Mandom Corp
TSE:4917

Watchlist Manager
Mandom Corp Logo
Mandom Corp
TSE:4917
Watchlist
Price: 1 284 JPY -0.47% Market Closed
Market Cap: 58B JPY
Have any thoughts about
Mandom Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

75.3B
+2%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+27%
5 Years
-5%
7 Years
-5%
10 Years
+8%
1.8B
+7%
Operating Income
Growth Rates:
1 Year
-10%
3 Years
-
5 Years
-65%
7 Years
-78%
10 Years
-73%
2.6B
+9%
Net Income
Growth Rates:
1 Year
+64%
3 Years
-
5 Years
-27%
7 Years
-56%
10 Years
-38%

Earnings Waterfall
Mandom Corp

Revenue
75.3B JPY
Cost of Revenue
-43B JPY
Gross Profit
32.2B JPY
Operating Expenses
-30.4B JPY
Operating Income
1.8B JPY
Other Expenses
771m JPY
Net Income
2.6B JPY

Income Statement
Mandom Corp

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
69 624
N/A
69 928
+0%
70 925
+1%
72 371
+2%
74 414
+3%
73 523
-1%
75 078
+2%
75 114
+0%
75 462
+0%
77 375
+3%
77 351
0%
78 684
+2%
79 273
+1%
81 213
+2%
81 386
+0%
81 237
0%
81 021
0%
79 178
-2%
78 997
0%
78 649
0%
79 554
+1%
80 635
+1%
81 774
+1%
77 208
-6%
70 883
-8%
66 987
-5%
63 310
-5%
60 289
-5%
59 073
-2%
57 973
-2%
57 361
-1%
59 032
+3%
60 702
+3%
64 533
+6%
67 047
+4%
69 452
+4%
71 528
+3%
71 947
+1%
73 233
+2%
74 043
+1%
75 281
+2%
Gross Profit
Cost of Revenue
(31 283)
(31 733)
(32 096)
(32 724)
(33 972)
(33 443)
(34 206)
(34 140)
(33 865)
(34 998)
(35 164)
(35 739)
(36 056)
(36 827)
(36 550)
(36 782)
(37 225)
(36 728)
(37 115)
(37 247)
(38 030)
(38 809)
(39 493)
(37 598)
(34 919)
(33 722)
(33 882)
(33 757)
(34 229)
(34 233)
(33 964)
(34 628)
(35 593)
(37 614)
(38 362)
(39 704)
(41 142)
(41 194)
(41 703)
(42 384)
(43 049)
Gross Profit
38 341
N/A
38 195
0%
38 829
+2%
39 647
+2%
40 442
+2%
40 080
-1%
40 872
+2%
40 974
+0%
41 597
+2%
42 377
+2%
42 187
0%
42 945
+2%
43 217
+1%
44 386
+3%
44 836
+1%
44 455
-1%
43 796
-1%
42 450
-3%
41 882
-1%
41 402
-1%
41 524
+0%
41 826
+1%
42 281
+1%
39 610
-6%
35 964
-9%
33 265
-8%
29 428
-12%
26 532
-10%
24 844
-6%
23 740
-4%
23 397
-1%
24 404
+4%
25 109
+3%
26 919
+7%
28 685
+7%
29 748
+4%
30 386
+2%
30 753
+1%
31 530
+3%
31 659
+0%
32 232
+2%
Operating Income
Operating Expenses
(31 604)
(31 922)
(31 833)
(32 121)
(33 332)
(33 284)
(34 278)
(34 579)
(34 673)
(34 790)
(34 570)
(35 072)
(35 111)
(35 991)
(36 379)
(35 963)
(34 880)
(34 683)
(34 747)
(35 622)
(36 393)
(36 816)
(36 311)
(35 104)
(33 727)
(32 258)
(30 221)
(29 179)
(27 178)
(26 367)
(25 705)
(25 273)
(25 733)
(26 449)
(27 276)
(28 000)
(28 370)
(28 898)
(29 510)
(29 976)
(30 424)
Selling, General & Administrative
(31 603)
(31 921)
(29 480)
(32 120)
(33 330)
(33 283)
(31 947)
(34 578)
(34 673)
(34 791)
(32 068)
(35 072)
(35 111)
(35 989)
(33 740)
(35 963)
(34 879)
(34 684)
(31 982)
(35 621)
(36 393)
(36 815)
(32 690)
(35 103)
(33 726)
(32 256)
(27 116)
(29 180)
(27 180)
(26 367)
(22 652)
(25 272)
(25 732)
(26 450)
(24 205)
(27 999)
(28 368)
(28 896)
(26 365)
(29 974)
(30 423)
Research & Development
0
0
(1 731)
0
0
0
0
0
0
0
(1 717)
0
0
0
(1 813)
0
0
0
(1 826)
0
0
0
(1 855)
0
0
0
(1 480)
0
0
0
(1 399)
0
0
0
(1 402)
0
0
0
(1 536)
0
0
Depreciation & Amortization
0
0
(621)
0
0
0
(773)
0
0
0
(784)
0
0
0
(826)
0
0
0
(938)
0
0
0
(1 765)
0
0
0
(1 625)
0
0
0
(1 655)
0
0
0
(1 667)
0
0
0
(1 608)
0
0
Other Operating Expenses
0
0
0
(1)
(2)
(1)
(1 558)
(1)
0
1
(1)
0
0
0
0
0
(1)
(1)
(1)
(3)
0
(1)
(1)
(1)
(1)
0
0
1
2
0
1
(1)
(1)
0
(2)
(1)
(2)
0
(1)
(2)
(1)
Operating Income
6 737
N/A
6 273
-7%
6 996
+12%
7 526
+8%
7 110
-6%
6 796
-4%
6 594
-3%
6 395
-3%
6 924
+8%
7 587
+10%
7 617
+0%
7 873
+3%
8 106
+3%
8 395
+4%
8 457
+1%
8 492
+0%
8 916
+5%
7 767
-13%
7 135
-8%
5 780
-19%
5 131
-11%
5 010
-2%
5 970
+19%
4 506
-25%
2 237
-50%
1 007
-55%
(793)
N/A
(2 647)
-234%
(2 334)
+12%
(2 627)
-13%
(2 308)
+12%
(869)
+62%
(624)
+28%
470
N/A
1 409
+200%
1 748
+24%
2 016
+15%
1 855
-8%
2 020
+9%
1 683
-17%
1 808
+7%
Pre-Tax Income
Interest Income Expense
523
511
441
542
607
621
649
554
572
539
522
608
628
658
695
720
758
799
833
806
840
801
727
744
2 239
2 234
2 179
2 152
1 411
1 360
1 601
1 523
724
793
725
764
781
893
1 891
2 021
2 132
Non-Reccuring Items
(152)
(181)
(77)
(157)
(350)
(1 262)
(785)
(712)
(513)
477
189
182
164
115
(52)
(46)
(34)
(46)
(212)
(203)
(197)
(184)
(17)
(18)
(42)
(72)
(293)
(292)
(326)
(296)
(69)
(69)
(72)
(76)
(668)
(666)
(604)
(668)
(363)
(364)
(366)
Gain/Loss on Disposition of Assets
(14)
(12)
10
10
4 127
4 078
0
4 035
(83)
(39)
5
5
3
6
7
6
6
3
8
10
17
20
15
13
5
0
(3)
(1)
0
0
1
5
4
7
8
5
211
221
214
216
14
Total Other Income
161
171
159
68
148
271
4 240
213
134
6
44
28
50
95
111
137
126
155
194
190
217
120
104
126
94
132
131
93
84
85
13
(34)
(16)
12
115
167
136
130
110
101
99
Pre-Tax Income
7 255
N/A
6 762
-7%
7 529
+11%
7 989
+6%
11 642
+46%
10 504
-10%
10 698
+2%
10 485
-2%
7 034
-33%
8 570
+22%
8 377
-2%
8 696
+4%
8 951
+3%
9 269
+4%
9 218
-1%
9 309
+1%
9 772
+5%
8 678
-11%
7 958
-8%
6 583
-17%
6 008
-9%
5 767
-4%
6 799
+18%
5 371
-21%
4 533
-16%
3 299
-27%
1 221
-63%
(695)
N/A
(1 165)
-68%
(1 478)
-27%
(762)
+48%
556
N/A
16
-97%
1 206
+7 438%
1 589
+32%
2 018
+27%
2 540
+26%
2 431
-4%
3 872
+59%
3 657
-6%
3 687
+1%
Net Income
Tax Provision
(2 475)
(2 358)
(2 519)
(2 532)
(2 477)
(2 212)
(2 380)
(2 251)
(2 250)
(2 384)
(2 232)
(2 341)
(2 435)
(2 725)
(2 544)
(2 516)
(2 638)
(2 282)
(2 392)
(2 091)
(2 139)
(2 081)
(1 854)
(1 417)
(1 053)
(642)
(496)
(117)
138
201
(72)
(137)
(128)
(656)
(571)
(751)
(915)
(751)
(1 108)
(1 176)
(1 023)
Income from Continuing Operations
4 780
4 404
5 010
5 457
9 165
8 292
8 318
8 234
4 784
6 186
6 145
6 355
6 516
6 544
6 674
6 793
7 134
6 396
5 566
4 492
3 869
3 686
4 945
3 954
3 480
2 657
725
(812)
(1 027)
(1 277)
(834)
419
(112)
550
1 018
1 267
1 625
1 680
2 764
2 481
2 664
Income to Minority Interest
(604)
(484)
(584)
(648)
(2 111)
(1 699)
(1 934)
(1 855)
(377)
(833)
(578)
(637)
(630)
(606)
(587)
(565)
(558)
(514)
(478)
(457)
(350)
(314)
(499)
(332)
(174)
10
136
230
78
62
212
144
136
0
(59)
(37)
(55)
21
(162)
(123)
(83)
Net Income (Common)
4 175
N/A
3 918
-6%
4 425
+13%
4 809
+9%
7 054
+47%
6 592
-7%
6 383
-3%
6 378
0%
4 405
-31%
5 351
+21%
5 566
+4%
5 717
+3%
5 886
+3%
5 938
+1%
6 086
+2%
6 227
+2%
6 574
+6%
5 882
-11%
5 087
-14%
4 034
-21%
3 518
-13%
3 370
-4%
4 445
+32%
3 621
-19%
3 305
-9%
2 667
-19%
860
-68%
(582)
N/A
(950)
-63%
(1 216)
-28%
(621)
+49%
562
N/A
27
-95%
549
+1 933%
958
+74%
1 231
+28%
1 568
+27%
1 702
+9%
2 601
+53%
2 356
-9%
2 579
+9%
EPS (Diluted)
88.82
N/A
83.36
-6%
94.64
+14%
102.31
+8%
150.08
+47%
140.25
-7%
136.52
-3%
135.7
-1%
93.72
-31%
113.85
+21%
119.05
+5%
121.63
+2%
125.23
+3%
126.34
+1%
130.17
+3%
132.48
+2%
139.87
+6%
125.72
-10%
108.76
-13%
86.48
-20%
77.17
-11%
75.01
-3%
97.67
+30%
80.67
-17%
73.66
-9%
59.43
-19%
19.17
-68%
-12.97
N/A
-21.15
-63%
-27.03
-28%
-13.82
+49%
12.49
N/A
0.6
-95%
12.21
+1 935%
21.3
+74%
27.38
+29%
34.87
+27%
37.85
+9%
57.84
+53%
52.39
-9%
57.29
+9%

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 210,700+ 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.