Bic Camera Inc
TSE:3048

Watchlist Manager
Bic Camera Inc Logo
Bic Camera Inc
TSE:3048
Watchlist
Price: 1 729.5 JPY 1.2% Market Closed
Market Cap: 296.1B JPY
Have any thoughts about
Bic Camera Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

922.6B
+4%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+11%
5 Years
+3%
7 Years
+17%
10 Years
+11%
24.4B
+8%
Operating Income
Growth Rates:
1 Year
+72%
3 Years
+34%
5 Years
+6%
7 Years
+12%
10 Years
+22%
13.9B
+57%
Net Income
Growth Rates:
1 Year
+374%
3 Years
+59%
5 Years
-1%
7 Years
+3%
10 Years
+41%

Earnings Waterfall
Bic Camera Inc

Revenue
922.6B JPY
Cost of Revenue
-678.9B JPY
Gross Profit
243.6B JPY
Operating Expenses
-219.3B JPY
Operating Income
24.4B JPY
Other Expenses
-10.5B JPY
Net Income
13.9B JPY

Income Statement
Bic Camera Inc

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
832 748
N/A
831 603
0%
817 673
-2%
790 654
-3%
795 368
+1%
792 335
0%
796 362
+1%
786 535
-1%
779 081
-1%
777 973
0%
770 138
-1%
779 375
+1%
790 639
+1%
799 895
+1%
820 164
+3%
837 001
+2%
844 029
+1%
852 593
+1%
870 863
+2%
880 199
+1%
894 021
+2%
913 331
+2%
888 712
-3%
845 241
-5%
847 905
+0%
832 048
-2%
832 528
+0%
863 176
+4%
834 060
-3%
812 482
-3%
805 209
-1%
794 135
-1%
792 368
0%
805 554
+2%
807 661
+0%
808 344
+0%
815 560
+1%
833 891
+2%
855 431
+3%
890 753
+4%
922 572
+4%
Gross Profit
Cost of Revenue
(617 867)
(615 368)
(603 302)
(582 742)
(585 723)
(582 313)
(583 321)
(575 582)
(568 304)
(566 808)
(559 779)
(565 643)
(571 773)
(577 259)
(590 997)
(602 659)
(607 947)
(614 802)
(630 220)
(639 357)
(650 576)
(665 043)
(646 708)
(613 558)
(616 899)
(603 428)
(601 396)
(620 646)
(595 501)
(582 106)
(580 717)
(576 789)
(578 525)
(589 086)
(591 033)
(592 162)
(597 687)
(612 966)
(629 586)
(654 789)
(678 926)
Gross Profit
214 881
N/A
216 235
+1%
214 371
-1%
207 912
-3%
209 645
+1%
210 022
+0%
213 041
+1%
210 953
-1%
210 777
0%
211 165
+0%
210 359
0%
213 732
+2%
218 866
+2%
222 636
+2%
229 167
+3%
234 342
+2%
236 082
+1%
237 791
+1%
240 643
+1%
240 842
+0%
243 445
+1%
248 288
+2%
242 004
-3%
231 683
-4%
231 006
0%
228 620
-1%
231 132
+1%
242 530
+5%
238 559
-2%
230 376
-3%
224 492
-3%
217 346
-3%
213 843
-2%
216 468
+1%
216 628
+0%
216 182
0%
217 873
+1%
220 925
+1%
225 845
+2%
235 964
+4%
243 646
+3%
Operating Income
Operating Expenses
(194 867)
(194 989)
(192 981)
(191 217)
(190 845)
(190 380)
(190 849)
(188 919)
(188 771)
(189 907)
(190 717)
(193 300)
(197 012)
(200 214)
(203 316)
(206 523)
(209 027)
(210 890)
(214 276)
(217 278)
(220 502)
(223 957)
(224 055)
(218 762)
(218 940)
(217 049)
(216 475)
(222 269)
(220 342)
(213 709)
(207 077)
(200 015)
(195 980)
(199 295)
(200 822)
(202 693)
(203 658)
(205 663)
(209 258)
(213 457)
(219 258)
Selling, General & Administrative
(194 866)
(194 987)
(192 980)
(191 215)
(185 352)
(190 381)
(190 849)
(188 919)
(182 900)
(189 906)
(190 715)
(193 299)
(191 143)
(200 213)
(203 316)
(206 522)
(202 268)
(210 888)
(214 274)
(217 276)
(212 779)
(223 955)
(224 052)
(218 761)
(210 087)
(217 048)
(216 475)
(222 267)
(210 384)
(213 706)
(207 073)
(200 012)
(185 601)
(199 294)
(200 823)
(202 693)
(193 441)
(205 662)
(209 257)
(213 456)
(208 274)
Depreciation & Amortization
0
0
0
0
(5 493)
0
0
0
(5 870)
0
0
0
(5 868)
0
0
0
(6 757)
0
0
0
(7 721)
0
0
0
(8 852)
0
0
0
(9 956)
0
0
0
(10 379)
0
0
0
(10 216)
0
0
0
(10 983)
Other Operating Expenses
(1)
(2)
(1)
0
0
1
0
0
(1)
(1)
(2)
(1)
(1)
(1)
0
(1)
(2)
(1)
0
0
(2)
(2)
(3)
(1)
(1)
(1)
0
0
(2)
(3)
(4)
(3)
0
(1)
1
0
(1)
(1)
(1)
(1)
(1)
Operating Income
20 014
N/A
21 246
+6%
21 390
+1%
16 695
-22%
18 800
+13%
19 642
+4%
22 192
+13%
22 034
-1%
22 006
0%
21 258
-3%
19 642
-8%
20 432
+4%
21 854
+7%
22 422
+3%
25 851
+15%
27 819
+8%
27 055
-3%
26 901
-1%
26 367
-2%
23 564
-11%
22 943
-3%
24 331
+6%
17 949
-26%
12 921
-28%
12 066
-7%
11 571
-4%
14 657
+27%
20 261
+38%
18 217
-10%
16 667
-9%
17 415
+4%
17 331
0%
17 863
+3%
17 173
-4%
15 806
-8%
13 489
-15%
14 215
+5%
15 262
+7%
16 587
+9%
22 507
+36%
24 388
+8%
Pre-Tax Income
Interest Income Expense
(414)
(280)
(180)
(672)
(630)
(606)
(572)
(460)
1 051
1 146
1 421
1 677
313
325
177
(53)
(5)
9
29
37
53
110
83
79
18
52
112
150
151
72
45
15
326
292
266
233
24
86
174
173
154
Non-Reccuring Items
(3 505)
(3 341)
(3 406)
(3 438)
(1 574)
(1 721)
(1 723)
(1 860)
(2 949)
(3 173)
(3 003)
(2 906)
(2 214)
(2 070)
(2 266)
(2 148)
(1 189)
(1 229)
(1 177)
(1 219)
(3 242)
(3 157)
(3 177)
(3 984)
(2 058)
(2 160)
(2 091)
(1 775)
(2 151)
(2 047)
(2 245)
(2 207)
(6 275)
(6 265)
(6 494)
(7 902)
(6 538)
(7 168)
(6 673)
(5 506)
(3 513)
Gain/Loss on Disposition of Assets
652
854
840
334
332
3
196
188
187
187
(6)
154
159
191
192
36
33
10
25
30
36
27
12
12
8
9
0
9
77
77
193
187
117
120
20
25
51
48
35
113
88
Total Other Income
5 005
3 730
2 242
2 569
2 230
2 761
2 455
1 616
1 420
1 523
2 262
2 574
2 633
2 629
2 267
2 209
2 191
2 242
2 380
2 760
2 883
2 939
3 003
2 595
2 595
2 905
2 938
2 733
3 246
3 195
2 728
2 964
2 618
2 328
2 492
2 378
2 320
2 335
2 341
2 207
2 132
Pre-Tax Income
21 752
N/A
22 209
+2%
20 886
-6%
15 488
-26%
19 158
+24%
20 079
+5%
22 548
+12%
21 518
-5%
21 715
+1%
20 941
-4%
20 316
-3%
21 931
+8%
22 745
+4%
23 497
+3%
26 221
+12%
27 863
+6%
28 085
+1%
27 933
-1%
27 624
-1%
25 172
-9%
22 673
-10%
24 250
+7%
17 870
-26%
11 623
-35%
12 629
+9%
12 377
-2%
15 616
+26%
21 378
+37%
19 540
-9%
17 964
-8%
18 136
+1%
18 290
+1%
14 649
-20%
13 648
-7%
12 090
-11%
8 223
-32%
10 072
+22%
10 563
+5%
12 464
+18%
19 494
+56%
23 249
+19%
Net Income
Tax Provision
(10 166)
(10 169)
(9 898)
(8 526)
(14 618)
(14 737)
(15 193)
(14 028)
(8 241)
(7 977)
(7 642)
(7 405)
(7 216)
(7 255)
(7 907)
(8 131)
(8 382)
(8 098)
(7 738)
(6 994)
(4 676)
(4 983)
(4 005)
(2 447)
(3 386)
(3 568)
(4 264)
(6 103)
(6 785)
(6 245)
(6 302)
(6 117)
(5 275)
(5 211)
(4 266)
(3 651)
(5 102)
(5 067)
(6 196)
(8 091)
(6 739)
Income from Continuing Operations
11 586
12 040
10 988
6 962
4 540
5 342
7 355
7 490
13 474
12 964
12 674
14 526
15 529
16 242
18 314
19 732
19 703
19 835
19 886
18 178
17 997
19 267
13 865
9 176
9 243
8 809
11 352
15 275
12 755
11 719
11 834
12 173
9 374
8 437
7 824
4 572
4 970
5 496
6 268
11 403
16 510
Income to Minority Interest
(1 735)
(1 691)
(1 016)
(150)
2 264
2 135
1 897
1 978
(1 489)
(1 523)
(1 594)
(1 978)
(2 024)
(2 260)
(2 521)
(2 712)
(2 579)
(2 759)
(3 152)
(3 467)
(3 948)
(4 319)
(3 274)
(3 104)
(3 793)
(4 095)
(5 068)
(4 894)
(3 994)
(3 833)
(3 963)
(4 031)
(3 608)
(3 234)
(2 623)
(2 349)
(2 032)
(1 891)
(1 980)
(2 527)
(2 601)
Net Income (Common)
9 850
N/A
10 348
+5%
9 971
-4%
6 811
-32%
6 804
0%
7 477
+10%
9 252
+24%
9 468
+2%
11 985
+27%
11 440
-5%
11 080
-3%
12 548
+13%
13 505
+8%
13 982
+4%
15 792
+13%
17 020
+8%
17 122
+1%
17 075
0%
16 732
-2%
14 709
-12%
14 047
-5%
14 946
+6%
10 590
-29%
6 070
-43%
5 450
-10%
4 713
-14%
6 285
+33%
10 381
+65%
8 761
-16%
7 886
-10%
7 870
0%
8 141
+3%
5 765
-29%
5 201
-10%
5 200
0%
2 222
-57%
2 936
+32%
3 603
+23%
4 285
+19%
8 873
+107%
13 908
+57%
EPS (Diluted)
57.26
N/A
55.04
-4%
53.03
-4%
36.22
-32%
36.28
+0%
39.77
+10%
49.21
+24%
50.63
+3%
63.91
+26%
61.17
-4%
59.25
-3%
67.1
+13%
72.02
+7%
74.77
+4%
84.44
+13%
91.01
+8%
92.42
+2%
95.68
+4%
93.73
-2%
82.75
-12%
79.08
-4%
84.94
+7%
60.18
-29%
34.5
-43%
30.97
-10%
26.77
-14%
35.69
+33%
58.96
+65%
49.77
-16%
44.8
-10%
44.86
+0%
47.36
+6%
33.2
-30%
30.37
-9%
30.37
N/A
12.97
-57%
17.14
+32%
21.04
+23%
25.02
+19%
51.82
+107%
81.23
+57%

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 211,600+ 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.