First Time Loading...
I

Iino Kaiun Kaisha Ltd
TSE:9119

Watchlist Manager
Iino Kaiun Kaisha Ltd
TSE:9119
Watchlist
Price: 1 390 JPY 3.19%
Updated: May 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

138B
+1%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+55%
5 Years
+63%
7 Years
+66%
10 Years
+43%
19.1B
+9%
Operating Income
Growth Rates:
1 Year
-4%
3 Years
+179%
5 Years
+299%
7 Years
+189%
10 Years
+178%
19.7B
+7%
Net Income
Growth Rates:
1 Year
-13%
3 Years
+158%
5 Years
+321%
7 Years
+408%
10 Years
+301%

Earnings Waterfall
Iino Kaiun Kaisha Ltd

Revenue
138B JPY
Cost of Revenue
-108.7B JPY
Gross Profit
29.3B JPY
Operating Expenses
-10.2B JPY
Operating Income
19.1B JPY
Other Expenses
682m JPY
Net Income
19.7B JPY

Income Statement
Iino Kaiun Kaisha 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
96 701
N/A
98 837
+2%
100 289
+1%
100 518
+0%
100 177
0%
99 676
-1%
98 683
-1%
96 684
-2%
94 843
-2%
92 076
-3%
87 355
-5%
84 749
-3%
83 320
-2%
81 726
-2%
81 919
+0%
81 916
0%
81 334
-1%
81 649
+0%
82 863
+1%
83 865
+1%
84 843
+1%
87 020
+3%
87 824
+1%
88 079
+0%
89 179
+1%
88 046
-1%
87 468
-1%
88 360
+1%
88 916
+1%
90 645
+2%
94 659
+4%
99 026
+5%
104 100
+5%
114 079
+10%
125 593
+10%
136 412
+9%
141 324
+4%
140 539
-1%
138 423
-2%
136 444
-1%
137 950
+1%
Gross Profit
Cost of Revenue
(83 621)
(84 857)
(86 468)
(86 533)
(85 799)
(85 271)
(84 556)
(81 621)
(79 974)
(77 314)
(73 187)
(71 084)
(69 880)
(69 348)
(68 412)
(68 921)
(68 816)
(68 541)
(70 380)
(71 645)
(73 160)
(76 707)
(78 124)
(77 696)
(78 074)
(74 883)
(73 926)
(75 147)
(75 589)
(78 641)
(83 090)
(86 078)
(89 155)
(95 676)
(101 237)
(108 305)
(112 597)
(111 946)
(110 532)
(108 933)
(108 667)
Gross Profit
13 080
N/A
13 980
+7%
13 821
-1%
13 985
+1%
14 378
+3%
14 405
+0%
14 127
-2%
15 063
+7%
14 869
-1%
14 762
-1%
14 168
-4%
13 665
-4%
13 440
-2%
12 378
-8%
13 507
+9%
12 995
-4%
12 518
-4%
13 108
+5%
12 483
-5%
12 220
-2%
11 683
-4%
10 313
-12%
9 700
-6%
10 383
+7%
11 105
+7%
13 163
+19%
13 542
+3%
13 213
-2%
13 327
+1%
12 004
-10%
11 569
-4%
12 948
+12%
14 945
+15%
18 403
+23%
24 356
+32%
28 107
+15%
28 727
+2%
28 593
0%
27 891
-2%
27 511
-1%
29 283
+6%
Operating Income
Operating Expenses
(6 234)
(6 336)
(6 356)
(6 431)
(6 392)
(6 387)
(6 543)
(6 568)
(6 754)
(6 906)
(6 912)
(6 851)
(6 849)
(6 758)
(6 711)
(6 932)
(6 867)
(6 895)
(6 869)
(6 923)
(6 901)
(7 043)
(7 109)
(6 968)
(7 129)
(6 877)
(6 754)
(6 626)
(6 496)
(6 705)
(6 840)
(7 073)
(7 421)
(7 713)
(8 171)
(8 478)
(8 892)
(9 246)
(9 718)
(10 064)
(10 220)
Selling, General & Administrative
(6 234)
(6 337)
(6 356)
(6 431)
(6 242)
(6 386)
(6 544)
(6 567)
(6 615)
(6 906)
(6 911)
(6 852)
(6 698)
(6 758)
(6 711)
(6 931)
(6 716)
(6 896)
(6 868)
(6 923)
(6 748)
(7 042)
(7 109)
(6 967)
(6 843)
(6 877)
(6 755)
(6 627)
(6 226)
(6 704)
(6 838)
(7 073)
(7 158)
(7 714)
(8 170)
(8 477)
(8 600)
(9 245)
(9 720)
(10 063)
(10 220)
Depreciation & Amortization
0
0
0
0
(150)
0
0
0
(139)
0
0
0
(150)
0
0
0
(151)
0
0
0
(153)
0
0
0
(286)
0
0
0
(269)
0
0
0
(263)
0
0
0
(292)
0
0
0
0
Other Operating Expenses
0
0
0
0
0
(1)
1
(1)
0
0
(1)
0
(1)
0
0
(1)
0
1
(1)
0
0
0
0
(1)
0
0
1
1
(1)
(1)
(2)
0
0
1
(1)
(1)
0
(1)
2
(1)
0
Operating Income
6 846
N/A
7 644
+12%
7 465
-2%
7 554
+1%
7 986
+6%
8 018
+0%
7 584
-5%
8 495
+12%
8 115
-4%
7 856
-3%
7 256
-8%
6 814
-6%
6 591
-3%
5 620
-15%
6 796
+21%
6 063
-11%
5 651
-7%
6 213
+10%
5 614
-10%
5 297
-6%
4 782
-10%
3 270
-32%
2 591
-21%
3 415
+32%
3 976
+16%
6 286
+58%
6 788
+8%
6 587
-3%
6 831
+4%
5 299
-22%
4 729
-11%
5 875
+24%
7 524
+28%
10 690
+42%
16 185
+51%
19 629
+21%
19 835
+1%
19 347
-2%
18 173
-6%
17 447
-4%
19 063
+9%
Pre-Tax Income
Interest Income Expense
(947)
(1 144)
(1 004)
(1 072)
(728)
(264)
(122)
707
(96)
(860)
(863)
(1 029)
(1 459)
(875)
(663)
(1 123)
(1 008)
(580)
(696)
(344)
28
(427)
(172)
(482)
(323)
43
(158)
(214)
103
(150)
(355)
705
1 916
2 751
3 638
1 629
1 286
1 757
1 539
2 526
3 333
Non-Reccuring Items
(1 747)
(1 740)
(2 967)
(2 968)
(3 535)
(3 534)
(2 720)
(3 951)
(3 452)
(3 914)
(3 521)
(2 303)
(3 996)
(3 534)
(3 539)
(3 925)
(563)
(560)
(966)
(1 170)
(1 604)
(1 733)
(1 340)
(727)
(231)
(109)
(1 138)
(379)
885
(132)
992
199
(844)
337
420
498
(176)
(290)
(463)
(518)
(2 134)
Gain/Loss on Disposition of Assets
1 059
245
1 842
1 748
1 624
1 695
33
64
0
(17)
78
59
2 725
2 699
3 204
3 206
541
2 277
2 154
2 148
2 155
0
15
15
968
1 243
1 427
0
463
220
3 610
4 192
4 424
4 939
4 303
3 721
3 484
0
0
924
922
Total Other Income
54
66
70
43
(45)
(186)
(193)
(227)
(300)
(302)
(346)
(300)
(7)
32
76
56
(12)
(51)
(92)
(64)
(104)
251
(203)
(213)
(197)
(71)
(15)
1 374
(124)
53
33
33
(29)
(162)
(157)
(72)
(237)
2 726
(265)
(307)
(58)
Pre-Tax Income
5 265
N/A
5 071
-4%
5 406
+7%
5 305
-2%
5 302
0%
5 729
+8%
4 582
-20%
5 088
+11%
4 267
-16%
2 763
-35%
2 604
-6%
3 241
+24%
3 854
+19%
3 942
+2%
5 874
+49%
4 277
-27%
4 609
+8%
7 299
+58%
6 014
-18%
5 867
-2%
5 257
-10%
1 361
-74%
891
-35%
2 008
+125%
4 193
+109%
7 392
+76%
6 904
-7%
7 368
+7%
8 158
+11%
5 288
-35%
9 007
+70%
11 004
+22%
12 991
+18%
18 555
+43%
24 389
+31%
25 405
+4%
24 192
-5%
23 540
-3%
18 985
-19%
20 072
+6%
21 126
+5%
Net Income
Tax Provision
(273)
(333)
(395)
(384)
(94)
(33)
48
67
(602)
(592)
(596)
(566)
19
(5)
(73)
(129)
(344)
(409)
(476)
(474)
(467)
(490)
(439)
(449)
(414)
(310)
(319)
(272)
(513)
(514)
(431)
(448)
(489)
(991)
(1 571)
(1 886)
(1 488)
(1 262)
(991)
(1 529)
(1 284)
Income from Continuing Operations
4 992
4 738
5 011
4 921
5 208
5 696
4 630
5 155
3 665
2 171
2 008
2 675
3 873
3 937
5 801
4 148
4 265
6 890
5 538
5 393
4 790
871
452
1 559
3 779
7 082
6 585
7 096
7 645
4 774
8 576
10 556
12 502
17 564
22 818
23 519
22 704
22 278
17 994
18 543
19 842
Income to Minority Interest
(72)
(48)
(2)
(4)
4
2
(12)
(11)
(6)
(56)
2
(61)
12
62
(7)
57
(22)
(71)
(110)
(111)
(105)
(70)
4
6
8
28
14
16
10
(50)
33
39
25
44
(36)
(46)
(24)
(22)
(68)
(59)
(97)
Net Income (Common)
4 920
N/A
4 692
-5%
5 010
+7%
4 917
-2%
5 213
+6%
5 698
+9%
4 619
-19%
5 145
+11%
3 659
-29%
2 115
-42%
2 010
-5%
2 614
+30%
3 885
+49%
3 999
+3%
5 795
+45%
4 205
-27%
4 243
+1%
6 820
+61%
5 428
-20%
5 283
-3%
4 685
-11%
800
-83%
454
-43%
1 564
+244%
3 788
+142%
7 111
+88%
6 601
-7%
7 112
+8%
7 655
+8%
4 724
-38%
8 609
+82%
10 596
+23%
12 526
+18%
17 607
+41%
22 781
+29%
23 472
+3%
22 681
-3%
22 256
-2%
17 927
-19%
18 486
+3%
19 745
+7%
EPS (Diluted)
44.32
N/A
42.27
-5%
45.14
+7%
44.3
-2%
46.98
+6%
51.34
+9%
41.62
-19%
46.36
+11%
32.97
-29%
19.06
-42%
18.11
-5%
23.56
+30%
35.01
+49%
36.04
+3%
52.2
+45%
37.9
-27%
38.53
+2%
64.33
+67%
51.2
-20%
49.91
-3%
44.28
-11%
7.57
-83%
4.29
-43%
14.78
+245%
35.8
+142%
67.21
+88%
62.39
-7%
67.22
+8%
72.35
+8%
44.65
-38%
81.37
+82%
100.15
+23%
118.39
+18%
166.41
+41%
215.31
+29%
221.84
+3%
214.37
-3%
210.35
-2%
169.44
-19%
174.72
+3%
186.62
+7%

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 141,700+ 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.