Maruichi Steel Tube Ltd
TSE:5463

Watchlist Manager
Maruichi Steel Tube Ltd Logo
Maruichi Steel Tube Ltd
TSE:5463
Watchlist
Price: 3 566 JPY 0.59% Market Closed
Market Cap: 283.9B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
-1%
3 Years
+31%
5 Years
+67%
7 Years
+75%
10 Years
+76%
0
Operating Income
+0%
Growth Rates:
1 Year
-26%
3 Years
-28%
5 Years
+69%
7 Years
+16%
10 Years
+30%
0
Net Income
+0%
Growth Rates:
1 Year
-33%
3 Years
-35%
5 Years
+60%
7 Years
+5%
10 Years
+24%

Earnings Waterfall
Maruichi Steel Tube Ltd

Revenue
266.6B JPY
Cost of Revenue
-221.4B JPY
Gross Profit
45.2B JPY
Operating Expenses
-20.3B JPY
Operating Income
24.8B JPY
Other Expenses
-7.9B JPY
Net Income
17B JPY

Income Statement
Maruichi Steel Tube Ltd

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Revenue
151 598
N/A
152 668
+1%
152 661
0%
151 840
-1%
150 175
-1%
144 968
-3%
139 510
-4%
136 460
-2%
134 585
-1%
137 277
+2%
143 036
+4%
147 329
+3%
152 377
+3%
156 266
+3%
159 455
+2%
162 970
+2%
165 725
+2%
167 437
+1%
166 496
-1%
162 985
-2%
159 716
-2%
154 926
-3%
153 750
-1%
154 139
+0%
155 281
+1%
161 138
+4%
168 378
+4%
183 363
+9%
203 587
+11%
224 218
+10%
244 147
+9%
263 066
+8%
271 401
+3%
273 416
+1%
274 955
+1%
270 190
-2%
269 074
0%
271 310
+1%
271 742
+0%
269 643
-1%
266 561
-1%
Gross Profit
Cost of Revenue
(119 904)
(122 691)
(123 909)
(123 022)
(120 752)
(115 475)
(107 540)
(102 068)
(98 396)
(100 657)
(105 122)
(111 126)
(117 874)
(122 304)
(126 562)
(129 870)
(132 042)
(134 481)
(134 380)
(132 703)
(130 983)
(126 568)
(125 728)
(125 804)
(125 916)
(129 217)
(132 117)
(140 933)
(154 762)
(172 488)
(190 962)
(209 200)
(222 517)
(226 703)
(227 228)
(221 801)
(217 389)
(217 813)
(218 677)
(221 381)
(221 387)
Gross Profit
31 694
N/A
29 977
-5%
28 752
-4%
28 818
+0%
29 423
+2%
29 493
+0%
31 970
+8%
34 392
+8%
36 189
+5%
36 620
+1%
37 914
+4%
36 203
-5%
34 503
-5%
33 962
-2%
32 893
-3%
33 100
+1%
33 683
+2%
32 956
-2%
32 116
-3%
30 282
-6%
28 733
-5%
28 358
-1%
28 022
-1%
28 335
+1%
29 365
+4%
31 921
+9%
36 261
+14%
42 430
+17%
48 825
+15%
51 730
+6%
53 185
+3%
53 866
+1%
48 884
-9%
46 713
-4%
47 727
+2%
48 389
+1%
51 685
+7%
53 497
+4%
53 065
-1%
48 262
-9%
45 174
-6%
Operating Income
Operating Expenses
(12 606)
(12 243)
(12 892)
(12 986)
(12 971)
(12 466)
(12 737)
(12 690)
(12 618)
(12 118)
(12 718)
(12 862)
(13 029)
(13 136)
(13 307)
(13 289)
(13 459)
(13 690)
(13 850)
(14 092)
(14 029)
(13 646)
(13 603)
(13 328)
(13 318)
(13 589)
(13 754)
(14 059)
(14 512)
(15 454)
(15 855)
(16 477)
(16 696)
(16 694)
(17 166)
(17 514)
(18 136)
(18 686)
(19 299)
(19 719)
(20 337)
Selling, General & Administrative
(12 608)
(12 242)
(12 890)
(12 984)
(12 968)
(12 465)
(12 736)
(12 691)
(12 618)
(12 117)
(12 718)
(12 860)
(13 028)
(13 135)
(13 306)
(13 287)
(13 459)
(13 689)
(13 848)
(14 092)
(14 027)
(13 644)
(13 601)
(13 326)
(13 316)
(13 588)
(13 753)
(14 059)
(14 510)
(15 452)
(15 853)
(16 474)
(16 695)
(16 693)
(17 164)
(17 513)
(18 135)
(18 685)
(19 299)
(19 718)
(20 336)
Other Operating Expenses
2
(1)
(2)
(2)
(3)
(1)
(1)
1
0
(1)
0
(2)
0
(1)
0
(2)
0
(1)
(2)
0
(2)
(2)
(2)
0
0
(1)
(1)
0
(2)
(2)
(2)
(3)
(1)
(1)
(2)
(1)
0
(1)
0
0
(1)
Operating Income
19 088
N/A
17 734
-7%
15 860
-11%
15 832
0%
16 452
+4%
17 027
+3%
19 233
+13%
21 702
+13%
23 571
+9%
24 502
+4%
25 196
+3%
23 341
-7%
21 474
-8%
20 826
-3%
19 586
-6%
19 811
+1%
20 224
+2%
19 266
-5%
18 266
-5%
16 190
-11%
14 704
-9%
14 712
+0%
14 419
-2%
15 007
+4%
16 047
+7%
18 332
+14%
22 507
+23%
28 371
+26%
34 313
+21%
36 276
+6%
37 330
+3%
37 389
+0%
32 188
-14%
30 019
-7%
30 561
+2%
30 875
+1%
33 549
+9%
34 811
+4%
33 766
-3%
28 543
-15%
24 837
-13%
Pre-Tax Income
Interest Income Expense
2 670
2 618
3 875
3 942
3 670
3 285
1 175
830
844
1 043
1 381
1 593
1 993
1 708
1 755
1 754
1 662
1 733
1 796
2 029
1 923
1 363
1 325
1 014
888
1 713
1 902
1 925
1 976
1 773
1 955
3 042
4 008
3 773
3 655
3 052
2 623
2 939
3 444
2 882
3 020
Non-Reccuring Items
(464)
(5 428)
(5 353)
(5 344)
(5 352)
(2 842)
(5 508)
(4 606)
(2 961)
(81)
2 385
1 485
(157)
(28)
(29)
(79)
(1 029)
(634)
(646)
(2 650)
(1 467)
(7 359)
(7 353)
(5 316)
(5 548)
(414)
(436)
(441)
(459)
(415)
(415)
(447)
(400)
(299)
(283)
(301)
(772)
(573)
(559)
(4 351)
(3 924)
Gain/Loss on Disposition of Assets
(17)
24
5
0
0
0
89
90
204
135
345
344
231
223
3
4
151
161
603
599
451
452
(2)
1
0
20
18
24
10
18
90
87
119
111
588
597
587
582
490
479
471
Total Other Income
556
383
501
480
377
582
567
668
658
524
456
504
490
522
531
548
643
691
804
784
837
893
877
976
946
858
874
791
776
589
512
474
431
656
677
605
549
599
559
630
647
Pre-Tax Income
21 833
N/A
15 331
-30%
14 888
-3%
14 910
+0%
15 147
+2%
18 052
+19%
15 556
-14%
18 684
+20%
22 316
+19%
26 123
+17%
29 763
+14%
27 267
-8%
24 031
-12%
23 251
-3%
21 846
-6%
22 038
+1%
21 651
-2%
21 217
-2%
20 823
-2%
16 952
-19%
16 448
-3%
10 061
-39%
9 266
-8%
11 682
+26%
12 333
+6%
20 509
+66%
24 867
+21%
30 672
+23%
36 616
+19%
38 241
+4%
39 472
+3%
40 545
+3%
36 346
-10%
34 260
-6%
35 198
+3%
34 828
-1%
36 536
+5%
38 358
+5%
37 700
-2%
28 183
-25%
25 051
-11%
Net Income
Tax Provision
(7 933)
(7 323)
(7 423)
(7 258)
(7 149)
(7 457)
(6 745)
(6 966)
(7 243)
(7 302)
(7 704)
(7 594)
(7 289)
(6 966)
(6 586)
(6 419)
(6 213)
(6 309)
(6 291)
(5 799)
(5 816)
(4 557)
(4 239)
(4 594)
(4 552)
(5 912)
(6 452)
(7 169)
(8 528)
(8 586)
(9 457)
(10 603)
(10 059)
(9 358)
(10 021)
(9 788)
(9 935)
(10 515)
(9 982)
(7 060)
(6 576)
Income from Continuing Operations
13 900
8 008
7 465
7 652
7 998
10 595
8 811
11 718
15 073
18 821
22 059
19 673
16 742
16 285
15 260
15 619
15 438
14 908
14 532
11 153
10 632
5 504
5 027
7 088
7 781
14 597
18 415
23 503
28 088
29 655
30 015
29 942
26 287
24 902
25 177
25 040
26 601
27 843
27 718
21 123
18 475
Income to Minority Interest
(195)
1 292
1 412
1 388
1 347
589
252
(122)
(336)
(1 106)
(1 084)
(795)
(594)
(507)
(443)
(613)
(738)
(654)
(617)
(303)
(46)
850
759
718
497
(740)
(1 033)
(1 626)
(1 988)
(1 894)
(1 889)
(1 688)
(898)
(737)
(696)
(722)
(1 386)
(1 729)
(1 860)
(1 738)
(1 507)
Net Income (Common)
13 705
N/A
9 299
-32%
8 875
-5%
9 041
+2%
9 344
+3%
11 184
+20%
9 063
-19%
11 594
+28%
14 737
+27%
17 715
+20%
20 976
+18%
18 879
-10%
16 149
-14%
15 777
-2%
14 815
-6%
15 004
+1%
14 699
-2%
14 253
-3%
13 914
-2%
10 849
-22%
10 584
-2%
6 354
-40%
5 786
-9%
7 806
+35%
8 278
+6%
13 857
+67%
17 383
+25%
21 877
+26%
26 101
+19%
27 760
+6%
28 124
+1%
28 253
+0%
25 388
-10%
24 164
-5%
24 481
+1%
24 316
-1%
25 213
+4%
26 113
+4%
25 856
-1%
19 384
-25%
16 967
-12%
EPS (Diluted)
161.23
N/A
109.65
-32%
104.41
-5%
107.63
+3%
111.23
+3%
133.58
+20%
109.19
-18%
139.68
+28%
177.55
+27%
213.89
+20%
252.72
+18%
227.45
-10%
194.56
-14%
190.47
-2%
178.49
-6%
180.77
+1%
177.44
-2%
172.05
-3%
167.95
-2%
130.95
-22%
127.75
-2%
76.69
-40%
69.81
-9%
94.19
+35%
100.2
+6%
167.76
+67%
211.99
+26%
266.77
+26%
319.81
+20%
340.46
+6%
352.41
+4%
354.41
+1%
318.49
-10%
303.05
-5%
307.11
+1%
305
-1%
316.22
+4%
327.54
+4%
324.3
-1%
241.95
-25%
209.17
-14%

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 240,000+ 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

© 2025 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.