Shimizu Corp
TSE:1803

Watchlist Manager
Shimizu Corp Logo
Shimizu Corp
TSE:1803
Watchlist
Price: 1 166 JPY 1.52% Market Closed
Market Cap: 818.8B JPY
Have any thoughts about
Shimizu Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.9T
-3%
Revenue
Growth Rates:
1 Year
-7%
3 Years
+34%
5 Years
+8%
7 Years
+24%
10 Years
+25%
-7.2B
+75%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
11.6B
+1 192%
Net Income
Growth Rates:
1 Year
-79%
3 Years
-77%
5 Years
-90%
7 Years
-89%
10 Years
-49%

Earnings Waterfall
Shimizu Corp

Revenue
1.9T JPY
Cost of Revenue
-1.8T JPY
Gross Profit
111.7B JPY
Operating Expenses
-118.8B JPY
Operating Income
-7.2B JPY
Other Expenses
18.7B JPY
Net Income
11.6B JPY

Income Statement
Shimizu Corp

Rotate your device to view
Income Statement
Currency: JPY
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 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
1 527 286
N/A
1 567 967
+3%
1 567 843
0%
1 639 541
+5%
1 668 376
+2%
1 670 140
+0%
1 664 933
0%
1 633 123
-2%
1 595 565
-2%
1 572 475
-1%
1 567 427
0%
1 553 703
-1%
1 540 066
-1%
1 517 912
-1%
1 519 435
+0%
1 536 494
+1%
1 564 044
+2%
1 620 314
+4%
1 664 960
+3%
1 718 910
+3%
1 770 135
+3%
1 753 125
-1%
1 698 292
-3%
1 601 405
-6%
1 546 718
-3%
1 490 095
-4%
1 456 473
-2%
1 458 874
+0%
1 418 798
-3%
1 429 222
+1%
1 482 961
+4%
1 551 035
+5%
1 663 281
+7%
1 799 677
+8%
1 933 814
+7%
1 990 461
+3%
2 044 771
+3%
2 062 283
+1%
2 005 518
-3%
1 965 179
-2%
1 906 027
-3%
Gross Profit
Cost of Revenue
(1 422 269)
(1 453 422)
(1 444 845)
(1 506 560)
(1 519 530)
(1 510 313)
(1 489 559)
(1 451 740)
(1 406 273)
(1 372 420)
(1 357 806)
(1 338 680)
(1 330 183)
(1 316 764)
(1 316 018)
(1 338 743)
(1 359 329)
(1 412 886)
(1 448 315)
(1 493 575)
(1 538 593)
(1 514 934)
(1 472 622)
(1 391 135)
(1 338 345)
(1 292 075)
(1 266 055)
(1 277 492)
(1 261 106)
(1 280 604)
(1 343 286)
(1 407 804)
(1 517 581)
(1 648 769)
(1 772 812)
(1 826 448)
(1 892 133)
(1 976 493)
(1 916 006)
(1 876 877)
(1 794 335)
Gross Profit
105 017
N/A
114 545
+9%
122 998
+7%
132 981
+8%
148 846
+12%
159 827
+7%
175 374
+10%
181 383
+3%
189 292
+4%
200 055
+6%
209 621
+5%
215 023
+3%
209 883
-2%
201 148
-4%
203 417
+1%
197 751
-3%
204 715
+4%
207 428
+1%
216 645
+4%
225 335
+4%
231 542
+3%
238 191
+3%
225 670
-5%
210 270
-7%
208 373
-1%
198 020
-5%
190 418
-4%
181 382
-5%
157 692
-13%
148 618
-6%
139 675
-6%
143 231
+3%
145 700
+2%
150 908
+4%
161 002
+7%
164 013
+2%
152 638
-7%
85 790
-44%
89 512
+4%
88 302
-1%
111 692
+26%
Operating Income
Operating Expenses
(68 652)
(72 228)
(72 966)
(78 003)
(79 004)
(76 862)
(80 706)
(84 081)
(82 414)
(84 422)
(80 786)
(77 521)
(78 497)
(83 514)
(82 044)
(85 009)
(86 086)
(84 639)
(86 921)
(87 692)
(88 745)
(89 484)
(91 776)
(90 653)
(90 824)
(90 564)
(90 267)
(92 223)
(93 102)
(94 461)
(94 530)
(97 313)
(99 784)
(102 237)
(106 355)
(106 738)
(109 070)
(111 247)
(114 197)
(117 155)
(118 842)
Selling, General & Administrative
(68 650)
(71 571)
(63 336)
(73 723)
(75 379)
(73 238)
(80 706)
(81 674)
(82 415)
(84 422)
(80 784)
(81 715)
(82 788)
(83 704)
(82 043)
(82 951)
(84 030)
(84 637)
(78 197)
(87 692)
(88 746)
(89 484)
(81 479)
(90 652)
(90 822)
(90 563)
(79 600)
(92 220)
(93 101)
(94 460)
(83 457)
(97 314)
(99 782)
(102 237)
(93 599)
(106 737)
(109 070)
(111 246)
(99 675)
(117 155)
(118 841)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8 724)
0
0
0
(10 296)
0
0
0
(10 665)
0
0
0
(11 072)
0
0
0
(12 755)
0
0
0
(14 523)
0
0
Other Operating Expenses
(2)
(657)
(9 630)
(4 280)
(3 625)
(3 624)
0
(2 407)
1
0
(2)
4 194
4 291
190
(1)
(2 058)
(2 056)
(2)
0
0
1
0
(1)
(1)
0
(1)
(2)
(3)
(1)
(1)
(1)
0
(2)
0
(1)
0
0
0
1
0
(1)
Operating Income
36 365
N/A
42 317
+16%
50 032
+18%
54 978
+10%
69 842
+27%
82 965
+19%
94 668
+14%
97 302
+3%
106 878
+10%
115 633
+8%
128 835
+11%
137 502
+7%
131 386
-4%
117 634
-10%
121 373
+3%
112 742
-7%
118 629
+5%
122 789
+4%
129 724
+6%
137 643
+6%
142 797
+4%
148 707
+4%
133 894
-10%
119 617
-11%
117 549
-2%
107 456
-9%
100 151
-7%
89 159
-11%
64 590
-28%
54 157
-16%
45 145
-17%
45 918
+2%
45 916
0%
48 671
+6%
54 647
+12%
57 275
+5%
43 568
-24%
(25 457)
N/A
(24 685)
+3%
(28 853)
-17%
(7 150)
+75%
Pre-Tax Income
Interest Income Expense
3 791
7 062
5 693
5 130
2 888
566
1 696
(16)
1 391
3 133
2 829
4 860
5 306
3 500
3 627
3 921
4 038
4 105
4 137
3 921
4 262
5 409
3 560
4 970
3 007
1 116
5 296
3 496
5 644
5 906
5 367
7 272
6 329
4 265
1 948
3 256
3 362
4 275
5 986
5 025
1 425
Non-Reccuring Items
(656)
0
(4 357)
0
0
0
(2 407)
0
(2 506)
1 596
4 195
0
0
0
(2 056)
0
0
(2 057)
(3)
(564)
(757)
(791)
(3 709)
(7 584)
(7 770)
(9 731)
(9 950)
(5 533)
(5 154)
(3 157)
4 294
4 302
4 170
4 068
(433)
(427)
(296)
(194)
(2 688)
(2 690)
(2 689)
Gain/Loss on Disposition of Assets
1 788
2 779
3 060
2 696
2 528
1 465
0
22
418
1 700
1 706
5 694
7 501
6 312
6 253
4 007
3 312
3 294
9 264
14 342
13 203
13 437
7 073
273
11 892
0
15 328
18 731
9 790
10 736
9 992
6 581
8 781
8 743
19 231
37 583
36 375
37 665
56 046
37 883
35 042
Total Other Income
1 751
(105)
1 254
3 188
(756)
558
(352)
(1 119)
(87)
(947)
(467)
(723)
(341)
433
(871)
(937)
(1 253)
(1 459)
97
734
225
487
531
286
1 154
12 644
18
(297)
(952)
154
(93)
(343)
(369)
(2 546)
(49)
14
508
840
(1 137)
(797)
(582)
Pre-Tax Income
43 039
N/A
52 053
+21%
55 682
+7%
65 992
+19%
74 502
+13%
85 554
+15%
93 605
+9%
96 189
+3%
106 094
+10%
121 115
+14%
137 098
+13%
147 333
+7%
143 852
-2%
127 879
-11%
128 326
+0%
119 733
-7%
124 726
+4%
126 672
+2%
143 219
+13%
156 076
+9%
159 730
+2%
167 249
+5%
141 349
-15%
117 562
-17%
125 832
+7%
111 485
-11%
110 843
-1%
105 556
-5%
73 918
-30%
67 796
-8%
64 705
-5%
63 730
-2%
64 827
+2%
63 201
-3%
75 344
+19%
97 701
+30%
83 517
-15%
17 129
-79%
33 522
+96%
10 568
-68%
26 046
+146%
Net Income
Tax Provision
(19 727)
(21 692)
(21 550)
(25 482)
(27 864)
(31 710)
(33 943)
(33 360)
(35 517)
(37 477)
(37 953)
(40 375)
(41 471)
(38 487)
(43 188)
(41 287)
(41 241)
(41 721)
(43 113)
(47 522)
(48 807)
(50 991)
(42 230)
(34 295)
(35 718)
(30 882)
(33 515)
(33 888)
(24 505)
(22 599)
(17 128)
(15 182)
(15 955)
(15 966)
(23 854)
(30 877)
(26 742)
(7 222)
(12 742)
(6 166)
(10 527)
Income from Continuing Operations
23 312
30 361
34 132
40 510
46 638
53 844
59 662
62 829
70 577
83 638
99 145
106 958
102 381
89 392
85 138
78 446
83 485
84 951
100 106
108 554
110 923
116 258
99 119
83 267
90 114
80 603
77 328
71 668
49 413
45 197
47 577
48 548
48 872
47 235
51 490
66 824
56 775
9 907
20 780
4 402
15 519
Income to Minority Interest
(556)
(689)
(734)
(703)
(903)
(539)
(339)
(297)
(246)
(266)
(198)
(210)
(231)
(131)
(159)
(188)
(200)
(309)
(436)
(257)
(121)
(237)
(141)
(326)
(497)
(261)
(151)
37
82
297
183
91
(481)
(1 541)
(2 431)
(2 745)
(2 748)
(3 173)
(3 616)
(3 504)
(3 928)
Net Income (Common)
22 756
N/A
29 671
+30%
33 397
+13%
39 806
+19%
45 733
+15%
53 305
+17%
59 322
+11%
62 532
+5%
70 331
+12%
83 370
+19%
98 946
+19%
106 747
+8%
102 149
-4%
89 262
-13%
84 978
-5%
78 257
-8%
83 283
+6%
84 640
+2%
99 668
+18%
108 294
+9%
110 801
+2%
116 019
+5%
98 977
-15%
82 942
-16%
89 614
+8%
80 341
-10%
77 176
-4%
71 703
-7%
49 496
-31%
45 494
-8%
47 761
+5%
48 640
+2%
48 391
-1%
45 694
-6%
49 057
+7%
64 076
+31%
54 025
-16%
6 734
-88%
17 163
+155%
897
-95%
11 590
+1 192%
EPS (Diluted)
28.97
N/A
37.79
+30%
42.56
+13%
50.69
+19%
58.24
+15%
67.9
+17%
75.6
+11%
79.64
+5%
89.59
+12%
106.21
+19%
126.11
+19%
135.98
+8%
130.14
-4%
113.72
-13%
108.31
-5%
99.69
-8%
106.09
+6%
107.87
+2%
127.04
+18%
138.02
+9%
143.55
+4%
151.55
+6%
128.3
-15%
108.72
-15%
110.4
+2%
105.31
-5%
101.17
-4%
94.46
-7%
66.63
-29%
61.5
-8%
64.09
+4%
65.88
+3%
65.39
-1%
61.67
-6%
66.29
+7%
86.73
+31%
73.8
-15%
9.3
-87%
23.57
+153%
1.26
-95%
16.58
+1 216%

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
Follow us
Join more than 201,100+ 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 Wide Economic Moat 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.