Watchlist Manager

Watchlist

Price: 4 170 JPY -0.12% Market Closed

Market Cap: ¥299.8B

	Kintetsu World Express Inc TSE:9375	JP
	Ovintiv Inc NYSE:OVV	US
	Dhampur Sugar Mills Ltd NSE:DHAMPURSUG	IN
S	SI Holdings Plc TSE:7070	JP
C	Careium AB (publ) STO:CARE	SE
I	ImmunoGen Inc XETRA:IMU	US
	Merck & Co Inc NYSE:MRK	US

Income Statement

Currency: JPY

	Dec-2003	Jun-2004	Sep-2004	Dec-2004	Jun-2005	Sep-2005	Dec-2005	Jun-2006	Sep-2006	Dec-2006	Jun-2007	Sep-2007	Dec-2007	Jun-2008	Sep-2008	Dec-2008	Jun-2009	Sep-2009	Dec-2009	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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
Revenue
Revenue	149 212 N/A	153 582 +3%	163 134 +6%	178 719 +10%	185 719 +4%	188 500 +1%	192 243 +2%	200 866 +4%	205 260 +2%	211 258 +3%	211 307 +0%	217 651 +3%	213 206 -2%	215 813 +1%	223 280 +3%	221 634 -1%	194 900 -12%	163 149 -16%	150 734 -8%	168 853 +12%	188 904 +12%	200 683 +6%	267 688 +33%	272 024 +2%	270 811 0%	267 661 -1%	264 403 -1%	260 672 -1%	255 572 -2%	251 614 -2%	247 977 -1%	248 429 +0%	254 895 +3%	264 866 +4%	281 505 +6%	292 101 +4%	300 681 +3%	310 355 +3%	327 192 +5%	334 704 +2%	338 515 +1%	388 745 +15%	420 252 +8%	451 574 +7%	482 994 +7%	474 635 -2%	474 330 0%	488 037 +3%	509 418 +4%	532 744 +5%	553 197 +4%	569 577 +3%	582 068 +2%	592 695 +2%	592 009 0%	583 438 -1%	572 287 -2%	554 933 -3%	544 533 -2%	549 416 +1%	536 652 -2%	558 910 +4%	609 110 +9%	667 114 +10%	769 491 +15%	887 545 +15%	980 441 +10%
Gross Profit
Cost of Revenue	(123 654)	(127 231)	(135 631)	(150 703)	(157 792)	(160 449)	(163 337)	(170 552)	(173 955)	(177 965)	(177 089)	(182 147)	(178 332)	(181 569)	(188 822)	(188 740)	(164 937)	(136 168)	(124 180)	(140 537)	(159 632)	(170 555)	(226 846)	(230 043)	(227 956)	(224 609)	(220 918)	(217 048)	(212 100)	(208 477)	(205 007)	(205 586)	(211 175)	(219 828)	(235 202)	(244 427)	(252 474)	(261 615)	(274 636)	(281 649)	(284 290)	(323 770)	(348 489)	(372 711)	(397 450)	(389 925)	(389 316)	(401 754)	(420 540)	(442 083)	(460 534)	(474 682)	(486 125)	(494 850)	(495 052)	(487 517)	(476 881)	(460 594)	(450 686)	(452 404)	(440 741)	(460 876)	(504 332)	(557 673)	(650 309)	(754 607)	(839 782)
Gross Profit	25 557 N/A	26 350 +3%	27 503 +4%	28 016 +2%	27 927 0%	28 051 +0%	28 906 +3%	30 314 +5%	31 305 +3%	33 293 +6%	34 218 +3%	35 504 +4%	34 874 -2%	34 244 -2%	34 458 +1%	32 894 -5%	29 963 -9%	26 981 -10%	26 554 -2%	28 316 +7%	29 272 +3%	30 128 +3%	40 842 +36%	41 981 +3%	42 855 +2%	43 052 +0%	43 485 +1%	43 624 +0%	43 472 0%	43 137 -1%	42 970 0%	42 843 0%	43 720 +2%	45 038 +3%	46 303 +3%	47 674 +3%	48 207 +1%	48 740 +1%	52 556 +8%	53 055 +1%	54 225 +2%	64 975 +20%	71 763 +10%	78 863 +10%	85 544 +8%	84 710 -1%	85 014 +0%	86 283 +1%	88 878 +3%	90 661 +2%	92 663 +2%	94 895 +2%	95 943 +1%	97 845 +2%	96 957 -1%	95 921 -1%	95 406 -1%	94 339 -1%	93 847 -1%	97 012 +3%	95 911 -1%	98 034 +2%	104 778 +7%	109 441 +4%	119 182 +9%	132 938 +12%	140 659 +6%
Operating Income
Operating Expenses	(20 672)	(20 959)	(21 511)	(21 730)	(22 286)	(22 339)	(22 929)	(23 680)	(24 130)	(24 615)	(24 690)	(25 420)	(25 089)	(24 975)	(25 017)	(24 800)	(23 564)	(21 783)	(21 189)	(21 412)	(21 737)	(21 733)	(28 908)	(28 931)	(29 203)	(29 196)	(29 625)	(29 786)	(29 529)	(29 734)	(29 640)	(30 164)	(30 896)	(31 832)	(32 526)	(33 414)	(34 204)	(34 670)	(35 958)	(37 092)	(37 508)	(47 617)	(56 396)	(64 145)	(72 485)	(71 539)	(71 928)	(72 188)	(73 202)	(74 718)	(75 101)	(76 819)	(77 010)	(76 235)	(76 149)	(75 641)	(74 698)	(73 400)	(74 122)	(77 586)	(76 209)	(71 344)	(70 590)	(71 320)	(73 299)	(75 862)	(78 173)
Selling, General & Administrative	(20 692)	(20 980)	(21 532)	(21 752)	(22 140)	(22 251)	(22 847)	(23 597)	(24 150)	(24 635)	(24 712)	(25 442)	(25 112)	(24 997)	(25 039)	(24 824)	(23 589)	(21 810)	(21 215)	(21 438)	(21 762)	(21 757)	(28 943)	(28 966)	(29 239)	(29 233)	(29 659)	(29 819)	(29 563)	(29 767)	(29 674)	(30 198)	(30 929)	(31 866)	(32 561)	(33 448)	(34 239)	(34 706)	(35 992)	(37 120)	(37 531)	(47 632)	(51 500)	(64 155)	(72 493)	(71 547)	(63 888)	(72 199)	(73 213)	(74 731)	(66 356)	(75 796)	(76 408)	(76 243)	(67 135)	(75 652)	(74 709)	(73 411)	(63 633)	(73 327)	(71 947)	(71 354)	(60 200)	(71 328)	(73 309)	(75 871)	(67 437)
Depreciation & Amortization	21	21	21	21	21	21	21	20	20	20	22	22	23	22	22	24	25	27	26	26	25	24	35	35	36	37	35	35	35	35	35	35	35	35	35	35	35	35	35	29	23	17	(4 894)	11	11	11	(8 040)	11	11	11	(8 743)	11	11	11	(9 014)	11	11	11	(10 488)	11	11	11	(10 389)	11	11	11	(10 735)
Other Operating Expenses	0	0	0	0	(167)	(109)	(103)	(103)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(1)	(2)	(1)	(1)	(2)	0	0	(1)	0	1	0	(1)	0	(2)	(2)	(1)	(3)	(3)	0	0	0	2	(2)	(1 034)	(613)	(3)	0	0	0	0	(1)	(4 270)	(4 273)	(1)	(1)	(3)	(1)	(2)	(1)
Operating Income	4 885 N/A	5 391 +10%	5 992 +11%	6 286 +5%	5 641 -10%	5 712 +1%	5 977 +5%	6 634 +11%	7 175 +8%	8 678 +21%	9 528 +10%	10 084 +6%	9 785 -3%	9 269 -5%	9 441 +2%	8 094 -14%	6 399 -21%	5 198 -19%	5 365 +3%	6 904 +29%	7 535 +9%	8 395 +11%	11 934 +42%	13 050 +9%	13 652 +5%	13 856 +1%	13 860 +0%	13 838 0%	13 943 +1%	13 403 -4%	13 330 -1%	12 679 -5%	12 824 +1%	13 206 +3%	13 777 +4%	14 260 +4%	14 003 -2%	14 070 +0%	16 598 +18%	15 963 -4%	16 717 +5%	17 358 +4%	15 367 -11%	14 718 -4%	13 059 -11%	13 171 +1%	13 086 -1%	14 095 +8%	15 676 +11%	15 943 +2%	17 562 +10%	18 076 +3%	18 933 +5%	21 610 +14%	20 808 -4%	20 280 -3%	20 708 +2%	20 939 +1%	19 725 -6%	19 426 -2%	19 702 +1%	26 690 +35%	34 188 +28%	38 121 +12%	45 883 +20%	57 076 +24%	62 486 +9%
Pre-Tax Income
Interest Income Expense	91	130	(36)	108	153	104	273	283	323	181	221	513	458	235	132	294	473	248	117	203	1 151	1 187	1 459	1 470	610	752	529	628	795	293	457	321	377	655	997	1 202	973	1 354	1 797	1 724	1 776	2 069	2 005	1 765	1 816	743	(360)	(677)	(736)	(63)	(420)	720	1 208	(515)	(1 350)	(5 034)	(5 061)	(3 934)	(2 585)	97	(849)	(1 185)	(1 074)	(563)	134	1 002	1 433
Non-Reccuring Items	(12)	0	(161)	(168)	0	0	0	0	(121)	(123)	(123)	11	13	(97)	(117)	(158)	(84)	(334)	(344)	(308)	131	182	(875)	(916)	(1 143)	(784)	238	282	198	(135)	(44)	(282)	(194)	(220)	(390)	(1 904)	(1 872)	(1 872)	(2 057)	(302)	(295)	(295)	(60)	368	329	(354)	(687)	(1 115)	(1 495)	(1 562)	(1 033)	0	0	101	(285)	(372)	(370)	(124)	(4 357)	0	0	(5 228)	(741)	(1 120)	(1 121)	(572)	(649)
Gain/Loss on Disposition of Assets	2	0	0	0	0	0	82	82	82	0	0	0	0	3	9	11	11	8	9	6	(23)	(26)	(20)	(35)	(9)	(9)	(128)	(118)	(114)	(115)	5	4	40	34	40	0	(4)	0	0	0	0	0	0	0	0	18	137	0	707	692	568	0	1	(2)	47	80	77	77	33	0	0	0	0	0	0	0	0
Total Other Income	168	66	150	129	238	154	158	200	126	143	133	192	204	181	254	272	263	188	195	213	203	133	176	257	256	302	455	388	382	322	422	459	451	553	492	487	479	443	34	14	(19)	313	535	560	685	382	310	450	315	398	202	810	188	58	758	712	772	918	440	844	1 213	1 277	1 456	1 120	750	663	848
Pre-Tax Income	5 134 N/A	5 587 +9%	5 944 +6%	6 354 +7%	6 031 -5%	5 970 -1%	6 489 +9%	7 198 +11%	7 584 +5%	8 879 +17%	9 759 +10%	10 800 +11%	10 460 -3%	9 591 -8%	9 719 +1%	8 513 -12%	7 062 -17%	5 308 -25%	5 342 +1%	7 018 +31%	8 997 +28%	9 871 +10%	12 674 +28%	13 826 +9%	13 366 -3%	14 117 +6%	14 954 +6%	15 018 +0%	15 204 +1%	13 768 -9%	14 170 +3%	13 181 -7%	13 498 +2%	14 228 +5%	14 916 +5%	14 045 -6%	13 579 -3%	13 995 +3%	16 372 +17%	17 399 +6%	18 179 +4%	19 445 +7%	17 847 -8%	17 411 -2%	15 889 -9%	13 960 -12%	12 486 -11%	12 753 +2%	14 467 +13%	15 408 +7%	16 879 +10%	19 606 +16%	20 330 +4%	21 252 +5%	19 978 -6%	15 666 -22%	16 126 +3%	17 876 +11%	13 256 -26%	20 367 +54%	20 066 -1%	21 554 +7%	33 829 +57%	37 558 +11%	45 646 +22%	58 169 +27%	64 118 +10%
Net Income
Tax Provision	(2 159)	(2 335)	(2 441)	(2 437)	(2 259)	(2 251)	(2 619)	(2 771)	(3 020)	(3 484)	(3 765)	(3 981)	(3 731)	(3 739)	(3 580)	(3 002)	(2 366)	(1 790)	(1 832)	(2 584)	(2 983)	(3 062)	(4 405)	(4 283)	(4 264)	(4 686)	(4 939)	(5 037)	(5 073)	(4 590)	(4 530)	(4 578)	(4 644)	(4 892)	(4 977)	(4 816)	(4 796)	(4 981)	(5 348)	(5 649)	(5 880)	(6 492)	(7 115)	(7 785)	(7 830)	(7 851)	(6 982)	(7 290)	(7 586)	(8 039)	(8 498)	(8 655)	(8 890)	(8 899)	(8 166)	(7 889)	(7 507)	(7 286)	(7 025)	(7 654)	(7 957)	(8 046)	(10 760)	(12 067)	(14 390)	(17 517)	(18 562)
Income from Continuing Operations	2 976	3 252	3 504	3 917	3 773	3 719	3 870	4 427	4 564	5 395	5 994	6 819	6 729	5 852	6 139	5 511	4 696	3 518	3 510	4 434	6 014	6 809	8 269	9 543	9 102	9 431	10 015	9 981	10 131	9 178	9 640	8 603	8 854	9 336	9 939	9 229	8 783	9 014	11 024	11 750	12 299	12 953	10 732	9 626	8 059	6 109	5 504	5 463	6 881	7 369	8 381	10 951	11 440	12 353	11 812	7 777	8 619	10 590	6 231	12 713	12 109	13 508	23 069	25 491	31 256	40 652	45 556
Income to Minority Interest	(192)	(229)	(242)	(331)	(299)	(293)	(280)	(315)	(332)	(363)	(369)	(385)	(387)	(370)	(409)	(445)	(390)	(349)	(297)	(346)	(324)	(287)	(390)	(449)	(457)	(469)	(469)	(444)	(472)	(462)	(505)	(486)	(490)	(492)	(522)	(517)	(480)	(521)	(535)	(546)	(619)	(785)	(958)	(1 157)	(1 248)	(1 187)	(1 017)	(1 012)	(1 099)	(1 157)	(1 378)	(1 560)	(1 894)	(2 016)	(1 955)	(1 811)	(1 552)	(1 515)	(1 506)	(1 635)	(1 451)	(1 379)	(1 424)	(1 317)	(1 598)	(1 864)	(2 138)
Net Income (Common)	2 785 N/A	3 023 +9%	3 262 +8%	3 586 +10%	3 474 -3%	3 426 -1%	3 590 +5%	4 113 +15%	4 230 +3%	5 030 +19%	5 621 +12%	6 437 +15%	6 342 -1%	5 480 -14%	5 725 +4%	5 064 -12%	4 305 -15%	3 166 -26%	3 208 +1%	4 085 +27%	5 688 +39%	6 524 +15%	7 880 +21%	9 092 +15%	8 643 -5%	8 960 +4%	9 545 +7%	9 538 0%	9 661 +1%	8 716 -10%	9 134 +5%	8 116 -11%	8 363 +3%	8 841 +6%	9 417 +7%	8 712 -7%	8 303 -5%	8 494 +2%	10 489 +23%	11 204 +7%	11 679 +4%	12 168 +4%	9 773 -20%	8 468 -13%	6 810 -20%	4 921 -28%	4 487 -9%	4 451 -1%	5 781 +30%	6 212 +7%	7 002 +13%	9 390 +34%	9 545 +2%	10 336 +8%	9 857 -5%	5 967 -39%	7 068 +18%	9 074 +28%	4 724 -48%	11 076 +134%	10 657 -4%	12 129 +14%	21 644 +78%	24 172 +12%	29 656 +23%	38 787 +31%	43 417 +12%
EPS (Diluted)	40.95 N/A	44.46 +9%	45.3 +2%	49.8 +10%	48.25 -3%	46.93 -3%	49.85 +6%	57.13 +15%	57.94 +1%	69.87 +21%	78.07 +12%	88.17 +13%	88.08 0%	76.11 -14%	78.42 +3%	70.33 -10%	59.79 -15%	43.36 -27%	44.56 +3%	56.74 +27%	79.01 +39%	90.62 +15%	109.45 +21%	126.28 +15%	120.04 -5%	124.44 +4%	132.57 +7%	132.47 0%	134.18 +1%	121.05 -10%	126.86 +5%	112.71 -11%	116.14 +3%	122.78 +6%	130.79 +7%	120.99 -7%	115.31 -5%	117.97 +2%	145.68 +23%	155.61 +7%	162.21 +4%	169 +4%	135.74 -20%	117.62 -13%	94.59 -20%	68.35 -28%	62.32 -9%	61.82 -1%	80.29 +30%	86.28 +7%	97.25 +13%	130.42 +34%	132.58 +2%	143.57 +8%	136.91 -5%	82.88 -39%	98.23 +19%	126.21 +28%	65.67 -48%	154.06 +135%	148.24 -4%	168.71 +14%	301.06 +78%	336.22 +12%	412.5 +23%	539.5 +31%	603.89 +12%

Income Statement Balance Sheet Cash Flow Statement

Kintetsu World Express Inc
TSE:9375

Income Statement

Earnings Waterfall
Kintetsu World Express Inc

Income Statement
Kintetsu World Express Inc

See Also

Company

Help

Tools

Stocks

Kintetsu World Express Inc TSE:9375

Income Statement

Earnings Waterfall Kintetsu World Express Inc

Income Statement Kintetsu World Express Inc

See Also

Company

Help

Tools

Stocks

Kintetsu World Express Inc
TSE:9375

Earnings Waterfall
Kintetsu World Express Inc

Income Statement
Kintetsu World Express Inc