First Time Loading...

Senko Group Holdings Co Ltd
TSE:9069

Watchlist Manager
Senko Group Holdings Co Ltd Logo
Senko Group Holdings Co Ltd
TSE:9069
Watchlist
Price: 1 147 JPY 0.35% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

763.8B
+3%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+35%
5 Years
+47%
7 Years
+70%
10 Years
+144%
29.1B
+7%
Operating Income
Growth Rates:
1 Year
+11%
3 Years
+40%
5 Years
+49%
7 Years
+62%
10 Years
+161%
15.5B
-4%
Net Income
Growth Rates:
1 Year
-11%
3 Years
+21%
5 Years
+34%
7 Years
+77%
10 Years
+157%

Earnings Waterfall
Senko Group Holdings Co Ltd

Revenue
763.8B JPY
Cost of Revenue
-647.1B JPY
Gross Profit
116.7B JPY
Operating Expenses
-87.6B JPY
Operating Income
29.1B JPY
Other Expenses
-13.6B JPY
Net Income
15.5B JPY

Income Statement
Senko Group Holdings 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
313 261
N/A
333 883
+7%
348 298
+4%
366 492
+5%
387 810
+6%
398 447
+3%
415 692
+4%
429 881
+3%
431 422
+0%
434 000
+1%
437 917
+1%
443 289
+1%
449 503
+1%
455 435
+1%
464 753
+2%
473 214
+2%
484 684
+2%
492 127
+2%
501 887
+2%
510 166
+2%
519 684
+2%
529 609
+2%
537 365
+1%
551 340
+3%
556 785
+1%
570 030
+2%
566 239
-1%
561 409
-1%
566 892
+1%
572 405
+1%
587 177
+3%
599 718
+2%
613 251
+2%
623 139
+2%
640 382
+3%
657 181
+3%
672 988
+2%
696 288
+3%
719 283
+3%
741 162
+3%
763 776
+3%
Gross Profit
Cost of Revenue
(280 987)
(299 039)
(312 156)
(328 479)
(347 892)
(357 431)
(372 387)
(384 283)
(384 613)
(386 321)
(389 339)
(394 088)
(399 712)
(405 757)
(414 696)
(423 208)
(434 076)
(440 671)
(448 562)
(455 616)
(462 864)
(471 129)
(477 376)
(488 033)
(491 770)
(503 687)
(500 252)
(495 167)
(498 723)
(500 653)
(510 362)
(519 671)
(527 853)
(534 352)
(548 007)
(560 839)
(574 257)
(595 013)
(612 636)
(629 132)
(647 076)
Gross Profit
32 274
N/A
34 844
+8%
36 142
+4%
38 013
+5%
39 918
+5%
41 016
+3%
43 305
+6%
45 598
+5%
46 809
+3%
47 679
+2%
48 578
+2%
49 201
+1%
49 791
+1%
49 678
0%
50 057
+1%
50 006
0%
50 608
+1%
51 456
+2%
53 325
+4%
54 550
+2%
56 820
+4%
58 480
+3%
59 989
+3%
63 307
+6%
65 015
+3%
66 343
+2%
65 987
-1%
66 242
+0%
68 169
+3%
71 752
+5%
76 815
+7%
80 047
+4%
85 398
+7%
88 787
+4%
92 375
+4%
96 342
+4%
98 731
+2%
101 275
+3%
106 647
+5%
112 030
+5%
116 700
+4%
Operating Income
Operating Expenses
(21 102)
(22 722)
(24 358)
(25 980)
(26 745)
(27 367)
(28 617)
(29 059)
(29 846)
(30 182)
(30 768)
(31 095)
(31 792)
(32 597)
(33 302)
(33 809)
(34 452)
(34 369)
(35 371)
(36 346)
(37 285)
(38 849)
(40 060)
(42 441)
(44 001)
(45 687)
(46 095)
(46 288)
(47 290)
(50 232)
(53 435)
(56 467)
(60 948)
(64 016)
(66 748)
(70 252)
(72 530)
(75 740)
(80 426)
(84 770)
(87 569)
Selling, General & Administrative
(21 100)
(22 722)
(24 358)
(25 980)
(26 744)
(27 366)
(28 202)
(29 059)
(29 845)
(30 181)
(30 766)
(31 094)
(31 792)
(32 595)
(33 301)
(33 808)
(34 450)
(34 369)
(35 370)
(36 345)
(37 286)
(38 847)
(40 058)
(42 439)
(43 997)
(45 686)
(46 094)
(46 286)
(47 290)
(50 231)
(53 434)
(56 467)
(60 946)
(64 015)
(66 747)
(70 250)
(72 530)
(75 738)
(80 424)
(84 769)
(87 567)
Other Operating Expenses
(2)
0
0
0
0
0
(415)
0
(1)
(1)
(2)
0
0
(2)
0
0
(2)
0
(1)
(1)
1
(2)
(2)
(2)
(4)
(1)
(1)
(2)
0
(1)
(1)
0
(2)
(1)
(1)
(2)
0
(2)
(2)
0
0
Operating Income
11 172
N/A
12 122
+9%
11 784
-3%
12 033
+2%
13 173
+9%
13 649
+4%
14 688
+8%
16 539
+13%
16 963
+3%
17 497
+3%
17 810
+2%
18 106
+2%
17 999
-1%
17 081
-5%
16 755
-2%
16 197
-3%
16 156
0%
17 087
+6%
17 954
+5%
18 204
+1%
19 535
+7%
19 631
+0%
19 929
+2%
20 866
+5%
21 014
+1%
20 656
-2%
19 892
-4%
19 954
+0%
20 879
+5%
21 520
+3%
23 380
+9%
23 580
+1%
24 450
+4%
24 771
+1%
25 627
+3%
26 090
+2%
26 201
+0%
25 535
-3%
26 221
+3%
27 260
+4%
29 131
+7%
Pre-Tax Income
Interest Income Expense
(192)
(432)
(702)
(919)
(928)
(605)
(621)
(590)
(530)
(809)
(778)
(754)
(728)
112
118
191
167
(331)
(698)
(806)
(635)
(106)
(108)
(105)
(284)
(674)
(685)
(660)
(726)
(514)
(531)
(559)
(514)
(456)
(668)
(694)
(817)
(928)
(819)
(939)
(972)
Non-Reccuring Items
(460)
(698)
(825)
(796)
(906)
(513)
0
(607)
(494)
(978)
(1 089)
(1 015)
(1 204)
(1 517)
(1 515)
(1 506)
(1 265)
(861)
(737)
(1 166)
(1 655)
(1 603)
(1 587)
(1 042)
(800)
(1 154)
(1 560)
(1 945)
(936)
(98)
100
368
(382)
(1 393)
(1 277)
(1 145)
356
(708)
(666)
(779)
(2 625)
Gain/Loss on Disposition of Assets
151
187
0
22
50
26
0
217
212
0
0
231
228
252
0
176
409
414
451
669
410
370
0
56
66
58
480
478
0
432
0
76
106
68
141
136
129
253
217
209
155
Total Other Income
163
164
377
259
405
496
520
363
436
706
650
661
918
644
1 123
799
611
627
1 029
1 262
1 176
609
776
141
393
762
749
1 097
1 481
1 262
1 608
1 362
1 648
1 788
2 171
2 102
2 081
1 584
1 567
1 603
1 566
Pre-Tax Income
10 834
N/A
11 343
+5%
10 634
-6%
10 599
0%
11 794
+11%
13 053
+11%
14 587
+12%
15 922
+9%
16 587
+4%
16 416
-1%
16 593
+1%
17 229
+4%
17 213
0%
16 572
-4%
16 481
-1%
15 857
-4%
16 078
+1%
16 936
+5%
17 999
+6%
18 163
+1%
18 831
+4%
18 901
+0%
19 010
+1%
19 916
+5%
20 389
+2%
19 648
-4%
18 876
-4%
18 924
+0%
20 698
+9%
22 602
+9%
24 557
+9%
24 827
+1%
25 308
+2%
24 778
-2%
25 994
+5%
26 489
+2%
27 950
+6%
25 736
-8%
26 520
+3%
27 354
+3%
27 255
0%
Net Income
Tax Provision
(4 644)
(4 649)
(4 195)
(4 238)
(4 688)
(5 424)
(5 958)
(6 157)
(6 207)
(6 166)
(6 185)
(6 671)
(6 543)
(5 781)
(5 756)
(5 195)
(5 466)
(5 769)
(6 302)
(6 586)
(6 826)
(6 806)
(6 646)
(6 958)
(6 934)
(7 111)
(7 038)
(7 162)
(7 481)
(7 881)
(8 548)
(8 623)
(9 188)
(8 601)
(9 103)
(9 202)
(9 305)
(9 415)
(9 874)
(10 014)
(10 299)
Income from Continuing Operations
6 190
6 694
6 439
6 361
7 106
7 629
8 629
9 765
10 380
10 250
10 408
10 558
10 670
10 791
10 725
10 662
10 612
11 167
11 697
11 577
12 005
12 095
12 364
12 958
13 455
12 537
11 838
11 762
13 217
14 721
16 009
16 204
16 120
16 177
16 891
17 287
18 645
16 321
16 646
17 340
16 956
Income to Minority Interest
(146)
(189)
(147)
(159)
(498)
(555)
(1 009)
(1 437)
(1 541)
(1 707)
(1 721)
(1 869)
(1 882)
(1 839)
(1 969)
(1 828)
(1 865)
(1 663)
(1 174)
(808)
(384)
(413)
(459)
(463)
(447)
(455)
(372)
(383)
(408)
(480)
(678)
(727)
(866)
(943)
(948)
(1 071)
(1 120)
(979)
(1 096)
(1 124)
(1 409)
Net Income (Common)
6 042
N/A
6 503
+8%
6 292
-3%
6 198
-1%
6 606
+7%
7 073
+7%
7 617
+8%
8 328
+9%
8 839
+6%
8 542
-3%
8 686
+2%
8 689
+0%
8 787
+1%
8 950
+2%
8 755
-2%
8 830
+1%
8 744
-1%
9 503
+9%
10 521
+11%
10 768
+2%
11 620
+8%
11 681
+1%
11 904
+2%
12 496
+5%
13 008
+4%
12 081
-7%
11 465
-5%
11 376
-1%
12 807
+13%
14 240
+11%
15 330
+8%
15 477
+1%
15 254
-1%
15 233
0%
15 943
+5%
16 216
+2%
17 524
+8%
15 341
-12%
15 549
+1%
16 215
+4%
15 546
-4%
EPS (Diluted)
34.52
N/A
44.23
+28%
41.94
-5%
41.59
-1%
43.74
+5%
50.4
+15%
50.44
+0%
54.78
+9%
58.15
+6%
56.35
-3%
57.14
+1%
57.16
+0%
57.8
+1%
58.75
+2%
53.71
-9%
53.84
+0%
53.64
0%
58.12
+8%
64.15
+10%
65.65
+2%
70.98
+8%
71.35
+1%
72.73
+2%
76.31
+5%
79.44
+4%
73.79
-7%
70.02
-5%
69.46
-1%
78.2
+13%
78.43
+0%
86.13
+10%
87.81
+2%
87.34
-1%
92.13
+5%
94.85
+3%
96.44
+2%
104.18
+8%
91.22
-12%
92.26
+1%
95.89
+4%
91.64
-4%

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 131,900+ 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.