Kajima Corp
TSE:1812

Watchlist Manager
Kajima Corp Logo
Kajima Corp
TSE:1812
Watchlist
Price: 2 841 JPY 1.18% Market Closed
Market Cap: 1.4T JPY
Have any thoughts about
Kajima Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.7T
-0.5%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+37%
5 Years
+32%
7 Years
+46%
10 Years
+70%
117.9B
-14%
Operating Income
Growth Rates:
1 Year
-6%
3 Years
+6%
5 Years
-17%
7 Years
-26%
10 Years
+538%
100.1B
-11%
Net Income
Growth Rates:
1 Year
-6%
3 Years
+4%
5 Years
-5%
7 Years
-15%
10 Years
+419%

Earnings Waterfall
Kajima Corp

Revenue
2.7T JPY
Cost of Revenue
-2.4T JPY
Gross Profit
278.7B JPY
Operating Expenses
-160.8B JPY
Operating Income
117.9B JPY
Other Expenses
-17.7B JPY
Net Income
100.1B JPY

Income Statement
Kajima 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
1 580 363
N/A
1 654 618
+5%
1 693 658
+2%
1 706 827
+1%
1 728 518
+1%
1 744 783
+1%
1 742 700
0%
1 772 361
+2%
1 772 270
0%
1 754 337
-1%
1 821 805
+4%
1 831 983
+1%
1 831 319
0%
1 915 980
+5%
1 830 625
-4%
1 846 782
+1%
1 905 661
+3%
1 904 367
0%
1 974 269
+4%
1 984 495
+1%
2 023 700
+2%
2 006 490
-1%
2 010 751
+0%
2 024 282
+1%
1 976 157
-2%
1 962 245
-1%
1 907 176
-3%
1 920 248
+1%
1 950 691
+2%
2 000 831
+3%
2 079 695
+4%
2 125 513
+2%
2 261 048
+6%
2 350 239
+4%
2 391 579
+2%
2 475 418
+4%
2 559 909
+3%
2 633 083
+3%
2 665 175
+1%
2 694 922
+1%
2 681 031
-1%
Gross Profit
Cost of Revenue
(1 479 088)
(1 539 362)
(1 596 939)
(1 604 591)
(1 600 801)
(1 610 772)
(1 543 601)
(1 553 377)
(1 529 928)
(1 510 867)
(1 574 741)
(1 570 351)
(1 577 566)
(1 646 415)
(1 571 701)
(1 598 561)
(1 658 668)
(1 659 086)
(1 723 098)
(1 742 258)
(1 770 596)
(1 762 900)
(1 762 630)
(1 756 655)
(1 714 504)
(1 698 514)
(1 665 759)
(1 688 490)
(1 719 996)
(1 762 735)
(1 823 979)
(1 875 693)
(1 988 886)
(2 078 478)
(2 124 479)
(2 200 838)
(2 285 907)
(2 346 470)
(2 373 673)
(2 399 050)
(2 402 342)
Gross Profit
101 275
N/A
115 256
+14%
96 719
-16%
102 236
+6%
127 717
+25%
134 011
+5%
199 099
+49%
218 984
+10%
242 342
+11%
243 470
+0%
247 064
+1%
261 632
+6%
253 753
-3%
269 565
+6%
258 924
-4%
248 221
-4%
246 993
0%
245 281
-1%
251 171
+2%
242 237
-4%
253 104
+4%
243 590
-4%
248 121
+2%
267 627
+8%
261 653
-2%
263 731
+1%
241 417
-8%
231 758
-4%
230 695
0%
238 096
+3%
255 716
+7%
249 820
-2%
272 162
+9%
271 761
0%
267 100
-2%
274 580
+3%
274 002
0%
286 613
+5%
291 502
+2%
295 872
+1%
278 689
-6%
Operating Income
Operating Expenses
(82 797)
(82 015)
(84 054)
(84 530)
(86 266)
(86 228)
(88 020)
(89 193)
(89 602)
(90 281)
(91 672)
(92 667)
(95 295)
(98 516)
(100 551)
(103 241)
(104 820)
(107 734)
(108 549)
(110 736)
(111 373)
(112 414)
(116 134)
(116 157)
(117 393)
(116 112)
(114 119)
(116 704)
(118 967)
(122 547)
(132 334)
(134 225)
(140 315)
(143 741)
(143 574)
(145 039)
(148 946)
(154 265)
(155 276)
(159 263)
(160 812)
Selling, General & Administrative
(82 795)
(82 014)
(84 053)
(84 529)
(86 264)
(86 227)
(88 019)
(89 192)
(89 602)
(90 279)
(91 671)
(92 665)
(95 294)
(98 516)
(100 550)
(103 241)
(104 818)
(107 733)
(95 313)
(110 734)
(111 372)
(112 413)
(100 350)
(116 158)
(117 394)
(116 113)
(99 985)
(116 704)
(118 966)
(122 546)
(116 581)
(134 222)
(140 313)
(143 738)
(127 514)
(145 038)
(148 944)
(154 264)
(137 691)
(159 262)
(160 811)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(13 235)
0
0
0
(15 784)
0
0
0
(14 133)
0
0
0
(15 751)
0
0
0
(16 059)
0
0
0
(17 584)
0
0
Other Operating Expenses
(2)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
0
(2)
(1)
(2)
(1)
0
(1)
0
(2)
(2)
(1)
(3)
0
(1)
0
1
1
1
(1)
0
(1)
(1)
(2)
(3)
(2)
(3)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
Operating Income
18 478
N/A
33 241
+80%
12 665
-62%
17 706
+40%
41 451
+134%
47 783
+15%
111 079
+132%
129 791
+17%
152 740
+18%
153 189
+0%
155 392
+1%
168 965
+9%
158 458
-6%
171 049
+8%
158 373
-7%
144 980
-8%
142 173
-2%
137 547
-3%
142 622
+4%
131 501
-8%
141 731
+8%
131 176
-7%
131 987
+1%
151 470
+15%
144 260
-5%
147 619
+2%
127 298
-14%
115 054
-10%
111 728
-3%
115 549
+3%
123 382
+7%
115 595
-6%
131 847
+14%
128 020
-3%
123 526
-4%
129 541
+5%
125 056
-3%
132 348
+6%
136 226
+3%
136 609
+0%
117 877
-14%
Pre-Tax Income
Interest Income Expense
7 986
10 393
24 147
22 229
19 646
25 031
12 311
8 152
6 461
3 230
10 208
7 573
6 306
5 270
14 049
3 349
4 062
3 434
16 041
6 323
7 885
9 355
12 855
12 741
13 409
16 977
20 455
22 321
29 737
37 674
45 086
49 709
48 937
52 881
42 889
37 757
34 295
23 175
25 450
23 707
23 076
Non-Reccuring Items
(738)
(206)
(987)
(641)
(2 253)
(2 228)
(9 975)
(10 540)
(8 553)
(8 736)
(1 833)
(1 396)
2 458
2 734
(2 786)
(3 294)
(7 601)
(7 773)
(9 810)
(6 164)
(5 078)
(5 303)
1 555
(3 612)
(7 718)
(7 784)
(4 964)
(3 278)
(703)
(1 906)
(19 668)
(19 898)
(19 493)
(17 879)
(2 163)
(2 184)
(2 212)
(2 169)
4 573
4 606
5 323
Gain/Loss on Disposition of Assets
8 051
7 857
392
277
269
275
0
119
213
205
238
278
0
0
290
3 764
3 845
3 845
4 197
0
0
0
637
645
1 659
0
2 369
2 394
0
0
244
0
0
0
4 240
4 265
4 240
0
402
1 010
402
Total Other Income
6 391
7 125
3 586
7 968
4 319
2 595
(4 891)
(3 280)
(1 238)
(1 673)
(1 820)
3 733
7 229
9 919
7 712
17 738
21 716
20 708
4 424
14 585
7 020
5 075
2 600
1 961
4 060
5 597
89
525
57
(1 395)
1 326
958
(24)
(551)
(1 237)
(758)
(232)
4 438
2 280
712
(523)
Pre-Tax Income
40 168
N/A
58 410
+45%
39 803
-32%
47 539
+19%
63 432
+33%
73 456
+16%
108 524
+48%
124 242
+14%
149 623
+20%
146 215
-2%
162 185
+11%
179 153
+10%
174 451
-3%
188 972
+8%
177 638
-6%
166 537
-6%
164 195
-1%
157 761
-4%
157 474
0%
146 245
-7%
151 558
+4%
140 303
-7%
149 634
+7%
163 205
+9%
155 670
-5%
162 409
+4%
145 247
-11%
137 016
-6%
140 819
+3%
149 922
+6%
150 370
+0%
146 364
-3%
161 267
+10%
162 471
+1%
167 255
+3%
168 621
+1%
161 147
-4%
157 792
-2%
168 931
+7%
166 644
-1%
146 155
-12%
Net Income
Tax Provision
(20 497)
(26 241)
(22 702)
(24 230)
(30 391)
(32 273)
(35 758)
(41 534)
(48 838)
(50 479)
(55 889)
(59 348)
(54 935)
(57 703)
(51 086)
(46 706)
(47 221)
(45 709)
(47 296)
(44 328)
(46 180)
(43 170)
(45 847)
(51 465)
(49 265)
(50 916)
(46 479)
(43 225)
(44 486)
(46 511)
(50 220)
(48 606)
(54 714)
(59 574)
(53 190)
(54 803)
(53 131)
(50 415)
(52 316)
(51 937)
(44 398)
Income from Continuing Operations
19 671
32 169
17 101
23 309
33 041
41 183
72 766
82 708
100 785
95 736
106 296
119 805
119 516
131 269
126 552
119 831
116 974
112 052
110 178
101 917
105 378
97 133
103 787
111 740
106 405
111 493
98 768
93 791
96 333
103 411
100 150
97 758
106 553
102 897
114 065
113 818
108 016
107 377
116 615
114 707
101 757
Income to Minority Interest
(368)
(1 847)
(1 961)
(1 987)
(2 127)
(814)
(442)
(478)
(477)
(627)
(1 438)
(1 470)
(1 199)
(912)
226
437
(43)
(310)
(339)
(680)
(251)
19
(544)
(965)
(1 101)
(1 060)
(245)
343
193
39
3 717
3 694
2 180
1 622
(2 275)
(2 317)
(934)
(1 054)
(1 582)
(1 602)
(1 611)
Net Income (Common)
19 302
N/A
30 321
+57%
15 139
-50%
21 320
+41%
30 913
+45%
40 369
+31%
72 323
+79%
82 230
+14%
100 307
+22%
95 108
-5%
104 857
+10%
118 334
+13%
118 317
0%
130 357
+10%
126 778
-3%
120 269
-5%
116 930
-3%
111 740
-4%
109 839
-2%
101 236
-8%
105 126
+4%
97 153
-8%
103 242
+6%
110 774
+7%
105 304
-5%
110 433
+5%
98 522
-11%
94 133
-4%
96 525
+3%
103 448
+7%
103 867
+0%
101 452
-2%
108 733
+7%
104 520
-4%
111 789
+7%
111 500
0%
107 082
-4%
106 321
-1%
115 033
+8%
113 105
-2%
100 146
-11%
EPS (Diluted)
37.19
N/A
58.41
+57%
29.16
-50%
41.07
+41%
59.55
+45%
77.78
+31%
139.31
+79%
158.43
+14%
193.26
+22%
183.25
-5%
202.02
+10%
228
+13%
227.98
0%
251.18
+10%
244.29
-3%
231.75
-5%
225.29
-3%
215.33
-4%
211.67
-2%
195.79
-8%
205.13
+5%
189.53
-8%
200.99
+6%
216.12
+8%
205.39
-5%
216.55
+5%
193.13
-11%
187.08
-3%
193.51
+3%
207.34
+7%
208
+0%
206.02
-1%
220.75
+7%
213.17
-3%
227.98
+7%
230.54
+1%
222.54
-3%
220.96
-1%
239.07
+8%
237.43
-1%
212.79
-10%

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 210,500+ 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 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.