First Time Loading...

SCSK Corp
TSE:9719

Watchlist Manager
SCSK Corp Logo
SCSK Corp
TSE:9719
Watchlist
Price: 2 685 JPY -1.9% Market Closed
Updated: Apr 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

474.3B
+2%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+20%
5 Years
+36%
7 Years
+45%
10 Years
+67%
57.2B
+3%
Operating Income
Growth Rates:
1 Year
+19%
3 Years
+34%
5 Years
+45%
7 Years
+75%
10 Years
+162%
40.1B
+2%
Net Income
Growth Rates:
1 Year
+16%
3 Years
+32%
5 Years
+62%
7 Years
+36%
10 Years
+178%

Earnings Waterfall
SCSK Corp

Revenue
474.3B JPY
Cost of Revenue
-348.1B JPY
Gross Profit
126.1B JPY
Operating Expenses
-69B JPY
Operating Income
57.2B JPY
Other Expenses
-17B JPY
Net Income
40.1B JPY

Income Statement
SCSK Corp

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
283 148
N/A
288 236
+2%
290 289
+1%
293 638
+1%
296 796
+1%
297 633
+0%
305 090
+3%
309 921
+2%
318 375
+3%
323 945
+2%
325 271
+0%
326 545
+0%
327 776
+0%
329 303
+0%
331 170
+1%
335 357
+1%
335 107
0%
336 654
+0%
339 601
+1%
340 612
+0%
347 720
+2%
358 654
+3%
369 819
+3%
378 493
+2%
383 650
+1%
385 295
+0%
388 319
+1%
387 785
0%
395 246
+2%
396 853
+0%
401 706
+1%
407 122
+1%
408 740
+0%
414 150
+1%
419 356
+1%
427 224
+2%
434 419
+2%
445 912
+3%
454 865
+2%
464 007
+2%
474 250
+2%
Gross Profit
Cost of Revenue
(216 832)
(219 511)
(221 567)
(223 413)
(225 696)
(225 163)
(229 984)
(234 122)
(239 960)
(245 923)
(246 318)
(246 835)
(247 370)
(247 548)
(250 802)
(253 719)
(253 754)
(253 098)
(253 619)
(254 181)
(258 968)
(269 912)
(278 265)
(283 872)
(287 160)
(287 900)
(289 143)
(288 776)
(294 202)
(293 884)
(297 353)
(301 083)
(301 934)
(305 962)
(310 608)
(315 796)
(321 236)
(328 232)
(333 355)
(340 328)
(348 101)
Gross Profit
66 316
N/A
68 725
+4%
68 722
0%
70 225
+2%
71 100
+1%
72 470
+2%
75 106
+4%
75 799
+1%
78 415
+3%
78 022
-1%
78 953
+1%
79 710
+1%
80 406
+1%
81 755
+2%
80 368
-2%
81 638
+2%
81 353
0%
83 556
+3%
85 982
+3%
86 431
+1%
88 752
+3%
88 742
0%
91 554
+3%
94 621
+3%
96 490
+2%
97 395
+1%
99 176
+2%
99 009
0%
101 044
+2%
102 969
+2%
104 353
+1%
106 039
+2%
106 806
+1%
108 188
+1%
108 748
+1%
111 428
+2%
113 183
+2%
117 680
+4%
121 510
+3%
123 679
+2%
126 149
+2%
Operating Income
Operating Expenses
(44 462)
(44 751)
(44 957)
(44 896)
(44 903)
(44 467)
(44 942)
(45 011)
(45 232)
(46 237)
(46 484)
(47 128)
(47 656)
(48 041)
(48 889)
(49 375)
(49 442)
(50 185)
(48 936)
(49 097)
(49 219)
(50 364)
(51 618)
(52 352)
(53 171)
(56 796)
(57 262)
(58 147)
(58 536)
(56 999)
(57 868)
(58 788)
(60 151)
(60 506)
(62 143)
(63 949)
(65 223)
(66 297)
(67 137)
(67 908)
(68 981)
Selling, General & Administrative
(44 459)
(42 600)
(44 956)
(44 893)
(44 902)
(42 608)
(44 940)
(45 011)
(45 231)
(44 289)
(46 482)
(47 126)
(47 654)
(45 943)
(48 888)
(49 373)
(49 441)
(46 980)
(48 935)
(49 096)
(49 219)
(48 019)
(51 132)
(51 894)
(52 973)
(50 848)
(57 288)
(58 176)
(58 749)
(50 881)
(57 929)
(58 847)
(60 215)
(55 128)
(62 240)
(64 031)
(65 335)
(60 805)
(67 376)
(67 986)
(69 056)
Research & Development
0
(449)
0
0
0
(267)
0
0
0
(117)
0
0
0
(266)
0
0
0
(280)
0
0
0
(725)
0
0
0
(1 190)
0
0
0
(874)
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
(1 700)
0
0
0
(1 591)
0
0
0
(1 829)
0
0
0
(1 831)
0
0
0
(2 924)
0
0
0
(1 619)
0
0
0
(4 801)
0
0
0
(5 413)
0
0
0
(5 652)
0
0
0
(5 686)
0
0
0
Other Operating Expenses
(3)
(2)
0
(3)
(1)
(1)
(2)
0
0
(2)
(2)
(2)
(2)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
0
(1)
(486)
(458)
(198)
43
26
29
213
169
61
59
64
274
97
82
112
194
239
78
75
Operating Income
21 854
N/A
23 974
+10%
23 765
-1%
25 329
+7%
26 197
+3%
28 003
+7%
30 164
+8%
30 788
+2%
33 183
+8%
31 785
-4%
32 469
+2%
32 582
+0%
32 750
+1%
33 714
+3%
31 479
-7%
32 263
+2%
31 911
-1%
33 371
+5%
37 046
+11%
37 334
+1%
39 533
+6%
38 378
-3%
39 936
+4%
42 269
+6%
43 319
+2%
40 599
-6%
41 914
+3%
40 862
-3%
42 508
+4%
45 970
+8%
46 485
+1%
47 251
+2%
46 655
-1%
47 682
+2%
46 605
-2%
47 479
+2%
47 960
+1%
51 383
+7%
54 373
+6%
55 771
+3%
57 168
+3%
Pre-Tax Income
Interest Income Expense
588
716
747
368
318
1 851
1 846
1 935
2 089
554
620
561
1 423
1 496
1 504
1 526
11 334
11 369
11 393
11 427
770
1 792
1 869
1 866
1 688
701
425
403
487
615
726
626
616
794
679
1 416
2 055
584
1 804
823
243
Non-Reccuring Items
(8 259)
(6 262)
(6 350)
(5 750)
(7 107)
(4 650)
(4 469)
(4 372)
(2 330)
(898)
(545)
(547)
(382)
(946)
(952)
(908)
(892)
(2 287)
(3 522)
(3 529)
(3 935)
(522)
0
0
0
(699)
0
0
0
(7)
0
0
0
(140)
0
0
0
1 391
0
0
0
Gain/Loss on Disposition of Assets
(18)
13
13
14
36
2
(8)
(14)
(14)
(13)
7
9
(13)
(19)
(31)
(45)
(33)
(30)
(47)
(31)
(21)
327
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
1 269
1 016
1 026
1 157
1 133
1 265
1 295
1 285
1 397
1 430
1 584
1 629
1 541
1 582
1 530
1 492
1 517
1 066
740
378
369
(498)
(183)
(139)
(476)
(23)
0
(1)
0
(21)
0
1
0
(21)
0
0
0
(22)
2
2
0
Pre-Tax Income
15 434
N/A
19 457
+26%
19 201
-1%
21 118
+10%
20 577
-3%
26 471
+29%
28 828
+9%
29 622
+3%
34 325
+16%
32 858
-4%
34 135
+4%
34 234
+0%
35 319
+3%
35 827
+1%
33 530
-6%
34 328
+2%
43 837
+28%
43 489
-1%
45 610
+5%
45 579
0%
36 716
-19%
39 477
+8%
41 622
+5%
43 996
+6%
44 531
+1%
40 578
-9%
42 339
+4%
41 264
-3%
42 995
+4%
46 557
+8%
47 212
+1%
47 878
+1%
47 272
-1%
48 315
+2%
47 284
-2%
48 895
+3%
50 015
+2%
53 336
+7%
56 179
+5%
56 596
+1%
57 413
+1%
Net Income
Tax Provision
(696)
(803)
(592)
(1 276)
(1 105)
(10 384)
(11 313)
(11 714)
(13 409)
(5 116)
(3 437)
(4 083)
(4 950)
(6 554)
(8 733)
(6 331)
(9 375)
(10 192)
(10 877)
(13 474)
(11 071)
(10 788)
(11 252)
(11 951)
(11 945)
(11 720)
(12 310)
(12 023)
(12 530)
(13 011)
(13 231)
(13 449)
(13 303)
(14 816)
(14 493)
(14 958)
(15 286)
(15 999)
(16 810)
(16 978)
(17 168)
Income from Continuing Operations
14 738
18 654
18 609
19 842
19 472
16 087
17 515
17 908
20 916
27 742
30 698
30 151
30 369
29 273
24 797
27 997
34 462
33 297
34 733
32 105
25 645
28 689
30 370
32 045
32 586
28 858
30 029
29 241
30 465
33 546
33 981
34 429
33 969
33 499
32 791
33 937
34 729
37 337
39 369
39 618
40 245
Income to Minority Interest
(278)
(266)
(310)
(344)
(383)
(448)
(493)
(500)
(610)
(786)
(843)
(913)
(893)
(814)
(789)
(790)
(761)
(807)
(786)
(813)
(885)
(796)
(677)
(487)
(267)
(92)
(103)
(106)
(107)
(110)
(101)
(77)
(57)
(28)
(17)
(23)
(20)
(35)
(67)
(75)
(103)
Net Income (Common)
14 461
N/A
18 387
+27%
18 298
0%
19 496
+7%
19 088
-2%
15 638
-18%
17 020
+9%
17 407
+2%
20 306
+17%
26 956
+33%
29 857
+11%
29 238
-2%
29 475
+1%
28 458
-3%
24 006
-16%
27 206
+13%
33 700
+24%
32 488
-4%
33 945
+4%
31 290
-8%
24 758
-21%
27 892
+13%
29 692
+6%
31 557
+6%
32 317
+2%
28 765
-11%
29 925
+4%
29 133
-3%
30 356
+4%
33 435
+10%
33 876
+1%
34 348
+1%
33 908
-1%
33 470
-1%
32 771
-2%
33 911
+3%
34 706
+2%
37 301
+7%
39 301
+5%
39 542
+1%
40 142
+2%
EPS (Diluted)
139.04
N/A
175.11
+26%
175.94
+0%
187.46
+7%
183.53
-2%
150.56
-18%
163.65
+9%
167.37
+2%
195.25
+17%
259.52
+33%
287.08
+11%
281.13
-2%
283.41
+1%
91.32
-68%
230.82
+153%
261.59
+13%
324.03
+24%
312.79
-3%
326.39
+4%
300.86
-8%
238.37
-21%
89.51
-62%
285.28
+219%
303.2
+6%
310.5
+2%
92.12
-70%
95.84
+4%
93.3
-3%
97.22
+4%
107.08
+10%
108.5
+1%
110.01
+1%
108.61
-1%
107.2
-1%
104.97
-2%
108.57
+3%
111.14
+2%
119.44
+7%
125.83
+5%
126.55
+1%
128.47
+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 131,500+ 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.