Shin-Etsu Chemical Co Ltd
TSE:4063
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 |
5 054
6 874
|
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
Shin-Etsu Chemical Co Ltd
Revenue
|
2.5T
JPY
|
Cost of Revenue
|
-1.5T
JPY
|
Gross Profit
|
945.7B
JPY
|
Operating Expenses
|
-220.8B
JPY
|
Operating Income
|
724.8B
JPY
|
Other Expenses
|
-212B
JPY
|
Net Income
|
512.8B
JPY
|
Income Statement
Shin-Etsu Chemical 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 |
1 197 362
N/A
|
1 223 340
+2%
|
1 255 543
+3%
|
1 275 053
+2%
|
1 297 652
+2%
|
1 301 927
+0%
|
1 279 807
-2%
|
1 266 480
-1%
|
1 246 997
-2%
|
1 226 121
-2%
|
1 237 405
+1%
|
1 272 931
+3%
|
1 319 305
+4%
|
1 376 277
+4%
|
1 441 432
+5%
|
1 488 823
+3%
|
1 538 207
+3%
|
1 587 174
+3%
|
1 594 036
+0%
|
1 596 614
+0%
|
1 588 877
0%
|
1 561 205
-2%
|
1 543 525
-1%
|
1 516 653
-2%
|
1 467 509
-3%
|
1 459 921
-1%
|
1 496 906
+3%
|
1 571 806
+5%
|
1 727 721
+10%
|
1 890 202
+9%
|
2 074 428
+10%
|
2 296 896
+11%
|
2 542 423
+11%
|
2 753 962
+8%
|
2 808 824
+2%
|
2 751 318
-2%
|
2 595 390
-6%
|
2 468 990
-5%
|
2 414 937
-2%
|
2 413 666
0%
|
2 485 495
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(895 495)
|
(918 405)
|
(940 399)
|
(954 554)
|
(962 936)
|
(948 305)
|
(930 019)
|
(908 351)
|
(889 161)
|
(869 831)
|
(868 404)
|
(888 362)
|
(910 871)
|
(935 629)
|
(963 008)
|
(986 010)
|
(1 003 443)
|
(1 025 413)
|
(1 039 979)
|
(1 029 112)
|
(1 029 645)
|
(1 008 383)
|
(987 782)
|
(978 612)
|
(941 959)
|
(942 184)
|
(953 203)
|
(986 386)
|
(1 055 370)
|
(1 125 132)
|
(1 206 425)
|
(1 298 231)
|
(1 416 675)
|
(1 532 749)
|
(1 594 717)
|
(1 596 530)
|
(1 541 128)
|
(1 510 408)
|
(1 503 728)
|
(1 501 065)
|
(1 539 833)
|
|
Gross Profit |
301 867
N/A
|
304 935
+1%
|
315 144
+3%
|
320 499
+2%
|
334 716
+4%
|
353 622
+6%
|
349 788
-1%
|
358 129
+2%
|
357 836
0%
|
356 290
0%
|
369 001
+4%
|
384 569
+4%
|
408 434
+6%
|
440 648
+8%
|
478 424
+9%
|
502 813
+5%
|
534 764
+6%
|
561 761
+5%
|
554 057
-1%
|
567 502
+2%
|
559 232
-1%
|
552 822
-1%
|
555 743
+1%
|
538 041
-3%
|
525 550
-2%
|
517 737
-1%
|
543 703
+5%
|
585 420
+8%
|
672 351
+15%
|
765 070
+14%
|
868 003
+13%
|
998 665
+15%
|
1 125 748
+13%
|
1 221 213
+8%
|
1 214 107
-1%
|
1 154 788
-5%
|
1 054 262
-9%
|
958 582
-9%
|
911 209
-5%
|
912 601
+0%
|
945 662
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(122 668)
|
(126 026)
|
(129 815)
|
(133 589)
|
(138 372)
|
(145 902)
|
(141 263)
|
(140 987)
|
(137 093)
|
(129 091)
|
(130 384)
|
(131 837)
|
(135 532)
|
(139 802)
|
(141 602)
|
(147 967)
|
(145 021)
|
(146 504)
|
(150 352)
|
(152 632)
|
(154 235)
|
(155 004)
|
(149 702)
|
(148 565)
|
(145 724)
|
(145 410)
|
(151 490)
|
(155 326)
|
(166 052)
|
(177 766)
|
(191 681)
|
(201 541)
|
(211 592)
|
(216 776)
|
(215 905)
|
(215 386)
|
(210 378)
|
(209 079)
|
(210 171)
|
(223 483)
|
(220 840)
|
|
Selling, General & Administrative |
(122 667)
|
(126 026)
|
(109 524)
|
(132 400)
|
(137 184)
|
(145 902)
|
(122 557)
|
(140 986)
|
(137 093)
|
(129 088)
|
(113 332)
|
(131 836)
|
(135 529)
|
(139 802)
|
(125 739)
|
(144 726)
|
(145 021)
|
(143 645)
|
(132 275)
|
(151 702)
|
(154 235)
|
(155 006)
|
(147 531)
|
(148 564)
|
(145 724)
|
(145 408)
|
(148 824)
|
(155 325)
|
(166 051)
|
(177 766)
|
(188 666)
|
(201 540)
|
(211 591)
|
(216 775)
|
(212 653)
|
(215 385)
|
(210 379)
|
(209 080)
|
(205 018)
|
(211 362)
|
(220 838)
|
|
Research & Development |
0
|
0
|
(18 138)
|
0
|
0
|
0
|
(16 455)
|
0
|
0
|
0
|
(15 009)
|
0
|
0
|
0
|
(13 600)
|
0
|
0
|
0
|
(15 536)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
(2 152)
|
0
|
0
|
0
|
(2 250)
|
0
|
0
|
0
|
(2 042)
|
0
|
0
|
0
|
(2 262)
|
0
|
0
|
0
|
(2 541)
|
0
|
0
|
0
|
(2 171)
|
0
|
0
|
0
|
(2 665)
|
0
|
0
|
0
|
(3 014)
|
0
|
0
|
0
|
(3 252)
|
0
|
0
|
0
|
(5 153)
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
0
|
(1)
|
(1 189)
|
(1 188)
|
0
|
(1)
|
(1)
|
0
|
(3)
|
(1)
|
(1)
|
(3)
|
0
|
(1)
|
(3 241)
|
0
|
(2 859)
|
0
|
(930)
|
1
|
2
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
1
|
0
|
0
|
(12 121)
|
(2)
|
|
Operating Income |
179 199
N/A
|
178 909
0%
|
185 329
+4%
|
186 910
+1%
|
196 344
+5%
|
207 720
+6%
|
208 525
+0%
|
217 142
+4%
|
220 743
+2%
|
227 199
+3%
|
238 617
+5%
|
252 732
+6%
|
272 902
+8%
|
300 846
+10%
|
336 822
+12%
|
354 846
+5%
|
389 743
+10%
|
415 257
+7%
|
403 705
-3%
|
414 870
+3%
|
404 997
-2%
|
397 818
-2%
|
406 041
+2%
|
389 476
-4%
|
379 826
-2%
|
372 327
-2%
|
392 213
+5%
|
430 094
+10%
|
506 299
+18%
|
587 304
+16%
|
676 322
+15%
|
797 124
+18%
|
914 156
+15%
|
1 004 437
+10%
|
998 202
-1%
|
939 402
-6%
|
843 884
-10%
|
749 503
-11%
|
701 038
-6%
|
689 118
-2%
|
724 822
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
13 747
|
15 605
|
20 154
|
25 028
|
17 583
|
12 536
|
8 607
|
(3 358)
|
(3 584)
|
6 107
|
5 878
|
14 365
|
19 374
|
10 327
|
7 940
|
8 818
|
8 660
|
8 676
|
18 912
|
17 598
|
21 302
|
21 846
|
23 867
|
18 523
|
10 843
|
9 539
|
17 069
|
14 724
|
17 369
|
16 169
|
21 405
|
29 976
|
35 213
|
19 171
|
21 412
|
34 971
|
50 086
|
71 045
|
99 284
|
97 806
|
83 612
|
|
Non-Reccuring Items |
0
|
(1 187)
|
(2 355)
|
0
|
0
|
0
|
(1 329)
|
0
|
0
|
0
|
(974)
|
0
|
(870)
|
(1 314)
|
(3 239)
|
0
|
(3 301)
|
0
|
(4 176)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 909)
|
(3 493)
|
(3 759)
|
(3 919)
|
(2 814)
|
(2 769)
|
(3 500)
|
(4 055)
|
(4 910)
|
(5 253)
|
(4 598)
|
(19 372)
|
(12 959)
|
0
|
(6 359)
|
|
Gain/Loss on Disposition of Assets |
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
|
1 703
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(8 532)
|
(1 524)
|
(5 103)
|
(8 442)
|
(4 023)
|
(4 032)
|
4 202
|
9 052
|
8 037
|
999
|
(1 388)
|
(5 763)
|
(7 267)
|
(2 524)
|
(1 215)
|
(965)
|
2 114
|
(4 460)
|
(3 130)
|
(1 854)
|
(2 798)
|
4 122
|
(3 891)
|
(1 478)
|
2 276
|
(684)
|
(2 228)
|
(3 587)
|
(6 485)
|
(148)
|
(479)
|
3 608
|
5 772
|
10 497
|
5 507
|
12 687
|
11 670
|
9 389
|
8 310
|
5 281
|
3 996
|
|
Pre-Tax Income |
184 414
N/A
|
191 803
+4%
|
198 025
+3%
|
203 496
+3%
|
209 904
+3%
|
216 224
+3%
|
220 005
+2%
|
222 836
+1%
|
225 196
+1%
|
234 305
+4%
|
242 133
+3%
|
261 334
+8%
|
284 139
+9%
|
307 335
+8%
|
340 308
+11%
|
362 699
+7%
|
397 216
+10%
|
419 473
+6%
|
415 311
-1%
|
430 614
+4%
|
423 501
-2%
|
423 786
+0%
|
426 017
+1%
|
406 521
-5%
|
392 945
-3%
|
381 182
-3%
|
402 145
+5%
|
437 738
+9%
|
513 424
+17%
|
599 406
+17%
|
696 137
+16%
|
827 939
+19%
|
951 641
+15%
|
1 030 050
+8%
|
1 020 211
-1%
|
981 807
-4%
|
901 042
-8%
|
810 565
-10%
|
795 673
-2%
|
792 205
0%
|
806 071
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(65 932)
|
(69 540)
|
(68 122)
|
(68 979)
|
(70 615)
|
(69 496)
|
(69 627)
|
(64 583)
|
(63 759)
|
(64 762)
|
(63 823)
|
(74 545)
|
(82 210)
|
(90 013)
|
(70 249)
|
(72 119)
|
(78 187)
|
(79 419)
|
(101 325)
|
(106 625)
|
(103 783)
|
(105 873)
|
(107 726)
|
(103 358)
|
(99 539)
|
(96 274)
|
(102 968)
|
(109 559)
|
(127 623)
|
(147 995)
|
(171 105)
|
(205 817)
|
(235 984)
|
(252 798)
|
(256 590)
|
(251 297)
|
(234 695)
|
(227 074)
|
(230 513)
|
(235 200)
|
(244 850)
|
|
Income from Continuing Operations |
118 482
|
122 263
|
129 903
|
134 517
|
139 289
|
146 728
|
150 378
|
158 253
|
161 437
|
169 543
|
178 310
|
186 789
|
201 929
|
217 322
|
270 059
|
290 580
|
319 029
|
340 054
|
313 986
|
323 989
|
319 718
|
317 913
|
318 291
|
303 163
|
293 406
|
284 908
|
299 177
|
328 179
|
385 801
|
451 411
|
525 032
|
622 122
|
715 657
|
777 252
|
763 621
|
730 510
|
666 347
|
583 491
|
565 160
|
557 005
|
561 221
|
|
Income to Minority Interest |
(1 094)
|
(1 159)
|
(1 295)
|
(1 198)
|
(1 638)
|
(1 722)
|
(1 537)
|
(1 733)
|
(1 793)
|
(1 889)
|
(2 397)
|
(2 475)
|
(2 727)
|
(3 309)
|
(3 822)
|
(4 335)
|
(4 701)
|
(5 021)
|
(4 860)
|
(4 552)
|
(4 383)
|
(4 079)
|
(4 263)
|
(3 851)
|
(4 098)
|
(4 396)
|
(5 444)
|
(8 033)
|
(11 470)
|
(17 863)
|
(24 914)
|
(33 606)
|
(44 118)
|
(51 750)
|
(55 382)
|
(52 763)
|
(48 993)
|
(47 243)
|
(45 020)
|
(46 476)
|
(48 404)
|
|
Net Income (Common) |
117 386
N/A
|
121 105
+3%
|
128 606
+6%
|
133 318
+4%
|
137 650
+3%
|
145 003
+5%
|
148 840
+3%
|
156 519
+5%
|
159 644
+2%
|
167 653
+5%
|
175 912
+5%
|
184 313
+5%
|
199 200
+8%
|
214 012
+7%
|
266 235
+24%
|
286 243
+8%
|
314 325
+10%
|
335 030
+7%
|
309 125
-8%
|
319 435
+3%
|
315 335
-1%
|
313 834
0%
|
314 027
+0%
|
299 311
-5%
|
289 308
-3%
|
280 512
-3%
|
293 732
+5%
|
320 145
+9%
|
374 330
+17%
|
433 546
+16%
|
500 117
+15%
|
588 516
+18%
|
671 537
+14%
|
725 501
+8%
|
708 238
-2%
|
677 747
-4%
|
617 353
-9%
|
536 248
-13%
|
520 140
-3%
|
510 528
-2%
|
512 818
+0%
|
|
EPS (Diluted) |
275.55
N/A
|
284.28
+3%
|
302
+6%
|
312.95
+4%
|
323.12
+3%
|
340.38
+5%
|
349.42
+3%
|
367.41
+5%
|
374.75
+2%
|
393.54
+5%
|
82.57
-79%
|
432.65
+424%
|
466.51
+8%
|
501.19
+7%
|
124.82
-75%
|
670.35
+437%
|
736.12
+10%
|
785.26
+7%
|
145.18
-82%
|
767.7
+429%
|
758.47
-1%
|
754.73
0%
|
151
-80%
|
719.59
+377%
|
695.68
-3%
|
674.71
-3%
|
141.25
-79%
|
769.7
+445%
|
900.35
+17%
|
208.56
-77%
|
240.55
+15%
|
285.11
+19%
|
328.86
+15%
|
358.55
+9%
|
347.61
-3%
|
335.6
-3%
|
306.82
-9%
|
268.41
-13%
|
259.16
-3%
|
255.68
-1%
|
258.15
+1%
|