First Time Loading...

Orient Corp
TSE:8585

Watchlist Manager
Orient Corp Logo
Orient Corp
TSE:8585
Watchlist
Price: 1 024 JPY -0.19% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

228.2B
+2%
Revenue
Growth Rates:
1 Year
+1%
3 Years
-2%
5 Years
-1%
7 Years
+6%
10 Years
+11%
16.8B
+22%
Operating Income
Growth Rates:
1 Year
-34%
3 Years
-22%
5 Years
-32%
7 Years
-52%
10 Years
+90%
18.2B
-1%
Net Income
Growth Rates:
1 Year
+33%
3 Years
+3%
5 Years
-39%
7 Years
-38%
10 Years
+164%

Earnings Waterfall
Orient Corp

Revenue
228.2B JPY
Cost of Revenue
-15.6B JPY
Gross Profit
212.6B JPY
Operating Expenses
-195.9B JPY
Operating Income
16.8B JPY
Other Expenses
1.5B JPY
Net Income
18.2B JPY

Income Statement
Orient Corp

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
205 436
N/A
207 546
+1%
206 020
-1%
207 153
+1%
206 197
0%
206 398
+0%
208 513
+1%
207 916
0%
210 363
+1%
211 804
+1%
211 978
+0%
214 928
+1%
216 306
+1%
213 693
-1%
214 884
+1%
219 309
+2%
220 380
+0%
224 397
+2%
227 241
+1%
227 865
+0%
230 214
+1%
233 368
+1%
236 165
+1%
240 747
+2%
242 527
+1%
243 133
+0%
243 639
+0%
236 253
-3%
234 086
-1%
229 792
-2%
227 651
-1%
228 626
+0%
229 214
+0%
229 806
+0%
227 273
-1%
231 588
+2%
226 341
-2%
227 693
+1%
231 050
+1%
223 488
-3%
228 241
+2%
Gross Profit
Cost of Revenue
(16 534)
(15 963)
(15 549)
(13 893)
(13 576)
(12 808)
(12 117)
(11 662)
(11 239)
(1 888)
(10 949)
(10 311)
(9 526)
(1 714)
(8 847)
(8 774)
(9 022)
(1 409)
(9 040)
(9 457)
(9 638)
(2 227)
(10 649)
(12 038)
(12 319)
(3 992)
(12 678)
(11 207)
(11 261)
(1 694)
(10 250)
(10 872)
(12 091)
(3 416)
(12 537)
(14 569)
(13 390)
(4 514)
(15 964)
(14 194)
(15 596)
Gross Profit
188 902
N/A
191 583
+1%
190 471
-1%
193 260
+1%
192 621
0%
193 590
+1%
196 396
+1%
196 254
0%
199 124
+1%
209 916
+5%
201 029
-4%
204 617
+2%
206 780
+1%
211 979
+3%
206 037
-3%
210 535
+2%
211 358
+0%
222 988
+6%
218 201
-2%
218 408
+0%
220 576
+1%
231 141
+5%
225 516
-2%
228 709
+1%
230 208
+1%
239 141
+4%
230 961
-3%
225 046
-3%
222 825
-1%
228 098
+2%
217 401
-5%
217 754
+0%
217 123
0%
226 390
+4%
214 736
-5%
217 019
+1%
212 951
-2%
223 179
+5%
215 086
-4%
209 294
-3%
212 645
+2%
Operating Income
Operating Expenses
(180 094)
(164 835)
(164 110)
(170 698)
(174 777)
(172 852)
(177 865)
(174 261)
(172 638)
(171 039)
(170 463)
(171 603)
(171 866)
(170 967)
(175 703)
(178 206)
(184 432)
(185 487)
(187 474)
(192 735)
(196 019)
(200 950)
(202 971)
(202 148)
(201 433)
(206 111)
(207 026)
(204 883)
(201 418)
(197 017)
(193 084)
(193 315)
(192 957)
(188 565)
(187 914)
(186 454)
(187 723)
(190 526)
(193 839)
(195 499)
(195 878)
Selling, General & Administrative
(180 094)
(164 835)
(164 108)
(170 694)
(174 776)
(172 851)
(177 284)
(173 683)
(172 636)
(171 037)
(170 461)
(171 604)
(171 865)
(170 966)
(175 310)
(178 203)
(184 429)
(185 487)
(187 477)
(192 736)
(196 021)
(200 950)
(202 970)
(202 148)
(201 433)
(206 111)
(207 025)
(204 882)
(201 418)
(197 017)
(193 085)
(193 316)
(192 955)
(188 563)
(187 911)
(186 452)
(187 723)
(190 524)
(193 837)
(195 496)
(195 875)
Other Operating Expenses
0
0
(2)
(4)
(1)
0
(581)
(578)
(2)
(2)
(2)
1
(1)
(1)
(393)
(3)
(3)
0
3
1
2
0
(1)
0
0
0
(1)
(1)
0
0
1
0
(2)
(2)
(2)
(1)
0
(2)
(2)
(3)
(3)
Operating Income
8 808
N/A
26 748
+204%
26 361
-1%
22 562
-14%
17 844
-21%
20 738
+16%
18 531
-11%
21 993
+19%
26 486
+20%
38 877
+47%
30 566
-21%
33 014
+8%
34 914
+6%
41 012
+17%
30 334
-26%
32 329
+7%
26 926
-17%
37 501
+39%
30 727
-18%
25 673
-16%
24 557
-4%
30 191
+23%
22 545
-25%
26 561
+18%
28 775
+8%
33 030
+15%
23 935
-28%
20 163
-16%
21 407
+6%
31 081
+45%
24 317
-22%
24 439
+1%
24 166
-1%
37 825
+57%
26 822
-29%
30 565
+14%
25 228
-17%
32 653
+29%
21 247
-35%
13 795
-35%
16 767
+22%
Pre-Tax Income
Interest Income Expense
72
265
(121)
(39)
389
196
191
192
4
(9 388)
0
0
30
(6 531)
0
1 271
1 243
(7 105)
216
(92)
(95)
(8 345)
(25)
(22)
10
(8 558)
39
61
31
(8 497)
86
64
62
(8 750)
0
0
716
(8 651)
2 411
2 411
1 821
Non-Reccuring Items
109
(5)
(131)
(133)
(133)
(705)
0
0
(578)
(1)
159
(234)
(231)
(233)
0
(56)
(66)
1 237
1 196
(6 159)
(6 150)
(7 453)
(7 425)
(14)
(28)
747
702
703
610
959
1 399
1 399
1 505
291
0
0
(41)
(101)
76
3 011
2 474
Gain/Loss on Disposition of Assets
(80)
(127)
(88)
(93)
(108)
(138)
(137)
(174)
(155)
0
0
(11)
(45)
(149)
0
(241)
(206)
(45)
(42)
1 224
1 248
1 270
1 227
216
191
25
49
(180)
0
0
(32)
(57)
(53)
8
0
(23)
(27)
(16)
0
0
(50)
Total Other Income
0
0
1
(1)
1
0
2
0
1
(126)
(131)
(12)
(1)
0
816
1
0
(1)
(4)
(2)
(2)
(1)
0
0
(1)
1
0
0
(179)
(1)
0
(2)
0
1
(12)
20
0
0
(16)
0
1
Pre-Tax Income
8 908
N/A
26 881
+202%
26 021
-3%
22 296
-14%
17 992
-19%
20 091
+12%
18 585
-7%
22 012
+18%
25 757
+17%
29 362
+14%
30 594
+4%
32 757
+7%
34 667
+6%
34 099
-2%
31 150
-9%
33 302
+7%
27 896
-16%
31 587
+13%
32 095
+2%
20 645
-36%
19 559
-5%
15 662
-20%
16 321
+4%
26 741
+64%
28 947
+8%
25 245
-13%
24 725
-2%
20 747
-16%
21 869
+5%
23 542
+8%
25 769
+9%
25 842
+0%
25 680
-1%
29 375
+14%
26 810
-9%
30 562
+14%
25 876
-15%
23 885
-8%
23 718
-1%
19 217
-19%
21 013
+9%
Net Income
Tax Provision
(2 024)
(4 184)
(2 539)
(1 884)
(2 012)
(1 611)
(4 288)
(4 996)
(5 316)
(4 780)
(4 370)
(5 005)
(5 307)
(5 409)
(3 815)
(4 390)
(3 701)
(3 562)
(5 530)
13 690
13 388
13 223
13 664
(5 075)
(5 937)
(4 582)
(3 633)
(2 186)
(2 209)
(3 829)
(3 611)
(4 498)
(3 793)
(9 825)
(11 681)
(12 669)
(12 091)
(4 673)
(3 797)
(770)
(2 859)
Income from Continuing Operations
6 884
22 697
23 482
20 412
15 980
18 480
14 297
17 016
20 441
24 582
26 224
27 752
29 360
28 690
27 335
28 912
24 195
28 025
26 565
34 335
32 947
28 885
29 985
21 666
23 010
20 663
21 092
18 561
19 660
19 713
22 158
21 344
21 887
19 550
15 129
17 893
13 785
19 212
19 921
18 447
18 154
Income to Minority Interest
14
3
30
3
28
3
(1)
(2)
(5)
(4)
0
0
0
0
0
(1)
(2)
(3)
(4)
(5)
(6)
(8)
(8)
(11)
(10)
(7)
(7)
(11)
(15)
(17)
0
(22)
(94)
(73)
(144)
(147)
(47)
(177)
(106)
(4)
70
Net Income (Common)
6 898
N/A
22 700
+229%
23 514
+4%
20 415
-13%
16 009
-22%
18 481
+15%
14 295
-23%
17 012
+19%
20 435
+20%
24 577
+20%
26 225
+7%
27 752
+6%
29 362
+6%
26 528
-10%
21 494
-19%
22 719
+6%
17 838
-21%
22 802
+28%
24 884
+9%
32 351
+30%
29 946
-7%
26 080
-13%
27 187
+4%
19 280
-29%
20 831
+8%
18 628
-11%
19 086
+2%
16 672
-13%
17 761
+7%
18 097
+2%
20 557
+14%
19 796
-4%
20 028
+1%
18 115
-10%
13 708
-24%
16 528
+21%
13 736
-17%
19 035
+39%
19 815
+4%
18 443
-7%
18 225
-1%
EPS (Diluted)
4.01
N/A
13.21
+229%
13.68
+4%
11.88
-13%
9.31
-22%
10.75
+15%
8.32
-23%
9.9
+19%
11.89
+20%
14.3
+20%
15.26
+7%
16.15
+6%
17.09
+6%
154.34
+803%
12.51
-92%
13.22
+6%
10.38
-21%
132.72
+1 179%
14.48
-89%
18.83
+30%
17.43
-7%
151.86
+771%
15.83
-90%
11.23
-29%
12.13
+8%
108.46
+794%
11.11
-90%
9.71
-13%
10.34
+6%
105.39
+919%
119.76
+14%
115.23
-4%
116.67
+1%
105.53
-10%
79.85
-24%
96.27
+21%
80.05
-17%
110.92
+39%
115.52
+4%
107.52
-7%
106.25
-1%

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 132,500+ 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.