B

BeNext-Yumeshin Group Co
TSE:2154

Watchlist Manager
BeNext-Yumeshin Group Co
TSE:2154
Watchlist
Price: 1 815 JPY 1.17% Market Closed
Market Cap: 166.6B JPY
Have any thoughts about
BeNext-Yumeshin Group Co?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

180.3B
+4%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+2%
5 Years
+117%
7 Years
+303%
10 Years
+877%
15.2B
+6%
Operating Income
Growth Rates:
1 Year
+20%
3 Years
-
5 Years
+158%
7 Years
+312%
10 Years
+1 099%
11.9B
+0.9%
Net Income
Growth Rates:
1 Year
+23%
3 Years
-
5 Years
+215%
7 Years
+411%
10 Years
+1 421%

Earnings Waterfall
BeNext-Yumeshin Group Co

Revenue
180.3B JPY
Cost of Revenue
-136.3B JPY
Gross Profit
44B JPY
Operating Expenses
-28.8B JPY
Operating Income
15.2B JPY
Other Expenses
-3.3B JPY
Net Income
11.9B JPY

Income Statement
BeNext-Yumeshin Group Co

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
18 446
N/A
19 143
+4%
19 880
+4%
20 819
+5%
23 004
+10%
25 446
+11%
27 984
+10%
30 144
+8%
33 423
+11%
36 070
+8%
38 997
+8%
43 035
+10%
44 738
+4%
52 240
+17%
59 340
+14%
65 364
+10%
72 104
+10%
75 934
+5%
79 344
+4%
81 596
+3%
83 245
+2%
82 239
-1%
82 754
+1%
81 755
-1%
79 132
-3%
78 429
-1%
78 603
+0%
98 887
+26%
177 151
+79%
195 246
+10%
209 584
+7%
148 573
-29%
261 709
+76%
265 143
+1%
268 493
+1%
150 697
-44%
164 025
+9%
166 399
+1%
168 436
+1%
173 225
+3%
180 261
+4%
Gross Profit
Cost of Revenue
(14 033)
(14 597)
(15 213)
(15 950)
(17 651)
(19 435)
(21 308)
(22 951)
(25 683)
(27 982)
(30 386)
(33 691)
(34 892)
(40 905)
(47 028)
(52 061)
(57 610)
(60 395)
(62 906)
(64 705)
(66 028)
(65 548)
(65 960)
(65 946)
(64 339)
(63 738)
(64 196)
(79 525)
(141 226)
(154 669)
(164 403)
(114 141)
(200 532)
(202 608)
(204 760)
(113 881)
(124 738)
(126 491)
(128 028)
(131 224)
(136 262)
Gross Profit
4 414
N/A
4 548
+3%
4 669
+3%
4 869
+4%
5 353
+10%
6 010
+12%
6 675
+11%
7 193
+8%
7 739
+8%
8 087
+4%
8 611
+6%
9 345
+9%
9 846
+5%
11 335
+15%
12 311
+9%
13 303
+8%
14 494
+9%
15 539
+7%
16 438
+6%
16 891
+3%
17 217
+2%
16 691
-3%
16 794
+1%
15 809
-6%
14 793
-6%
14 691
-1%
14 407
-2%
19 362
+34%
35 925
+86%
40 577
+13%
45 181
+11%
34 432
-24%
61 177
+78%
62 535
+2%
63 733
+2%
36 816
-42%
39 287
+7%
39 908
+2%
40 408
+1%
42 001
+4%
43 999
+5%
Operating Income
Operating Expenses
(3 145)
(3 224)
(3 293)
(3 271)
(3 623)
(3 962)
(4 333)
(4 643)
(5 060)
(5 340)
(5 699)
(6 124)
(6 155)
(7 210)
(8 089)
(9 005)
(10 102)
(10 364)
(10 879)
(11 172)
(11 327)
(11 363)
(11 366)
(11 143)
(10 549)
(10 466)
(10 515)
(14 014)
(55 985)
(58 341)
(31 724)
(24 612)
(42 439)
(43 231)
(42 345)
(25 139)
(26 622)
(26 880)
(27 286)
(27 678)
(28 800)
Selling, General & Administrative
(3 145)
(3 224)
(3 293)
(3 271)
(3 622)
(3 960)
(4 331)
(4 643)
(5 057)
(5 338)
(5 697)
(6 124)
(6 154)
(7 210)
(8 089)
(9 005)
(10 102)
(10 364)
(10 878)
(11 171)
(11 325)
(11 361)
(11 365)
(11 142)
(10 548)
(10 465)
(10 514)
(12 342)
(24 264)
(27 145)
(31 100)
(21 914)
(40 664)
(41 300)
(40 850)
(23 351)
(27 103)
(27 494)
(27 691)
(25 705)
(28 797)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 819)
0
0
0
(2 896)
0
0
0
(2 023)
0
0
0
(1 976)
0
Other Operating Expenses
0
0
0
(0)
0
0
0
(0)
(3)
0
0
0
0
0
0
(0)
(1)
(1)
(2)
(1)
(2)
0
0
(1)
(1)
0
(1)
147
(31 721)
(31 196)
(624)
198
(1 775)
(1 931)
(1 495)
235
481
614
405
3
(3)
Operating Income
1 268
N/A
1 322
+4%
1 374
+4%
1 598
+16%
1 731
+8%
2 050
+18%
2 344
+14%
2 549
+9%
2 680
+5%
2 748
+3%
2 913
+6%
3 220
+11%
3 692
+15%
4 126
+12%
4 223
+2%
4 297
+2%
4 392
+2%
5 175
+18%
5 559
+7%
5 719
+3%
5 890
+3%
5 328
-10%
5 428
+2%
4 666
-14%
4 244
-9%
4 225
0%
3 892
-8%
5 348
+37%
(20 060)
N/A
(17 764)
+11%
13 457
N/A
9 820
-27%
18 738
+91%
19 304
+3%
21 388
+11%
11 677
-45%
12 665
+8%
13 028
+3%
13 122
+1%
14 323
+9%
15 199
+6%
Pre-Tax Income
Interest Income Expense
2
5
5
7
(4)
(12)
(18)
(31)
(29)
(31)
(38)
(37)
(37)
(58)
(73)
(88)
(82)
(112)
(106)
(125)
(171)
(110)
(140)
(117)
(81)
(67)
46
163
182
232
233
156
267
181
225
326
362
336
364
264
81
Non-Reccuring Items
(26)
(24)
(25)
(7)
(2)
(2)
(1)
(2)
0
(4)
(7)
(34)
(39)
(36)
(204)
(181)
(177)
(177)
(10)
(28)
(5)
(3)
(1 463)
(1 539)
(1 552)
(1 555)
(94)
(30 568)
0
0
(30 768)
283
0
0
0
487
0
0
0
(30)
0
Gain/Loss on Disposition of Assets
0
0
0
0
22
22
22
22
0
0
0
0
0
0
1
1
0
1
0
0
0
0
0
(6)
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
Total Other Income
22
20
19
19
18
17
14
11
(12)
(10)
(4)
3
35
39
24
22
15
21
38
36
7
6
29
263
421
716
1 161
(6)
784
474
136
(21)
121
119
(19)
18
(1)
0
0
(2)
0
Pre-Tax Income
1 266
N/A
1 323
+5%
1 374
+4%
1 616
+18%
1 767
+9%
2 077
+18%
2 361
+14%
2 549
+8%
2 639
+4%
2 704
+2%
2 865
+6%
3 151
+10%
3 652
+16%
4 071
+11%
3 971
-2%
4 051
+2%
4 147
+2%
4 906
+18%
5 480
+12%
5 602
+2%
5 721
+2%
5 221
-9%
3 854
-26%
3 267
-15%
3 032
-7%
3 319
+9%
5 005
+51%
(25 063)
N/A
(19 094)
+24%
(17 058)
+11%
(16 943)
+1%
10 238
N/A
19 125
+87%
19 604
+3%
21 594
+10%
12 508
-42%
13 026
+4%
13 364
+3%
13 485
+1%
14 555
+8%
15 282
+5%
Net Income
Tax Provision
(486)
(488)
(490)
(591)
(705)
(833)
(933)
(1 026)
(1 074)
(1 081)
(1 118)
(1 193)
(1 291)
(1 495)
(1 566)
(1 460)
(1 522)
(1 650)
(1 660)
(1 802)
(1 840)
(1 766)
(1 906)
(1 809)
(1 744)
(1 763)
(1 821)
(2 032)
(4 141)
(4 692)
(5 032)
(3 192)
(6 400)
(6 416)
(6 700)
(3 440)
(3 398)
(3 675)
(3 561)
(4 075)
(4 626)
Income from Continuing Operations
781
835
884
1 025
1 062
1 244
1 429
1 524
1 566
1 623
1 746
1 958
2 359
2 575
2 405
2 591
2 626
3 257
3 820
3 800
3 881
3 455
1 948
1 458
1 288
1 556
3 184
(27 095)
(23 235)
(21 750)
(21 975)
7 046
12 725
13 188
14 894
9 068
9 628
9 689
9 924
10 480
10 656
Income to Minority Interest
0
0
0
0
0
0
0
0
(9)
(15)
(26)
(34)
(34)
(64)
(68)
(21)
(4)
(13)
(40)
(94)
(113)
(112)
(111)
(122)
(114)
(73)
(32)
(26)
(55)
(88)
(102)
(71)
(131)
(110)
(96)
(10)
(13)
(14)
(20)
(43)
(34)
Net Income (Common)
781
N/A
835
+7%
884
+6%
1 025
+16%
1 062
+4%
1 244
+17%
1 429
+15%
1 524
+7%
1 557
+2%
1 608
+3%
1 720
+7%
1 924
+12%
2 325
+21%
2 511
+8%
2 337
-7%
2 569
+10%
2 621
+2%
3 243
+24%
3 779
+17%
3 706
-2%
3 769
+2%
3 342
-11%
1 837
-45%
1 335
-27%
1 172
-12%
1 483
+27%
3 150
+112%
(27 122)
N/A
(23 292)
+14%
(21 841)
+6%
(22 081)
-1%
6 975
N/A
12 590
+81%
13 075
+4%
14 796
+13%
9 533
-36%
9 688
+2%
9 620
-1%
9 930
+3%
11 768
+19%
11 878
+1%
EPS (Diluted)
20.02
N/A
21.41
+7%
22.66
+6%
26.43
+17%
27.23
+3%
31.89
+17%
36.64
+15%
39.17
+7%
39.92
+2%
41.23
+3%
44.1
+7%
49.46
+12%
59.61
+21%
64.37
+8%
58.42
-9%
63.98
+10%
60.95
-5%
76.54
+26%
87.71
+15%
87.19
-1%
88.78
+2%
77.75
-12%
42.91
-45%
31.16
-27%
27.27
-12%
34.42
+26%
73.07
+112%
-494.84
N/A
-256.48
+48%
-244.79
+5%
-249.26
-2%
78.03
N/A
141.89
+82%
148.83
+5%
170.56
+15%
108.85
-36%
111.87
+3%
111.07
-1%
114.32
+3%
135.52
+19%
136.79
+1%

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 210,400+ 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

© 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.