Fields Corp
TSE:2767

Watchlist Manager
Fields Corp Logo
Fields Corp
TSE:2767
Watchlist
Price: 1 730 JPY -1.09% Market Closed
Market Cap: 113.2B JPY
Have any thoughts about
Fields Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

120.7B
-12%
Revenue
Growth Rates:
1 Year
-15%
3 Years
+84%
5 Years
+99%
7 Years
+42%
10 Years
+22%
10.5B
-15%
Operating Income
Growth Rates:
1 Year
-18%
3 Years
+628%
5 Years
-
7 Years
-
10 Years
+197%
10.3B
-14%
Net Income
Growth Rates:
1 Year
+5%
3 Years
+1 204%
5 Years
-
7 Years
-
10 Years
+618%

Earnings Waterfall
Fields Corp

Revenue
120.7B JPY
Cost of Revenue
-94.1B JPY
Gross Profit
26.6B JPY
Operating Expenses
-16.1B JPY
Operating Income
10.5B JPY
Other Expenses
-264m JPY
Net Income
10.3B JPY

Income Statement
Fields 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
98 860
N/A
90 017
-9%
99 554
+11%
109 235
+10%
129 468
+19%
141 865
+10%
94 476
-33%
92 631
-2%
70 880
-23%
65 474
-8%
76 668
+17%
73 819
-4%
85 222
+15%
79 308
-7%
61 055
-23%
57 539
-6%
43 883
-24%
53 404
+22%
50 755
-5%
60 989
+20%
60 486
-1%
50 305
-17%
66 587
+32%
49 764
-25%
49 406
-1%
58 604
+19%
38 796
-34%
59 385
+53%
65 553
+10%
82 145
+25%
94 900
+16%
80 213
-15%
99 782
+24%
111 976
+12%
117 125
+5%
139 217
+19%
141 910
+2%
150 724
+6%
141 923
-6%
137 764
-3%
120 668
-12%
Gross Profit
Cost of Revenue
(71 775)
(65 048)
(71 086)
(78 608)
(94 073)
(103 652)
(68 995)
(69 612)
(54 061)
(50 214)
(59 027)
(56 704)
(65 823)
(60 985)
(47 655)
(44 680)
(33 575)
(40 548)
(37 454)
(46 310)
(46 885)
(40 844)
(51 777)
(37 412)
(36 179)
(42 975)
(28 869)
(46 420)
(52 066)
(67 997)
(79 116)
(64 531)
(80 439)
(88 469)
(91 799)
(111 775)
(113 923)
(121 495)
(115 464)
(110 093)
(94 065)
Gross Profit
27 085
N/A
24 969
-8%
28 468
+14%
30 627
+8%
35 395
+16%
38 213
+8%
25 481
-33%
23 019
-10%
16 819
-27%
15 260
-9%
17 641
+16%
17 115
-3%
19 399
+13%
18 323
-6%
13 400
-27%
12 859
-4%
10 308
-20%
12 856
+25%
13 301
+3%
14 679
+10%
13 601
-7%
9 461
-30%
14 810
+57%
12 352
-17%
13 227
+7%
15 629
+18%
9 927
-36%
12 965
+31%
13 487
+4%
14 148
+5%
15 784
+12%
15 682
-1%
19 343
+23%
23 507
+22%
25 326
+8%
27 442
+8%
27 987
+2%
29 229
+4%
26 459
-9%
27 671
+5%
26 603
-4%
Operating Income
Operating Expenses
(23 547)
(23 813)
(23 725)
(24 380)
(24 691)
(24 703)
(24 070)
(23 600)
(23 567)
(23 411)
(23 015)
(22 394)
(21 278)
(19 915)
(19 138)
(18 428)
(17 172)
(16 243)
(15 133)
(14 377)
(14 277)
(14 145)
(14 097)
(13 443)
(13 091)
(12 668)
(12 168)
(12 425)
(12 043)
(12 158)
(12 340)
(12 430)
(12 723)
(12 953)
(14 376)
(14 653)
(15 201)
(15 435)
(14 657)
(15 356)
(16 088)
Selling, General & Administrative
(23 547)
(23 813)
(21 925)
(24 380)
(24 690)
(24 701)
(22 196)
(23 598)
(23 566)
(23 412)
(21 472)
(22 394)
(21 278)
(19 914)
(17 756)
(18 429)
(17 173)
(16 243)
(13 936)
(14 374)
(14 275)
(14 144)
(12 941)
(13 442)
(13 089)
(12 665)
(11 335)
(12 425)
(12 043)
(12 159)
(11 672)
(12 429)
(12 722)
(12 952)
(13 701)
(14 653)
(15 200)
(15 435)
(13 865)
(15 349)
(16 075)
Depreciation & Amortization
0
0
(1 799)
0
0
0
(1 873)
0
0
0
(1 543)
0
0
0
(1 382)
0
0
0
(1 196)
0
0
0
(1 154)
0
0
0
(834)
0
0
0
(667)
0
0
0
(675)
0
0
0
(791)
(6)
(13)
Other Operating Expenses
0
0
0
0
(1)
(2)
(1)
(2)
(1)
1
0
0
0
(1)
0
1
1
0
(1)
(3)
(2)
(1)
(2)
(1)
0
(3)
1
0
0
0
(1)
(1)
(1)
(1)
0
0
(1)
0
(1)
(1)
0
Operating Income
3 538
N/A
1 156
-67%
4 743
+310%
6 247
+32%
10 704
+71%
13 510
+26%
1 411
-90%
(581)
N/A
(6 748)
-1 061%
(8 151)
-21%
(5 374)
+34%
(5 279)
+2%
(1 879)
+64%
(1 592)
+15%
(5 738)
-260%
(5 569)
+3%
(6 864)
-23%
(3 387)
+51%
(1 832)
+46%
302
N/A
(676)
N/A
(4 684)
-593%
713
N/A
(1 091)
N/A
136
N/A
2 961
+2 077%
(2 241)
N/A
540
N/A
1 444
+167%
1 990
+38%
3 444
+73%
3 252
-6%
6 620
+104%
10 554
+59%
10 950
+4%
12 789
+17%
12 786
0%
13 794
+8%
11 802
-14%
12 315
+4%
10 515
-15%
Pre-Tax Income
Interest Income Expense
823
1 688
914
808
415
(529)
(366)
(504)
(670)
(762)
(3 637)
(3 537)
(3 628)
(3 311)
515
202
314
135
110
(177)
(57)
(245)
(215)
(253)
(60)
126
145
153
370
243
182
248
13
29
30
99
453
998
994
1 585
1 673
Non-Reccuring Items
(220)
(252)
(214)
(237)
(255)
(226)
(717)
(1 067)
(912)
(1 050)
(1 496)
(1 279)
(1 482)
(1 575)
(3 121)
(3 513)
(3 712)
(2 898)
(420)
116
418
(161)
(76)
(618)
(681)
(665)
(891)
(353)
(313)
(338)
74
(203)
(190)
(154)
(46)
(48)
(67)
(65)
861
863
879
Gain/Loss on Disposition of Assets
0
0
11
33
48
0
0
19
13
33
47
598
589
569
939
402
1 802
1 803
1 429
1 427
27
26
16
0
0
0
0
0
0
121
2
306
307
186
(37)
(37)
(38)
(35)
3
3
3
Total Other Income
(315)
(310)
300
293
467
583
573
286
144
153
(57)
(66)
(21)
(78)
19
824
933
952
219
220
185
197
229
233
150
133
79
232
245
263
239
93
150
201
230
222
132
133
151
190
217
Pre-Tax Income
3 826
N/A
2 282
-40%
5 754
+152%
7 144
+24%
11 379
+59%
13 338
+17%
901
-93%
(1 847)
N/A
(8 173)
-343%
(9 777)
-20%
(10 517)
-8%
(9 563)
+9%
(6 421)
+33%
(5 987)
+7%
(7 386)
-23%
(7 654)
-4%
(7 527)
+2%
(3 395)
+55%
(494)
+85%
1 888
N/A
(103)
N/A
(4 867)
-4 625%
667
N/A
(1 729)
N/A
(455)
+74%
2 555
N/A
(2 908)
N/A
572
N/A
1 746
+205%
2 279
+31%
3 941
+73%
3 696
-6%
6 900
+87%
10 816
+57%
11 127
+3%
13 025
+17%
13 266
+2%
14 825
+12%
13 811
-7%
14 956
+8%
13 287
-11%
Net Income
Tax Provision
(2 182)
(1 176)
(2 429)
(3 061)
(4 667)
(5 881)
(427)
693
2 807
193
(1 707)
(3 028)
(4 093)
(1 319)
(211)
(178)
(112)
(115)
(219)
(221)
(119)
(117)
(106)
(105)
(162)
(297)
(391)
(436)
(511)
(709)
(803)
(736)
(1 062)
(2 619)
(1 103)
(1 630)
(1 729)
(1 553)
(885)
(1 053)
(1 172)
Income from Continuing Operations
1 644
1 106
3 325
4 083
6 712
7 457
474
(1 154)
(5 366)
(9 584)
(12 224)
(12 591)
(10 514)
(7 306)
(7 597)
(7 832)
(7 639)
(3 510)
(713)
1 667
(222)
(4 984)
561
(1 834)
(617)
2 258
(3 299)
136
1 235
1 570
3 138
2 960
5 838
8 197
10 024
11 395
11 537
13 272
12 926
13 903
12 115
Income to Minority Interest
(215)
(176)
(305)
(427)
(476)
(443)
(356)
(203)
(80)
(150)
(257)
(300)
(398)
(234)
(93)
(63)
(13)
(64)
99
69
102
97
(70)
20
(58)
(155)
(153)
(338)
(449)
(557)
(666)
(1 036)
(1 145)
(1 866)
(1 802)
(1 579)
(1 728)
(1 165)
(1 374)
(2 039)
(1 863)
Net Income (Common)
1 427
N/A
928
-35%
3 018
+225%
3 653
+21%
6 233
+71%
7 012
+12%
118
-98%
(1 355)
N/A
(5 444)
-302%
(9 733)
-79%
(12 483)
-28%
(12 895)
-3%
(10 916)
+15%
(7 544)
+31%
(7 691)
-2%
(7 896)
-3%
(7 653)
+3%
(3 572)
+53%
(614)
+83%
1 736
N/A
(119)
N/A
(4 887)
-4 007%
490
N/A
(1 813)
N/A
(677)
+63%
2 100
N/A
(3 452)
N/A
(204)
+94%
786
N/A
1 012
+29%
2 471
+144%
1 924
-22%
4 692
+144%
6 330
+35%
8 221
+30%
9 814
+19%
9 808
0%
12 107
+23%
11 551
-5%
11 863
+3%
10 251
-14%
EPS (Diluted)
43.24
N/A
28.12
-35%
90.95
+223%
110.69
+22%
188.87
+71%
212.48
+13%
3.56
-98%
-41.06
N/A
-164.96
-302%
-294.93
-79%
-188.09
+36%
-390.75
-108%
-330.78
+15%
-228.6
+31%
-115.89
+49%
-239.27
-106%
-230.62
+4%
-107.64
+53%
-9.25
+91%
52.31
N/A
-3.59
N/A
-147.27
-4 002%
7.38
N/A
-54.64
N/A
-20.68
+62%
64.95
N/A
-52.87
N/A
-6.3
+88%
24.3
N/A
15.59
-36%
38.09
+144%
29.75
-22%
71.41
+140%
96.51
+35%
125.74
+30%
149.6
+19%
149.36
0%
184.76
+24%
176.11
-5%
187.87
+7%
164.33
-13%

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 210,200+ 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.