Gunze Ltd
TSE:3002

Watchlist Manager
Gunze Ltd Logo
Gunze Ltd
TSE:3002
Watchlist
Price: 5 400 JPY Market Closed
Market Cap: 90.1B JPY
Have any thoughts about
Gunze Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

135.1B
+0.4%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+8%
5 Years
-6%
7 Years
-2%
10 Years
-3%
7.1B
-3%
Operating Income
Growth Rates:
1 Year
+14%
3 Years
+6%
5 Years
+6%
7 Years
+41%
10 Years
+66%
5.4B
+6%
Net Income
Growth Rates:
1 Year
+9%
3 Years
-22%
5 Years
+46%
7 Years
-35%
10 Years
+83%

Earnings Waterfall
Gunze Ltd

Revenue
135.1B JPY
Cost of Revenue
-92.8B JPY
Gross Profit
42.2B JPY
Operating Expenses
-35.1B JPY
Operating Income
7.1B JPY
Other Expenses
-1.7B JPY
Net Income
5.4B JPY

Income Statement
Gunze Ltd

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
138 912
N/A
139 932
+1%
141 172
+1%
142 342
+1%
144 572
+2%
142 514
-1%
138 324
-3%
136 872
-1%
134 929
-1%
134 290
0%
136 579
+2%
137 632
+1%
138 356
+1%
140 094
+1%
140 521
+0%
141 158
+0%
141 295
+0%
141 162
0%
140 706
0%
141 232
+0%
143 167
+1%
141 866
-1%
140 311
-1%
131 832
-6%
127 351
-3%
125 259
-2%
123 649
-1%
126 251
+2%
124 973
-1%
123 769
-1%
124 314
+0%
127 891
+3%
132 273
+3%
135 407
+2%
136 030
+0%
135 868
0%
133 833
-1%
133 637
0%
132 885
-1%
134 561
+1%
135 061
+0%
Gross Profit
Cost of Revenue
(104 093)
(105 760)
(107 638)
(108 496)
(110 338)
(108 076)
(103 859)
(102 051)
(99 103)
(97 486)
(99 077)
(99 091)
(99 473)
(100 889)
(100 548)
(101 009)
(100 947)
(100 531)
(99 812)
(100 070)
(100 993)
(99 385)
(97 528)
(91 266)
(88 190)
(86 834)
(85 666)
(87 062)
(85 348)
(84 559)
(86 700)
(90 069)
(93 974)
(96 690)
(95 545)
(94 960)
(92 849)
(91 752)
(91 164)
(92 092)
(92 823)
Gross Profit
34 819
N/A
34 172
-2%
33 534
-2%
33 846
+1%
34 234
+1%
34 438
+1%
34 465
+0%
34 821
+1%
35 826
+3%
36 804
+3%
37 502
+2%
38 541
+3%
38 883
+1%
39 205
+1%
39 973
+2%
40 149
+0%
40 348
+0%
40 631
+1%
40 894
+1%
41 162
+1%
42 174
+2%
42 481
+1%
42 783
+1%
40 566
-5%
39 161
-3%
38 425
-2%
37 983
-1%
39 189
+3%
39 625
+1%
39 210
-1%
37 614
-4%
37 822
+1%
38 299
+1%
38 717
+1%
40 485
+5%
40 908
+1%
40 984
+0%
41 885
+2%
41 721
0%
42 469
+2%
42 238
-1%
Operating Income
Operating Expenses
(30 540)
(30 303)
(30 570)
(30 510)
(30 964)
(31 131)
(30 803)
(30 758)
(31 216)
(31 651)
(33 296)
(33 870)
(33 823)
(34 080)
(33 734)
(34 063)
(34 223)
(34 260)
(34 204)
(34 770)
(35 450)
(35 771)
(36 037)
(35 089)
(34 434)
(34 000)
(33 310)
(33 276)
(32 883)
(32 858)
(32 734)
(33 245)
(33 953)
(34 498)
(34 673)
(34 833)
(34 748)
(34 692)
(34 944)
(35 124)
(35 125)
Selling, General & Administrative
(30 540)
(30 303)
(26 633)
(30 508)
(30 961)
(31 129)
(27 107)
(30 757)
(31 216)
(31 650)
(29 640)
(33 869)
(33 820)
(34 079)
(30 023)
(34 061)
(34 223)
(34 259)
(30 575)
(34 771)
(35 448)
(35 770)
(32 266)
(35 087)
(34 434)
(33 999)
(29 805)
(33 275)
(32 882)
(32 857)
(29 397)
(33 245)
(33 952)
(34 498)
(31 361)
(34 831)
(34 748)
(34 690)
(31 730)
(35 123)
(35 122)
Research & Development
0
0
(3 346)
0
0
0
0
0
0
0
(3 074)
0
0
0
(3 000)
0
0
0
(2 824)
0
0
0
(2 953)
0
0
0
(2 752)
0
0
0
(2 576)
0
0
0
(2 501)
0
0
0
(2 471)
0
0
Depreciation & Amortization
0
0
(589)
0
0
0
(560)
0
0
0
(581)
0
0
0
(710)
0
0
0
(804)
0
0
0
(817)
0
0
0
(752)
0
0
0
(761)
0
0
0
(809)
0
0
0
(742)
0
0
Other Operating Expenses
0
0
(2)
(2)
(3)
0
(3 136)
(1)
0
(1)
(1)
(1)
(3)
(1)
(1)
(2)
0
(1)
(1)
0
(2)
(1)
(1)
(2)
0
0
(1)
(1)
0
(1)
0
0
(1)
0
(2)
(2)
0
(2)
(1)
(1)
(3)
Operating Income
4 279
N/A
3 869
-10%
2 964
-23%
3 336
+13%
3 270
-2%
3 307
+1%
3 662
+11%
4 063
+11%
4 610
+13%
5 153
+12%
4 206
-18%
4 671
+11%
5 060
+8%
5 125
+1%
6 239
+22%
6 086
-2%
6 125
+1%
6 371
+4%
6 690
+5%
6 392
-4%
6 724
+5%
6 710
0%
6 746
+1%
5 477
-19%
4 727
-14%
4 425
-6%
4 673
+6%
5 913
+27%
6 742
+14%
6 352
-6%
4 880
-23%
4 577
-6%
4 346
-5%
4 219
-3%
5 812
+38%
6 075
+5%
6 236
+3%
7 193
+15%
6 777
-6%
7 345
+8%
7 113
-3%
Pre-Tax Income
Interest Income Expense
1 044
1 416
1 910
2 079
710
123
85
(357)
274
1 175
322
819
957
(87)
(11)
69
281
193
541
441
141
366
358
455
505
266
384
295
998
1 126
1 175
1 304
641
807
1 175
1 354
1 355
998
2 199
1 700
1 937
Non-Reccuring Items
(1 163)
(292)
1 102
982
978
32
(4 446)
(10 132)
(6 624)
(4 696)
(2 827)
873
(2 764)
(4 238)
(1 089)
(1 160)
(1 011)
(573)
(366)
(538)
(407)
(427)
(1 482)
(2 323)
(2 537)
(2 522)
(1 775)
(2 079)
(2 173)
(2 515)
(5 202)
(3 988)
(3 942)
(3 543)
(788)
(449)
(330)
(2 540)
(3 821)
(3 821)
(3 840)
Gain/Loss on Disposition of Assets
1 137
(25)
(311)
(264)
(254)
(266)
0
54
19
(62)
1 674
1 547
1 568
1 995
(60)
566
83
(292)
(561)
(1 189)
(755)
(477)
475
479
509
0
(2)
(23)
4 407
4 864
4 642
4 655
511
(36)
267
247
(65)
(69)
(486)
(488)
(131)
Total Other Income
(91)
(61)
(60)
(58)
(201)
(190)
(108)
(3 047)
(2 983)
2 030
(60)
5 091
5 142
84
196
31
(10)
17
(9)
(45)
(17)
(43)
(198)
(199)
(193)
216
76
67
317
92
71
59
(242)
(123)
(77)
(98)
(87)
(159)
(165)
(115)
(96)
Pre-Tax Income
5 206
N/A
4 907
-6%
5 605
+14%
6 075
+8%
4 503
-26%
3 006
-33%
(807)
N/A
(9 419)
-1 067%
(4 704)
+50%
3 600
N/A
3 315
-8%
13 001
+292%
9 963
-23%
2 879
-71%
5 275
+83%
5 592
+6%
5 468
-2%
5 716
+5%
6 295
+10%
5 061
-20%
5 686
+12%
6 129
+8%
5 899
-4%
3 889
-34%
3 011
-23%
2 385
-21%
3 356
+41%
4 173
+24%
10 291
+147%
9 919
-4%
5 566
-44%
6 607
+19%
1 314
-80%
1 324
+1%
6 389
+383%
7 129
+12%
7 109
0%
5 423
-24%
4 504
-17%
4 621
+3%
4 983
+8%
Net Income
Tax Provision
(2 247)
(2 115)
(2 541)
(2 680)
(2 231)
(1 983)
(483)
1 520
300
(1 484)
(1 752)
(3 926)
(3 054)
(1 369)
(1 674)
(1 751)
(1 828)
(1 691)
(2 053)
(1 773)
(1 853)
(2 003)
(1 399)
(711)
(480)
(279)
(1 093)
(1 582)
(3 224)
(3 167)
(2 553)
(2 460)
(1 128)
(1 094)
(1 860)
(2 194)
(2 142)
(768)
650
570
493
Income from Continuing Operations
2 959
2 792
3 064
3 395
2 272
1 023
(1 290)
(7 899)
(4 404)
2 116
1 563
9 075
6 909
1 510
3 601
3 841
3 640
4 025
4 242
3 288
3 833
4 126
4 500
3 178
2 531
2 106
2 263
2 591
7 067
6 752
3 013
4 147
186
230
4 529
4 935
4 967
4 655
5 154
5 191
5 476
Income to Minority Interest
(4)
88
151
142
98
84
88
100
110
161
1 539
1 452
1 419
1 308
(113)
(113)
(144)
(142)
(154)
(157)
(131)
(109)
(112)
(75)
(79)
(99)
(115)
(132)
(140)
(132)
(73)
(59)
(42)
(17)
(28)
(20)
(15)
(40)
(45)
(66)
(67)
Net Income (Common)
2 955
N/A
2 881
-3%
3 215
+12%
3 537
+10%
2 370
-33%
1 106
-53%
(1 201)
N/A
(7 797)
-549%
(4 293)
+45%
2 279
N/A
3 102
+36%
10 525
+239%
8 327
-21%
2 816
-66%
3 486
+24%
3 726
+7%
3 495
-6%
3 880
+11%
4 087
+5%
3 131
-23%
3 700
+18%
4 016
+9%
4 387
+9%
3 102
-29%
2 450
-21%
2 007
-18%
2 147
+7%
2 457
+14%
6 927
+182%
6 619
-4%
2 939
-56%
4 087
+39%
143
-97%
212
+48%
4 501
+2 023%
4 916
+9%
4 952
+1%
4 615
-7%
5 109
+11%
5 123
+0%
5 408
+6%
EPS (Diluted)
155.52
N/A
151.63
-3%
166.55
+10%
186.15
+12%
124.73
-33%
58.21
-53%
-63.85
N/A
-410.36
-543%
-225.94
+45%
119.94
N/A
164.85
+37%
553.94
+236%
438.26
-21%
148.21
-66%
188.06
+27%
207
+10%
194.16
-6%
213.64
+10%
224.25
+5%
172.31
-23%
204.46
+19%
224.8
+10%
243.86
+8%
174.75
-28%
136.9
-22%
112.51
-18%
120.48
+7%
139.2
+16%
396.32
+185%
381.6
-4%
168.41
-56%
236.02
+40%
8.25
-97%
12.26
+49%
260.76
+2 027%
287.7
+10%
289.64
+1%
270.96
-6%
300.39
+11%
306.57
+2%
323.38
+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 210,400+ 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.