Seiren Co Ltd
TSE:3569

Watchlist Manager
Seiren Co Ltd Logo
Seiren Co Ltd
TSE:3569
Watchlist
Price: 2 817 JPY 0.75% Market Closed
Market Cap: 155.1B JPY
Have any thoughts about
Seiren Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

153.3B
+4%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+42%
5 Years
+24%
7 Years
+38%
10 Years
+51%
16.3B
+6%
Operating Income
Growth Rates:
1 Year
+22%
3 Years
+45%
5 Years
+53%
7 Years
+63%
10 Years
+156%
13.1B
+5%
Net Income
Growth Rates:
1 Year
+13%
3 Years
+38%
5 Years
+70%
7 Years
+86%
10 Years
+179%

Earnings Waterfall
Seiren Co Ltd

Revenue
153.3B JPY
Cost of Revenue
-112B JPY
Gross Profit
41.3B JPY
Operating Expenses
-25B JPY
Operating Income
16.3B JPY
Other Expenses
-3.2B JPY
Net Income
13.1B JPY

Income Statement
Seiren Co 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
101 536
N/A
101 968
+0%
103 766
+2%
104 423
+1%
105 934
+1%
107 455
+1%
107 211
0%
107 762
+1%
106 746
-1%
107 305
+1%
108 107
+1%
109 771
+2%
111 434
+2%
113 042
+1%
114 773
+2%
116 481
+1%
119 487
+3%
121 109
+1%
122 702
+1%
123 278
+0%
123 464
+0%
122 917
0%
120 258
-2%
111 454
-7%
102 937
-8%
100 057
-3%
98 688
-1%
104 990
+6%
108 323
+3%
107 880
0%
109 771
+2%
113 225
+3%
117 204
+4%
127 008
+8%
132 364
+4%
133 973
+1%
138 464
+3%
138 888
+0%
141 915
+2%
148 093
+4%
153 284
+4%
Gross Profit
Cost of Revenue
(77 752)
(78 143)
(79 325)
(79 423)
(80 067)
(80 622)
(80 061)
(79 722)
(78 442)
(78 648)
(79 329)
(80 931)
(81 967)
(82 890)
(83 158)
(84 477)
(87 093)
(88 786)
(91 272)
(91 603)
(91 519)
(90 883)
(88 006)
(81 163)
(74 638)
(71 995)
(70 792)
(74 926)
(76 839)
(76 370)
(77 647)
(80 824)
(84 422)
(91 260)
(95 623)
(97 118)
(100 020)
(100 672)
(103 606)
(108 074)
(112 023)
Gross Profit
23 784
N/A
23 825
+0%
24 441
+3%
25 000
+2%
25 867
+3%
26 833
+4%
27 150
+1%
28 040
+3%
28 304
+1%
28 657
+1%
28 778
+0%
28 840
+0%
29 467
+2%
30 152
+2%
31 615
+5%
32 004
+1%
32 394
+1%
32 323
0%
31 430
-3%
31 675
+1%
31 945
+1%
32 034
+0%
32 252
+1%
30 291
-6%
28 299
-7%
28 062
-1%
27 896
-1%
30 064
+8%
31 484
+5%
31 510
+0%
32 124
+2%
32 401
+1%
32 782
+1%
35 748
+9%
36 741
+3%
36 855
+0%
38 444
+4%
38 216
-1%
38 309
+0%
40 019
+4%
41 261
+3%
Operating Income
Operating Expenses
(17 444)
(17 593)
(17 875)
(18 037)
(18 393)
(18 651)
(18 916)
(19 163)
(19 103)
(19 113)
(19 130)
(19 325)
(19 481)
(19 781)
(20 842)
(21 412)
(21 584)
(21 612)
(20 843)
(21 245)
(21 350)
(21 605)
(21 750)
(20 877)
(20 031)
(19 652)
(19 316)
(19 677)
(20 284)
(20 653)
(21 223)
(21 670)
(22 208)
(22 986)
(23 910)
(24 392)
(25 102)
(25 791)
(24 241)
(24 742)
(24 999)
Selling, General & Administrative
(17 444)
(17 594)
(11 886)
(18 035)
(18 391)
(18 649)
(12 522)
(19 162)
(19 102)
(19 113)
(12 885)
(19 180)
(19 480)
(19 780)
(14 841)
(21 144)
(21 583)
(21 611)
(19 765)
(21 247)
(21 351)
(21 605)
(15 540)
(20 875)
(20 029)
(19 651)
(13 573)
(19 676)
(20 284)
(20 652)
(14 573)
(21 836)
(22 180)
(22 957)
(17 398)
(24 040)
(24 749)
(25 439)
(17 234)
(24 741)
(24 999)
Research & Development
0
0
0
0
0
0
0
0
0
0
(5 151)
0
0
0
(4 990)
0
0
0
0
0
0
0
(5 049)
0
0
0
(4 643)
0
0
0
(5 540)
0
0
0
(5 408)
0
0
0
(5 906)
0
0
Depreciation & Amortization
0
0
(945)
0
0
0
(910)
0
0
0
(1 094)
0
0
0
(1 010)
0
0
0
(1 078)
0
0
0
(1 160)
0
0
0
(1 099)
0
0
0
(1 108)
0
0
0
(1 104)
0
0
0
(1 100)
0
0
Other Operating Expenses
0
0
(5 044)
(2)
0
0
(5 484)
(1)
0
0
0
(145)
0
(1)
(1)
(268)
0
(2)
0
0
0
0
(1)
(2)
(2)
(1)
(1)
(1)
0
(1)
(2)
166
(28)
(29)
0
(352)
(353)
(352)
(1)
(1)
0
Operating Income
6 340
N/A
6 232
-2%
6 566
+5%
6 963
+6%
7 474
+7%
8 182
+9%
8 234
+1%
8 877
+8%
9 201
+4%
9 544
+4%
9 648
+1%
9 515
-1%
9 986
+5%
10 371
+4%
10 773
+4%
10 592
-2%
10 810
+2%
10 711
-1%
10 587
-1%
10 430
-1%
10 595
+2%
10 429
-2%
10 502
+1%
9 414
-10%
8 268
-12%
8 410
+2%
8 580
+2%
10 387
+21%
11 200
+8%
10 857
-3%
10 901
+0%
10 731
-2%
10 574
-1%
12 762
+21%
12 831
+1%
12 463
-3%
13 342
+7%
12 425
-7%
14 068
+13%
15 277
+9%
16 262
+6%
Pre-Tax Income
Interest Income Expense
415
528
621
790
746
658
521
92
189
390
493
783
656
220
(398)
(530)
104
807
1 012
1 050
539
144
604
(102)
31
(370)
(27)
609
672
886
604
1 310
1 968
2 652
2 192
2 179
2 075
1 347
1 543
1 442
1 333
Non-Reccuring Items
(3)
(3)
(11)
219
219
220
201
(29)
(30)
(30)
(144)
0
(342)
(384)
(267)
0
(67)
(25)
(203)
(236)
(261)
(333)
(187)
(386)
(983)
(1 160)
(1 183)
(1 146)
(330)
(81)
(27)
0
0
0
(352)
0
0
0
220
42
(517)
Gain/Loss on Disposition of Assets
(54)
(56)
(24)
(22)
(24)
(19)
0
(235)
(232)
(236)
(35)
(38)
(50)
(52)
(49)
(46)
(34)
(29)
(92)
(99)
(98)
(97)
(12)
(40)
(45)
0
(69)
(27)
(26)
(29)
(195)
(217)
(222)
(221)
(35)
(21)
(12)
(19)
(17)
(21)
(18)
Total Other Income
149
172
142
141
156
131
(98)
129
157
160
140
179
83
131
193
262
372
339
317
264
177
164
165
239
603
743
898
898
613
438
422
388
400
366
321
608
547
520
603
316
380
Pre-Tax Income
6 847
N/A
6 873
+0%
7 294
+6%
8 091
+11%
8 571
+6%
9 172
+7%
8 858
-3%
8 834
0%
9 285
+5%
9 828
+6%
10 102
+3%
10 439
+3%
10 333
-1%
10 286
0%
10 252
0%
10 278
+0%
11 185
+9%
11 803
+6%
11 621
-2%
11 409
-2%
10 952
-4%
10 307
-6%
11 072
+7%
9 125
-18%
7 874
-14%
7 623
-3%
8 199
+8%
10 721
+31%
12 129
+13%
12 071
0%
11 705
-3%
12 212
+4%
12 720
+4%
15 559
+22%
14 957
-4%
15 229
+2%
15 952
+5%
14 273
-11%
16 417
+15%
17 056
+4%
17 440
+2%
Net Income
Tax Provision
(2 114)
(2 279)
(2 361)
(2 511)
(2 690)
(2 431)
(2 684)
(2 713)
(2 662)
(2 811)
(3 045)
(3 000)
(3 270)
(3 309)
(3 294)
(3 247)
(3 319)
(3 566)
(3 362)
(3 344)
(3 196)
(2 810)
(2 492)
(2 217)
(1 852)
(1 647)
(1 969)
(2 270)
(2 609)
(2 758)
(3 116)
(3 380)
(3 459)
(4 147)
(3 874)
(3 729)
(4 287)
(3 843)
(4 211)
(4 464)
(4 267)
Income from Continuing Operations
4 733
4 594
4 933
5 580
5 881
6 741
6 174
6 121
6 623
7 017
7 057
7 439
7 063
6 977
6 958
7 031
7 866
8 237
8 259
8 065
7 756
7 497
8 580
6 908
6 022
5 976
6 230
8 451
9 520
9 313
8 589
8 832
9 261
11 412
11 083
11 500
11 665
10 430
12 206
12 592
13 173
Income to Minority Interest
(34)
(39)
(34)
(42)
(49)
(50)
(43)
(36)
(29)
(20)
(31)
(30)
(30)
(31)
(26)
(25)
(30)
(33)
(31)
(45)
(41)
(22)
(28)
(12)
5
7
22
6
(18)
(24)
(35)
(29)
(29)
(62)
(59)
(62)
(59)
(45)
(49)
(51)
(63)
Net Income (Common)
4 699
N/A
4 555
-3%
4 898
+8%
5 536
+13%
5 831
+5%
6 691
+15%
6 130
-8%
6 085
-1%
6 592
+8%
6 995
+6%
7 025
+0%
7 408
+5%
7 032
-5%
6 944
-1%
6 931
0%
7 004
+1%
7 836
+12%
8 204
+5%
8 226
+0%
8 018
-3%
7 713
-4%
7 472
-3%
8 551
+14%
6 896
-19%
6 027
-13%
5 983
-1%
6 252
+4%
8 458
+35%
9 502
+12%
9 288
-2%
8 553
-8%
8 800
+3%
9 229
+5%
11 350
+23%
11 023
-3%
11 437
+4%
11 606
+1%
10 383
-11%
12 156
+17%
12 540
+3%
13 109
+5%
EPS (Diluted)
78.31
N/A
75.91
-3%
81.9
+8%
92.26
+13%
97.18
+5%
111.51
+15%
102.27
-8%
101.41
-1%
109.87
+8%
116.58
+6%
116.98
+0%
123.46
+6%
117.2
-5%
115.73
-1%
115.24
0%
116.73
+1%
130.6
+12%
136.72
+5%
137.67
+1%
141.87
+3%
137.77
-3%
133.48
-3%
152.36
+14%
123.22
-19%
107.63
-13%
107.26
0%
108.73
+1%
135.97
+25%
150.56
+11%
151.22
+0%
137.35
-9%
141.23
+3%
148.32
+5%
183
+23%
177.38
-3%
184.37
+4%
186.91
+1%
167.46
-10%
202.56
+21%
203.64
+1%
231.66
+14%

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.