First Time Loading...

Kyoritsu Maintenance Co Ltd
TSE:9616

Watchlist Manager
Kyoritsu Maintenance Co Ltd Logo
Kyoritsu Maintenance Co Ltd
TSE:9616
Watchlist
Price: 3 358 JPY 0.24% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

197.6B
+3%
Revenue
Growth Rates:
1 Year
0%
3 Years
+54%
5 Years
+18%
7 Years
+45%
10 Years
+87%
14.1B
+20%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
-
5 Years
-6%
7 Years
+24%
10 Years
+89%
8B
+21%
Net Income
Growth Rates:
1 Year
-7%
3 Years
-
5 Years
-20%
7 Years
+22%
10 Years
+94%

Earnings Waterfall
Kyoritsu Maintenance Co Ltd

Revenue
197.6B JPY
Cost of Revenue
-152.8B JPY
Gross Profit
44.8B JPY
Operating Expenses
-30.7B JPY
Operating Income
14.1B JPY
Other Expenses
-6.1B JPY
Net Income
8B JPY

Income Statement
Kyoritsu Maintenance 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
105 619
N/A
105 216
0%
105 987
+1%
107 166
+1%
109 118
+2%
110 212
+1%
113 443
+3%
123 505
+9%
129 319
+5%
135 053
+4%
138 751
+3%
136 663
-2%
136 463
0%
135 828
0%
137 700
+1%
138 287
+0%
143 442
+4%
152 021
+6%
154 587
+2%
160 289
+4%
167 181
+4%
162 811
-3%
168 100
+3%
177 422
+6%
172 022
-3%
169 770
-1%
151 209
-11%
132 205
-13%
128 016
-3%
121 281
-5%
127 316
+5%
132 744
+4%
135 004
+2%
173 701
+29%
183 310
+6%
189 081
+3%
197 766
+5%
175 630
-11%
183 077
+4%
191 199
+4%
197 595
+3%
Gross Profit
Cost of Revenue
(84 175)
(83 692)
(84 211)
(84 778)
(85 942)
(86 874)
(88 926)
(97 621)
(102 531)
(107 189)
(109 920)
(106 992)
(106 202)
(105 255)
(106 395)
(106 470)
(110 699)
(118 214)
(120 263)
(124 471)
(129 893)
(125 229)
(129 517)
(138 232)
(133 664)
(135 554)
(126 678)
(114 911)
(113 246)
(111 293)
(116 022)
(122 865)
(125 707)
(151 659)
(155 239)
(155 444)
(160 252)
(142 871)
(146 950)
(150 459)
(152 787)
Gross Profit
21 444
N/A
21 524
+0%
21 776
+1%
22 388
+3%
23 176
+4%
23 338
+1%
24 517
+5%
25 884
+6%
26 788
+3%
27 864
+4%
28 831
+3%
29 671
+3%
30 261
+2%
30 573
+1%
31 305
+2%
31 817
+2%
32 743
+3%
33 807
+3%
34 324
+2%
35 818
+4%
37 288
+4%
37 582
+1%
38 583
+3%
39 190
+2%
38 358
-2%
34 216
-11%
24 531
-28%
17 294
-30%
14 770
-15%
9 988
-32%
11 294
+13%
9 879
-13%
9 297
-6%
22 042
+137%
28 071
+27%
33 637
+20%
37 514
+12%
32 759
-13%
36 127
+10%
40 740
+13%
44 808
+10%
Operating Income
Operating Expenses
(13 989)
(14 034)
(14 263)
(14 506)
(14 705)
(15 121)
(15 542)
(16 033)
(16 498)
(17 620)
(17 969)
(18 407)
(18 918)
(18 758)
(19 455)
(19 960)
(20 399)
(20 720)
(21 086)
(21 902)
(22 371)
(23 015)
(23 411)
(23 601)
(23 613)
(23 011)
(21 001)
(19 641)
(19 531)
(19 045)
(19 884)
(20 069)
(19 863)
(20 611)
(21 510)
(22 642)
(24 005)
(25 433)
(26 965)
(28 963)
(30 724)
Selling, General & Administrative
(13 989)
(13 685)
(14 262)
(14 504)
(14 704)
(14 752)
(15 547)
(16 032)
(16 497)
(17 248)
(17 968)
(18 406)
(18 917)
(18 336)
(19 455)
(19 959)
(20 398)
(20 236)
(21 194)
(21 902)
(22 370)
(22 454)
(23 410)
(23 598)
(23 612)
(22 419)
(20 999)
(19 641)
(19 530)
(18 399)
(19 883)
(20 068)
(19 863)
(19 858)
(21 508)
(22 640)
(24 003)
(24 608)
(26 963)
(28 961)
(30 722)
Research & Development
0
(154)
0
0
0
(185)
0
0
0
0
0
0
0
(225)
0
0
0
(268)
0
0
0
(285)
0
0
0
(270)
0
0
0
(300)
0
0
0
(339)
0
0
0
(364)
0
0
0
Depreciation & Amortization
0
(194)
0
0
0
(183)
0
0
0
(171)
0
0
0
(196)
0
0
0
(215)
0
0
0
(275)
0
0
0
(320)
0
0
0
(345)
0
0
0
(413)
0
0
0
(459)
0
0
0
Other Operating Expenses
0
(1)
(1)
(2)
(1)
(1)
5
(1)
(1)
(201)
(1)
0
0
(1)
0
(1)
0
(1)
108
0
0
(1)
0
(2)
(1)
(2)
(2)
0
0
(1)
0
0
0
(1)
(2)
(2)
(2)
(2)
(2)
0
(2)
Operating Income
7 455
N/A
7 490
+0%
7 513
+0%
7 882
+5%
8 471
+7%
8 217
-3%
8 975
+9%
9 851
+10%
10 290
+4%
10 244
0%
10 862
+6%
11 264
+4%
11 343
+1%
11 815
+4%
11 850
+0%
11 857
+0%
12 344
+4%
13 087
+6%
13 238
+1%
13 916
+5%
14 917
+7%
14 567
-2%
15 172
+4%
15 589
+3%
14 745
-5%
11 205
-24%
3 530
-68%
(2 347)
N/A
(4 761)
-103%
(9 057)
-90%
(8 590)
+5%
(10 190)
-19%
(10 566)
-4%
1 431
N/A
6 561
+358%
10 995
+68%
13 509
+23%
7 326
-46%
9 162
+25%
11 777
+29%
14 084
+20%
Pre-Tax Income
Interest Income Expense
(490)
(705)
(513)
(510)
(422)
(399)
(360)
(474)
(667)
(507)
(508)
(447)
(403)
(334)
(221)
(192)
(166)
558
(240)
(205)
(183)
(271)
34
64
76
1 505
1 353
1 292
1 262
(273)
(312)
(332)
(360)
(409)
(371)
(357)
(360)
(319)
(315)
(301)
(377)
Non-Reccuring Items
(520)
(129)
(116)
(23)
(54)
6
0
131
144
(38)
(391)
(677)
(696)
(539)
(276)
(247)
(244)
(750)
0
127
129
(112)
(114)
(91)
(113)
(2 314)
(5 811)
(7 577)
(7 710)
(6 256)
(2 947)
(1 366)
(1 292)
(806)
(770)
(775)
(760)
(816)
(817)
(1 436)
(1 409)
Gain/Loss on Disposition of Assets
750
246
229
229
229
0
0
0
0
0
0
0
0
0
0
0
125
198
124
124
(1)
0
0
0
0
0
0
0
0
0
0
0
0
196
0
0
0
0
0
0
0
Total Other Income
(67)
12
(109)
(111)
(112)
(139)
(197)
(138)
(75)
85
112
102
144
33
103
48
(13)
(20)
(36)
13
(17)
43
(49)
19
109
297
377
851
888
716
1 287
921
930
987
730
514
447
226
61
110
168
Pre-Tax Income
7 128
N/A
6 914
-3%
7 004
+1%
7 467
+7%
8 112
+9%
7 685
-5%
8 418
+10%
9 370
+11%
9 692
+3%
9 784
+1%
10 075
+3%
10 242
+2%
10 388
+1%
10 975
+6%
11 456
+4%
11 466
+0%
12 046
+5%
13 073
+9%
13 086
+0%
13 975
+7%
14 845
+6%
14 227
-4%
15 043
+6%
15 581
+4%
14 817
-5%
10 693
-28%
(551)
N/A
(7 781)
-1 312%
(10 321)
-33%
(14 870)
-44%
(10 562)
+29%
(10 967)
-4%
(11 288)
-3%
1 399
N/A
6 150
+340%
10 377
+69%
12 836
+24%
6 417
-50%
8 091
+26%
10 150
+25%
12 466
+23%
Net Income
Tax Provision
(2 988)
(3 085)
(3 043)
(3 102)
(3 240)
(3 297)
(3 638)
(3 907)
(4 047)
(3 813)
(3 844)
(3 803)
(3 825)
(3 839)
(3 993)
(3 967)
(4 096)
(4 295)
(4 267)
(4 510)
(4 755)
(4 660)
(4 970)
(5 219)
(5 039)
(3 766)
(1 023)
738
1 410
2 705
2 021
2 582
2 845
(860)
(2 121)
(3 470)
(4 222)
(2 175)
(2 790)
(3 495)
(4 437)
Income from Continuing Operations
4 140
3 829
3 961
4 365
4 872
4 388
4 780
5 463
5 645
5 971
6 231
6 439
6 563
7 136
7 463
7 499
7 950
8 778
8 819
9 465
10 090
9 567
10 073
10 362
9 778
6 927
(1 574)
(7 043)
(8 911)
(12 165)
(8 541)
(8 385)
(8 443)
539
4 029
6 907
8 614
4 242
5 301
6 655
8 029
Net Income (Common)
4 141
N/A
3 829
-8%
3 960
+3%
4 365
+10%
4 872
+12%
4 387
-10%
4 780
+9%
5 461
+14%
5 644
+3%
5 970
+6%
6 230
+4%
6 438
+3%
6 561
+2%
7 135
+9%
7 462
+5%
7 499
+0%
7 949
+6%
8 778
+10%
8 819
+0%
9 465
+7%
10 090
+7%
9 567
-5%
10 072
+5%
10 362
+3%
9 778
-6%
6 927
-29%
(1 573)
N/A
(7 043)
-348%
(8 910)
-27%
(12 164)
-37%
(8 540)
+30%
(8 384)
+2%
(8 441)
-1%
539
N/A
4 029
+647%
6 907
+71%
8 612
+25%
4 241
-51%
5 299
+25%
6 653
+26%
8 028
+21%
EPS (Diluted)
125.48
N/A
112.61
-10%
101.53
-10%
111.92
+10%
124.92
+12%
112.37
-10%
122.56
+9%
140.02
+14%
144.71
+3%
152.72
+6%
148.33
-3%
153.28
+3%
168.23
+10%
168.64
+0%
177.66
+5%
178.54
+0%
189.26
+6%
207.49
+10%
209.97
+1%
225.35
+7%
238.52
+6%
245.37
+3%
258.32
+5%
265.76
+3%
250.78
-6%
177.66
-29%
-40.35
N/A
-180.64
-348%
-228.52
-27%
-311.98
-37%
-219.03
+30%
-215.03
+2%
-216.49
-1%
13.82
N/A
88.83
+543%
152.26
+71%
189.82
+25%
93.49
-51%
116.81
+25%
146.61
+26%
176.9
+21%

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 134,200+ 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.