 834
+2%
149 057
+2%
152 157
+2%
155 528
+2%
158 610
+2%
160 155
+1%
160 918
+0%
160 859
0%
160 647
0%
161 433
+0%
162 439
+1%
163 218
+0%
164 070
+1%
165 559
+1%
167 586
+1%
170 649
+2%
173 506
+2%
177 812
+2%
180 418
+1%
183 238
+2%
Gross Profit
Cost of Revenue
(8 964)
(8 852)
(8 674)
(8 628)
(8 594)
(8 487)
(8 340)
(8 248)
(8 157)
(8 036)
(7 878)
(7 674)
(7 441)
(7 296)
(7 187)
(8 064)
(9 090)
(10 060)
(11 465)
(11 941)
(13 017)
(12 969)
(13 052)
(13 454)
(13 420)
(14 612)
(16 167)
(16 655)
(16 843)
(16 848)
(15 966)
(15 531)
(14 878)
(14 380)
(13 723)
(14 068)
(14 359)
(15 663)
(17 101)
(18 298)
(19 899)
Gross Profit
93 972
N/A
95 282
+1%
96 363
+1%
97 578
+1%
98 832
+1%
99 772
+1%
101 274
+2%
102 604
+1%
104 044
+1%
105 637
+2%
107 199
+1%
108 954
+2%
110 798
+2%
112 358
+1%
114 072
+2%
117 305
+3%
120 437
+3%
123 990
+3%
126 805
+2%
128 612
+1%
129 907
+1%
132 865
+2%
136 005
+2%
138 703
+2%
142 108
+2%
143 998
+1%
143 988
0%
144 263
+0%
144 016
0%
143 799
0%
145 467
+1%
146 908
+1%
148 340
+1%
149 690
+1%
151 836
+1%
153 518
+1%
156 290
+2%
157 843
+1%
160 711
+2%
162 120
+1%
163 339
+1%
Operating Income
Operating Expenses
(82 883)
(83 046)
(83 643)
(84 936)
(85 885)
(87 797)
(90 049)
(91 593)
(93 082)
(93 395)
(95 235)
(95 503)
(96 842)
(100 560)
(101 331)
(105 270)
(108 687)
(111 311)
(114 182)
(115 645)
(117 599)
(118 495)
(120 666)
(122 798)
(125 176)
(127 492)
(128 103)
(131 202)
(128 755)
(127 473)
(125 695)
(121 977)
(121 810)
(122 947)
(123 494)
(124 327)
(125 434)
(126 165)
(126 821)
(128 408)
(130 737)
Selling, General & Administrative
(83 484)
(82 179)
(83 642)
(84 935)
(85 884)
(86 843)
(90 048)
(91 593)
(93 082)
(92 566)
(95 236)
(95 501)
(96 842)
(99 850)
(101 328)
(105 270)
(108 684)
(110 506)
(114 186)
(115 645)
(117 601)
(117 636)
(120 666)
(122 801)
(125 177)
(126 640)
(128 100)
(131 198)
(128 751)
(126 253)
(125 697)
(121 979)
(121 813)
(121 466)
(123 492)
(124 327)
(125 433)
(124 731)
(126 821)
(128 406)
(130 737)
Depreciation & Amortization
601
(866)
0
0
0
(954)
0
0
0
(828)
0
0
0
(708)
0
0
0
(805)
0
0
0
(860)
0
0
0
(851)
0
0
0
(1 222)
0
0
0
(1 480)
0
0
0
(1 433)
0
0
0
Other Operating Expenses
0
(1)
(1)
(1)
0
0
(1)
0
0
(1)
0
(2)
0
(2)
(3)
0
(3)
0
4
0
1
1
(1)
3
1
(1)
(3)
(4)
(4)
2
0
2
3
(1)
(2)
0
(1)
(1)
0
(2)
0
Operating Income
11 089
N/A
12 236
+10%
12 720
+4%
12 642
-1%
12 947
+2%
11 975
-8%
11 225
-6%
11 011
-2%
10 962
0%
12 242
+12%
11 964
-2%
13 451
+12%
13 956
+4%
11 798
-15%
12 741
+8%
12 035
-6%
11 750
-2%
12 679
+8%
12 623
0%
12 967
+3%
12 308
-5%
14 370
+17%
15 339
+7%
15 905
+4%
16 932
+6%
16 506
-3%
15 885
-4%
13 061
-18%
15 261
+17%
16 326
+7%
19 772
+21%
24 931
+26%
26 530
+6%
26 743
+1%
28 342
+6%
29 191
+3%
30 856
+6%
31 678
+3%
33 890
+7%
33 712
-1%
32 602
-3%
Pre-Tax Income
Interest Income Expense
655
668
677
181
206
117
97
60
(40)
2
(57)
(44)
201
1 449
1 286
1 278
1 362
367
367
366
20
(52)
(36)
(27)
(19)
309
0
0
322
213
323
323
322
132
0
18
272
246
444
449
296
Non-Reccuring Items
(75)
(68)
(353)
(421)
(436)
(455)
(168)
(95)
(91)
(155)
(162)
(161)
(141)
(150)
(511)
(532)
(538)
(538)
(167)
(243)
(237)
(657)
(738)
(758)
(753)
(626)
(576)
(474)
(562)
(444)
(442)
(431)
(347)
(64)
(59)
(67)
(76)
(64)
(64)
(63)
(73)
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
0
0
0
0
7
0
0
0
0
0
1
1
1
0
0
(1)
103
0
0
0
Total Other Income
(83)
(106)
(205)
(135)
(141)
(61)
55
13
(91)
(112)
(196)
(260)
(133)
(117)
164
246
269
76
76
79
105
120
135
150
202
210
566
552
191
180
170
201
181
43
33
(23)
(12)
91
169
79
14
Pre-Tax Income
11 586
N/A
12 730
+10%
12 839
+1%
12 267
-4%
12 576
+3%
11 576
-8%
11 209
-3%
10 989
-2%
10 740
-2%
11 977
+12%
11 549
-4%
12 986
+12%
13 883
+7%
12 980
-7%
13 680
+5%
13 027
-5%
12 843
-1%
12 584
-2%
12 899
+3%
13 169
+2%
12 196
-7%
13 781
+13%
14 700
+7%
15 270
+4%
16 362
+7%
16 406
+0%
15 875
-3%
13 139
-17%
15 212
+16%
16 275
+7%
19 823
+22%
25 025
+26%
26 687
+7%
26 855
+1%
28 316
+5%
29 119
+3%
31 039
+7%
32 054
+3%
34 439
+7%
34 177
-1%
32 839
-4%
Net Income
Tax Provision
(5 470)
(6 225)
(5 253)
(4 917)
(4 840)
(4 469)
(4 260)
(4 129)
(3 989)
(4 408)
(4 223)
(4 618)
(4 807)
(4 255)
(4 647)
(4 489)
(4 471)
(4 488)
(4 462)
(4 651)
(4 396)
(4 647)
(4 874)
(4 975)
(5 421)
(5 639)
(5 635)
(5 021)
(5 370)
(5 587)
(6 515)
(7 729)
(8 336)
(8 422)
(8 747)
(8 982)
(9 399)
(9 915)
(10 787)
(10 932)
(10 838)
Income from Continuing Operations
6 116
6 505
7 586
7 350
7 736
7 107
6 949
6 860
6 751
7 569
7 326
8 368
9 076
8 725
9 033
8 538
8 372
8 096
8 437
8 518
7 800
9 134
9 826
10 295
10 941
10 767
10 240
8 118
9 842
10 688
13 308
17 296
18 351
18 433
19 569
20 137
21 640
22 139
23 652
23 245
22 001
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(66)
(125)
(235)
(285)
(214)
(72)
(178)
(324)
(270)
(265)
(33)
623
1 679
1 480
1 090
578
(517)
(458)
(116)
(270)
(421)
(482)
(487)
(400)
(390)
(316)
Net Income (Common)
6 116
N/A
6 504
+6%
7 586
+17%
7 350
-3%
7 737
+5%
7 107
-8%
6 948
-2%
6 860
-1%
6 751
-2%
7 569
+12%
7 327
-3%
8 367
+14%
9 076
+8%
8 724
-4%
9 031
+4%
8 471
-6%
8 246
-3%
7 859
-5%
8 150
+4%
8 303
+2%
7 726
-7%
8 955
+16%
9 501
+6%
10 023
+5%
10 674
+6%
10 732
+1%
10 862
+1%
9 796
-10%
11 320
+16%
11 778
+4%
13 886
+18%
16 778
+21%
17 893
+7%
18 316
+2%
19 297
+5%
19 716
+2%
21 157
+7%
21 651
+2%
23 251
+7%
22 853
-2%
21 684
-5%
EPS (Diluted)
174.74
N/A
185.82
+6%
223.11
+20%
216.17
-3%
227.55
+5%
206.51
-9%
204.35
-1%
201.76
-1%
192.88
-4%
219.38
+14%
209.34
-5%
239.05
+14%
259.31
+8%
251.89
-3%
258.02
+2%
242.02
-6%
235.6
-3%
226.22
-4%
232.85
+3%
237.22
+2%
224.01
-6%
258.79
+16%
274.98
+6%
289.6
+5%
308.19
+6%
310.11
+1%
313.15
+1%
281.94
-10%
325.74
+16%
339.15
+4%
401.35
+18%
480.38
+20%
514.28
+7%
526.79
+2%
554.67
+5%
566.45
+2%
607.73
+7%
622.19
+2%
667.88
+7%
656.33
-2%
622.7
-5%

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 134,500+ 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.