Open House Group Co Ltd
TSE:3288
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
4 136
5 844
|
Price Target |
|
We'll email you a reminder when the closing price reaches JPY.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Open House Group Co Ltd
Revenue
|
1.3T
JPY
|
Cost of Revenue
|
-1.1T
JPY
|
Gross Profit
|
206.9B
JPY
|
Operating Expenses
|
-87.8B
JPY
|
Operating Income
|
119.1B
JPY
|
Other Expenses
|
-26.2B
JPY
|
Net Income
|
92.9B
JPY
|
Income Statement
Open House Group Co Ltd
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 |
112 145
N/A
|
122 956
+10%
|
135 740
+10%
|
161 141
+19%
|
179 317
+11%
|
211 331
+18%
|
217 892
+3%
|
238 018
+9%
|
247 210
+4%
|
256 296
+4%
|
278 415
+9%
|
278 203
0%
|
304 651
+10%
|
310 977
+2%
|
326 206
+5%
|
354 272
+9%
|
390 735
+10%
|
419 303
+7%
|
463 658
+11%
|
496 295
+7%
|
540 376
+9%
|
562 334
+4%
|
559 452
-1%
|
557 319
0%
|
575 951
+3%
|
604 083
+5%
|
677 974
+12%
|
776 158
+14%
|
810 540
+4%
|
890 676
+10%
|
902 006
+1%
|
893 915
-1%
|
952 686
+7%
|
965 629
+1%
|
1 039 069
+8%
|
1 070 883
+3%
|
1 148 484
+7%
|
1 205 132
+5%
|
1 209 446
+0%
|
1 258 210
+4%
|
1 295 862
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(91 150)
|
(100 560)
|
(111 855)
|
(132 452)
|
(146 001)
|
(170 602)
|
(176 034)
|
(192 430)
|
(200 828)
|
(209 341)
|
(227 572)
|
(226 932)
|
(248 532)
|
(252 925)
|
(265 193)
|
(288 798)
|
(320 483)
|
(347 240)
|
(386 273)
|
(414 631)
|
(450 715)
|
(466 736)
|
(465 507)
|
(464 218)
|
(481 638)
|
(503 986)
|
(560 961)
|
(633 032)
|
(655 224)
|
(712 919)
|
(720 942)
|
(717 786)
|
(768 117)
|
(784 075)
|
(840 829)
|
(866 800)
|
(930 127)
|
(982 011)
|
(998 458)
|
(1 045 651)
|
(1 088 944)
|
|
Gross Profit |
20 995
N/A
|
22 396
+7%
|
23 885
+7%
|
28 689
+20%
|
33 316
+16%
|
40 729
+22%
|
41 858
+3%
|
45 588
+9%
|
46 382
+2%
|
46 955
+1%
|
50 843
+8%
|
51 271
+1%
|
56 119
+9%
|
58 052
+3%
|
61 013
+5%
|
65 474
+7%
|
70 252
+7%
|
72 063
+3%
|
77 385
+7%
|
81 664
+6%
|
89 661
+10%
|
95 598
+7%
|
93 945
-2%
|
93 101
-1%
|
94 313
+1%
|
100 097
+6%
|
117 013
+17%
|
143 126
+22%
|
155 316
+9%
|
177 757
+14%
|
181 064
+2%
|
176 129
-3%
|
184 569
+5%
|
181 554
-2%
|
198 240
+9%
|
204 083
+3%
|
218 357
+7%
|
223 121
+2%
|
210 988
-5%
|
212 559
+1%
|
206 918
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7 249)
|
(7 706)
|
(9 139)
|
(10 684)
|
(12 016)
|
(13 649)
|
(13 955)
|
(14 430)
|
(15 062)
|
(15 492)
|
(16 446)
|
(17 144)
|
(18 502)
|
(19 454)
|
(20 577)
|
(21 683)
|
(22 948)
|
(25 682)
|
(27 935)
|
(30 160)
|
(31 882)
|
(32 607)
|
(32 926)
|
(33 260)
|
(32 184)
|
(33 091)
|
(40 307)
|
(46 600)
|
(54 213)
|
(57 989)
|
(62 031)
|
(64 344)
|
(65 211)
|
(68 570)
|
(71 231)
|
(73 886)
|
(76 027)
|
(78 816)
|
(82 585)
|
(86 251)
|
(87 830)
|
|
Selling, General & Administrative |
(7 248)
|
(7 705)
|
(9 137)
|
(10 682)
|
(12 015)
|
(13 648)
|
(13 956)
|
(14 429)
|
(15 062)
|
(15 492)
|
(16 445)
|
(17 146)
|
(18 501)
|
(19 452)
|
(20 576)
|
(21 681)
|
(22 946)
|
(25 086)
|
(27 338)
|
(29 563)
|
(31 881)
|
(32 605)
|
(32 925)
|
(33 258)
|
(32 183)
|
(33 091)
|
(40 306)
|
(46 601)
|
(54 211)
|
(61 006)
|
(61 575)
|
(63 896)
|
(65 210)
|
(66 567)
|
(69 229)
|
(71 885)
|
(76 026)
|
(78 814)
|
(82 585)
|
(86 249)
|
(87 828)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
1
|
(1)
|
0
|
0
|
0
|
2
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(596)
|
(597)
|
(597)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
1
|
(2)
|
3 017
|
(456)
|
(448)
|
(1)
|
(2 003)
|
(2 002)
|
(2 001)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
|
Operating Income |
13 746
N/A
|
14 690
+7%
|
14 746
+0%
|
18 005
+22%
|
21 300
+18%
|
27 080
+27%
|
27 903
+3%
|
31 158
+12%
|
31 320
+1%
|
31 463
+0%
|
34 397
+9%
|
34 127
-1%
|
37 617
+10%
|
38 598
+3%
|
40 436
+5%
|
43 791
+8%
|
47 304
+8%
|
46 381
-2%
|
49 450
+7%
|
51 504
+4%
|
57 779
+12%
|
62 991
+9%
|
61 019
-3%
|
59 841
-2%
|
62 129
+4%
|
67 006
+8%
|
76 706
+14%
|
96 526
+26%
|
101 103
+5%
|
119 768
+18%
|
119 033
-1%
|
111 785
-6%
|
119 358
+7%
|
112 984
-5%
|
127 009
+12%
|
130 197
+3%
|
142 330
+9%
|
144 305
+1%
|
128 403
-11%
|
126 308
-2%
|
119 088
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(666)
|
(626)
|
(634)
|
(635)
|
(716)
|
(905)
|
(864)
|
(1 069)
|
(1 016)
|
(725)
|
(850)
|
(624)
|
(621)
|
(986)
|
(1 271)
|
(1 208)
|
(1 098)
|
(1 232)
|
(1 061)
|
(1 376)
|
(1 729)
|
(1 783)
|
(1 807)
|
14 347
|
15 668
|
17 399
|
16 668
|
67
|
(1 256)
|
(2 115)
|
153
|
2 572
|
3 944
|
2 466
|
823
|
(875)
|
(4 600)
|
(2 001)
|
(2 524)
|
(2 047)
|
1 433
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(595)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 472
|
3 463
|
3 018
|
0
|
0
|
0
|
(2 001)
|
0
|
0
|
0
|
(25)
|
12 741
|
13 698
|
13 698
|
13 363
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
772
|
773
|
772
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(119)
|
(119)
|
(119)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(198)
|
(225)
|
(168)
|
(133)
|
(290)
|
(95)
|
(182)
|
(102)
|
(1 150)
|
(1 136)
|
(1 261)
|
(1 919)
|
(865)
|
(869)
|
(694)
|
(134)
|
(155)
|
(929)
|
(908)
|
(1 130)
|
(1 123)
|
382
|
(386)
|
(124)
|
(440)
|
(447)
|
(503)
|
(840)
|
(895)
|
(912)
|
(669)
|
(472)
|
(194)
|
(366)
|
(815)
|
(721)
|
(804)
|
(2 629)
|
1 834
|
2 215
|
(238)
|
|
Pre-Tax Income |
12 882
N/A
|
13 839
+7%
|
13 944
+1%
|
17 237
+24%
|
20 294
+18%
|
26 080
+29%
|
26 857
+3%
|
29 987
+12%
|
29 154
-3%
|
29 602
+2%
|
32 286
+9%
|
31 584
-2%
|
36 131
+14%
|
36 743
+2%
|
38 471
+5%
|
42 449
+10%
|
45 456
+7%
|
44 220
-3%
|
48 253
+9%
|
49 771
+3%
|
55 699
+12%
|
61 590
+11%
|
58 826
-4%
|
74 063
+26%
|
77 357
+4%
|
83 958
+9%
|
96 343
+15%
|
99 216
+3%
|
101 970
+3%
|
116 741
+14%
|
118 398
+1%
|
113 766
-4%
|
120 988
+6%
|
115 084
-5%
|
127 017
+10%
|
128 601
+1%
|
136 901
+6%
|
152 416
+11%
|
141 411
-7%
|
140 174
-1%
|
133 646
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5 118)
|
(5 393)
|
(5 299)
|
(6 527)
|
(7 657)
|
(9 696)
|
(9 880)
|
(10 947)
|
(10 444)
|
(10 525)
|
(11 350)
|
(11 086)
|
(11 334)
|
(11 166)
|
(11 307)
|
(12 048)
|
(13 649)
|
(13 188)
|
(14 331)
|
(14 846)
|
(16 293)
|
(18 136)
|
(17 415)
|
(17 245)
|
(17 865)
|
(19 409)
|
(22 393)
|
(28 835)
|
(29 232)
|
(33 812)
|
(35 126)
|
(33 171)
|
(37 050)
|
(34 849)
|
(37 992)
|
(38 845)
|
(38 526)
|
(40 305)
|
(35 287)
|
(34 411)
|
(33 667)
|
|
Income from Continuing Operations |
7 764
|
8 446
|
8 645
|
10 710
|
12 637
|
16 384
|
16 977
|
19 040
|
18 710
|
19 077
|
20 936
|
20 498
|
24 797
|
25 577
|
27 164
|
30 401
|
31 807
|
31 032
|
33 922
|
34 925
|
39 406
|
43 454
|
41 411
|
56 818
|
59 492
|
64 549
|
73 950
|
70 381
|
72 738
|
82 929
|
83 272
|
80 595
|
83 938
|
80 235
|
89 025
|
89 756
|
98 375
|
112 111
|
106 124
|
105 763
|
99 979
|
|
Income to Minority Interest |
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
|
(5)
|
155
|
(1 783)
|
(3 156)
|
(5 535)
|
(6 909)
|
(5 785)
|
(6 053)
|
(5 361)
|
(6 219)
|
(6 686)
|
(6 324)
|
(6 709)
|
(6 623)
|
(6 560)
|
(7 058)
|
|
Net Income (Common) |
7 763
N/A
|
8 445
+9%
|
8 644
+2%
|
10 709
+24%
|
12 637
+18%
|
16 383
+30%
|
16 977
+4%
|
19 040
+12%
|
18 709
-2%
|
19 077
+2%
|
20 936
+10%
|
20 497
-2%
|
24 797
+21%
|
25 576
+3%
|
27 163
+6%
|
30 401
+12%
|
31 806
+5%
|
31 031
-2%
|
33 921
+9%
|
34 923
+3%
|
39 405
+13%
|
43 453
+10%
|
41 411
-5%
|
56 818
+37%
|
59 491
+5%
|
64 543
+8%
|
74 104
+15%
|
68 596
-7%
|
69 582
+1%
|
77 393
+11%
|
76 361
-1%
|
74 810
-2%
|
77 884
+4%
|
74 874
-4%
|
82 806
+11%
|
83 070
+0%
|
92 050
+11%
|
105 401
+15%
|
99 500
-6%
|
99 200
0%
|
92 921
-6%
|
|
EPS (Diluted) |
136.19
N/A
|
148.15
+9%
|
151.64
+2%
|
94.76
-38%
|
110.93
+17%
|
143.71
+30%
|
150.23
+5%
|
168.49
+12%
|
165.28
-2%
|
168.82
+2%
|
185.27
+10%
|
183
-1%
|
220.38
+20%
|
228.35
+4%
|
240.38
+5%
|
269.03
+12%
|
282.88
+5%
|
272.5
-4%
|
299.09
+10%
|
309.6
+4%
|
349.09
+13%
|
390.6
+12%
|
372.17
-5%
|
510.53
+37%
|
522.36
+2%
|
510.76
-2%
|
586.27
+15%
|
542.48
-7%
|
550.41
+1%
|
611.96
+11%
|
603.76
-1%
|
599.61
-1%
|
624.86
+4%
|
620.34
-1%
|
685.89
+11%
|
687.87
+0%
|
762.39
+11%
|
874.33
+15%
|
832.42
-5%
|
838.76
+1%
|
781.26
-7%
|