Shin-Keisei Electric Railway Co Ltd
TSE:9014

Watchlist Manager
Shin-Keisei Electric Railway Co Ltd Logo
Shin-Keisei Electric Railway Co Ltd
TSE:9014
Watchlist
Price: 3 015 JPY -1.79%
Market Cap: 33.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-10%
5Y
-9%
10Y
-2%
Operating Income
+
3Y
-76%
5Y
-75%
10Y
-75%
Net Income
+
3Y
-78%
5Y
-77%
10Y
-66%

Earnings Waterfall
Shin-Keisei Electric Railway Co Ltd

Revenue
19.2B JPY
Cost of Revenue
-17.2B JPY
Gross Profit
2B JPY
Operating Expenses
-1.2B JPY
Operating Income
808.7m JPY
Other Expenses
-226m JPY
Net Income
582.7m JPY

Income Statement
Shin-Keisei Electric Railway Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 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 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
Revenue
Revenue
19 615
N/A
19 604
0%
19 621
+0%
19 494
-1%
19 510
+0%
19 620
+1%
19 562
0%
19 703
+1%
19 702
0%
19 634
0%
19 733
+1%
19 766
+0%
19 936
+1%
20 153
+1%
20 280
+1%
20 437
+1%
20 903
+2%
21 142
+1%
21 385
+1%
21 336
0%
21 127
-1%
21 332
+1%
21 374
+0%
21 826
+2%
22 017
+1%
21 840
-1%
21 805
0%
21 446
-2%
21 270
-1%
21 380
+1%
21 449
+0%
21 302
-1%
19 749
-7%
18 844
-5%
18 095
-4%
17 415
-4%
18 250
+5%
18 276
+0%
18 539
+1%
18 871
+2%
19 239
+2%
Gross Profit
Cost of Revenue
(15 295)
(15 428)
(15 333)
(15 362)
(15 440)
(15 443)
(15 432)
(15 354)
(15 418)
(15 347)
(15 445)
(15 506)
(15 541)
(15 688)
(15 731)
(16 369)
(16 807)
(16 977)
(17 145)
(16 913)
(16 741)
(16 770)
(16 751)
(17 205)
(17 336)
(17 453)
(17 540)
(16 956)
(16 807)
(16 908)
(16 988)
(17 191)
(17 213)
(16 943)
(16 921)
(16 924)
(17 078)
(17 055)
(17 060)
(17 103)
(17 210)
Gross Profit
4 320
N/A
4 175
-3%
4 288
+3%
4 132
-4%
4 070
-2%
4 176
+3%
4 129
-1%
4 350
+5%
4 284
-2%
4 286
+0%
4 288
+0%
4 260
-1%
4 396
+3%
4 466
+2%
4 549
+2%
4 068
-11%
4 096
+1%
4 165
+2%
4 239
+2%
4 424
+4%
4 386
-1%
4 563
+4%
4 623
+1%
4 621
0%
4 682
+1%
4 387
-6%
4 265
-3%
4 490
+5%
4 463
-1%
4 473
+0%
4 461
0%
4 111
-8%
2 536
-38%
1 901
-25%
1 174
-38%
492
-58%
1 173
+138%
1 220
+4%
1 479
+21%
1 769
+20%
2 029
+15%
Operating Income
Operating Expenses
(1 142)
(1 129)
(1 129)
(1 085)
(1 129)
(1 183)
(1 232)
(1 292)
(1 284)
(1 267)
(1 240)
(1 220)
(1 180)
(1 131)
(1 085)
(1 040)
(1 060)
(1 091)
(1 116)
(1 124)
(1 116)
(1 120)
(1 123)
(1 140)
(1 154)
(1 139)
(1 138)
(1 126)
(1 117)
(1 132)
(1 157)
(1 191)
(1 205)
(1 214)
(1 196)
(1 181)
(1 170)
(1 165)
(1 169)
(1 165)
(1 220)
Selling, General & Administrative
(1 142)
(1 129)
(1 129)
(1 035)
(1 129)
(1 183)
(1 232)
(1 236)
(1 284)
(1 267)
(1 240)
(1 169)
(1 179)
(1 131)
(1 085)
(984)
(1 060)
(1 091)
(1 116)
(1 063)
(1 116)
(1 120)
(1 123)
(1 082)
(1 154)
(1 138)
(1 138)
(1 077)
(1 114)
(1 132)
(1 157)
(1 139)
(1 205)
(1 214)
(1 196)
(1 117)
(1 170)
(1 165)
(1 169)
(1 114)
(1 220)
Depreciation & Amortization
0
0
0
(51)
0
0
0
(56)
0
0
0
(50)
0
0
0
(56)
0
0
0
(61)
0
0
0
(58)
0
0
0
(49)
0
0
0
(52)
0
0
0
(64)
0
0
0
(50)
0
Other Operating Expenses
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
(2)
0
(0)
(0)
0
0
0
0
0
0
0
(0)
(0)
Operating Income
3 178
N/A
3 046
-4%
3 159
+4%
3 047
-4%
2 941
-3%
2 994
+2%
2 898
-3%
3 057
+5%
3 000
-2%
3 019
+1%
3 048
+1%
3 041
0%
3 216
+6%
3 335
+4%
3 464
+4%
3 028
-13%
3 037
+0%
3 074
+1%
3 123
+2%
3 300
+6%
3 270
-1%
3 443
+5%
3 500
+2%
3 481
-1%
3 528
+1%
3 249
-8%
3 127
-4%
3 364
+8%
3 346
-1%
3 341
0%
3 304
-1%
2 920
-12%
1 331
-54%
687
-48%
(22)
N/A
(689)
-2 976%
3
N/A
56
+2 020%
311
+459%
604
+94%
809
+34%
Pre-Tax Income
Interest Income Expense
(181)
(175)
(160)
(162)
(189)
(183)
(121)
(60)
(7)
29
41
19
13
5
73
129
105
153
128
211
201
217
217
225
234
208
231
258
274
335
300
289
285
244
240
163
152
123
128
86
47
Non-Reccuring Items
(144)
(144)
(6)
(106)
(106)
(126)
(126)
(184)
(184)
(307)
(307)
(162)
(160)
(17)
(17)
(26)
(26)
(26)
(26)
2
0
0
0
0
0
0
0
(2)
0
(15)
4
7
7
19
(364)
(364)
(363)
(363)
1
(12)
(12)
Gain/Loss on Disposition of Assets
0
23
37
39
49
25
12
10
0
0
6
10
26
0
0
46
31
49
59
59
0
0
1
20
22
23
22
0
0
0
0
0
0
0
0
0
0
0
0
0
13
Total Other Income
56
49
71
73
88
106
75
66
67
50
60
55
56
137
125
70
148
106
97
75
120
102
108
80
91
79
72
149
120
120
124
91
95
109
117
163
192
187
171
172
141
Pre-Tax Income
2 909
N/A
2 800
-4%
3 100
+11%
2 890
-7%
2 782
-4%
2 816
+1%
2 738
-3%
2 890
+6%
2 876
0%
2 791
-3%
2 847
+2%
2 963
+4%
3 150
+6%
3 460
+10%
3 644
+5%
3 247
-11%
3 294
+1%
3 355
+2%
3 381
+1%
3 646
+8%
3 591
-2%
3 762
+5%
3 826
+2%
3 807
-1%
3 874
+2%
3 558
-8%
3 452
-3%
3 769
+9%
3 740
-1%
3 781
+1%
3 732
-1%
3 306
-11%
1 718
-48%
1 059
-38%
(30)
N/A
(728)
-2 361%
(17)
+98%
2
N/A
610
+27 643%
850
+39%
998
+17%
Net Income
Tax Provision
(1 201)
(1 176)
(1 154)
(1 101)
(1 070)
(1 086)
(1 043)
(1 099)
(1 050)
(998)
(992)
(1 099)
(1 142)
(1 216)
(1 254)
(1 109)
(1 104)
(1 108)
(1 108)
(1 077)
(1 073)
(1 121)
(1 136)
(1 114)
(1 117)
(1 028)
(994)
(1 089)
(1 075)
(1 078)
(1 065)
(951)
(450)
(440)
(295)
(358)
(622)
(489)
(515)
(330)
(415)
Income from Continuing Operations
1 708
1 625
1 947
1 789
1 712
1 730
1 695
1 791
1 826
1 794
1 856
1 864
2 008
2 244
2 390
2 138
2 190
2 247
2 273
2 569
2 518
2 641
2 690
2 693
2 757
2 531
2 458
2 681
2 665
2 703
2 667
2 355
1 268
619
(325)
(1 086)
(639)
(487)
95
520
583
Net Income (Common)
1 708
N/A
1 625
-5%
1 947
+20%
1 789
-8%
1 712
-4%
1 730
+1%
1 695
-2%
1 791
+6%
1 826
+2%
1 794
-2%
1 856
+3%
1 864
+0%
2 008
+8%
2 244
+12%
2 390
+7%
2 138
-11%
2 190
+2%
2 247
+3%
2 273
+1%
2 569
+13%
2 518
-2%
2 641
+5%
2 690
+2%
2 693
+0%
2 757
+2%
2 531
-8%
2 458
-3%
2 681
+9%
2 665
-1%
2 703
+1%
2 667
-1%
2 355
-12%
1 268
-46%
619
-51%
(325)
N/A
(1 086)
-234%
(639)
+41%
(487)
+24%
95
N/A
520
+447%
583
+12%
EPS (Diluted)
155.3
N/A
147.7
-5%
176.97
+20%
162.63
-8%
155.63
-4%
157.29
+1%
154.08
-2%
162.81
+6%
166
+2%
163.04
-2%
168.7
+3%
169.73
+1%
182.55
+8%
203.98
+12%
217.25
+7%
194.68
-10%
199.11
+2%
204.26
+3%
206.61
+1%
233.96
+13%
228.87
-2%
240.1
+5%
244.58
+2%
245.25
+0%
250.6
+2%
230.05
-8%
223.89
-3%
244.17
+9%
242.74
-1%
246.2
+1%
242.93
-1%
214.55
-12%
115.52
-46%
56.39
-51%
-29.58
N/A
-98.9
-234%
-58.18
+41%
-44.35
+24%
8.67
N/A
47.4
+447%
53.08
+12%

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
Follow us
Join more than 301,900+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.