Ajinomoto Co Inc
TSE:2802
Ajinomoto Co Inc
TSE:2802
Price:
6 063
JPY
-0.87%
Market Closed
Market Cap:
3.1T
JPY
Income Statement
Earnings Waterfall
Ajinomoto Co Inc
Ajinomoto Co Inc
|
Revenue
|
1.5T
JPY
|
|
Cost of Revenue
|
-973.6B
JPY
|
|
Gross Profit
|
549B
JPY
|
|
Operating Expenses
|
-396.7B
JPY
|
|
Operating Income
|
152.3B
JPY
|
|
Other Expenses
|
-60.3B
JPY
|
|
Net Income
|
92B
JPY
|
Income Statement
Ajinomoto Co Inc
Ajinomoto Co Inc
Currency: JPY
Millions
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 |
980 453
N/A
|
1 006 630
+3%
|
1 070 930
+6%
|
1 128 591
+5%
|
1 177 787
+4%
|
1 149 427
-2%
|
1 120 410
-3%
|
1 082 298
-3%
|
1 058 440
-2%
|
1 091 195
+3%
|
1 086 967
0%
|
1 097 243
+1%
|
1 111 925
+1%
|
1 114 784
+0%
|
1 127 627
+1%
|
1 132 774
+0%
|
1 128 922
0%
|
1 127 483
0%
|
1 119 736
-1%
|
1 113 255
-1%
|
1 103 422
-1%
|
1 100 039
0%
|
1 074 852
-2%
|
1 069 777
0%
|
1 063 177
-1%
|
1 071 453
+1%
|
1 099 863
+3%
|
1 110 299
+1%
|
1 130 741
+2%
|
1 149 370
+2%
|
1 194 650
+4%
|
1 258 993
+5%
|
1 321 862
+5%
|
1 359 115
+3%
|
1 377 016
+1%
|
1 387 264
+1%
|
1 400 038
+1%
|
1 439 231
+3%
|
1 465 217
+2%
|
1 495 477
+2%
|
1 522 621
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(641 644)
|
(659 509)
|
(700 018)
|
(734 834)
|
(762 455)
|
(757 135)
|
(735 021)
|
(709 515)
|
(694 507)
|
(704 177)
|
(700 305)
|
(705 497)
|
(715 787)
|
(720 118)
|
(732 435)
|
(736 278)
|
(734 213)
|
(731 904)
|
(721 153)
|
(714 467)
|
(703 103)
|
(696 166)
|
(671 214)
|
(665 819)
|
(659 065)
|
(665 234)
|
(683 054)
|
(688 502)
|
(703 225)
|
(723 472)
|
(759 981)
|
(811 028)
|
(860 600)
|
(888 727)
|
(900 104)
|
(906 121)
|
(908 604)
|
(927 783)
|
(944 456)
|
(957 250)
|
(973 607)
|
|
| Gross Profit |
338 809
N/A
|
347 121
+2%
|
370 912
+7%
|
393 757
+6%
|
415 332
+5%
|
392 292
-6%
|
385 389
-2%
|
372 783
-3%
|
363 933
-2%
|
387 018
+6%
|
386 662
0%
|
391 746
+1%
|
396 138
+1%
|
394 666
0%
|
395 192
+0%
|
396 496
+0%
|
394 709
0%
|
395 579
+0%
|
398 583
+1%
|
398 788
+0%
|
400 319
+0%
|
403 873
+1%
|
403 638
0%
|
403 958
+0%
|
404 112
+0%
|
406 219
+1%
|
416 809
+3%
|
421 797
+1%
|
427 516
+1%
|
425 898
0%
|
434 669
+2%
|
447 965
+3%
|
461 262
+3%
|
470 388
+2%
|
476 912
+1%
|
481 143
+1%
|
491 434
+2%
|
511 448
+4%
|
520 761
+2%
|
538 227
+3%
|
549 014
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(273 514)
|
(272 602)
|
(286 514)
|
(300 582)
|
(315 381)
|
(285 902)
|
(306 581)
|
(290 828)
|
(280 828)
|
(304 356)
|
(306 255)
|
(308 463)
|
(312 980)
|
(302 996)
|
(322 676)
|
(324 500)
|
(350 376)
|
(304 127)
|
(339 534)
|
(363 547)
|
(342 304)
|
(313 338)
|
(343 640)
|
(316 461)
|
(307 232)
|
(300 247)
|
(317 057)
|
(302 298)
|
(303 017)
|
(303 882)
|
(306 004)
|
(332 770)
|
(343 620)
|
(339 722)
|
(331 905)
|
(335 988)
|
(345 903)
|
(370 151)
|
(380 169)
|
(390 783)
|
(396 735)
|
|
| Selling, General & Administrative |
(273 514)
|
(228 644)
|
(286 513)
|
(300 583)
|
(315 381)
|
(256 836)
|
(242 425)
|
(226 517)
|
(210 770)
|
(255 541)
|
(266 459)
|
(270 263)
|
(273 922)
|
(264 610)
|
(277 679)
|
(278 917)
|
(278 272)
|
(263 650)
|
(271 435)
|
(270 584)
|
(269 360)
|
(258 497)
|
(269 464)
|
(266 190)
|
(264 602)
|
(251 625)
|
(274 920)
|
(277 456)
|
(280 762)
|
(262 534)
|
(288 315)
|
(298 174)
|
(306 839)
|
(292 772)
|
(315 539)
|
(319 300)
|
(326 461)
|
(317 190)
|
(350 128)
|
(357 959)
|
(365 248)
|
|
| Research & Development |
0
|
(32 228)
|
0
|
0
|
0
|
0
|
(7 123)
|
(13 334)
|
(19 835)
|
(24 933)
|
(27 280)
|
(27 393)
|
(27 147)
|
(25 510)
|
(28 030)
|
(28 463)
|
(28 179)
|
(25 204)
|
(27 824)
|
(27 480)
|
(27 783)
|
(24 789)
|
(26 502)
|
(26 051)
|
0
|
(23 080)
|
(19 737)
|
(19 724)
|
(25 404)
|
(21 970)
|
(25 011)
|
(25 122)
|
(25 531)
|
(23 013)
|
(26 606)
|
(27 088)
|
(27 403)
|
(26 027)
|
(29 028)
|
(29 685)
|
(30 335)
|
|
| Depreciation & Amortization |
0
|
(11 729)
|
0
|
0
|
0
|
(13 912)
|
0
|
0
|
0
|
(12 227)
|
0
|
0
|
0
|
(12 839)
|
0
|
0
|
0
|
(13 572)
|
0
|
0
|
0
|
(18 905)
|
0
|
0
|
0
|
(19 694)
|
0
|
0
|
0
|
(21 462)
|
0
|
0
|
0
|
(23 587)
|
0
|
0
|
0
|
(25 279)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(1)
|
(1)
|
1
|
0
|
(15 154)
|
(57 033)
|
(50 977)
|
(50 223)
|
(11 655)
|
(12 516)
|
(10 807)
|
(11 911)
|
(37)
|
(16 967)
|
(17 120)
|
(43 925)
|
(1 701)
|
(40 275)
|
(65 483)
|
(45 161)
|
(11 147)
|
(47 674)
|
(24 220)
|
(42 630)
|
(5 848)
|
(22 400)
|
(5 118)
|
3 149
|
2 084
|
7 322
|
(9 474)
|
(11 250)
|
(350)
|
10 240
|
10 400
|
7 961
|
(1 655)
|
(1 013)
|
(3 139)
|
(1 152)
|
|
| Operating Income |
65 295
N/A
|
74 519
+14%
|
84 398
+13%
|
93 175
+10%
|
99 951
+7%
|
106 390
+6%
|
78 808
-26%
|
81 955
+4%
|
83 105
+1%
|
82 662
-1%
|
80 407
-3%
|
83 283
+4%
|
83 158
0%
|
91 670
+10%
|
72 516
-21%
|
71 996
-1%
|
44 333
-38%
|
91 452
+106%
|
59 049
-35%
|
35 241
-40%
|
58 015
+65%
|
90 535
+56%
|
59 998
-34%
|
87 497
+46%
|
96 880
+11%
|
105 972
+9%
|
99 752
-6%
|
119 499
+20%
|
124 499
+4%
|
122 016
-2%
|
128 665
+5%
|
115 195
-10%
|
117 642
+2%
|
130 666
+11%
|
145 007
+11%
|
145 155
+0%
|
145 531
+0%
|
141 297
-3%
|
140 592
0%
|
147 444
+5%
|
152 279
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
8 571
|
8 732
|
8 203
|
7 585
|
6 271
|
4 161
|
1 143
|
2 322
|
3 688
|
3 357
|
6 410
|
6 300
|
4 619
|
7 935
|
6 194
|
5 261
|
1 533
|
(1 759)
|
125
|
(4 054)
|
375
|
(4 262)
|
(3 948)
|
(409)
|
(1 420)
|
(2 505)
|
(1 242)
|
(1 439)
|
(3 156)
|
(3 036)
|
(2 986)
|
(4 248)
|
(2 887)
|
2 424
|
(3 526)
|
(3 167)
|
(2 302)
|
(3 617)
|
1 676
|
2 651
|
2 911
|
|
| Non-Reccuring Items |
(1 158)
|
(3 759)
|
12 241
|
4 737
|
3 306
|
(11 773)
|
0
|
0
|
0
|
665
|
0
|
0
|
0
|
(18 786)
|
0
|
0
|
0
|
(35 491)
|
0
|
0
|
0
|
(37 479)
|
0
|
0
|
0
|
(5 147)
|
0
|
0
|
0
|
3 492
|
0
|
0
|
0
|
15 185
|
0
|
0
|
0
|
6 492
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
4 346
|
0
|
0
|
0
|
25 700
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1 286)
|
(443)
|
1 218
|
1 111
|
(373)
|
0
|
(681)
|
(505)
|
(26 434)
|
0
|
639
|
639
|
640
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
1
|
0
|
1
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(8 242)
|
0
|
0
|
0
|
(2 129)
|
2
|
1
|
0
|
|
| Pre-Tax Income |
75 768
N/A
|
79 049
+4%
|
106 060
+34%
|
106 608
+1%
|
134 855
+26%
|
98 778
-27%
|
79 270
-20%
|
83 772
+6%
|
60 359
-28%
|
86 684
+44%
|
87 456
+1%
|
90 222
+3%
|
88 417
-2%
|
80 819
-9%
|
78 711
-3%
|
77 258
-2%
|
45 867
-41%
|
54 202
+18%
|
59 176
+9%
|
31 189
-47%
|
58 392
+87%
|
48 795
-16%
|
56 052
+15%
|
87 089
+55%
|
95 460
+10%
|
98 320
+3%
|
98 507
+0%
|
118 058
+20%
|
121 341
+3%
|
122 472
+1%
|
125 678
+3%
|
110 946
-12%
|
114 754
+3%
|
140 033
+22%
|
141 481
+1%
|
141 988
+0%
|
143 229
+1%
|
142 043
-1%
|
142 270
+0%
|
150 096
+6%
|
155 191
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(22 059)
|
(23 673)
|
(28 861)
|
(28 410)
|
(37 334)
|
(20 635)
|
(19 927)
|
(21 403)
|
(14 203)
|
(21 717)
|
(21 520)
|
(22 465)
|
(18 976)
|
(15 330)
|
(14 466)
|
(16 234)
|
(13 487)
|
(17 721)
|
(19 126)
|
(12 471)
|
(18 623)
|
(20 384)
|
(22 726)
|
(30 583)
|
(29 944)
|
(32 040)
|
(33 209)
|
(35 171)
|
(37 238)
|
(42 243)
|
(40 124)
|
(38 575)
|
(40 177)
|
(39 863)
|
(40 928)
|
(40 413)
|
(39 063)
|
(40 011)
|
(43 093)
|
(43 460)
|
(46 886)
|
|
| Income from Continuing Operations |
53 709
|
55 376
|
77 199
|
78 198
|
97 521
|
78 143
|
59 343
|
62 369
|
46 156
|
64 967
|
65 936
|
67 757
|
69 441
|
65 489
|
64 245
|
61 024
|
32 380
|
36 481
|
40 050
|
18 718
|
39 769
|
28 411
|
33 326
|
56 506
|
65 516
|
66 280
|
65 298
|
82 887
|
84 103
|
80 229
|
85 554
|
72 371
|
74 577
|
100 170
|
100 553
|
101 575
|
104 166
|
102 032
|
99 177
|
106 636
|
108 305
|
|
| Income to Minority Interest |
(8 118)
|
(8 880)
|
(9 521)
|
(10 492)
|
(10 806)
|
(9 639)
|
(9 384)
|
(8 789)
|
(8 885)
|
(11 901)
|
(11 830)
|
(11 977)
|
(11 817)
|
(8 049)
|
(7 946)
|
(8 005)
|
(7 774)
|
(9 306)
|
(9 585)
|
(9 620)
|
(10 010)
|
(10 132)
|
(9 948)
|
(9 298)
|
(8 200)
|
(6 864)
|
(6 170)
|
(5 978)
|
(5 804)
|
(4 503)
|
(4 156)
|
(3 773)
|
(3 968)
|
(6 104)
|
(7 005)
|
(8 076)
|
(8 920)
|
(14 911)
|
(15 308)
|
(15 745)
|
(16 345)
|
|
| Net Income (Common) |
45 589
N/A
|
46 495
+2%
|
67 677
+46%
|
67 705
+0%
|
86 715
+28%
|
71 292
-18%
|
52 747
-26%
|
56 366
+7%
|
40 056
-29%
|
53 065
+32%
|
55 229
+4%
|
57 334
+4%
|
59 694
+4%
|
60 124
+1%
|
58 020
-3%
|
54 905
-5%
|
27 020
-51%
|
29 698
+10%
|
32 532
+10%
|
10 668
-67%
|
30 458
+186%
|
18 837
-38%
|
24 656
+31%
|
48 389
+96%
|
58 323
+21%
|
59 416
+2%
|
59 127
0%
|
76 906
+30%
|
78 297
+2%
|
75 725
-3%
|
81 396
+7%
|
68 597
-16%
|
70 608
+3%
|
94 065
+33%
|
93 547
-1%
|
93 497
0%
|
95 245
+2%
|
87 121
-9%
|
83 868
-4%
|
90 891
+8%
|
91 960
+1%
|
|
| EPS (Diluted) |
77
N/A
|
78.54
+2%
|
114.31
+46%
|
114.36
+0%
|
147.72
+29%
|
121.23
-18%
|
91.25
-25%
|
98.88
+8%
|
70.27
-29%
|
92.81
+32%
|
97.06
+5%
|
100.76
+4%
|
105.09
+4%
|
105.75
+1%
|
102.69
-3%
|
99.28
-3%
|
49.2
-50%
|
53.61
+9%
|
59.35
+11%
|
19.46
-67%
|
55.29
+184%
|
34.36
-38%
|
44.95
+31%
|
88.22
+96%
|
106.32
+21%
|
108.32
+2%
|
107.8
0%
|
140.69
+31%
|
144.75
+3%
|
139.42
-4%
|
151.72
+9%
|
127.86
-16%
|
131.91
+3%
|
175.96
+33%
|
177.84
+1%
|
179.69
+1%
|
183.31
+2%
|
167.4
-9%
|
164.4
-2%
|
179.92
+9%
|
183.45
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
