Mitsui O.S.K. Lines Ltd
TSE:9104

Watchlist Manager
Mitsui O.S.K. Lines Ltd Logo
Mitsui O.S.K. Lines Ltd
TSE:9104
Watchlist
Price: 5 121 JPY 1.13% Market Closed
Updated: May 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.6T
+4%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+64%
5 Years
+32%
7 Years
+8%
10 Years
-6%
103.1B
+11%
Operating Income
Growth Rates:
1 Year
-5%
3 Years
-
5 Years
+173%
7 Years
+3 932%
10 Years
+151%
261.7B
-5%
Net Income
Growth Rates:
1 Year
-67%
3 Years
+191%
5 Years
+874%
7 Years
+4 877%
10 Years
+356%

Earnings Waterfall
Mitsui O.S.K. Lines Ltd

Revenue
1.6T JPY
Cost of Revenue
-1.4T JPY
Gross Profit
248.9B JPY
Operating Expenses
-145.8B JPY
Operating Income
103.1B JPY
Other Expenses
158.5B JPY
Net Income
261.7B JPY

Income Statement
Mitsui O.S.K. Lines Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 Mar-2024
Revenue
Revenue
1 729 452
N/A
1 761 441
+2%
1 774 435
+1%
1 799 049
+1%
1 817 069
+1%
1 822 591
+0%
1 831 595
+0%
1 789 297
-2%
1 712 222
-4%
1 622 866
-5%
1 521 098
-6%
1 476 528
-3%
1 504 373
+2%
1 547 578
+3%
1 609 714
+4%
1 662 594
+3%
1 652 393
-1%
1 553 543
-6%
1 453 387
-6%
1 354 958
-7%
1 234 077
-9%
1 212 790
-2%
1 188 532
-2%
1 159 120
-2%
1 155 404
0%
1 123 728
-3%
1 065 740
-5%
1 019 819
-4%
991 426
-3%
1 028 829
+4%
1 103 827
+7%
1 188 242
+8%
1 269 310
+7%
1 355 219
+7%
1 493 560
+10%
1 598 778
+7%
1 611 984
+1%
1 622 384
+1%
1 580 749
-3%
1 572 680
-1%
1 627 912
+4%
Gross Profit
Cost of Revenue
(1 587 902)
(1 623 096)
(1 644 218)
(1 669 356)
(1 683 795)
(1 690 577)
(1 690 451)
(1 650 803)
(1 594 568)
(1 511 273)
(1 417 842)
(1 375 558)
(1 388 264)
(1 426 245)
(1 476 966)
(1 514 272)
(1 513 736)
(1 412 733)
(1 315 412)
(1 218 617)
(1 094 915)
(1 075 385)
(1 060 280)
(1 036 049)
(1 035 771)
(1 017 311)
(965 303)
(930 285)
(911 055)
(935 493)
(996 819)
(1 059 867)
(1 117 405)
(1 176 346)
(1 283 382)
(1 364 191)
(1 376 504)
(1 382 956)
(1 345 963)
(1 343 024)
(1 378 965)
Gross Profit
141 550
N/A
138 345
-2%
130 217
-6%
129 693
0%
133 274
+3%
132 014
-1%
141 144
+7%
138 494
-2%
117 654
-15%
111 593
-5%
103 256
-7%
100 970
-2%
116 109
+15%
121 333
+4%
132 748
+9%
148 322
+12%
138 657
-7%
140 810
+2%
137 975
-2%
136 341
-1%
139 162
+2%
137 405
-1%
128 252
-7%
123 071
-4%
119 633
-3%
106 417
-11%
100 437
-6%
89 534
-11%
80 371
-10%
93 336
+16%
107 008
+15%
128 375
+20%
151 905
+18%
178 873
+18%
210 178
+18%
234 587
+12%
235 480
+0%
239 428
+2%
234 786
-2%
229 656
-2%
248 947
+8%
Operating Income
Operating Expenses
(100 458)
(104 788)
(106 690)
(110 734)
(116 025)
(116 919)
(119 937)
(119 209)
(115 331)
(114 648)
(111 138)
(110 311)
(113 551)
(114 055)
(117 024)
(119 322)
(115 973)
(115 582)
(111 676)
(108 342)
(101 444)
(96 524)
(93 250)
(90 729)
(95 854)
(94 618)
(92 925)
(91 140)
(85 674)
(85 471)
(87 697)
(90 184)
(96 900)
(108 313)
(119 478)
(125 750)
(126 771)
(129 844)
(132 864)
(137 065)
(145 815)
Selling, General & Administrative
(100 458)
(104 788)
(106 691)
(110 734)
(115 827)
(116 918)
(119 935)
(119 208)
(115 164)
(114 648)
(111 138)
(110 310)
(113 370)
(114 054)
(117 023)
(119 322)
(115 724)
(115 581)
(111 676)
(108 341)
(100 804)
(96 523)
(93 247)
(90 727)
(95 025)
(94 617)
(92 925)
(91 139)
(84 856)
(85 469)
(87 694)
(90 182)
(95 635)
(108 312)
(119 478)
(125 750)
(125 076)
(129 843)
(132 862)
(137 065)
(145 814)
Research & Development
0
0
0
0
(197)
0
0
0
(166)
0
0
0
(181)
0
0
0
(248)
0
0
0
(638)
0
0
0
(827)
0
0
0
(818)
0
0
0
(1 264)
0
0
0
(1 694)
0
0
0
0
Other Operating Expenses
0
0
1
0
0
(1)
0
(1)
(1)
0
0
(1)
0
(1)
(1)
0
(1)
(1)
0
0
(2)
0
(2)
(2)
(2)
(1)
0
(1)
0
(2)
(3)
0
(1)
(1)
0
0
(1)
(1)
(2)
0
(1)
Operating Income
41 092
N/A
33 557
-18%
23 527
-30%
18 959
-19%
17 249
-9%
15 095
-12%
21 207
+40%
19 285
-9%
2 323
-88%
(3 055)
N/A
(7 882)
-158%
(9 341)
-19%
2 558
N/A
7 278
+185%
15 724
+116%
29 000
+84%
22 684
-22%
25 228
+11%
26 299
+4%
27 999
+6%
37 718
+35%
40 881
+8%
35 002
-14%
32 342
-8%
23 779
-26%
11 799
-50%
7 512
-36%
(1 606)
N/A
(5 303)
-230%
7 865
N/A
19 311
+146%
38 191
+98%
55 005
+44%
70 560
+28%
90 700
+29%
108 837
+20%
108 709
0%
109 584
+1%
101 922
-7%
92 591
-9%
103 132
+11%
Pre-Tax Income
Interest Income Expense
6 915
8 744
15 326
23 909
27 522
33 194
36 225
45 895
41 651
37 440
32 622
19 206
22 624
22 665
22 099
18 645
7 630
1 272
(2 483)
(7 362)
54
12 269
22 936
33 200
33 879
38 126
55 009
81 275
147 561
232 919
364 853
522 286
673 097
832 244
968 055
869 341
711 132
500 592
245 190
161 706
137 878
Non-Reccuring Items
16 948
14 777
13 064
13 166
(8 327)
(6 087)
(31 522)
(37 643)
(212 389)
(209 598)
(183 389)
(180 436)
(26 995)
(29 012)
(28 701)
(25 328)
(75 851)
(76 725)
(76 780)
(78 110)
(783)
(1 326)
(1 925)
(347)
(19 072)
(18 115)
(19 563)
(21 661)
(40 471)
(41 207)
(38 273)
(38 380)
(6 406)
(7 568)
(9 314)
(9 438)
(16 057)
(5 884)
(1 019)
17 053
24 732
Gain/Loss on Disposition of Assets
4 804
8 826
8 148
10 313
15 329
13 826
14 008
12 082
8 802
4 891
23 149
22 384
24 873
25 728
5 513
8 102
15 669
14 537
15 634
19 332
8 987
8 184
10 218
7 847
7 846
8 909
8 256
1 138
5 257
5 331
4 846
12 309
12 765
16 077
18 935
15 085
9 659
14 113
9 650
10 075
11 699
Total Other Income
1 951
2 163
3 272
3 451
6 559
6 444
7 137
7 982
5 228
4 658
2 161
1 529
243
634
(551)
(1 467)
1 159
(661)
588
949
802
568
437
692
698
346
204
1 048
(6 731)
(7 415)
(6 930)
(6 579)
(1 468)
4 081
4 980
8 436
5 717
21 560
20 934
16 687
17 976
Pre-Tax Income
71 710
N/A
68 067
-5%
63 337
-7%
69 798
+10%
58 332
-16%
62 472
+7%
47 055
-25%
47 601
+1%
(154 385)
N/A
(165 664)
-7%
(133 339)
+20%
(146 658)
-10%
23 303
N/A
27 293
+17%
14 084
-48%
28 952
+106%
(28 709)
N/A
(36 349)
-27%
(36 742)
-1%
(37 192)
-1%
46 778
N/A
60 576
+29%
66 668
+10%
73 734
+11%
47 130
-36%
41 065
-13%
51 418
+25%
60 194
+17%
100 313
+67%
197 493
+97%
343 807
+74%
527 827
+54%
732 993
+39%
915 394
+25%
1 073 356
+17%
992 261
-8%
819 160
-17%
639 965
-22%
376 677
-41%
298 112
-21%
295 417
-1%
Net Income
Tax Provision
(9 270)
(9 847)
(10 427)
(11 150)
(9 863)
(9 916)
(10 816)
(11 593)
(11 394)
(11 388)
(15 508)
(12 420)
(12 698)
(12 498)
(6 210)
(8 149)
(12 731)
(12 408)
(12 662)
(12 419)
(13 103)
(12 584)
(11 310)
(10 790)
(8 939)
(9 626)
(10 234)
(8 682)
(7 114)
(5 396)
(5 066)
(10 391)
(18 839)
(19 583)
(33 631)
(44 684)
(20 917)
(37 757)
(30 593)
(21 029)
(32 544)
Income from Continuing Operations
62 440
58 220
52 910
58 648
48 469
52 556
36 239
36 008
(165 779)
(177 052)
(148 847)
(159 078)
10 605
14 795
7 874
20 803
(41 440)
(48 757)
(49 404)
(49 611)
33 675
47 992
55 358
62 944
38 191
31 439
41 184
51 512
93 199
192 097
338 741
517 436
714 154
895 811
1 039 725
947 577
798 243
602 208
346 084
277 083
262 873
Income to Minority Interest
(5 045)
(5 254)
(5 134)
(5 884)
(6 113)
(5 928)
(5 644)
(5 242)
(4 668)
(4 778)
(5 300)
(5 638)
(5 348)
(5 688)
(5 554)
(5 342)
(5 939)
(5 556)
(5 372)
(6 903)
(6 799)
(7 159)
(8 570)
(7 678)
(5 566)
(5 597)
(3 944)
(2 963)
(3 147)
(3 389)
(4 094)
(4 605)
(5 335)
(5 360)
(4 230)
(2 701)
(2 182)
(771)
(754)
(664)
(1 221)
Net Income (Common)
57 393
N/A
52 964
-8%
47 774
-10%
52 763
+10%
42 356
-20%
46 627
+10%
30 595
-34%
30 765
+1%
(170 447)
N/A
(181 829)
-7%
(154 148)
+15%
(164 715)
-7%
5 257
N/A
9 107
+73%
2 322
-75%
15 460
+566%
(47 380)
N/A
(54 313)
-15%
(54 778)
-1%
(56 514)
-3%
26 875
N/A
40 830
+52%
46 786
+15%
55 266
+18%
32 623
-41%
25 841
-21%
37 238
+44%
48 546
+30%
90 052
+85%
188 708
+110%
334 649
+77%
512 830
+53%
708 819
+38%
890 451
+26%
1 035 494
+16%
944 877
-9%
796 060
-16%
601 436
-24%
345 329
-43%
276 419
-20%
261 651
-5%
EPS (Diluted)
478.27
N/A
423.71
-11%
370.34
-13%
409.01
+10%
329.79
-19%
361.44
+10%
254.95
-29%
206.47
-19%
-1 425.04
N/A
-1 409.52
+1%
-1 194.94
+15%
-1 276.86
-7%
13.54
N/A
70.05
+417%
17.86
-75%
118.92
+566%
-132.05
N/A
-452.6
-243%
-427.95
+5%
-456.52
-7%
72.36
N/A
329.85
+356%
377.96
+15%
446.4
+18%
87.85
-80%
212.35
+142%
311.37
+47%
135.17
-57%
250.22
+85%
524.1
+109%
925.81
+77%
1 417.23
+53%
1 960.97
+38%
2 457.44
+25%
2 857.27
+16%
2 606.1
-9%
2 196.52
-16%
1 658.3
-25%
951.64
-43%
761.46
-20%
721.05
-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 139,000+ 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.