Chugoku Marine Paints Ltd
TSE:4617

Watchlist Manager
Chugoku Marine Paints Ltd Logo
Chugoku Marine Paints Ltd
TSE:4617
Watchlist
Price: 4 610 JPY 2.1% Market Closed
Market Cap: ¥228.6B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+56%
5Y
+64%
10Y
+18%
Operating Income
+
3Y
-
5Y
+198%
10Y
+71%
Net Income
+
3Y
-
5Y
+912%
10Y
+92%

Earnings Waterfall
Chugoku Marine Paints Ltd

Income Statement
Chugoku Marine Paints Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 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 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
74
0
0
103
0
0
123
0
0
243
0
0
218
0
0
109
0
0
66
131
196
267
278
311
347
380
402
395
382
370
360
369
374
360
343
314
291
284
281
286
287
296
306
318
326
316
313
299
298
329
350
374
391
398
401
409
414
406
404
390
379
364
351
347
349
361
370
385
403
425
438
446
474
518
540
558
539
506
0
0
Revenue
42 745
N/A
44 093
+3%
45 916
+4%
48 074
+5%
49 234
+2%
49 839
+1%
51 913
+4%
56 241
+8%
62 842
+12%
69 813
+11%
76 126
+9%
79 234
+4%
79 671
+1%
79 594
0%
80 366
+1%
75 115
-7%
70 001
-7%
64 278
-8%
65 678
+2%
67 654
+3%
71 500
+6%
96 595
+35%
98 508
+2%
98 226
0%
95 638
-3%
93 560
-2%
90 070
-4%
88 553
-2%
86 845
-2%
83 656
-4%
84 258
+1%
84 489
+0%
86 472
+2%
90 901
+5%
93 602
+3%
97 400
+4%
102 512
+5%
106 737
+4%
111 796
+5%
115 846
+4%
117 038
+1%
115 066
-2%
107 224
-7%
97 533
-9%
88 587
-9%
82 368
-7%
81 313
-1%
80 184
-1%
81 633
+2%
82 980
+2%
84 448
+2%
86 295
+2%
88 297
+2%
88 452
+0%
88 886
+0%
89 737
+1%
87 263
-3%
87 729
+1%
86 138
-2%
83 131
-3%
83 519
+0%
82 442
-1%
82 543
+0%
83 554
+1%
83 325
0%
84 295
+1%
86 034
+2%
87 794
+2%
93 133
+6%
99 481
+7%
104 725
+5%
110 391
+5%
114 640
+4%
116 174
+1%
118 765
+2%
123 731
+4%
126 089
+2%
131 152
+4%
134 661
+3%
136 724
+2%
Gross Profit
Cost of Revenue
(28 182)
(29 217)
(30 738)
(32 709)
(34 110)
(35 141)
(36 901)
(40 250)
(44 731)
(50 131)
(54 845)
(57 482)
(57 468)
(57 874)
(58 697)
(53 604)
(47 922)
(42 120)
(43 910)
(46 364)
(49 893)
(67 751)
(69 821)
(70 769)
(69 593)
(68 704)
(66 243)
(64 904)
(63 718)
(61 576)
(62 068)
(62 145)
(63 249)
(65 674)
(67 553)
(69 996)
(73 976)
(77 312)
(80 405)
(82 536)
(81 892)
(78 951)
(72 731)
(65 493)
(59 492)
(55 779)
(55 404)
(55 253)
(56 986)
(59 531)
(61 887)
(65 009)
(67 810)
(68 582)
(68 781)
(68 072)
(64 973)
(63 743)
(61 018)
(58 126)
(57 692)
(57 111)
(58 136)
(60 617)
(62 337)
(64 631)
(67 256)
(68 308)
(71 665)
(74 750)
(77 218)
(79 773)
(80 953)
(80 830)
(81 176)
(83 551)
(85 360)
(88 553)
(90 637)
(91 598)
Gross Profit
14 564
N/A
14 876
+2%
15 178
+2%
15 365
+1%
15 124
-2%
14 698
-3%
15 012
+2%
15 991
+7%
18 111
+13%
19 682
+9%
21 281
+8%
21 752
+2%
22 203
+2%
21 720
-2%
21 669
0%
21 511
-1%
22 079
+3%
22 158
+0%
21 768
-2%
21 290
-2%
21 607
+1%
28 844
+33%
28 687
-1%
27 457
-4%
26 045
-5%
24 856
-5%
23 827
-4%
23 649
-1%
23 127
-2%
22 080
-5%
22 190
+0%
22 344
+1%
23 223
+4%
25 227
+9%
26 049
+3%
27 404
+5%
28 536
+4%
29 425
+3%
31 391
+7%
33 310
+6%
35 146
+6%
36 115
+3%
34 493
-4%
32 040
-7%
29 095
-9%
26 589
-9%
25 909
-3%
24 931
-4%
24 647
-1%
23 449
-5%
22 561
-4%
21 286
-6%
20 487
-4%
19 870
-3%
20 105
+1%
21 665
+8%
22 290
+3%
23 986
+8%
25 120
+5%
25 005
0%
25 827
+3%
25 331
-2%
24 407
-4%
22 937
-6%
20 988
-8%
19 664
-6%
18 778
-5%
19 486
+4%
21 468
+10%
24 731
+15%
27 507
+11%
30 618
+11%
33 687
+10%
35 344
+5%
37 589
+6%
40 180
+7%
40 729
+1%
42 599
+5%
44 024
+3%
45 126
+3%
Operating Income
Operating Expenses
(11 189)
(11 290)
(11 699)
(12 009)
(11 995)
(12 090)
(12 462)
(12 872)
(13 355)
(13 870)
(14 535)
(15 160)
(15 431)
(15 493)
(15 677)
(15 376)
(15 351)
(14 991)
(15 041)
(15 011)
(14 966)
(20 020)
(19 854)
(19 611)
(19 515)
(19 382)
(19 237)
(18 510)
(17 975)
(17 365)
(17 510)
(18 825)
(19 834)
(21 169)
(21 369)
(21 618)
(21 727)
(22 615)
(23 066)
(24 145)
(25 317)
(26 146)
(25 390)
(24 212)
(22 637)
(21 160)
(20 492)
(19 908)
(19 918)
(19 745)
(19 961)
(20 047)
(20 196)
(20 513)
(20 462)
(20 631)
(20 404)
(20 545)
(20 302)
(19 733)
(19 465)
(18 825)
(18 666)
(18 603)
(18 897)
(18 977)
(19 358)
(19 657)
(19 965)
(20 844)
(21 096)
(21 836)
(22 427)
(23 159)
(24 757)
(25 195)
(25 952)
(27 218)
(28 921)
(29 438)
Selling, General & Administrative
(11 189)
(11 290)
(11 699)
(12 009)
(11 995)
(12 090)
(12 462)
(12 743)
(13 355)
(13 870)
(14 525)
(15 160)
(15 344)
(15 438)
(15 364)
(15 037)
(15 000)
(14 636)
(14 680)
(14 642)
(14 591)
(18 969)
(19 468)
(19 352)
(19 385)
(18 976)
(19 235)
(18 508)
(17 974)
(16 454)
(17 444)
(18 823)
(19 831)
(20 292)
(21 538)
(21 618)
(21 726)
(21 129)
(23 065)
(24 143)
(25 316)
(25 390)
(25 390)
(24 212)
(22 637)
(20 279)
(20 595)
(20 017)
(20 029)
(18 785)
(19 960)
(20 046)
(20 196)
(19 346)
(20 337)
(20 506)
(20 404)
(19 174)
(20 301)
(19 732)
(19 465)
(17 449)
(18 666)
(18 597)
(18 889)
(17 858)
(19 358)
(19 655)
(19 964)
(19 683)
(21 094)
(21 834)
(22 426)
(21 992)
(24 110)
(25 195)
(25 951)
(25 960)
(28 088)
(28 622)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(546)
0
0
0
0
0
0
0
(553)
0
0
0
(516)
0
0
0
(512)
0
0
0
0
0
0
0
(502)
0
0
0
(557)
0
0
0
(753)
0
0
0
(744)
0
0
0
(708)
0
0
0
(514)
0
0
0
(517)
0
0
0
(521)
0
0
0
(594)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(87)
(194)
(313)
(339)
(351)
(355)
(361)
(369)
(375)
(505)
0
0
0
(405)
0
0
0
(356)
0
0
0
(360)
0
0
0
(341)
0
0
0
(345)
0
0
0
(378)
0
0
0
(402)
0
0
0
(413)
0
0
0
(626)
0
0
0
(667)
0
0
0
(604)
0
0
0
(643)
0
0
0
(645)
0
0
0
(663)
0
0
Other Operating Expenses
0
0
0
0
0
0
0
(129)
0
0
(10)
0
0
139
0
0
0
0
0
0
0
0
(386)
(259)
(130)
(1)
(2)
0
(1)
(2)
(66)
(2)
(3)
(1)
169
0
(1)
(633)
(1)
0
0
(411)
0
0
0
(1)
103
109
111
(1)
0
0
0
(1)
(125)
(125)
0
(1)
(1)
0
0
(1)
0
(6)
(8)
(1)
0
(2)
0
(1)
(2)
(2)
(1)
(1)
(647)
0
(1)
(1)
(833)
(816)
Operating Income
3 376
N/A
3 587
+6%
3 481
-3%
3 357
-4%
3 130
-7%
2 608
-17%
2 550
-2%
3 119
+22%
4 756
+52%
5 812
+22%
6 746
+16%
6 592
-2%
6 772
+3%
6 227
-8%
5 992
-4%
6 135
+2%
6 728
+10%
7 167
+7%
6 727
-6%
6 279
-7%
6 641
+6%
8 824
+33%
8 833
+0%
7 846
-11%
6 530
-17%
5 474
-16%
4 590
-16%
5 139
+12%
5 152
+0%
4 715
-8%
4 680
-1%
3 519
-25%
3 389
-4%
4 058
+20%
4 680
+15%
5 786
+24%
6 809
+18%
6 810
+0%
8 325
+22%
9 165
+10%
9 829
+7%
9 969
+1%
9 103
-9%
7 828
-14%
6 458
-18%
5 429
-16%
5 417
0%
5 023
-7%
4 729
-6%
3 704
-22%
2 600
-30%
1 239
-52%
291
-77%
(643)
N/A
(357)
+44%
1 034
N/A
1 886
+82%
3 441
+82%
4 818
+40%
5 272
+9%
6 362
+21%
6 506
+2%
5 741
-12%
4 334
-25%
2 091
-52%
687
-67%
(580)
N/A
(171)
+71%
1 503
N/A
3 887
+159%
6 411
+65%
8 782
+37%
11 260
+28%
12 185
+8%
12 832
+5%
14 985
+17%
14 777
-1%
15 381
+4%
15 103
-2%
15 688
+4%
Pre-Tax Income
Interest Income Expense
(94)
(73)
17
5
300
359
326
(89)
(227)
(209)
(382)
(444)
(688)
(590)
(561)
(387)
(286)
(187)
(196)
(71)
27
15
43
(40)
(113)
214
(1)
22
53
73
249
574
1 199
1 208
1 009
765
292
463
601
607
302
(79)
(429)
(564)
(288)
343
82
166
26
(231)
(274)
(253)
(182)
820
765
750
1 066
250
389
243
(365)
(478)
(220)
(167)
206
578
394
780
1 805
1 223
1 264
1 274
420
639
781
462
(261)
714
187
(234)
Non-Reccuring Items
(423)
(37)
(47)
(47)
(139)
(138)
(138)
(127)
(20)
286
332
410
127
18
(171)
(193)
(118)
(136)
(388)
(279)
49
(204)
34
40
(286)
(9)
6
(92)
(36)
(57)
0
29
(83)
174
0
170
251
174
(459)
(492)
(493)
(35)
(65)
(37)
(40)
(39)
0
0
0
0
(18)
(18)
(18)
(142)
0
0
(219)
(2 794)
(2 904)
(2 942)
(2 848)
(158)
(45)
0
0
0
(54)
(219)
(224)
(272)
(218)
(54)
(49)
(645)
0
(663)
(664)
(833)
0
0
Gain/Loss on Disposition of Assets
9
4
(13)
(16)
(16)
26
27
26
(1)
(1)
(2)
8
6
5
11
14
17
3
2
0
0
5
0
0
0
(1)
0
2
5
1
0
12
14
8
10
1
(1)
(2)
(3)
4
5
0
6
5
3
4
4
4
7
4
3
15
10
18
22
9
11
14
13
13
0
32
27
28
28
2
2
1
2
4
4
5
78
77
2 520
2 569
2 494
2 500
60
14
Total Other Income
61
103
66
109
19
53
48
268
214
256
181
273
303
483
489
397
140
236
239
261
232
388
580
720
781
351
497
235
232
330
338
527
469
442
439
449
506
454
536
550
496
485
458
388
378
375
625
647
637
383
298
422
362
283
475
408
423
374
352
297
344
333
376
374
393
348
324
370
340
386
396
358
340
345
334
332
466
466
530
597
Pre-Tax Income
2 929
N/A
3 583
+22%
3 504
-2%
3 406
-3%
3 294
-3%
2 909
-12%
2 814
-3%
3 197
+14%
4 722
+48%
6 144
+30%
6 875
+12%
6 839
-1%
6 520
-5%
6 143
-6%
5 760
-6%
5 966
+4%
6 481
+9%
7 083
+9%
6 384
-10%
6 190
-3%
6 949
+12%
9 028
+30%
9 490
+5%
8 566
-10%
6 912
-19%
6 029
-13%
5 094
-16%
5 306
+4%
5 406
+2%
5 062
-6%
5 267
+4%
4 661
-12%
4 988
+7%
5 890
+18%
6 138
+4%
7 171
+17%
7 857
+10%
7 899
+1%
9 000
+14%
9 834
+9%
10 139
+3%
10 340
+2%
9 073
-12%
7 620
-16%
6 511
-15%
6 112
-6%
6 128
+0%
5 840
-5%
5 399
-8%
3 860
-29%
2 609
-32%
1 405
-46%
463
-67%
336
-27%
905
+169%
2 201
+143%
3 167
+44%
1 285
-59%
2 668
+108%
2 883
+8%
3 493
+21%
6 235
+78%
5 881
-6%
4 571
-22%
2 718
-41%
1 615
-41%
86
-95%
761
+785%
3 426
+350%
5 228
+53%
7 857
+50%
10 365
+32%
12 049
+16%
12 601
+5%
16 467
+31%
17 685
+7%
16 812
-5%
18 228
+8%
15 880
-13%
16 065
+1%
Net Income
Tax Provision
(592)
(1 055)
(1 168)
(945)
(897)
(841)
(967)
(868)
(1 096)
(1 338)
(1 396)
(1 577)
(1 357)
(1 471)
(1 115)
(1 571)
(1 977)
(2 497)
(2 318)
(1 756)
(1 962)
(2 706)
(2 738)
(2 796)
(2 849)
(2 565)
(2 329)
(2 383)
(1 729)
(1 673)
(1 772)
(1 667)
(1 835)
(2 050)
(1 917)
(2 072)
(2 227)
(2 342)
(2 762)
(2 964)
(3 043)
(2 929)
(2 664)
(2 329)
(1 981)
(1 833)
(1 720)
(1 611)
(1 484)
(998)
(861)
(811)
(812)
(1 309)
(1 352)
(1 372)
(1 408)
(1 097)
(1 319)
(1 243)
(1 353)
(2 380)
(2 304)
(2 132)
(2 169)
(1 195)
(1 059)
(1 446)
(1 371)
(1 146)
(1 457)
(1 484)
(1 804)
(1 998)
(2 294)
(2 664)
(2 728)
(2 703)
(2 960)
(3 250)
Income from Continuing Operations
2 337
2 528
2 336
2 460
2 396
2 067
1 847
2 329
3 626
4 806
5 479
5 262
5 163
4 672
4 645
4 395
4 504
4 586
4 066
4 434
4 987
6 322
6 752
5 770
4 063
3 464
2 765
2 923
3 677
3 389
3 495
2 994
3 153
3 840
4 221
5 099
5 630
5 557
6 238
6 870
7 096
7 411
6 409
5 291
4 530
4 279
4 408
4 229
3 915
2 862
1 748
594
(349)
(973)
(447)
829
1 759
188
1 349
1 640
2 140
3 855
3 577
2 439
549
420
(973)
(685)
2 055
4 082
6 400
8 881
10 245
10 603
14 173
15 021
14 084
15 525
12 920
12 815
Income to Minority Interest
(205)
(218)
(217)
(197)
(168)
(142)
(178)
(214)
(271)
(337)
(435)
(439)
(472)
(446)
(510)
(542)
(635)
(699)
(688)
(587)
(509)
(619)
(548)
(488)
(415)
(396)
(387)
(401)
(413)
(410)
(403)
(472)
(519)
(571)
(632)
(634)
(722)
(808)
(879)
(970)
(977)
(948)
(901)
(788)
(741)
(674)
(647)
(608)
(560)
(467)
(269)
(118)
17
213
78
(91)
(237)
(312)
(441)
(523)
(512)
(575)
(485)
(321)
(216)
(162)
(54)
(35)
(181)
(233)
(360)
(584)
(798)
(709)
(1 060)
(1 211)
(1 175)
(1 803)
(1 615)
(1 510)
Net Income (Common)
2 133
N/A
2 311
+8%
2 120
-8%
2 263
+7%
2 228
-2%
1 924
-14%
1 668
-13%
2 112
+27%
3 355
+59%
4 469
+33%
5 049
+13%
4 822
-4%
4 690
-3%
4 219
-10%
4 132
-2%
3 850
-7%
3 867
+0%
3 886
+0%
3 375
-13%
3 845
+14%
4 476
+16%
5 701
+27%
6 201
+9%
5 281
-15%
3 646
-31%
3 067
-16%
2 377
-22%
2 521
+6%
3 262
+29%
2 978
-9%
3 091
+4%
2 520
-18%
2 634
+5%
3 269
+24%
3 590
+10%
4 466
+24%
4 908
+10%
4 748
-3%
5 357
+13%
5 899
+10%
6 117
+4%
6 462
+6%
5 509
-15%
4 503
-18%
3 790
-16%
3 604
-5%
3 761
+4%
3 621
-4%
3 355
-7%
2 394
-29%
1 478
-38%
475
-68%
(330)
N/A
(760)
-130%
(369)
+51%
738
N/A
1 520
+106%
(124)
N/A
907
N/A
1 117
+23%
1 628
+46%
3 279
+101%
3 092
-6%
2 118
-32%
331
-84%
257
-22%
(1 026)
N/A
(720)
+30%
1 873
N/A
3 848
+105%
6 038
+57%
8 295
+37%
9 447
+14%
9 892
+5%
13 112
+33%
13 808
+5%
12 908
-7%
13 721
+6%
11 303
-18%
11 303
N/A
EPS (Diluted)
30.93
N/A
33.01
+7%
30.74
-7%
32.79
+7%
33.75
+3%
26.35
-22%
24.17
-8%
30.17
+25%
48.62
+61%
64.76
+33%
72.12
+11%
69.88
-3%
67.97
-3%
60.27
-11%
59.88
-1%
55.79
-7%
55.24
-1%
56.31
+2%
48.91
-13%
55.72
+14%
64.86
+16%
82.62
+27%
89.86
+9%
76.53
-15%
52.84
-31%
44.44
-16%
34.44
-23%
37.07
+8%
48.68
+31%
44.44
-9%
46.83
+5%
38.18
-18%
39.9
+5%
49.53
+24%
54.39
+10%
67.66
+24%
74.36
+10%
71.7
-4%
81.16
+13%
89.37
+10%
92.68
+4%
97.6
+5%
83.46
-14%
68.22
-18%
57.42
-16%
54.9
-4%
56.98
+4%
54.86
-4%
50.83
-7%
36.55
-28%
22.73
-38%
7.53
-67%
-5.39
N/A
-12.15
-125%
-6.09
+50%
12.35
N/A
25.74
+108%
-2.09
N/A
15.57
N/A
19.28
+24%
28.89
+50%
57.69
+100%
57.52
0%
40.32
-30%
6.39
-84%
4.91
-23%
-20.29
N/A
-14.25
+30%
37.41
N/A
76.67
+105%
121.84
+59%
167.34
+37%
190.59
+14%
199.58
+5%
264.53
+33%
278.51
+5%
260.35
-7%
276.77
+6%
227.98
-18%
227.83
0%

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 313,000+ value investors using Alpha Spread
Create 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

© 2026 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.