Shinagawa Refractories Co Ltd
TSE:5351

Watchlist Manager
Shinagawa Refractories Co Ltd Logo
Shinagawa Refractories Co Ltd
TSE:5351
Watchlist
Price: 1 692 JPY Market Closed
Market Cap: 79.8B JPY
Have any thoughts about
Shinagawa Refractories Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

139.7B
-1%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+33%
5 Years
+18%
7 Years
+32%
10 Years
+42%
13.1B
-2%
Operating Income
Growth Rates:
1 Year
+5%
3 Years
+35%
5 Years
+34%
7 Years
+95%
10 Years
+174%
10.8B
-4%
Net Income
Growth Rates:
1 Year
-18%
3 Years
+72%
5 Years
+116%
7 Years
+180%
10 Years
+409%

Earnings Waterfall
Shinagawa Refractories Co Ltd

Revenue
139.7B JPY
Cost of Revenue
-106.9B JPY
Gross Profit
32.8B JPY
Operating Expenses
-19.7B JPY
Operating Income
13.1B JPY
Other Expenses
-2.4B JPY
Net Income
10.8B JPY

Income Statement
Shinagawa Refractories 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
98 613
N/A
99 426
+1%
100 188
+1%
100 031
0%
99 565
0%
99 139
0%
97 889
-1%
97 581
0%
96 786
-1%
101 049
+4%
103 722
+3%
104 268
+1%
106 008
+2%
103 305
-3%
102 749
-1%
106 166
+3%
112 116
+6%
117 287
+5%
119 067
+2%
120 417
+1%
118 657
-1%
118 766
+0%
118 973
+0%
114 306
-4%
107 393
-6%
102 129
-5%
99 969
-2%
101 400
+1%
105 295
+4%
108 681
+3%
110 784
+2%
114 603
+3%
119 395
+4%
122 489
+3%
124 963
+2%
131 972
+6%
136 603
+4%
139 744
+2%
144 175
+3%
141 372
-2%
139 701
-1%
Gross Profit
Cost of Revenue
(82 036)
(82 413)
(82 963)
(82 737)
(82 455)
(82 332)
(80 690)
(80 142)
(79 011)
(82 612)
(84 850)
(85 218)
(86 669)
(83 839)
(84 000)
(86 440)
(90 965)
(94 933)
(95 637)
(97 187)
(95 400)
(95 771)
(95 850)
(91 849)
(86 923)
(82 420)
(80 016)
(80 096)
(82 286)
(84 480)
(86 227)
(89 493)
(92 997)
(95 537)
(97 550)
(103 006)
(106 575)
(108 711)
(111 142)
(108 659)
(106 894)
Gross Profit
16 577
N/A
17 013
+3%
17 225
+1%
17 294
+0%
17 110
-1%
16 807
-2%
17 199
+2%
17 439
+1%
17 775
+2%
18 437
+4%
18 872
+2%
19 050
+1%
19 339
+2%
19 466
+1%
18 749
-4%
19 726
+5%
21 151
+7%
22 354
+6%
23 430
+5%
23 230
-1%
23 257
+0%
22 995
-1%
23 123
+1%
22 457
-3%
20 470
-9%
19 709
-4%
19 953
+1%
21 304
+7%
23 009
+8%
24 201
+5%
24 557
+1%
25 110
+2%
26 398
+5%
26 952
+2%
27 413
+2%
28 966
+6%
30 028
+4%
31 033
+3%
33 033
+6%
32 713
-1%
32 807
+0%
Operating Income
Operating Expenses
(11 781)
(11 984)
(12 247)
(12 228)
(12 446)
(12 298)
(12 180)
(12 386)
(12 304)
(12 410)
(12 528)
(12 479)
(12 601)
(12 778)
(12 700)
(12 827)
(12 903)
(13 048)
(13 197)
(13 288)
(13 449)
(13 455)
(13 526)
(13 287)
(13 015)
(12 846)
(12 668)
(12 932)
(13 270)
(13 654)
(14 450)
(15 136)
(15 985)
(16 718)
(16 569)
(17 005)
(17 486)
(17 593)
(19 146)
(19 375)
(19 683)
Selling, General & Administrative
(11 946)
(12 107)
(11 493)
(12 267)
(12 446)
(12 298)
(11 232)
(12 386)
(12 303)
(12 408)
(11 576)
(12 477)
(12 600)
(12 778)
(11 721)
(12 826)
(12 903)
(13 047)
(12 213)
(13 288)
(13 447)
(13 454)
(12 406)
(13 285)
(13 013)
(12 845)
(11 546)
(12 931)
(13 269)
(13 652)
(13 243)
(15 135)
(15 985)
(16 717)
(15 222)
(17 080)
(17 484)
(17 592)
(17 642)
(19 372)
(19 680)
Research & Development
0
0
(836)
0
0
0
0
0
0
0
(951)
0
0
0
(978)
0
0
0
(983)
0
0
0
(1 119)
0
0
0
(1 120)
0
0
0
(1 206)
0
0
0
(1 346)
0
0
0
(1 502)
0
0
Depreciation & Amortization
167
125
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
0
0
0
0
0
Other Operating Expenses
(2)
0
82
39
0
0
(948)
0
(1)
(2)
(1)
(2)
(1)
0
(1)
(1)
0
0
(1)
0
(1)
(1)
(1)
(2)
(2)
(1)
(2)
0
(1)
0
(1)
0
0
(1)
(1)
75
0
(1)
(2)
(3)
(3)
Operating Income
4 796
N/A
5 029
+5%
4 978
-1%
5 066
+2%
4 664
-8%
4 509
-3%
5 019
+11%
5 053
+1%
5 471
+8%
6 027
+10%
6 344
+5%
6 571
+4%
6 738
+3%
6 688
-1%
6 049
-10%
6 899
+14%
8 248
+20%
9 306
+13%
10 233
+10%
9 942
-3%
9 808
-1%
9 540
-3%
9 597
+1%
9 170
-4%
7 455
-19%
6 863
-8%
7 285
+6%
8 372
+15%
9 739
+16%
10 547
+8%
10 107
-4%
9 974
-1%
10 413
+4%
10 234
-2%
10 844
+6%
11 961
+10%
12 542
+5%
13 440
+7%
13 887
+3%
13 338
-4%
13 124
-2%
Pre-Tax Income
Interest Income Expense
131
276
333
144
370
83
196
159
(209)
(24)
16
36
201
223
217
233
262
163
300
249
183
468
423
237
290
(2)
228
325
330
509
594
954
1 172
711
460
180
113
1 221
2 927
3 030
2 588
Non-Reccuring Items
(368)
(252)
(174)
(287)
(252)
(223)
(395)
(369)
(377)
(380)
(181)
(98)
(168)
(165)
(142)
(96)
(41)
(48)
(570)
(1 435)
(1 554)
(1 532)
(1 477)
(667)
(3 814)
(3 814)
(3 442)
(2 791)
476
461
(1 045)
(1 698)
(2 035)
(1 663)
62
0
428
56
(860)
(867)
(871)
Gain/Loss on Disposition of Assets
(82)
(96)
61
94
107
142
0
(58)
(60)
(65)
(115)
(123)
(155)
(175)
(84)
16
517
517
150
70
(421)
(417)
(547)
(649)
(635)
0
(366)
(36)
(22)
(89)
(272)
(255)
802
723
958
7 386
6 320
6 493
6 465
794
765
Total Other Income
138
117
33
77
2
14
3
19
60
36
6
108
125
171
112
193
196
193
126
180
117
129
106
188
410
(369)
708
405
258
416
29
55
61
58
154
251
256
221
192
274
205
Pre-Tax Income
4 615
N/A
5 074
+10%
5 231
+3%
5 094
-3%
4 891
-4%
4 525
-7%
4 823
+7%
4 804
0%
4 885
+2%
5 594
+15%
6 070
+9%
6 494
+7%
6 741
+4%
6 742
+0%
6 152
-9%
7 245
+18%
9 182
+27%
10 131
+10%
10 239
+1%
9 006
-12%
8 133
-10%
8 188
+1%
8 102
-1%
8 279
+2%
3 706
-55%
2 678
-28%
4 413
+65%
6 275
+42%
10 781
+72%
11 844
+10%
9 413
-21%
9 030
-4%
10 413
+15%
10 063
-3%
12 478
+24%
19 778
+59%
19 659
-1%
21 431
+9%
22 611
+6%
16 569
-27%
15 811
-5%
Net Income
Tax Provision
(2 137)
(2 254)
(1 839)
(1 857)
(1 755)
(1 603)
(1 701)
(1 752)
(1 695)
(1 836)
(1 730)
(1 703)
(1 739)
(1 516)
(1 517)
(1 814)
(2 486)
(2 896)
(3 048)
(2 660)
(2 219)
(2 311)
(1 529)
(1 773)
(421)
(21)
(1 321)
(1 631)
(3 136)
(3 467)
(2 600)
(2 731)
(3 064)
(3 028)
(3 710)
(5 992)
(6 070)
(6 541)
(6 839)
(4 876)
(4 653)
Income from Continuing Operations
2 478
2 820
3 392
3 237
3 136
2 922
3 122
3 052
3 190
3 758
4 340
4 791
5 002
5 226
4 635
5 431
6 696
7 235
7 191
6 346
5 914
5 877
6 573
6 506
3 285
2 657
3 092
4 644
7 645
8 377
6 813
6 299
7 349
7 035
8 768
13 786
13 589
14 890
15 772
11 693
11 158
Income to Minority Interest
(363)
(330)
(293)
(316)
(257)
(282)
(325)
(394)
(419)
(571)
(737)
(892)
(1 162)
(1 238)
(1 215)
(1 142)
(1 175)
(1 125)
(964)
(973)
(942)
(941)
(1 022)
(931)
(766)
(771)
(977)
(1 197)
(1 400)
(1 456)
(1 504)
(1 236)
(1 000)
(752)
(460)
(454)
(432)
(464)
(490)
(439)
(402)
Net Income (Common)
2 113
N/A
2 490
+18%
3 098
+24%
2 921
-6%
2 879
-1%
2 639
-8%
2 796
+6%
2 655
-5%
2 770
+4%
3 186
+15%
3 602
+13%
3 899
+8%
3 839
-2%
3 988
+4%
3 419
-14%
4 288
+25%
5 519
+29%
6 108
+11%
6 225
+2%
5 371
-14%
4 971
-7%
4 934
-1%
5 550
+12%
5 574
+0%
2 520
-55%
1 885
-25%
2 114
+12%
3 446
+63%
6 242
+81%
6 921
+11%
5 308
-23%
5 063
-5%
6 348
+25%
6 280
-1%
8 307
+32%
13 329
+60%
13 156
-1%
14 426
+10%
15 280
+6%
11 252
-26%
10 754
-4%
EPS (Diluted)
234.77
N/A
276.66
+18%
328.6
+19%
324.55
-1%
319.88
-1%
293.22
-8%
296.58
+1%
295
-1%
307.77
+4%
354
+15%
382.08
+8%
433.22
+13%
426.55
-2%
443.11
+4%
364.83
-18%
476.44
+31%
613.22
+29%
654.09
+7%
666.59
+2%
575.16
-14%
532.33
-7%
528.36
-1%
594.31
+12%
596.91
+0%
269.69
-55%
201.66
-25%
45.25
-78%
368.71
+715%
667.59
+81%
740.13
+11%
113.55
-85%
541.46
+377%
678.56
+25%
134.24
-80%
177.59
+32%
284.92
+60%
281.18
-1%
312.37
+11%
328.44
+5%
246.95
-25%
235.87
-4%

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.