First Time Loading...
F

Fast Retailing Co Ltd
TSE:9983

Watchlist Manager
Fast Retailing Co Ltd
TSE:9983
Watchlist
Price: 35 450 JPY +0.85%
Updated: Dec 11, 2023
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.8T
+3%
Revenue
Growth Rates:
1 Year
+%
3 Years
+%
5 Years
+%
7 Years
+%
10 Years
+%
384B
+5%
Operating Income
Growth Rates:
1 Year
+%
3 Years
+%
5 Years
+%
7 Years
+%
10 Years
+%
296B
+8%
Net Income
Growth Rates:
1 Year
+%
3 Years
+%
5 Years
+%
7 Years
+%
10 Years
+%

Earnings Waterfall
Fast Retailing Co Ltd

Revenue
2.8T JPY
Cost of Revenue
-1.3T JPY
Gross Profit
1.4T JPY
Operating Expenses
-1.1T JPY
Operating Income
384B JPY
Other Expenses
-88.1B JPY
Net Income
296B JPY

Income Statement
Fast Retailing Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Aug-2013 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
Revenue
Revenue
1 142 971
N/A
1 213 881
+6%
1 292 508
+6%
1 345 191
+4%
1 382 935
+3%
1 473 426
+7%
1 568 242
+6%
1 643 017
+5%
1 681 781
+2%
1 722 541
+2%
1 743 750
+1%
1 768 283
+1%
1 786 473
+1%
1 795 017
+0%
1 792 327
0%
1 829 813
+2%
1 861 915
+2%
1 950 094
+5%
2 031 172
+4%
2 088 107
+3%
2 130 059
+2%
2 157 499
+1%
2 210 991
+2%
2 248 787
+2%
2 290 547
+2%
2 269 565
-1%
2 231 363
-2%
2 012 594
-10%
2 008 845
0%
2 005 158
0%
2 003 196
0%
2 162 003
+8%
2 132 991
-1%
2 140 585
+0%
2 149 104
+0%
2 200 015
+2%
2 301 121
+5%
2 390 123
+4%
2 549 495
+7%
2 679 519
+5%
2 766 556
+3%
Gross Profit
Cost of Revenue
(577 826)
(611 533)
(653 838)
(675 300)
(683 161)
(719 225)
(766 439)
(805 474)
(833 243)
(861 010)
(897 794)
(911 827)
(921 475)
(925 602)
(910 055)
(933 772)
(952 666)
(994 467)
(1 030 495)
(1 053 885)
(1 080 123)
(1 099 820)
(1 139 920)
(1 156 567)
(1 170 987)
(1 161 889)
(1 141 785)
(1 034 423)
(1 032 999)
(1 017 415)
(1 003 691)
(1 078 609)
(1 059 036)
(1 052 825)
(1 046 514)
(1 056 936)
(1 094 263)
(1 141 607)
(1 230 202)
(1 295 026)
(1 330 196)
Gross Profit
565 145
N/A
602 348
+7%
638 670
+6%
669 891
+5%
699 774
+4%
754 201
+8%
801 803
+6%
837 543
+4%
848 538
+1%
861 531
+2%
845 956
-2%
856 456
+1%
864 998
+1%
869 415
+1%
882 272
+1%
896 041
+2%
909 249
+1%
955 627
+5%
1 000 677
+5%
1 034 222
+3%
1 049 936
+2%
1 057 679
+1%
1 071 071
+1%
1 092 220
+2%
1 119 560
+3%
1 107 676
-1%
1 089 578
-2%
978 171
-10%
975 846
0%
987 743
+1%
999 505
+1%
1 083 394
+8%
1 073 955
-1%
1 087 760
+1%
1 102 590
+1%
1 143 079
+4%
1 206 858
+6%
1 248 516
+3%
1 319 293
+6%
1 384 493
+5%
1 436 360
+4%
Operating Income
Operating Expenses
(425 847)
(456 265)
(491 212)
(518 077)
(573 898)
(606 528)
(637 306)
(665 013)
(687 446)
(709 823)
(722 981)
(725 215)
(725 826)
(719 590)
(719 749)
(730 833)
(733 701)
(753 556)
(771 642)
(786 968)
(799 333)
(817 058)
(829 769)
(841 844)
(853 883)
(855 967)
(857 829)
(817 267)
(804 198)
(793 353)
(789 213)
(816 393)
(810 524)
(818 181)
(823 480)
(842 126)
(891 034)
(935 384)
(978 968)
(1 017 354)
(1 052 063)
Selling, General & Administrative
(402 570)
(426 295)
(453 794)
(472 625)
(518 387)
(549 216)
(578 406)
(603 681)
(634 104)
(655 984)
(667 627)
(671 546)
(666 157)
(660 327)
(661 574)
(672 081)
(685 525)
(704 183)
(719 932)
(731 959)
(752 420)
(767 654)
(779 897)
(792 831)
(805 917)
(777 415)
(747 470)
(677 322)
(627 972)
(615 621)
(608 791)
(634 253)
(640 515)
(650 366)
(659 780)
(678 362)
(719 878)
(759 637)
(799 824)
(839 847)
(867 495)
Depreciation & Amortization
0
(6 685)
(13 980)
(21 645)
(30 808)
(32 541)
(34 612)
(36 712)
(37 758)
(38 549)
(38 630)
(37 989)
(36 797)
(36 140)
(36 137)
(36 556)
(39 688)
(41 063)
(43 434)
(45 110)
(45 055)
(47 110)
(47 403)
(48 723)
(48 476)
(79 561)
(112 257)
(143 004)
(177 848)
(179 346)
(178 981)
(179 267)
(177 910)
(177 265)
(177 160)
(179 870)
(180 275)
(183 098)
(185 274)
(184 950)
(186 872)
Other Operating Expenses
(23 277)
(23 285)
(23 438)
(23 807)
(24 703)
(24 771)
(24 288)
(24 620)
(15 584)
(15 290)
(16 724)
(15 680)
(22 872)
(23 123)
(22 038)
(22 196)
(8 488)
(8 310)
(8 276)
(9 899)
(1 858)
(2 294)
(2 469)
(290)
510
1 009
1 898
3 059
1 622
1 614
(1 441)
(2 873)
7 901
9 450
13 460
16 106
9 119
7 351
6 130
7 443
2 304
Operating Income
139 298
N/A
146 083
+5%
147 458
+1%
151 814
+3%
125 876
-17%
147 673
+17%
164 497
+11%
172 530
+5%
161 092
-7%
151 708
-6%
122 975
-19%
131 241
+7%
139 172
+6%
149 825
+8%
162 523
+8%
165 208
+2%
175 548
+6%
202 071
+15%
229 035
+13%
247 254
+8%
250 603
+1%
240 621
-4%
241 302
+0%
250 376
+4%
265 677
+6%
251 709
-5%
231 749
-8%
160 904
-31%
171 648
+7%
194 390
+13%
210 292
+8%
267 001
+27%
263 431
-1%
269 579
+2%
279 110
+4%
300 953
+8%
315 824
+5%
313 132
-1%
340 325
+9%
367 139
+8%
384 297
+5%
Pre-Tax Income
Interest Income Expense
21 631
23 749
15 460
9 384
8 994
25 388
24 515
32 471
22 023
2 342
(21 266)
(37 613)
(48 018)
(32 008)
(5 692)
(106)
19 748
6 739
(6 519)
(198)
5 624
8 819
13 844
5 302
(10 686)
(4 950)
5 545
4 499
5 370
(12 901)
(6 142)
15 577
20 293
41 303
40 139
83 863
122 019
117 120
109 741
67 283
58 581
Non-Reccuring Items
(5 197)
(4 087)
(3 181)
(2 889)
600
(322)
(436)
(2 177)
(2 436)
(2 450)
(2 657)
(1 138)
(917)
(1 041)
(1 024)
(1 483)
(1 897)
(1 784)
(11 533)
(11 661)
(13 552)
(13 511)
(3 452)
(3 264)
(2 582)
(3 432)
(8 251)
(17 799)
(24 199)
(23 518)
(30 706)
(26 525)
(17 893)
(18 010)
(12 337)
(15 386)
(24 286)
(24 086)
(18 571)
(10 909)
(4 875)
Total Other Income
0
(58)
(22)
(215)
0
0
(2)
(3)
(4)
(4)
(2)
(1)
0
(1)
(2)
(2)
(3)
(2)
0
1
3
3
1
(1)
37
48
49
53
50
47
47
47
39
42
42
42
26
21
22
19
(85)
Pre-Tax Income
155 732
N/A
165 687
+6%
159 715
-4%
158 094
-1%
135 470
-14%
172 739
+28%
188 574
+9%
202 821
+8%
180 675
-11%
151 596
-16%
99 050
-35%
92 489
-7%
90 237
-2%
116 775
+29%
155 805
+33%
163 617
+5%
193 396
+18%
207 024
+7%
210 983
+2%
235 396
+12%
242 678
+3%
235 932
-3%
251 695
+7%
252 413
+0%
252 446
+0%
243 375
-4%
229 092
-6%
147 657
-36%
152 869
+4%
158 018
+3%
173 491
+10%
256 100
+48%
265 870
+4%
292 914
+10%
306 954
+5%
369 472
+20%
413 583
+12%
406 187
-2%
431 517
+6%
423 532
-2%
437 918
+3%
Net Income
Tax Provision
(48 257)
(53 448)
(49 181)
(49 991)
(56 133)
(65 121)
(69 077)
(75 459)
(63 286)
(55 872)
(41 198)
(38 415)
(36 162)
(40 134)
(49 751)
(57 664)
(64 485)
(67 165)
(71 839)
(73 803)
(73 304)
(70 919)
(71 038)
(70 302)
(74 400)
(73 773)
(72 530)
(52 125)
(62 469)
(66 967)
(77 283)
(100 303)
(90 188)
(92 104)
(86 144)
(103 125)
(128 834)
(129 227)
(136 519)
(131 417)
(122 746)
Income from Continuing Operations
107 475
112 239
110 534
108 103
79 337
107 618
119 497
127 362
117 389
95 724
57 852
54 074
54 075
76 641
106 054
105 953
128 911
139 859
139 144
161 593
169 374
165 013
180 657
182 111
178 046
169 602
156 562
95 532
90 400
91 051
96 208
155 797
175 682
200 810
220 810
266 347
284 749
276 960
294 998
292 115
315 172
Income to Minority Interest
(2 879)
(4 120)
(4 307)
(4 584)
(4 790)
(6 240)
(7 277)
(7 795)
(7 360)
(6 497)
(5 533)
(5 397)
(6 019)
(6 914)
(7 807)
(8 795)
(9 628)
(11 732)
(12 944)
(14 087)
(14 560)
(15 262)
(15 965)
(16 965)
(15 464)
(9 588)
(7 548)
(976)
(39)
(1 218)
(441)
(4 729)
(5 835)
(7 751)
(9 986)
(10 015)
(11 415)
(12 144)
(15 116)
(18 095)
(18 939)
Net Income (Common)
104 595
N/A
108 117
+3%
106 225
-2%
103 518
-3%
74 546
-28%
101 377
+36%
112 220
+11%
119 566
+7%
110 027
-8%
89 225
-19%
52 317
-41%
48 675
-7%
48 054
-1%
69 725
+45%
98 244
+41%
97 155
-1%
119 280
+23%
128 125
+7%
126 197
-2%
147 503
+17%
154 812
+5%
149 748
-3%
164 690
+10%
165 145
+0%
162 579
-2%
160 010
-2%
149 010
-7%
94 551
-37%
90 358
-4%
89 832
-1%
95 767
+7%
151 068
+58%
169 847
+12%
193 058
+14%
210 823
+9%
256 331
+22%
273 334
+7%
264 816
-3%
279 882
+6%
274 019
-2%
296 230
+8%

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 89,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Terms of Service Privacy Policy Affiliate Program

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

© 2023 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.