First Time Loading...

Conexio Corp
TSE:9422

Watchlist Manager
Conexio Corp Logo
Conexio Corp
TSE:9422
Watchlist
Price: 1 912 JPY 0.26% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

193.5B
+0.4%
Revenue
Growth Rates:
1 Year
-3%
3 Years
-21%
5 Years
-24%
7 Years
-31%
10 Years
+43%
6.1B
-9%
Operating Income
Growth Rates:
1 Year
-36%
3 Years
-47%
5 Years
-43%
7 Years
-30%
10 Years
+35%
3.9B
-12%
Net Income
Growth Rates:
1 Year
-42%
3 Years
-50%
5 Years
-44%
7 Years
-24%
10 Years
+90%

Earnings Waterfall
Conexio Corp

Revenue
193.5B JPY
Cost of Revenue
-144.6B JPY
Gross Profit
48.9B JPY
Operating Expenses
-42.8B JPY
Operating Income
6.1B JPY
Other Expenses
-2.2B JPY
Net Income
3.9B JPY

Income Statement
Conexio Corp

Rotate your device to view
Income Statement
Currency: JPY
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 Jun-2022 Sep-2022
Revenue
Revenue
135 561
N/A
174 546
+29%
209 303
+20%
247 015
+18%
270 370
+9%
282 841
+5%
292 364
+3%
284 855
-3%
291 831
+2%
286 579
-2%
282 961
-1%
284 147
+0%
281 770
-1%
280 406
0%
281 307
+0%
274 524
-2%
272 906
-1%
269 548
-1%
260 016
-4%
261 010
+0%
256 083
-2%
260 516
+2%
264 897
+2%
269 486
+2%
272 678
+1%
265 983
-2%
263 925
-1%
258 565
-2%
245 822
-5%
227 777
-7%
209 005
-8%
187 258
-10%
181 097
-3%
183 298
+1%
188 795
+3%
201 596
+7%
199 947
-1%
196 147
-2%
193 247
-1%
192 669
0%
193 488
+0%
Gross Profit
Cost of Revenue
(107 740)
(141 610)
(172 112)
(204 635)
(224 682)
(238 060)
(247 184)
(240 517)
(246 344)
(240 192)
(235 982)
(237 000)
(235 257)
(234 216)
(235 093)
(228 296)
(226 273)
(221 859)
(211 756)
(212 111)
(206 141)
(209 917)
(214 549)
(218 458)
(221 664)
(214 778)
(212 044)
(206 098)
(192 944)
(175 544)
(156 760)
(136 913)
(130 869)
(131 944)
(135 787)
(145 983)
(144 409)
(142 169)
(141 729)
(142 848)
(144 620)
Gross Profit
27 821
N/A
32 936
+18%
37 191
+13%
42 380
+14%
45 688
+8%
44 781
-2%
45 180
+1%
44 338
-2%
45 487
+3%
46 387
+2%
46 979
+1%
47 147
+0%
46 513
-1%
46 190
-1%
46 214
+0%
46 228
+0%
46 633
+1%
47 689
+2%
48 260
+1%
48 899
+1%
49 942
+2%
50 599
+1%
50 348
0%
51 028
+1%
51 014
0%
51 205
+0%
51 881
+1%
52 467
+1%
52 878
+1%
52 233
-1%
52 245
+0%
50 345
-4%
50 228
0%
51 354
+2%
53 008
+3%
55 613
+5%
55 538
0%
53 978
-3%
51 518
-5%
49 821
-3%
48 868
-2%
Operating Income
Operating Expenses
(23 343)
(27 288)
(31 288)
(35 677)
(39 592)
(38 209)
(38 212)
(37 158)
(36 642)
(37 235)
(38 387)
(38 181)
(37 886)
(38 040)
(37 011)
(37 468)
(37 701)
(37 903)
(38 282)
(38 785)
(39 292)
(39 855)
(40 141)
(40 567)
(41 015)
(41 229)
(41 604)
(41 538)
(41 504)
(41 873)
(41 915)
(40 705)
(40 535)
(40 446)
(42 332)
(44 664)
(46 138)
(45 963)
(43 446)
(43 203)
(42 814)
Selling, General & Administrative
(23 343)
(27 288)
(29 192)
(35 679)
(39 591)
(38 209)
(35 832)
(37 157)
(36 642)
(37 235)
(36 275)
(38 179)
(37 885)
(38 038)
(34 901)
(37 468)
(37 701)
(37 902)
(36 153)
(38 785)
(39 292)
(39 856)
(37 972)
(40 564)
(41 014)
(41 227)
(39 369)
(41 536)
(41 501)
(41 871)
(39 724)
(40 705)
(40 534)
(40 445)
(40 260)
(44 664)
(46 137)
(45 962)
(41 243)
(43 200)
(42 813)
Research & Development
0
0
(36)
0
0
0
(8)
0
0
0
(8)
0
0
0
(5)
0
0
0
(13)
0
0
0
(10)
0
0
0
(23)
0
0
0
(33)
0
0
0
(8)
0
0
0
(10)
0
0
Depreciation & Amortization
0
0
(2 060)
0
0
0
(2 371)
0
0
0
(2 111)
0
0
0
(2 105)
0
0
0
(2 116)
0
0
0
(2 157)
0
0
0
(2 210)
0
0
0
(2 157)
0
0
0
(2 063)
0
0
0
(2 192)
0
0
Other Operating Expenses
0
0
0
0
(1)
0
(1)
0
0
0
7
(2)
(1)
0
0
0
0
(1)
0
0
0
1
(2)
(3)
(1)
(2)
(2)
(2)
(3)
(2)
(1)
0
0
(1)
(1)
0
(1)
0
(1)
(3)
(1)
Operating Income
4 478
N/A
5 648
+26%
5 903
+5%
6 703
+14%
6 096
-9%
6 572
+8%
6 968
+6%
7 180
+3%
8 845
+23%
9 152
+3%
8 592
-6%
8 966
+4%
8 627
-4%
8 150
-6%
9 203
+13%
8 760
-5%
8 932
+2%
9 786
+10%
9 978
+2%
10 114
+1%
10 650
+5%
10 744
+1%
10 207
-5%
10 461
+2%
9 999
-4%
9 976
0%
10 277
+3%
10 929
+6%
11 374
+4%
10 360
-9%
10 330
0%
9 640
-7%
9 693
+1%
10 908
+13%
10 676
-2%
10 949
+3%
9 400
-14%
8 015
-15%
8 072
+1%
6 618
-18%
6 054
-9%
Pre-Tax Income
Interest Income Expense
21
18
0
(13)
(27)
(41)
396
(47)
(50)
(43)
(38)
(22)
(19)
(18)
(16)
(17)
(11)
(7)
(2)
(8)
(8)
(7)
(6)
(5)
(3)
0
2
2
176
175
176
174
(3)
(5)
0
(3)
(1)
0
45
(1)
0
Non-Reccuring Items
(118)
(174)
(220)
(244)
(212)
(265)
(235)
213
158
265
(421)
(390)
(431)
(464)
97
103
195
202
(296)
(299)
(313)
(308)
(199)
(213)
(229)
(237)
(164)
(161)
(156)
(163)
(284)
(254)
(227)
(219)
(224)
92
110
273
159
(126)
(266)
Gain/Loss on Disposition of Assets
(3)
(4)
(26)
(21)
(28)
(24)
(19)
(22)
(17)
(7)
(13)
(15)
(17)
(30)
(40)
(51)
(56)
(56)
(61)
(56)
(71)
(73)
(63)
(60)
(81)
(106)
(123)
(120)
(80)
(51)
(22)
2
(1)
(7)
(30)
(28)
(22)
(9)
(35)
(36)
(42)
Total Other Income
59
67
130
144
173
182
118
131
130
110
124
102
97
129
146
158
137
119
97
89
116
123
137
129
256
293
310
314
270
229
186
189
361
391
410
378
128
98
132
185
149
Pre-Tax Income
4 437
N/A
5 555
+25%
5 787
+4%
6 569
+14%
6 002
-9%
6 424
+7%
7 228
+13%
7 455
+3%
9 066
+22%
9 477
+5%
8 244
-13%
8 641
+5%
8 257
-4%
7 767
-6%
9 390
+21%
8 953
-5%
9 197
+3%
10 044
+9%
9 716
-3%
9 840
+1%
10 374
+5%
10 479
+1%
10 076
-4%
10 312
+2%
9 942
-4%
9 926
0%
10 302
+4%
10 964
+6%
11 584
+6%
10 550
-9%
10 386
-2%
9 751
-6%
9 823
+1%
11 068
+13%
10 832
-2%
11 388
+5%
9 615
-16%
8 377
-13%
8 373
0%
6 640
-21%
5 895
-11%
Net Income
Tax Provision
(2 384)
(2 655)
(2 695)
(3 049)
(2 790)
(2 849)
(3 225)
(3 171)
(3 717)
(3 826)
(3 230)
(3 331)
(3 151)
(2 920)
(3 241)
(3 067)
(3 089)
(3 302)
(3 247)
(3 283)
(3 442)
(3 470)
(3 338)
(3 404)
(3 283)
(3 269)
(3 380)
(3 588)
(3 776)
(3 456)
(3 386)
(3 188)
(3 209)
(3 589)
(3 296)
(3 463)
(2 920)
(2 535)
(2 755)
(2 222)
(1 991)
Income from Continuing Operations
2 053
2 900
3 092
3 520
3 212
3 575
4 003
4 284
5 349
5 651
5 014
5 310
5 106
4 847
6 149
5 886
6 108
6 742
6 469
6 557
6 932
7 009
6 738
6 908
6 659
6 657
6 922
7 376
7 808
7 094
7 000
6 563
6 614
7 479
7 536
7 925
6 695
5 842
5 618
4 418
3 904
Net Income (Common)
2 053
N/A
2 899
+41%
3 092
+7%
3 519
+14%
3 213
-9%
3 575
+11%
4 002
+12%
4 283
+7%
5 347
+25%
5 649
+6%
5 013
-11%
5 310
+6%
5 105
-4%
4 847
-5%
6 149
+27%
5 886
-4%
6 109
+4%
6 742
+10%
6 469
-4%
6 556
+1%
6 931
+6%
7 008
+1%
6 738
-4%
6 908
+3%
6 659
-4%
6 657
0%
6 921
+4%
7 376
+7%
7 807
+6%
7 094
-9%
7 000
-1%
6 563
-6%
6 614
+1%
7 479
+13%
7 536
+1%
7 924
+5%
6 696
-15%
5 841
-13%
5 618
-4%
4 418
-21%
3 903
-12%
EPS (Diluted)
45.62
N/A
51.76
+13%
61.84
+19%
62.83
+2%
65.57
+4%
79.44
+21%
81.67
+3%
95.17
+17%
118.82
+25%
125.53
+6%
112.05
-11%
118
+5%
113.44
-4%
107.71
-5%
137.44
+28%
130.8
-5%
135.75
+4%
149.82
+10%
144.6
-3%
145.68
+1%
154.02
+6%
155.73
+1%
150.61
-3%
153.51
+2%
147.97
-4%
148.8
+1%
154.7
+4%
164.87
+7%
174.51
+6%
158.57
-9%
156.47
-1%
146.7
-6%
147.84
+1%
167.17
+13%
168.45
+1%
177.12
+5%
149.67
-15%
130.56
-13%
125.58
-4%
98.75
-21%
87.24
-12%

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.