Osaka Soda Co Ltd
TSE:4046

Watchlist Manager
Osaka Soda Co Ltd Logo
Osaka Soda Co Ltd
TSE:4046
Watchlist
Price: 1 516 JPY 0.46% Market Closed
Market Cap: 192.3B JPY
Have any thoughts about
Osaka Soda Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

98.1B
+3%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+4%
5 Years
-9%
7 Years
+3%
10 Years
+2%
12.5B
+14%
Operating Income
Growth Rates:
1 Year
+17%
3 Years
+19%
5 Years
+24%
7 Years
+85%
10 Years
+152%
8.5B
+6%
Net Income
Growth Rates:
1 Year
+19%
3 Years
+6%
5 Years
+28%
7 Years
+68%
10 Years
+158%

Earnings Waterfall
Osaka Soda Co Ltd

Revenue
98.1B JPY
Cost of Revenue
-70.8B JPY
Gross Profit
27.3B JPY
Operating Expenses
-14.8B JPY
Operating Income
12.5B JPY
Other Expenses
-4.1B JPY
Net Income
8.5B JPY

Income Statement
Osaka Soda 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
95 723
N/A
96 993
+1%
101 365
+5%
102 172
+1%
102 798
+1%
102 717
0%
102 125
-1%
99 958
-2%
97 695
-2%
95 710
-2%
93 509
-2%
94 457
+1%
95 581
+1%
98 906
+3%
101 231
+2%
103 757
+2%
105 916
+2%
108 594
+3%
107 874
-1%
108 450
+1%
108 226
0%
106 022
-2%
105 477
-1%
101 998
-3%
97 629
-4%
97 806
+0%
97 266
-1%
95 444
-2%
94 245
-1%
90 259
-4%
88 084
-2%
92 387
+5%
97 842
+6%
100 469
+3%
104 208
+4%
101 663
-2%
98 915
-3%
96 718
-2%
94 557
-2%
95 478
+1%
98 102
+3%
Gross Profit
Cost of Revenue
(80 619)
(81 537)
(85 642)
(86 128)
(86 074)
(85 198)
(84 357)
(81 750)
(79 335)
(77 495)
(75 335)
(76 441)
(77 180)
(80 114)
(81 417)
(82 578)
(84 379)
(85 604)
(84 783)
(85 264)
(84 722)
(83 554)
(82 941)
(80 316)
(76 841)
(76 810)
(76 282)
(73 136)
(70 628)
(64 964)
(61 993)
(63 967)
(67 303)
(69 876)
(73 740)
(73 553)
(73 067)
(72 468)
(69 760)
(69 912)
(70 807)
Gross Profit
15 104
N/A
15 456
+2%
15 723
+2%
16 044
+2%
16 724
+4%
17 519
+5%
17 768
+1%
18 208
+2%
18 360
+1%
18 215
-1%
18 174
0%
18 016
-1%
18 401
+2%
18 792
+2%
19 814
+5%
21 179
+7%
21 537
+2%
22 990
+7%
23 091
+0%
23 186
+0%
23 504
+1%
22 468
-4%
22 536
+0%
21 682
-4%
20 788
-4%
20 996
+1%
20 984
0%
22 308
+6%
23 617
+6%
25 295
+7%
26 091
+3%
28 420
+9%
30 539
+7%
30 593
+0%
30 468
0%
28 110
-8%
25 848
-8%
24 250
-6%
24 797
+2%
25 566
+3%
27 295
+7%
Operating Income
Operating Expenses
(10 121)
(10 254)
(10 551)
(10 796)
(10 833)
(11 121)
(11 325)
(11 440)
(11 749)
(11 765)
(11 588)
(11 508)
(11 612)
(11 784)
(12 496)
(12 928)
(13 354)
(13 645)
(13 603)
(13 510)
(13 380)
(13 211)
(12 838)
(12 686)
(12 545)
(12 433)
(12 643)
(12 857)
(13 079)
(13 398)
(13 690)
(13 927)
(14 110)
(14 081)
(14 911)
(14 895)
(15 096)
(15 045)
(14 305)
(14 572)
(14 753)
Selling, General & Administrative
(10 120)
(10 253)
(8 849)
(10 795)
(10 833)
(11 120)
(9 594)
(11 439)
(11 747)
(11 764)
(9 616)
(11 507)
(11 611)
(11 783)
(10 268)
(12 926)
(13 353)
(13 643)
(10 908)
(13 509)
(13 378)
(13 210)
(10 279)
(12 684)
(12 544)
(12 432)
(10 072)
(12 857)
(13 079)
(13 398)
(10 955)
(13 926)
(14 108)
(14 080)
(12 023)
(14 894)
(15 095)
(15 043)
(11 201)
(14 571)
(14 752)
Research & Development
0
0
(1 469)
0
0
0
0
0
0
0
(1 685)
0
0
0
(1 896)
0
0
0
(2 289)
0
0
0
(2 187)
0
0
0
(2 201)
0
0
0
(2 344)
0
0
0
(2 589)
0
0
0
(2 817)
0
0
Depreciation & Amortization
0
0
(232)
0
0
0
(245)
0
0
0
(286)
0
0
0
(331)
0
0
0
(404)
0
0
0
(371)
0
0
0
(370)
0
0
0
(389)
0
0
0
(298)
0
0
0
(286)
0
0
Other Operating Expenses
(1)
(1)
(1)
(1)
0
(1)
(1 486)
(1)
(2)
0
(1)
(1)
(1)
0
(1)
(2)
(1)
(2)
(2)
(1)
0
0
(1)
(2)
(1)
0
0
0
0
0
(2)
(1)
(2)
(1)
(1)
(1)
(1)
0
(1)
(1)
0
Operating Income
4 983
N/A
5 202
+4%
5 172
-1%
5 248
+1%
5 891
+12%
6 398
+9%
6 443
+1%
6 768
+5%
6 611
-2%
6 450
-2%
6 586
+2%
6 508
-1%
6 789
+4%
7 008
+3%
7 318
+4%
8 251
+13%
8 183
-1%
9 345
+14%
9 488
+2%
9 676
+2%
10 124
+5%
9 257
-9%
9 698
+5%
8 996
-7%
8 243
-8%
8 563
+4%
8 341
-3%
9 451
+13%
10 538
+12%
11 897
+13%
12 401
+4%
14 493
+17%
16 429
+13%
16 512
+1%
15 557
-6%
13 215
-15%
10 752
-19%
9 205
-14%
10 492
+14%
10 994
+5%
12 542
+14%
Pre-Tax Income
Interest Income Expense
536
595
590
2 097
1 672
1 372
(263)
(1 259)
(1 099)
(456)
(135)
826
907
374
168
284
371
219
561
330
302
483
488
527
334
118
380
743
809
1 128
1 065
1 281
1 575
1 125
1 119
957
841
1 174
1 314
1 463
633
Non-Reccuring Items
(540)
(510)
(374)
(1 601)
(1 750)
(1 850)
(727)
(794)
(667)
(654)
(582)
(584)
(615)
(620)
(666)
(598)
(580)
(506)
(386)
(682)
(890)
(925)
(1 048)
(700)
(428)
(334)
(158)
(139)
(130)
(138)
(333)
(420)
(462)
(475)
(1 876)
(1 751)
(1 748)
(2 479)
(1 382)
(1 379)
(1 372)
Gain/Loss on Disposition of Assets
30
30
30
0
0
0
0
0
0
0
0
106
106
106
106
137
137
139
137
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
245
0
0
245
0
0
0
Total Other Income
8
22
(9)
(13)
55
41
277
279
271
286
84
70
48
30
(2)
23
28
32
5
(19)
89
117
312
320
252
260
117
248
255
249
279
193
202
220
973
1 179
1 368
1 175
967
878
763
Pre-Tax Income
5 017
N/A
5 339
+6%
5 409
+1%
5 731
+6%
5 868
+2%
5 961
+2%
5 730
-4%
4 994
-13%
5 116
+2%
5 626
+10%
5 953
+6%
6 926
+16%
7 235
+4%
6 898
-5%
6 924
+0%
8 097
+17%
8 139
+1%
9 229
+13%
9 805
+6%
9 305
-5%
9 625
+3%
8 930
-7%
9 450
+6%
9 143
-3%
8 401
-8%
8 607
+2%
8 680
+1%
10 303
+19%
11 472
+11%
13 136
+15%
13 412
+2%
15 547
+16%
17 744
+14%
17 382
-2%
16 018
-8%
13 600
-15%
11 213
-18%
9 320
-17%
11 391
+22%
11 956
+5%
12 566
+5%
Net Income
Tax Provision
(1 729)
(1 811)
(1 959)
(2 024)
(2 014)
(1 989)
(2 123)
(1 893)
(1 722)
(1 851)
(1 633)
(1 893)
(2 185)
(2 057)
(2 146)
(2 479)
(2 500)
(2 820)
(3 012)
(2 885)
(2 997)
(2 811)
(2 944)
(2 860)
(2 612)
(2 691)
(2 630)
(3 088)
(3 474)
(3 891)
(3 970)
(4 590)
(5 219)
(5 155)
(5 466)
(4 795)
(4 127)
(3 817)
(3 753)
(3 937)
(4 103)
Income from Continuing Operations
3 288
3 528
3 450
3 707
3 854
3 972
3 607
3 101
3 394
3 775
4 320
5 033
5 050
4 841
4 778
5 618
5 639
6 409
6 793
6 420
6 628
6 119
6 506
6 283
5 789
5 916
6 050
7 215
7 998
9 245
9 442
10 957
12 525
12 227
10 552
8 805
7 086
5 503
7 638
8 019
8 463
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
0
0
0
0
0
0
0
0
0
18
19
21
27
12
12
11
Net Income (Common)
3 288
N/A
3 528
+7%
3 450
-2%
3 707
+7%
3 853
+4%
3 972
+3%
3 606
-9%
3 101
-14%
3 393
+9%
3 774
+11%
4 320
+14%
5 033
+17%
5 050
+0%
4 840
-4%
4 778
-1%
5 617
+18%
5 639
+0%
6 409
+14%
6 793
+6%
6 421
-5%
6 629
+3%
6 119
-8%
6 506
+6%
6 283
-3%
5 789
-8%
5 917
+2%
6 050
+2%
7 214
+19%
7 997
+11%
9 245
+16%
9 442
+2%
10 957
+16%
12 526
+14%
12 226
-2%
10 570
-14%
8 825
-17%
7 107
-19%
5 531
-22%
7 650
+38%
8 031
+5%
8 474
+6%
EPS (Diluted)
131.52
N/A
141.12
+7%
142.03
+1%
148.28
+4%
154.12
+4%
158.88
+3%
142.13
-11%
124.04
-13%
135.72
+9%
150.96
+11%
170.1
+13%
201.32
+18%
187.03
-7%
179.25
-4%
178.57
0%
208.65
+17%
211.3
+1%
240.67
+14%
254.23
+6%
241
-5%
249.07
+3%
229.52
-8%
244.14
+6%
235.29
-4%
218.84
-7%
227.55
+4%
230.2
+1%
277.96
+21%
307.91
+11%
355.76
+16%
72.71
-80%
422.15
+481%
516.41
+22%
477.27
-8%
85.68
-82%
346.89
+305%
279.36
-19%
43.47
-84%
60.17
+38%
63.3
+5%
66.79
+6%

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 201,200+ 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.