First Time Loading...
K

Kanamoto Co Ltd
TSE:9678

Watchlist Manager
Kanamoto Co Ltd
TSE:9678
Watchlist
Price: 2 691 JPY 1.2% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

198.1B
+0.3%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+9%
5 Years
+16%
7 Years
+33%
10 Years
+72%
11.8B
-0.9%
Operating Income
Growth Rates:
1 Year
-9%
3 Years
-15%
5 Years
-27%
7 Years
-24%
10 Years
-10%
6.8B
+0.6%
Net Income
Growth Rates:
1 Year
-16%
3 Years
-17%
5 Years
-38%
7 Years
-22%
10 Years
-3%

Earnings Waterfall
Kanamoto Co Ltd

Revenue
198.1B JPY
Cost of Revenue
-141.1B JPY
Gross Profit
57B JPY
Operating Expenses
-45.1B JPY
Operating Income
11.8B JPY
Other Expenses
-5.1B JPY
Net Income
6.8B JPY

Income Statement
Kanamoto Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jan-2014 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024
Revenue
Revenue
115 292
N/A
120 310
+4%
123 201
+2%
125 555
+2%
128 733
+3%
129 649
+1%
131 853
+2%
133 292
+1%
132 044
-1%
133 627
+1%
137 758
+3%
144 870
+5%
148 728
+3%
155 438
+5%
158 351
+2%
158 428
+0%
161 755
+2%
164 567
+2%
166 600
+1%
168 188
+1%
170 050
+1%
174 695
+3%
176 936
+1%
180 694
+2%
181 999
+1%
180 252
-1%
179 832
0%
179 053
0%
181 282
+1%
182 864
+1%
187 547
+3%
189 416
+1%
188 486
0%
187 906
0%
186 789
-1%
188 028
+1%
190 806
+1%
191 581
+0%
194 355
+1%
197 481
+2%
198 091
+0%
Gross Profit
Cost of Revenue
(78 990)
(82 212)
(83 795)
(85 334)
(87 624)
(88 374)
(90 849)
(91 886)
(92 606)
(93 528)
(96 476)
(101 313)
(103 337)
(107 643)
(109 854)
(109 863)
(111 860)
(114 197)
(115 516)
(117 220)
(120 024)
(122 518)
(124 872)
(127 766)
(128 325)
(128 491)
(128 277)
(127 925)
(129 420)
(130 660)
(132 937)
(133 812)
(133 414)
(132 956)
(131 998)
(132 196)
(134 604)
(136 293)
(138 170)
(140 630)
(141 115)
Gross Profit
36 302
N/A
38 098
+5%
39 406
+3%
40 221
+2%
41 110
+2%
41 276
+0%
41 005
-1%
41 406
+1%
39 438
-5%
40 099
+2%
41 282
+3%
43 557
+6%
45 391
+4%
47 795
+5%
48 497
+1%
48 565
+0%
49 895
+3%
50 370
+1%
51 084
+1%
50 968
0%
50 026
-2%
52 177
+4%
52 064
0%
52 928
+2%
53 674
+1%
51 761
-4%
51 555
0%
51 128
-1%
51 862
+1%
52 204
+1%
54 610
+5%
55 604
+2%
55 072
-1%
54 950
0%
54 791
0%
55 832
+2%
56 202
+1%
55 288
-2%
56 185
+2%
56 851
+1%
56 976
+0%
Operating Income
Operating Expenses
(23 101)
(23 358)
(23 596)
(23 767)
(24 000)
(24 241)
(24 866)
(25 136)
(25 405)
(25 876)
(26 934)
(28 423)
(29 836)
(31 273)
(31 842)
(31 900)
(32 350)
(32 704)
(33 101)
(33 369)
(33 884)
(34 306)
(34 651)
(35 086)
(35 479)
(35 946)
(36 284)
(36 878)
(37 897)
(39 075)
(40 208)
(40 980)
(41 203)
(41 431)
(41 900)
(42 603)
(43 188)
(43 830)
(44 363)
(44 893)
(45 129)
Selling, General & Administrative
(23 139)
(23 384)
(23 609)
(22 808)
(24 001)
(24 240)
(24 865)
(24 078)
(25 403)
(25 875)
(26 932)
(26 874)
(29 834)
(31 272)
(31 841)
(30 052)
(32 350)
(32 703)
(33 100)
(31 311)
(33 882)
(34 304)
(34 650)
(32 794)
(35 478)
(35 944)
(36 283)
(34 357)
(37 895)
(39 076)
(40 207)
(37 623)
(41 203)
(41 429)
(41 899)
(39 194)
(43 187)
(43 828)
(44 362)
(41 213)
(45 128)
Depreciation & Amortization
36
24
12
(958)
0
0
0
(1 056)
0
0
0
(1 548)
0
0
0
(1 847)
0
0
0
(2 057)
0
0
0
(2 291)
0
0
0
(2 520)
0
0
0
(3 356)
0
0
0
(3 408)
0
0
0
(3 679)
0
Other Operating Expenses
0
0
0
(1)
0
(2)
0
(2)
0
0
(2)
(1)
(2)
(1)
(1)
(1)
0
0
(1)
(1)
(1)
(1)
0
(1)
(1)
(2)
(1)
(1)
(2)
1
(1)
(1)
0
(2)
0
(1)
(1)
(2)
(1)
(1)
(1)
Operating Income
13 200
N/A
14 739
+12%
15 809
+7%
16 454
+4%
17 109
+4%
17 034
0%
16 138
-5%
16 270
+1%
14 033
-14%
14 223
+1%
14 348
+1%
15 134
+5%
15 555
+3%
16 522
+6%
16 655
+1%
16 665
+0%
17 545
+5%
17 666
+1%
17 983
+2%
17 599
-2%
16 142
-8%
17 871
+11%
17 413
-3%
17 842
+2%
18 195
+2%
15 815
-13%
15 271
-3%
14 250
-7%
13 965
-2%
13 129
-6%
14 402
+10%
14 624
+2%
13 869
-5%
13 519
-3%
12 891
-5%
13 229
+3%
13 014
-2%
11 458
-12%
11 822
+3%
11 958
+1%
11 847
-1%
Pre-Tax Income
Interest Income Expense
(476)
(531)
(519)
(327)
(249)
(178)
(76)
61
(20)
(139)
(381)
(616)
(375)
(109)
179
426
285
83
45
(164)
(126)
55
101
98
83
(11)
19
57
134
159
174
200
199
424
420
402
402
286
361
486
498
Non-Reccuring Items
(349)
(393)
(393)
(31)
89
133
72
(127)
(178)
(212)
(147)
(430)
(420)
(410)
(412)
(275)
(286)
(298)
(301)
(34)
(353)
(305)
(305)
(459)
(490)
(617)
(607)
(408)
(500)
(411)
(258)
(437)
(198)
(176)
(207)
(47)
(75)
(79)
(411)
(231)
(240)
Gain/Loss on Disposition of Assets
(80)
(96)
(92)
(212)
(222)
(255)
(293)
(95)
(170)
(137)
(91)
(140)
(153)
(174)
(175)
(198)
(198)
(177)
(194)
(519)
(162)
(206)
(202)
(151)
(210)
(220)
(227)
(189)
0
(127)
(128)
(234)
(249)
(218)
(290)
(197)
(251)
(325)
(263)
(410)
(381)
Total Other Income
222
53
(69)
(15)
(66)
40
150
157
164
(9)
19
(104)
21
171
154
322
282
248
265
334
225
369
346
393
365
9
(134)
21
(134)
624
709
594
567
166
239
187
163
164
169
303
344
Pre-Tax Income
12 517
N/A
13 772
+10%
14 734
+7%
15 869
+8%
16 661
+5%
16 774
+1%
15 992
-5%
16 266
+2%
13 829
-15%
13 726
-1%
13 748
+0%
13 844
+1%
14 628
+6%
16 000
+9%
16 401
+3%
16 940
+3%
17 628
+4%
17 522
-1%
17 798
+2%
17 216
-3%
15 726
-9%
17 784
+13%
17 353
-2%
17 723
+2%
17 943
+1%
14 976
-17%
14 322
-4%
13 731
-4%
13 465
-2%
13 374
-1%
14 899
+11%
14 747
-1%
14 188
-4%
13 715
-3%
13 053
-5%
13 574
+4%
13 253
-2%
11 504
-13%
11 678
+2%
12 106
+4%
12 068
0%
Net Income
Tax Provision
(5 119)
(5 617)
(6 073)
(6 134)
(6 294)
(6 319)
(6 098)
(6 416)
(5 528)
(5 427)
(5 406)
(5 252)
(5 280)
(5 645)
(5 567)
(5 389)
(5 771)
(5 677)
(5 801)
(4 525)
(4 007)
(4 545)
(4 381)
(5 515)
(5 632)
(4 693)
(4 508)
(4 403)
(4 428)
(4 463)
(4 863)
(4 954)
(4 665)
(4 448)
(4 330)
(4 518)
(4 535)
(4 055)
(4 317)
(4 664)
(4 626)
Income from Continuing Operations
7 398
8 155
8 662
9 735
10 367
10 455
9 894
9 850
8 301
8 299
8 342
8 592
9 348
10 355
10 834
11 551
11 857
11 845
11 997
12 691
11 719
13 239
12 972
12 208
12 311
10 283
9 814
9 328
9 037
8 911
10 036
9 793
9 523
9 267
8 723
9 056
8 718
7 449
7 361
7 442
7 442
Income to Minority Interest
(393)
(410)
(364)
(435)
(350)
(278)
(289)
(292)
(271)
(301)
(393)
(493)
(655)
(755)
(773)
(806)
(818)
(834)
(848)
(834)
(803)
(861)
(820)
(777)
(824)
(763)
(790)
(860)
(841)
(844)
(882)
(885)
(804)
(760)
(713)
(711)
(708)
(719)
(725)
(720)
(681)
Net Income (Common)
7 006
N/A
7 745
+11%
8 298
+7%
9 299
+12%
10 014
+8%
10 175
+2%
9 603
-6%
9 557
0%
8 028
-16%
7 996
0%
7 947
-1%
8 098
+2%
8 693
+7%
9 599
+10%
10 059
+5%
10 744
+7%
11 038
+3%
11 011
0%
11 149
+1%
11 857
+6%
10 917
-8%
12 377
+13%
12 152
-2%
11 430
-6%
11 484
+0%
9 519
-17%
9 023
-5%
8 466
-6%
8 195
-3%
8 065
-2%
9 152
+13%
8 907
-3%
8 717
-2%
8 507
-2%
8 008
-6%
8 345
+4%
8 011
-4%
6 729
-16%
6 638
-1%
6 721
+1%
6 761
+1%
EPS (Diluted)
194.61
N/A
215.13
+11%
230.5
+7%
258.3
+12%
278.16
+8%
282.63
+2%
266.75
-6%
266.25
0%
229.37
-14%
228.45
0%
227.05
-1%
229.15
+1%
248.37
+8%
274.25
+10%
287.39
+5%
304.03
+6%
315.37
+4%
314.6
0%
318.54
+1%
335.52
+5%
282.76
-16%
319.51
+13%
313.68
-2%
295.3
-6%
296.45
+0%
247.07
-17%
238.29
-4%
221.43
-7%
216.78
-2%
213.26
-2%
242
+13%
235.55
-3%
231.45
-2%
229.57
-1%
216.79
-6%
224.64
+4%
217.98
-3%
186.13
-15%
184.1
-1%
185.39
+1%
188.1
+1%

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.