First Time Loading...
S

Sankyu Inc
TSE:9065

Watchlist Manager
Sankyu Inc
TSE:9065
Watchlist
Price: 5 389 JPY -1.1% Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

564.6B
-0.4%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+4%
5 Years
0%
7 Years
+10%
10 Years
+35%
35.4B
-1%
Operating Income
Growth Rates:
1 Year
-7%
3 Years
-2%
5 Years
-6%
7 Years
+26%
10 Years
+148%
23.4B
+4%
Net Income
Growth Rates:
1 Year
-9%
3 Years
-5%
5 Years
-4%
7 Years
+26%
10 Years
+189%

Earnings Waterfall
Sankyu Inc

Revenue
564.6B JPY
Cost of Revenue
-502.7B JPY
Gross Profit
61.8B JPY
Operating Expenses
-26.4B JPY
Operating Income
35.4B JPY
Other Expenses
-12.1B JPY
Net Income
23.4B JPY

Income Statement
Sankyu Inc

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
417 077
N/A
434 445
+4%
448 526
+3%
460 750
+3%
469 088
+2%
481 291
+3%
483 585
+0%
483 873
+0%
486 510
+1%
489 441
+1%
497 331
+2%
505 410
+2%
512 120
+1%
510 027
0%
511 975
+0%
515 053
+1%
521 828
+1%
531 956
+2%
546 274
+3%
558 585
+2%
565 551
+1%
572 516
+1%
571 851
0%
571 321
0%
571 872
+0%
569 461
0%
565 866
-1%
554 146
-2%
543 088
-2%
533 870
-2%
533 284
0%
537 976
+1%
544 680
+1%
553 831
+2%
558 650
+1%
569 468
+2%
578 921
+2%
579 226
+0%
575 024
-1%
567 108
-1%
564 589
0%
Gross Profit
Cost of Revenue
(388 527)
(402 670)
(413 156)
(424 672)
(432 691)
(443 024)
(445 684)
(443 997)
(444 302)
(446 451)
(452 129)
(458 863)
(464 634)
(463 563)
(464 626)
(467 019)
(472 913)
(480 189)
(491 374)
(501 857)
(506 662)
(512 380)
(512 372)
(511 370)
(510 995)
(508 172)
(504 935)
(494 809)
(486 343)
(479 119)
(478 774)
(481 676)
(487 991)
(495 711)
(499 618)
(509 057)
(515 597)
(515 514)
(510 994)
(504 934)
(502 746)
Gross Profit
28 550
N/A
31 775
+11%
35 370
+11%
36 078
+2%
36 397
+1%
38 267
+5%
37 901
-1%
39 876
+5%
42 208
+6%
42 990
+2%
45 202
+5%
46 547
+3%
47 486
+2%
46 464
-2%
47 349
+2%
48 034
+1%
48 915
+2%
51 767
+6%
54 900
+6%
56 728
+3%
58 889
+4%
60 136
+2%
59 479
-1%
59 951
+1%
60 877
+2%
61 289
+1%
60 931
-1%
59 337
-3%
56 745
-4%
54 751
-4%
54 510
0%
56 300
+3%
56 689
+1%
58 120
+3%
59 032
+2%
60 411
+2%
63 324
+5%
63 712
+1%
64 030
+0%
62 174
-3%
61 843
-1%
Operating Income
Operating Expenses
(14 237)
(15 207)
(15 824)
(15 974)
(16 298)
(16 257)
(16 789)
(17 144)
(17 466)
(18 673)
(19 030)
(19 224)
(19 448)
(19 378)
(19 372)
(19 572)
(19 643)
(20 186)
(21 645)
(21 895)
(21 169)
(20 889)
(21 054)
(21 137)
(20 910)
(20 915)
(20 927)
(20 688)
(20 487)
(20 823)
(21 308)
(21 971)
(22 709)
(23 655)
(25 584)
(24 679)
(25 390)
(25 543)
(27 123)
(26 231)
(26 407)
Selling, General & Administrative
(14 235)
(14 417)
(15 822)
(15 972)
(16 297)
(16 177)
(17 546)
(17 901)
(18 222)
(17 733)
(19 027)
(19 222)
(19 445)
(16 760)
(19 370)
(19 570)
(19 641)
(17 739)
(20 228)
(20 497)
(21 169)
(18 622)
(21 054)
(21 136)
(20 910)
(18 929)
(20 926)
(20 688)
(20 486)
(18 854)
(21 306)
(21 969)
(22 707)
(20 742)
(24 093)
(24 679)
(25 389)
(22 565)
(25 950)
(26 229)
(26 405)
Depreciation & Amortization
0
(789)
0
0
0
(836)
0
0
0
(938)
0
0
0
(2 616)
0
0
0
(2 446)
0
0
0
(2 267)
0
0
0
(1 985)
0
0
0
(1 967)
0
0
0
(2 912)
0
0
0
(2 977)
0
0
0
Other Operating Expenses
0
(1)
(2)
(2)
(1)
756
757
757
756
(2)
(3)
0
(3)
(2)
(2)
0
(2)
(1)
(1 417)
(1 398)
0
0
0
(1)
0
(1)
(1)
0
(1)
(2)
(2)
0
(2)
(1)
(1 491)
0
(1)
(1)
(1 173)
(2)
(2)
Operating Income
14 313
N/A
16 568
+16%
19 546
+18%
20 104
+3%
20 099
0%
22 010
+10%
21 112
-4%
22 732
+8%
24 742
+9%
24 317
-2%
26 172
+8%
27 323
+4%
28 038
+3%
27 086
-3%
27 977
+3%
28 462
+2%
29 272
+3%
31 581
+8%
33 255
+5%
34 833
+5%
37 720
+8%
39 247
+4%
38 425
-2%
38 814
+1%
39 967
+3%
40 374
+1%
40 004
-1%
38 649
-3%
36 258
-6%
33 928
-6%
33 202
-2%
34 329
+3%
33 980
-1%
34 465
+1%
33 448
-3%
35 732
+7%
37 934
+6%
38 169
+1%
36 907
-3%
35 943
-3%
35 436
-1%
Pre-Tax Income
Interest Income Expense
(159)
(289)
362
401
1 028
731
(131)
(249)
(2 719)
(2 509)
(2 186)
(2 111)
291
638
962
876
355
(706)
(695)
(928)
110
1 018
987
1 376
433
(13)
(938)
(688)
(1 123)
(628)
286
111
681
931
1 988
2 494
1 902
1 004
635
347
703
Non-Reccuring Items
(500)
0
0
0
0
0
0
0
0
511
1 299
1 299
1 299
788
484
465
466
(754)
0
0
(1 398)
0
0
0
(1 123)
(1 701)
(2 505)
(2 441)
(1 292)
(699)
446
382
(610)
(1 148)
0
(1 680)
(1 575)
(1 172)
0
(1 158)
(297)
Gain/Loss on Disposition of Assets
0
187
0
0
0
0
0
0
0
0
0
(175)
(170)
(418)
0
(555)
(387)
(330)
0
0
0
0
0
0
0
0
0
0
0
1 921
152
152
152
0
0
0
0
0
0
0
0
Total Other Income
(143)
(855)
(1 233)
(1 264)
(1 156)
(524)
(560)
(608)
(482)
(1 101)
(1 037)
(779)
(663)
341
26
581
682
249
181
484
256
363
378
50
25
(243)
(108)
905
3 218
1 697
3 533
2 877
239
36
(341)
540
1 026
457
595
(400)
(568)
Pre-Tax Income
13 511
N/A
15 611
+16%
18 675
+20%
19 241
+3%
19 971
+4%
22 217
+11%
20 421
-8%
21 875
+7%
21 541
-2%
21 218
-1%
24 248
+14%
25 557
+5%
28 795
+13%
28 435
-1%
29 449
+4%
29 829
+1%
30 388
+2%
30 040
-1%
32 741
+9%
34 389
+5%
36 688
+7%
40 628
+11%
39 790
-2%
40 240
+1%
39 302
-2%
38 417
-2%
36 453
-5%
36 425
0%
37 061
+2%
36 219
-2%
37 619
+4%
37 851
+1%
34 442
-9%
34 284
0%
35 095
+2%
37 086
+6%
39 287
+6%
38 458
-2%
38 137
-1%
34 732
-9%
35 274
+2%
Net Income
Tax Provision
(5 103)
(6 269)
(7 211)
(7 777)
(8 163)
(9 811)
(9 375)
(9 457)
(9 181)
(8 108)
(9 028)
(9 350)
(10 051)
(10 155)
(10 148)
(10 502)
(10 463)
(10 351)
(11 270)
(11 155)
(12 014)
(12 624)
(12 335)
(12 823)
(12 724)
(12 467)
(12 135)
(12 127)
(12 138)
(12 394)
(13 022)
(13 066)
(11 853)
(11 314)
(11 580)
(12 254)
(13 201)
(13 156)
(13 092)
(11 861)
(11 685)
Income from Continuing Operations
8 408
9 342
11 464
11 464
11 808
12 406
11 046
12 418
12 360
13 110
15 220
16 207
18 744
18 280
19 301
19 327
19 925
19 689
21 471
23 234
24 674
28 004
27 455
27 417
26 578
25 950
24 318
24 298
24 923
23 825
24 597
24 785
22 589
22 970
23 515
24 832
26 086
25 302
25 045
22 871
23 589
Income to Minority Interest
(333)
(188)
(148)
(35)
(98)
(654)
(597)
(695)
(554)
(199)
(301)
(131)
(243)
(70)
(39)
(134)
(269)
(287)
(423)
(419)
(379)
(533)
(446)
(474)
(445)
(330)
(295)
(384)
(284)
(284)
(288)
(245)
(393)
(333)
(349)
(335)
(351)
(343)
(364)
(332)
(219)
Net Income (Common)
8 073
N/A
9 153
+13%
11 315
+24%
11 428
+1%
11 710
+2%
11 750
+0%
10 449
-11%
11 721
+12%
11 805
+1%
12 911
+9%
14 917
+16%
16 075
+8%
18 501
+15%
18 208
-2%
19 260
+6%
19 193
0%
19 653
+2%
19 402
-1%
21 049
+8%
22 815
+8%
24 296
+6%
27 470
+13%
27 007
-2%
26 942
0%
26 131
-3%
25 619
-2%
24 022
-6%
23 912
0%
24 638
+3%
23 540
-4%
24 308
+3%
24 539
+1%
22 196
-10%
22 636
+2%
23 165
+2%
24 496
+6%
25 734
+5%
24 959
-3%
24 681
-1%
22 538
-9%
23 370
+4%
EPS (Diluted)
134.55
N/A
152.55
+13%
188.58
+24%
190.46
+1%
195.16
+2%
195.14
0%
174.15
-11%
195.35
+12%
196.75
+1%
214.38
+9%
244.54
+14%
263.52
+8%
303.29
+15%
300.84
-1%
315.73
+5%
314.63
0%
322.18
+2%
320.66
0%
345.06
+8%
374.01
+8%
401.57
+7%
454.01
+13%
446.36
-2%
445.3
0%
431.89
-3%
423.43
-2%
397.04
-6%
395.23
0%
407.23
+3%
389.08
-4%
403.55
+4%
413.83
+3%
378.62
-9%
382.49
+1%
396
+4%
418.76
+6%
439.92
+5%
426.69
-3%
423.9
-1%
393.23
-7%
415.01
+6%

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 135,400+ 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.