First Time Loading...

Belc Co Ltd
TSE:9974

Watchlist Manager
Belc Co Ltd Logo
Belc Co Ltd
TSE:9974
Watchlist
Price: 7 540 JPY -0.4% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

341.3B
+3%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+25%
5 Years
+53%
7 Years
+79%
10 Years
+140%
16.9B
+4%
Operating Income
Growth Rates:
1 Year
+33%
3 Years
+34%
5 Years
+76%
7 Years
+94%
10 Years
+154%
12.1B
+5%
Net Income
Growth Rates:
1 Year
+38%
3 Years
+32%
5 Years
+84%
7 Years
+108%
10 Years
+210%

Earnings Waterfall
Belc Co Ltd

Revenue
341.3B JPY
Cost of Revenue
-243.4B JPY
Gross Profit
97.9B JPY
Operating Expenses
-81.1B JPY
Operating Income
16.9B JPY
Other Expenses
-4.8B JPY
Net Income
12.1B JPY

Income Statement
Belc Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023
Revenue
Revenue
141 999
N/A
145 023
+2%
147 905
+2%
151 695
+3%
155 737
+3%
161 124
+3%
166 945
+4%
171 527
+3%
176 242
+3%
181 071
+3%
184 866
+2%
187 800
+2%
190 939
+2%
193 565
+1%
197 383
+2%
201 491
+2%
205 869
+2%
211 394
+3%
214 586
+2%
219 313
+2%
223 005
+2%
225 523
+1%
228 519
+1%
230 575
+1%
234 332
+2%
239 496
+2%
252 759
+6%
263 364
+4%
273 504
+4%
284 460
+4%
287 162
+1%
293 578
+2%
297 552
+1%
300 267
+1%
300 947
+0%
301 960
+0%
305 080
+1%
310 825
+2%
319 687
+3%
330 025
+3%
341 306
+3%
Gross Profit
Cost of Revenue
(104 439)
(106 486)
(108 645)
(111 510)
(114 480)
(118 330)
(122 709)
(125 957)
(129 547)
(133 251)
(136 147)
(138 365)
(140 940)
(142 864)
(145 788)
(148 579)
(151 588)
(155 587)
(157 938)
(161 654)
(164 457)
(166 310)
(168 741)
(170 140)
(172 910)
(176 628)
(185 778)
(193 969)
(202 340)
(211 157)
(214 028)
(218 835)
(221 445)
(221 919)
(221 420)
(219 566)
(219 308)
(220 951)
(227 063)
(234 534)
(243 373)
Gross Profit
37 560
N/A
38 537
+3%
39 260
+2%
40 185
+2%
41 257
+3%
42 794
+4%
44 236
+3%
45 570
+3%
46 695
+2%
47 820
+2%
48 719
+2%
49 435
+1%
49 999
+1%
50 701
+1%
51 595
+2%
52 912
+3%
54 281
+3%
55 807
+3%
56 648
+2%
57 659
+2%
58 548
+2%
59 213
+1%
59 778
+1%
60 435
+1%
61 422
+2%
62 868
+2%
66 981
+7%
69 395
+4%
71 164
+3%
73 303
+3%
73 134
0%
74 743
+2%
76 107
+2%
78 348
+3%
79 527
+2%
82 394
+4%
85 772
+4%
89 874
+5%
92 624
+3%
95 491
+3%
97 933
+3%
Operating Income
Operating Expenses
(30 920)
(31 650)
(32 053)
(32 829)
(33 905)
(35 511)
(36 811)
(37 883)
(38 516)
(39 411)
(40 007)
(40 486)
(41 287)
(41 537)
(42 545)
(43 730)
(44 894)
(46 286)
(47 181)
(48 065)
(48 963)
(49 395)
(50 056)
(50 686)
(51 469)
(52 405)
(54 270)
(56 126)
(58 553)
(61 371)
(62 138)
(63 175)
(63 323)
(65 276)
(66 810)
(69 621)
(73 055)
(75 856)
(77 388)
(79 318)
(81 053)
Selling, General & Administrative
(30 921)
(29 047)
(32 053)
(32 828)
(33 904)
(32 741)
(36 810)
(37 882)
(38 517)
(36 209)
(40 004)
(40 485)
(41 284)
(38 242)
(42 547)
(43 729)
(44 895)
(42 336)
(47 180)
(48 065)
(48 964)
(45 131)
(50 054)
(50 685)
(51 468)
(47 710)
(54 271)
(56 124)
(58 551)
(56 417)
(62 136)
(63 174)
(63 322)
(60 061)
(66 810)
(69 621)
(73 055)
(69 660)
(77 386)
(79 318)
(81 052)
Depreciation & Amortization
0
(2 602)
0
0
0
(2 770)
0
0
0
(3 200)
0
0
0
(3 296)
0
0
0
(3 949)
0
0
0
(4 263)
0
0
0
(4 694)
0
0
0
(4 953)
0
0
0
(5 215)
0
0
0
(6 195)
0
0
0
Other Operating Expenses
1
(1)
0
0
(1)
0
(1)
0
0
(2)
(3)
(1)
(3)
1
2
(1)
1
(1)
(1)
0
1
(1)
(2)
(1)
(1)
(1)
0
(2)
(2)
(1)
(2)
(1)
(1)
0
0
0
0
(1)
(2)
0
(1)
Operating Income
6 640
N/A
6 887
+4%
7 207
+5%
7 356
+2%
7 352
0%
7 283
-1%
7 425
+2%
7 687
+4%
8 179
+6%
8 409
+3%
8 712
+4%
8 949
+3%
8 712
-3%
9 164
+5%
9 050
-1%
9 182
+1%
9 387
+2%
9 521
+1%
9 467
-1%
9 594
+1%
9 585
0%
9 818
+2%
9 722
-1%
9 749
+0%
9 953
+2%
10 463
+5%
12 711
+21%
13 269
+4%
12 611
-5%
11 932
-5%
10 996
-8%
11 568
+5%
12 784
+11%
13 072
+2%
12 717
-3%
12 773
+0%
12 717
0%
14 018
+10%
15 236
+9%
16 173
+6%
16 880
+4%
Pre-Tax Income
Interest Income Expense
(134)
(144)
(151)
(155)
(154)
(151)
(150)
(150)
(149)
(135)
(131)
(125)
(117)
(117)
(110)
(108)
(107)
(103)
(103)
(94)
(89)
(85)
(79)
(73)
(66)
(60)
(56)
(54)
(52)
(48)
(45)
(43)
(40)
(43)
(43)
(48)
(54)
(56)
(67)
(74)
(84)
Non-Reccuring Items
(254)
(366)
(367)
(256)
(390)
(305)
(357)
(740)
(504)
(500)
(721)
(346)
(262)
(233)
36
35
(55)
(53)
(81)
(83)
(435)
(865)
(845)
(887)
(430)
(273)
(956)
(325)
(465)
(531)
157
(440)
(421)
(281)
(302)
(298)
(300)
(201)
(197)
(221)
(238)
Gain/Loss on Disposition of Assets
0
(77)
0
(77)
(77)
0
(1)
(1)
(1)
(12)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
(9)
(7)
(7)
0
0
146
146
0
0
0
Total Other Income
405
390
285
394
408
409
427
465
469
514
486
474
537
516
583
583
534
545
520
520
485
637
648
737
795
674
747
729
774
791
790
780
799
856
770
651
520
334
609
613
463
Pre-Tax Income
6 657
N/A
6 690
+0%
6 974
+4%
7 262
+4%
7 139
-2%
7 235
+1%
7 344
+2%
7 261
-1%
7 994
+10%
8 276
+4%
8 346
+1%
8 952
+7%
8 870
-1%
9 330
+5%
9 559
+2%
9 692
+1%
9 759
+1%
9 910
+2%
9 803
-1%
9 937
+1%
9 546
-4%
9 505
0%
9 446
-1%
9 526
+1%
10 252
+8%
10 804
+5%
12 446
+15%
13 619
+9%
12 868
-6%
12 144
-6%
11 901
-2%
11 856
0%
13 115
+11%
13 597
+4%
13 142
-3%
13 080
0%
13 029
0%
14 241
+9%
15 581
+9%
16 491
+6%
17 021
+3%
Net Income
Tax Provision
(2 743)
(2 698)
(2 786)
(2 851)
(2 753)
(2 770)
(2 794)
(2 709)
(2 995)
(3 033)
(2 972)
(3 112)
(3 046)
(3 119)
(3 123)
(3 103)
(3 070)
(3 047)
(3 023)
(3 069)
(2 953)
(2 934)
(2 980)
(3 019)
(3 261)
(3 508)
(3 999)
(4 073)
(3 716)
(3 315)
(3 241)
(3 554)
(4 070)
(4 410)
(4 278)
(4 267)
(4 246)
(4 627)
(5 038)
(4 892)
(4 900)
Income from Continuing Operations
3 914
3 992
4 188
4 411
4 386
4 465
4 550
4 552
4 999
5 243
5 374
5 840
5 824
6 211
6 436
6 589
6 689
6 863
6 780
6 868
6 593
6 571
6 466
6 507
6 991
7 296
8 447
9 546
9 152
8 829
8 660
8 302
9 045
9 187
8 864
8 813
8 783
9 614
10 543
11 599
12 121
Net Income (Common)
3 912
N/A
3 992
+2%
4 189
+5%
4 412
+5%
4 386
-1%
4 465
+2%
4 549
+2%
4 551
+0%
4 999
+10%
5 242
+5%
5 374
+3%
5 840
+9%
5 823
0%
6 211
+7%
6 435
+4%
6 589
+2%
6 689
+2%
6 862
+3%
6 780
-1%
6 867
+1%
6 592
-4%
6 571
0%
6 466
-2%
6 506
+1%
6 992
+7%
7 296
+4%
8 447
+16%
9 547
+13%
9 151
-4%
8 828
-4%
8 659
-2%
8 300
-4%
9 045
+9%
9 187
+2%
8 864
-4%
8 814
-1%
8 783
0%
9 614
+9%
10 543
+10%
11 598
+10%
12 120
+5%
EPS (Diluted)
186.28
N/A
190.09
+2%
199.47
+5%
210.09
+5%
208.85
-1%
213.97
+2%
216.61
+1%
216.71
+0%
238.04
+10%
251.21
+6%
255.9
+2%
278.09
+9%
277.28
0%
297.65
+7%
306.42
+3%
313.76
+2%
318.52
+2%
328.85
+3%
322.85
-2%
327
+1%
315.91
-3%
314.9
0%
309.86
-2%
311.78
+1%
335.07
+7%
349.65
+4%
404.8
+16%
457.52
+13%
438.54
-4%
423.07
-4%
414.97
-2%
397.76
-4%
433.47
+9%
440.27
+2%
424.79
-4%
422.57
-1%
421.36
0%
461.02
+9%
505.27
+10%
556.95
+10%
581.43
+4%

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 131,700+ 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.