Kewpie Corp
TSE:2809

Watchlist Manager
Kewpie Corp Logo
Kewpie Corp
TSE:2809
Watchlist
Price: 3 301 JPY -1.76% Market Closed
Market Cap: 458.8B JPY
Have any thoughts about
Kewpie Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

480.1B
+2%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+10%
5 Years
-12%
7 Years
-14%
10 Years
-12%
36.2B
+14%
Operating Income
Growth Rates:
1 Year
+108%
3 Years
+21%
5 Years
+13%
7 Years
+18%
10 Years
+59%
21.8B
+5%
Net Income
Growth Rates:
1 Year
+74%
3 Years
+44%
5 Years
+19%
7 Years
+22%
10 Years
+68%

Earnings Waterfall
Kewpie Corp

Revenue
480.1B JPY
Cost of Revenue
-335B JPY
Gross Profit
145.1B JPY
Operating Expenses
-108.9B JPY
Operating Income
36.2B JPY
Other Expenses
-14.3B JPY
Net Income
21.8B JPY

Income Statement
Kewpie Corp

Rotate your device to view
Income Statement
Currency: JPY
Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024
Revenue
Revenue
548 228
N/A
553 404
+1%
551 075
0%
549 621
0%
550 904
+0%
549 774
0%
552 764
+1%
553 998
+0%
553 376
0%
552 306
0%
552 245
0%
556 070
+1%
559 404
+1%
561 688
+0%
566 821
+1%
569 506
+0%
574 121
+1%
573 525
0%
564 632
-2%
557 507
-1%
547 546
-2%
545 723
0%
550 545
+1%
539 794
-2%
536 047
-1%
531 103
-1%
492 050
-7%
466 925
-5%
437 163
-6%
407 039
-7%
413 487
+2%
415 683
+1%
421 402
+1%
430 304
+2%
437 442
+2%
443 163
+1%
447 987
+1%
455 086
+2%
462 044
+2%
471 538
+2%
480 100
+2%
Gross Profit
Cost of Revenue
(416 928)
(419 042)
(419 073)
(422 361)
(428 206)
(432 489)
(435 080)
(434 341)
(431 423)
(428 848)
(426 799)
(429 269)
(431 478)
(432 773)
(436 869)
(437 759)
(441 288)
(440 378)
(431 516)
(424 613)
(415 346)
(412 741)
(417 770)
(412 608)
(410 184)
(405 790)
(367 405)
(339 862)
(311 707)
(282 807)
(288 052)
(290 314)
(295 529)
(306 114)
(317 238)
(324 942)
(329 867)
(332 755)
(331 551)
(333 027)
(334 989)
Gross Profit
131 300
N/A
134 362
+2%
132 002
-2%
127 260
-4%
122 698
-4%
117 285
-4%
117 684
+0%
119 657
+2%
121 953
+2%
123 458
+1%
125 446
+2%
126 801
+1%
127 926
+1%
128 915
+1%
129 952
+1%
131 747
+1%
132 833
+1%
133 147
+0%
133 116
0%
132 894
0%
132 200
-1%
132 982
+1%
132 775
0%
127 186
-4%
125 863
-1%
125 313
0%
124 645
-1%
127 063
+2%
125 456
-1%
124 232
-1%
125 435
+1%
125 369
0%
125 873
+0%
124 190
-1%
120 204
-3%
118 221
-2%
118 120
0%
122 331
+4%
130 493
+7%
138 511
+6%
145 111
+5%
Operating Income
Operating Expenses
(108 591)
(110 019)
(105 853)
(100 905)
(95 857)
(90 931)
(92 345)
(92 259)
(93 084)
(93 640)
(94 401)
(96 353)
(97 149)
(97 654)
(98 543)
(99 316)
(99 843)
(100 080)
(99 748)
(99 700)
(100 252)
(100 934)
(101 648)
(100 032)
(98 383)
(97 010)
(95 123)
(95 455)
(95 671)
(96 260)
(97 055)
(97 655)
(98 408)
(98 757)
(99 847)
(100 183)
(100 753)
(102 637)
(104 306)
(106 781)
(108 943)
Selling, General & Administrative
(108 592)
(104 021)
(105 853)
(100 905)
(95 856)
(84 120)
(92 345)
(92 257)
(93 084)
(86 834)
(94 400)
(96 353)
(97 148)
(90 830)
(98 542)
(99 315)
(99 844)
(93 023)
(99 747)
(99 698)
(100 250)
(93 880)
(101 646)
(100 032)
(98 381)
(90 154)
(95 123)
(95 454)
(95 670)
(89 956)
(97 055)
(97 655)
(98 408)
(92 293)
(99 846)
(100 181)
(100 751)
(95 742)
(104 304)
(106 781)
(108 942)
Research & Development
0
(3 882)
0
0
0
(4 201)
0
0
0
(4 028)
0
0
0
(4 058)
0
0
0
(4 142)
0
0
0
(4 156)
0
0
0
(3 963)
0
0
0
(4 033)
0
0
0
(3 912)
0
0
0
(3 956)
0
0
0
Depreciation & Amortization
0
(2 115)
0
0
0
(2 610)
0
0
0
(2 777)
0
0
0
(2 766)
0
0
0
(2 913)
0
0
0
(2 897)
0
0
0
(2 892)
0
0
0
(2 271)
0
0
0
(2 550)
0
0
0
(2 938)
0
0
0
Other Operating Expenses
1
(1)
0
0
(1)
0
0
(2)
0
(1)
(1)
0
(1)
0
(1)
0
1
(2)
(1)
(2)
(2)
(1)
(2)
0
(2)
(1)
0
0
0
0
0
0
0
(2)
0
(2)
(2)
(1)
(2)
0
(1)
Operating Income
22 709
N/A
24 343
+7%
26 149
+7%
26 355
+1%
26 841
+2%
26 354
-2%
25 339
-4%
27 398
+8%
28 869
+5%
29 818
+3%
31 045
+4%
30 448
-2%
30 777
+1%
31 261
+2%
31 409
+0%
32 431
+3%
32 990
+2%
33 067
+0%
33 368
+1%
33 194
-1%
31 948
-4%
32 048
+0%
31 127
-3%
27 154
-13%
27 480
+1%
28 303
+3%
29 522
+4%
31 608
+7%
29 785
-6%
27 972
-6%
28 380
+1%
27 714
-2%
27 465
-1%
25 433
-7%
20 357
-20%
18 038
-11%
17 367
-4%
19 694
+13%
26 187
+33%
31 730
+21%
36 168
+14%
Pre-Tax Income
Interest Income Expense
311
187
214
233
351
496
683
829
903
917
790
605
1 535
1 479
1 488
1 381
831
3 968
3 937
3 905
3 559
677
333
381
291
420
443
793
1 111
1 616
2 006
1 968
2 009
1 640
1 350
1 820
1 891
1 030
1 374
1 244
1 400
Non-Reccuring Items
(1 092)
(1 139)
883
628
(108)
1 118
(1 218)
(1 230)
(941)
(1 630)
(1 978)
(1 664)
(2 255)
(2 995)
(2 533)
(2 599)
(2 894)
(5 240)
(4 674)
(5 143)
(4 348)
(1 937)
(1 863)
(1 448)
(1 620)
(3 977)
(3 486)
(3 289)
(2 945)
(1 610)
(1 976)
(2 114)
(957)
(913)
(700)
(622)
(25)
807
931
215
(1 740)
Gain/Loss on Disposition of Assets
302
302
111
155
139
128
132
99
115
160
141
132
121
87
112
103
104
807
105
802
799
780
784
86
118
(1 754)
0
(1 759)
(1 807)
446
31
11
13
39
39
37
38
20
60
63
65
Total Other Income
728
882
849
797
707
480
607
658
538
1 025
921
963
1 238
951
1 137
1 152
1 261
984
1 072
1 280
949
919
694
197
220
304
(743)
1 055
1 224
436
433
376
356
431
311
381
641
524
623
629
268
Pre-Tax Income
22 958
N/A
24 575
+7%
28 206
+15%
28 168
0%
27 930
-1%
28 576
+2%
25 543
-11%
27 754
+9%
29 484
+6%
30 290
+3%
30 919
+2%
30 484
-1%
31 416
+3%
30 783
-2%
31 613
+3%
32 468
+3%
32 292
-1%
33 586
+4%
33 808
+1%
34 038
+1%
32 907
-3%
32 487
-1%
31 075
-4%
26 370
-15%
26 489
+0%
23 296
-12%
25 736
+10%
28 408
+10%
27 368
-4%
28 860
+5%
28 874
+0%
27 955
-3%
28 886
+3%
26 630
-8%
21 357
-20%
19 654
-8%
19 912
+1%
22 075
+11%
29 175
+32%
33 881
+16%
36 161
+7%
Net Income
Tax Provision
(7 923)
(9 130)
(9 757)
(9 182)
(9 043)
(8 878)
(8 479)
(9 343)
(9 755)
(10 255)
(10 372)
(10 230)
(10 082)
(9 223)
(9 542)
(9 825)
(10 191)
(11 722)
(11 762)
(11 695)
(11 220)
(10 572)
(10 165)
(8 847)
(8 981)
(8 824)
(9 321)
(10 033)
(9 359)
(8 590)
(8 672)
(8 358)
(8 748)
(8 264)
(6 477)
(5 810)
(5 255)
(6 550)
(8 553)
(10 151)
(11 355)
Income from Continuing Operations
15 035
15 445
18 449
18 986
18 887
19 698
17 064
18 411
19 729
20 035
20 547
20 254
21 334
21 560
22 071
22 643
22 101
21 864
22 046
22 343
21 687
21 915
20 910
17 523
17 508
14 472
16 415
18 375
18 009
20 270
20 202
19 597
20 138
18 366
14 880
13 844
14 657
15 525
20 622
23 730
24 806
Income to Minority Interest
(2 038)
(2 078)
(2 075)
(2 152)
(2 334)
(2 724)
(2 758)
(2 895)
(3 053)
(2 941)
(3 150)
(3 295)
(3 489)
(3 460)
(3 418)
(3 520)
(3 655)
(3 542)
(3 471)
(3 535)
(3 317)
(3 216)
(3 155)
(2 738)
(2 586)
(2 880)
(2 862)
(2 809)
(2 856)
(2 255)
(2 249)
(2 309)
(2 104)
(2 332)
(2 035)
(1 902)
(2 082)
(2 350)
(2 674)
(2 839)
(2 955)
Net Income (Common)
12 995
N/A
13 366
+3%
16 372
+22%
16 833
+3%
16 552
-2%
16 973
+3%
14 306
-16%
15 515
+8%
16 675
+7%
17 093
+3%
17 396
+2%
16 958
-3%
17 844
+5%
18 099
+1%
18 652
+3%
19 122
+3%
18 445
-4%
18 320
-1%
18 573
+1%
18 806
+1%
18 368
-2%
18 698
+2%
17 754
-5%
14 785
-17%
14 922
+1%
11 591
-22%
13 553
+17%
15 565
+15%
15 152
-3%
18 014
+19%
17 951
0%
17 286
-4%
18 033
+4%
16 033
-11%
12 845
-20%
11 941
-7%
12 573
+5%
13 174
+5%
17 945
+36%
20 890
+16%
21 849
+5%
EPS (Diluted)
85.49
N/A
88.51
+4%
107.71
+22%
110.74
+3%
108.89
-2%
111.82
+3%
94.11
-16%
102.74
+9%
111.16
+8%
113.47
+2%
115.97
+2%
113.05
-3%
118.17
+5%
121.05
+2%
126.88
+5%
130.08
+3%
125.47
-4%
124.85
0%
129.84
+4%
131.47
+1%
128.4
-2%
130.72
+2%
124.12
-5%
103.36
-17%
104.32
+1%
81.03
-22%
95.01
+17%
110.43
+16%
108.63
-2%
128.16
+18%
129.14
+1%
124.35
-4%
129.73
+4%
115.34
-11%
92.41
-20%
85.9
-7%
90.45
+5%
94.77
+5%
129.1
+36%
150.29
+16%
157.18
+5%

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 210,900+ 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.