EXEO Group Inc
TSE:1951

Watchlist Manager
EXEO Group Inc Logo
EXEO Group Inc
TSE:1951
Watchlist
Price: 1 645 JPY -0.3% Market Closed
Market Cap: 334.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+5%
5Y
+27%
10Y
+108%
0
Operating Income
+0%
3Y
-7%
5Y
+17%
10Y
+94%
0
Net Income
+0%
3Y
-26%
5Y
-4%
10Y
+54%

Earnings Waterfall
EXEO Group Inc

Revenue
650B JPY
Cost of Revenue
-556.3B JPY
Gross Profit
93.7B JPY
Operating Expenses
-54.9B JPY
Operating Income
38.8B JPY
Other Expenses
-18.2B JPY
Net Income
20.5B JPY

Income Statement
EXEO Group Inc

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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 Dec-2024
Revenue
Revenue
313 062
N/A
300 912
-4%
291 548
-3%
281 464
-3%
276 056
-2%
287 437
+4%
290 736
+1%
295 929
+2%
298 081
+1%
298 825
+0%
304 203
+2%
307 565
+1%
313 529
+2%
312 669
0%
316 004
+1%
320 594
+1%
363 516
+13%
423 727
+17%
453 551
+7%
503 140
+11%
509 841
+1%
524 574
+3%
538 998
+3%
537 137
0%
538 958
+0%
573 339
+6%
587 450
+2%
609 413
+4%
620 526
+2%
594 840
-4%
595 466
+0%
599 086
+1%
616 856
+3%
627 607
+2%
631 106
+1%
627 596
-1%
613 668
-2%
614 095
+0%
615 128
+0%
622 392
+1%
649 978
+4%
Gross Profit
Cost of Revenue
(275 639)
(265 171)
(257 306)
(248 613)
(243 320)
(251 642)
(254 834)
(259 140)
(261 443)
(260 344)
(264 324)
(266 200)
(270 024)
(269 315)
(271 985)
(276 736)
(313 853)
(365 389)
(391 388)
(434 343)
(440 716)
(456 247)
(469 276)
(466 966)
(467 268)
(497 474)
(507 089)
(527 148)
(537 816)
(510 517)
(514 009)
(519 467)
(535 856)
(545 769)
(548 335)
(541 210)
(526 602)
(524 936)
(525 718)
(532 011)
(556 291)
Gross Profit
37 423
N/A
35 741
-4%
34 242
-4%
32 851
-4%
32 736
0%
35 795
+9%
35 902
+0%
36 789
+2%
36 638
0%
38 481
+5%
39 879
+4%
41 365
+4%
43 505
+5%
43 354
0%
44 019
+2%
43 858
0%
49 663
+13%
58 338
+17%
62 163
+7%
68 797
+11%
69 125
+0%
68 327
-1%
69 722
+2%
70 171
+1%
71 690
+2%
75 865
+6%
80 361
+6%
82 265
+2%
82 710
+1%
84 323
+2%
81 457
-3%
79 619
-2%
81 000
+2%
81 838
+1%
82 771
+1%
86 386
+4%
87 066
+1%
89 159
+2%
89 410
+0%
90 381
+1%
93 687
+4%
Operating Income
Operating Expenses
(17 445)
(18 261)
(17 645)
(17 213)
(17 354)
(17 383)
(17 084)
(17 206)
(17 221)
(17 608)
(19 476)
(17 383)
(17 704)
(17 733)
(18 260)
(18 655)
(22 228)
(26 748)
(30 555)
(35 252)
(36 019)
(37 227)
(38 442)
(38 635)
(39 363)
(39 242)
(40 064)
(40 340)
(40 809)
(41 943)
(45 260)
(45 717)
(47 944)
(49 286)
(50 878)
(53 076)
(54 568)
(55 038)
(59 042)
(55 160)
(54 914)
Selling, General & Administrative
(17 468)
(17 315)
(17 645)
(17 212)
(17 354)
(17 024)
(17 083)
(17 205)
(17 220)
(17 504)
(17 524)
(17 580)
(17 691)
(17 600)
(18 259)
(18 582)
(22 154)
(26 460)
(30 354)
(34 868)
(35 637)
(36 960)
(38 441)
(38 633)
(39 362)
(39 241)
(39 521)
(39 816)
(40 294)
(41 942)
(43 738)
(45 716)
(47 944)
(49 285)
(51 440)
(53 172)
(54 648)
(55 037)
(54 844)
(55 157)
(54 914)
Research & Development
0
(67)
0
0
0
0
0
0
0
(103)
0
0
0
(132)
0
0
0
(160)
0
0
0
(266)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(126)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
23
(879)
0
0
0
(359)
(1)
0
0
(1)
(1 952)
197
(13)
(1)
(1)
(73)
(74)
(2)
(201)
(384)
(382)
(1)
(1)
(2)
(1)
(1)
(543)
(524)
(515)
(1)
(1 522)
0
0
(1)
562
96
80
(1)
(4 198)
(3)
0
Operating Income
19 978
N/A
17 480
-13%
16 597
-5%
15 638
-6%
15 382
-2%
18 412
+20%
18 818
+2%
19 583
+4%
19 417
-1%
20 873
+7%
20 403
-2%
23 982
+18%
25 801
+8%
25 621
-1%
25 759
+1%
25 203
-2%
27 435
+9%
31 590
+15%
31 608
+0%
33 545
+6%
33 106
-1%
31 100
-6%
31 280
+1%
31 536
+1%
32 327
+3%
36 623
+13%
40 297
+10%
41 925
+4%
41 901
0%
42 380
+1%
36 197
-15%
33 902
-6%
33 056
-2%
32 552
-2%
31 893
-2%
33 310
+4%
32 498
-2%
34 121
+5%
30 368
-11%
35 221
+16%
38 773
+10%
Pre-Tax Income
Interest Income Expense
643
655
695
217
(23)
(167)
(407)
642
1 393
1 389
1 773
1 010
211
205
148
181
337
505
330
271
611
713
1 383
1 449
1 575
1 949
1 141
1 137
1 461
2 911
3 511
4 419
3 439
3 249
3 682
3 663
3 767
6 382
6 530
4 697
4 143
Non-Reccuring Items
0
670
0
0
0
0
0
(2 148)
(1 939)
(1 950)
0
0
0
(68)
(21)
(21)
(21)
17 954
(254)
0
0
(5 309)
(4 662)
(4 680)
(4 691)
(731)
0
0
0
(2 200)
0
(1 054)
(1 040)
123
0
0
0
(4 197)
0
(4 644)
(4 688)
Gain/Loss on Disposition of Assets
748
867
712
1 015
0
0
(241)
(654)
(654)
(79)
0
0
(1)
57
0
0
0
588
0
0
0
0
0
0
0
0
(130)
(130)
0
0
0
0
0
1 133
0
0
0
0
0
0
0
Total Other Income
(608)
97
(109)
(35)
3
267
761
793
746
488
365
974
1 172
633
568
311
19 502
980
19 585
19 527
123
350
58
130
373
824
1 214
1 452
1 152
1 021
1 214
896
1 574
373
838
898
707
(130)
(49)
31
(130)
Pre-Tax Income
20 761
N/A
19 769
-5%
17 895
-9%
16 835
-6%
15 362
-9%
18 512
+21%
18 931
+2%
18 216
-4%
18 963
+4%
20 721
+9%
22 541
+9%
25 966
+15%
27 183
+5%
26 448
-3%
26 454
+0%
25 674
-3%
47 253
+84%
51 617
+9%
51 269
-1%
53 343
+4%
33 840
-37%
26 854
-21%
28 059
+4%
28 435
+1%
29 584
+4%
38 665
+31%
42 522
+10%
44 384
+4%
44 514
+0%
44 112
-1%
40 922
-7%
38 163
-7%
37 029
-3%
37 430
+1%
36 413
-3%
37 871
+4%
36 972
-2%
36 176
-2%
36 849
+2%
35 305
-4%
38 098
+8%
Net Income
Tax Provision
(7 380)
(7 493)
(6 733)
(6 155)
(5 667)
(6 290)
(6 712)
(6 467)
(6 465)
(6 982)
(7 207)
(8 292)
(8 782)
(8 393)
(8 464)
(8 218)
(9 380)
(11 284)
(11 379)
(12 523)
(12 271)
(11 198)
(11 737)
(11 647)
(12 331)
(14 335)
(15 533)
(16 082)
(15 910)
(15 694)
(15 107)
(14 259)
(14 132)
(14 427)
(13 745)
(14 257)
(14 038)
(15 787)
(16 092)
(15 905)
(17 121)
Income from Continuing Operations
13 381
12 276
11 162
10 680
9 695
12 222
12 219
11 749
12 498
13 739
15 334
17 674
18 401
18 055
17 990
17 456
37 873
40 333
39 890
40 820
21 569
15 656
16 322
16 788
17 253
24 330
26 989
28 302
28 604
28 418
25 815
23 904
22 897
23 003
22 668
23 614
22 934
20 389
20 757
19 400
20 977
Income to Minority Interest
(6)
(11)
(27)
(33)
(47)
(37)
(43)
(59)
(61)
50
51
59
68
(61)
(50)
72
52
(113)
(55)
(223)
(227)
(53)
8
(7)
83
(137)
(336)
(396)
(726)
(652)
(667)
(693)
(607)
(769)
(730)
(650)
(491)
(329)
(304)
(380)
(431)
Net Income (Common)
13 376
N/A
12 264
-8%
11 132
-9%
10 644
-4%
9 645
-9%
12 184
+26%
12 175
0%
11 690
-4%
12 436
+6%
13 789
+11%
15 385
+12%
17 733
+15%
18 469
+4%
17 993
-3%
17 939
0%
17 528
-2%
37 925
+116%
40 219
+6%
39 835
-1%
40 595
+2%
21 340
-47%
15 603
-27%
16 330
+5%
16 782
+3%
17 338
+3%
24 192
+40%
26 651
+10%
27 904
+5%
27 875
0%
27 766
0%
25 148
-9%
23 210
-8%
22 290
-4%
22 233
0%
21 936
-1%
22 964
+5%
22 443
-2%
20 058
-11%
20 452
+2%
19 017
-7%
20 543
+8%
EPS (Diluted)
135.11
N/A
123.46
-9%
112.44
-9%
109.73
-2%
100.46
-8%
125.58
+25%
126.82
+1%
123.05
-3%
130.9
+6%
144.87
+11%
161.94
+12%
186.66
+15%
194.41
+4%
188.71
-3%
186.86
-1%
184.06
-1%
341.93
+86%
388.92
+14%
352.75
-9%
363.22
+3%
191.63
-47%
139.47
-27%
146.54
+5%
150.42
+3%
155.31
+3%
108.52
-30%
240.02
+121%
251.63
+5%
252.22
+0%
125.24
-50%
229.22
+83%
212.97
-7%
206.41
-3%
102.45
-50%
102.9
+0%
108.25
+5%
106.27
-2%
94.72
-11%
97.68
+3%
91.13
-7%
98.83
+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
Follow us
Join more than 250,400+ 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

© 2025 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.