First Time Loading...

Kamigumi Co Ltd
TSE:9364

Watchlist Manager
Kamigumi Co Ltd Logo
Kamigumi Co Ltd
TSE:9364
Watchlist
Price: 3 395 JPY -1.02% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

268.4B
-0.3%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+10%
5 Years
-2%
7 Years
+11%
10 Years
+14%
31B
+0.7%
Operating Income
Growth Rates:
1 Year
-1%
3 Years
+32%
5 Years
+33%
7 Years
+41%
10 Years
+42%
25.2B
+1%
Net Income
Growth Rates:
1 Year
+4%
3 Years
+48%
5 Years
+46%
7 Years
+56%
10 Years
+76%

Earnings Waterfall
Kamigumi Co Ltd

Revenue
268.4B JPY
Cost of Revenue
-217.3B JPY
Gross Profit
51B JPY
Operating Expenses
-20.1B JPY
Operating Income
31B JPY
Other Expenses
-5.8B JPY
Net Income
25.2B JPY

Income Statement
Kamigumi 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
235 610
N/A
237 871
+1%
239 233
+1%
241 472
+1%
242 413
+0%
242 861
+0%
242 947
+0%
243 100
+0%
243 996
+0%
242 399
-1%
241 785
0%
242 156
+0%
242 334
+0%
246 212
+2%
251 757
+2%
254 718
+1%
258 660
+2%
261 420
+1%
264 396
+1%
268 466
+2%
272 870
+2%
274 893
+1%
277 055
+1%
278 692
+1%
278 394
0%
278 815
+0%
265 619
-5%
253 304
-5%
244 870
-3%
239 314
-2%
246 203
+3%
253 244
+3%
257 691
+2%
261 681
+2%
268 149
+2%
272 271
+2%
274 246
+1%
274 139
0%
270 508
-1%
269 083
-1%
268 389
0%
Gross Profit
Cost of Revenue
(198 315)
(200 790)
(201 930)
(203 949)
(204 954)
(204 615)
(204 663)
(204 789)
(205 311)
(203 821)
(203 308)
(203 604)
(203 831)
(207 051)
(211 924)
(214 920)
(218 617)
(221 429)
(224 147)
(227 927)
(231 461)
(233 065)
(234 580)
(235 500)
(235 017)
(235 056)
(222 783)
(211 120)
(202 420)
(196 088)
(200 919)
(206 459)
(210 369)
(213 736)
(219 116)
(222 156)
(223 154)
(222 787)
(219 791)
(218 399)
(217 345)
Gross Profit
37 295
N/A
37 081
-1%
37 303
+1%
37 523
+1%
37 459
0%
38 246
+2%
38 284
+0%
38 311
+0%
38 685
+1%
38 578
0%
38 477
0%
38 552
+0%
38 503
0%
39 161
+2%
39 833
+2%
39 798
0%
40 043
+1%
39 991
0%
40 249
+1%
40 539
+1%
41 409
+2%
41 828
+1%
42 475
+2%
43 192
+2%
43 377
+0%
43 759
+1%
42 836
-2%
42 184
-2%
42 450
+1%
43 226
+2%
45 284
+5%
46 785
+3%
47 322
+1%
47 945
+1%
49 033
+2%
50 115
+2%
51 092
+2%
51 352
+1%
50 717
-1%
50 684
0%
51 044
+1%
Operating Income
Operating Expenses
(15 440)
(15 152)
(14 489)
(14 528)
(14 782)
(15 882)
(16 260)
(16 573)
(16 492)
(16 568)
(16 519)
(16 489)
(16 525)
(16 611)
(16 636)
(16 770)
(16 897)
(17 011)
(17 410)
(17 697)
(18 154)
(18 496)
(18 674)
(17 980)
(18 868)
(19 080)
(18 984)
(18 914)
(18 913)
(18 777)
(18 868)
(19 739)
(19 291)
(19 421)
(20 273)
(19 691)
(19 886)
(19 772)
(19 907)
(19 913)
(20 061)
Selling, General & Administrative
(15 438)
(15 151)
(15 207)
(15 245)
(15 500)
(15 881)
(16 259)
(16 571)
(16 493)
(16 566)
(16 517)
(16 488)
(16 523)
(16 609)
(16 634)
(16 768)
(16 894)
(17 010)
(17 409)
(17 697)
(18 154)
(18 495)
(18 672)
(18 883)
(18 866)
(19 079)
(18 939)
(18 914)
(18 912)
(18 775)
(18 867)
(19 154)
(19 289)
(19 420)
(19 621)
(19 690)
(19 886)
(19 771)
(19 864)
(19 911)
(20 059)
Other Operating Expenses
(2)
(1)
718
717
718
(1)
(1)
(2)
1
(2)
(2)
0
(2)
(2)
(2)
0
(3)
(1)
(1)
(1)
(1)
(1)
(3)
903
(2)
(1)
(45)
0
(1)
(2)
0
(585)
0
(1)
(652)
0
0
(1)
(43)
(2)
(2)
Operating Income
21 855
N/A
21 929
+0%
22 814
+4%
22 995
+1%
22 677
-1%
22 364
-1%
22 024
-2%
21 738
-1%
22 193
+2%
22 010
-1%
21 958
0%
22 063
+0%
21 978
0%
22 550
+3%
23 197
+3%
23 028
-1%
23 146
+1%
22 980
-1%
22 839
-1%
22 842
+0%
23 255
+2%
23 332
+0%
23 801
+2%
25 212
+6%
24 509
-3%
24 679
+1%
23 852
-3%
23 270
-2%
23 537
+1%
24 449
+4%
26 416
+8%
27 046
+2%
28 031
+4%
28 524
+2%
28 760
+1%
30 424
+6%
31 206
+3%
31 580
+1%
30 810
-2%
30 771
0%
30 983
+1%
Pre-Tax Income
Interest Income Expense
826
781
729
646
797
1 173
1 483
1 668
1 594
1 403
1 092
1 090
1 056
1 275
1 106
1 715
1 750
1 768
1 840
1 207
1 382
1 545
1 861
1 928
2 025
1 718
1 376
1 214
1 141
1 799
2 372
2 652
2 825
2 519
2 868
2 969
3 299
3 281
3 121
3 681
3 928
Non-Reccuring Items
212
720
0
0
0
83
263
264
262
413
231
229
231
126
200
201
201
304
132
132
132
847
906
0
905
(44)
0
(44)
(46)
(583)
(582)
0
(1 490)
(649)
0
(874)
37
(43)
0
182
180
Gain/Loss on Disposition of Assets
(1 761)
(1 332)
(1 326)
(498)
(480)
27
21
(15)
15
0
16
31
(73)
(492)
(222)
(197)
(132)
(98)
31
13
(78)
(105)
(145)
(137)
(59)
(32)
(15)
(95)
0
(289)
(452)
(367)
(459)
(562)
(419)
(630)
(527)
(319)
(196)
(1)
(16)
Total Other Income
588
580
471
479
510
345
448
357
367
412
385
563
479
511
589
544
661
571
508
482
389
414
389
328
313
249
324
308
153
516
310
391
523
459
612
404
453
459
401
566
581
Pre-Tax Income
21 720
N/A
22 678
+4%
22 688
+0%
23 622
+4%
23 504
0%
23 992
+2%
24 239
+1%
24 012
-1%
24 431
+2%
24 238
-1%
23 682
-2%
23 976
+1%
23 671
-1%
23 970
+1%
24 870
+4%
25 291
+2%
25 626
+1%
25 525
0%
25 350
-1%
24 676
-3%
25 080
+2%
26 033
+4%
26 812
+3%
27 331
+2%
27 693
+1%
26 570
-4%
25 537
-4%
24 653
-3%
24 785
+1%
25 892
+4%
28 064
+8%
29 722
+6%
29 430
-1%
30 291
+3%
31 821
+5%
32 293
+1%
34 468
+7%
34 958
+1%
34 136
-2%
35 199
+3%
35 656
+1%
Net Income
Tax Provision
(7 374)
(7 405)
(7 219)
(8 592)
(8 402)
(9 025)
(8 945)
(8 675)
(8 722)
(8 214)
(7 961)
(7 904)
(7 561)
(7 583)
(7 464)
(7 561)
(7 735)
(7 616)
(7 883)
(7 703)
(7 739)
(7 593)
(7 759)
(8 023)
(8 024)
(8 092)
(7 855)
(7 536)
(7 683)
(7 937)
(8 751)
(9 244)
(9 334)
(9 564)
(9 785)
(9 953)
(10 318)
(10 335)
(10 116)
(10 343)
(10 490)
Income from Continuing Operations
14 346
15 273
15 469
15 030
15 102
14 967
15 294
15 337
15 709
16 024
15 721
16 072
16 110
16 387
17 406
17 730
17 891
17 909
17 467
16 973
17 341
18 440
19 053
19 308
19 669
18 478
17 682
17 117
17 102
17 955
19 313
20 478
20 096
20 727
22 036
22 340
24 150
24 623
24 020
24 856
25 166
Income to Minority Interest
(3)
(4)
(5)
(5)
(6)
(5)
(5)
(5)
(4)
(5)
(5)
(4)
(4)
(3)
(3)
(4)
(5)
(6)
(18)
(24)
(35)
(51)
(58)
(66)
(78)
(99)
(104)
(110)
(81)
(22)
145
176
164
134
(15)
(30)
(26)
(3)
11
13
25
Net Income (Common)
14 343
N/A
15 268
+6%
15 463
+1%
15 024
-3%
15 095
+0%
14 962
-1%
15 290
+2%
15 333
+0%
15 705
+2%
16 018
+2%
15 715
-2%
16 066
+2%
16 105
+0%
16 383
+2%
17 402
+6%
17 725
+2%
17 886
+1%
17 902
+0%
17 448
-3%
16 947
-3%
17 305
+2%
18 388
+6%
18 994
+3%
19 242
+1%
19 589
+2%
18 378
-6%
17 577
-4%
17 006
-3%
17 020
+0%
17 932
+5%
19 458
+9%
20 654
+6%
20 260
-2%
20 861
+3%
22 020
+6%
22 309
+1%
24 123
+8%
24 620
+2%
24 032
-2%
24 870
+3%
25 192
+1%
EPS (Diluted)
111.18
N/A
118.35
+6%
119.86
+1%
116.46
-3%
117.01
+0%
116.31
-1%
119.45
+3%
119.77
+0%
124.64
+4%
126.46
+1%
125.72
-1%
128.52
+2%
128.84
+0%
131.05
+2%
141.47
+8%
144.1
+2%
146.6
+2%
146.62
+0%
144.19
-2%
140.05
-3%
143.02
+2%
152.19
+6%
159.03
+4%
162.28
+2%
165.81
+2%
155.06
-6%
149.16
-4%
144.3
-3%
145.36
+1%
152.97
+5%
167.51
+10%
177.8
+6%
174.55
-2%
180.14
+3%
193.1
+7%
200.29
+4%
218.2
+9%
220.69
+1%
219.39
-1%
231.58
+6%
236.64
+2%

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 134,500+ 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.