Shin Maint Holdings Co Ltd
TSE:6086

Watchlist Manager
Shin Maint Holdings Co Ltd Logo
Shin Maint Holdings Co Ltd
TSE:6086
Watchlist
Price: 1 492 JPY -1% Market Closed
Market Cap: 14.9B JPY
Have any thoughts about
Shin Maint Holdings Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Shin Maint Holdings Co Ltd

Revenue
24.1B JPY
Cost of Revenue
-18.7B JPY
Gross Profit
5.4B JPY
Operating Expenses
-4B JPY
Operating Income
1.4B JPY
Other Expenses
-462m JPY
Net Income
962m JPY

Income Statement
Shin Maint Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024
Revenue
Revenue
4 020
N/A
4 247
+6%
4 307
+1%
4 439
+3%
4 667
+5%
4 838
+4%
4 936
+2%
5 147
+4%
5 244
+2%
5 398
+3%
5 648
+5%
5 816
+3%
6 320
+9%
8 175
+29%
9 845
+20%
11 680
+19%
13 731
+18%
14 072
+2%
14 152
+1%
14 198
+0%
14 429
+2%
15 092
+5%
15 678
+4%
15 498
-1%
14 973
-3%
14 428
-4%
14 420
0%
14 931
+4%
15 612
+5%
16 077
+3%
16 434
+2%
17 154
+4%
18 098
+6%
18 979
+5%
19 408
+2%
20 070
+3%
20 957
+4%
21 812
+4%
22 354
+2%
23 034
+3%
24 073
+5%
Gross Profit
Cost of Revenue
(3 122)
(3 343)
(3 407)
(3 489)
(3 663)
(3 776)
(3 851)
(4 030)
(4 116)
(4 227)
(4 427)
(4 545)
(4 950)
(6 433)
(7 730)
(9 165)
(10 791)
(11 037)
(11 100)
(11 120)
(11 260)
(11 785)
(12 255)
(12 157)
(11 754)
(11 313)
(11 326)
(11 692)
(12 207)
(12 566)
(12 808)
(13 373)
(14 126)
(14 801)
(15 110)
(15 593)
(16 234)
(16 912)
(17 337)
(17 869)
(18 684)
Gross Profit
898
N/A
903
+1%
900
0%
950
+6%
1 004
+6%
1 061
+6%
1 085
+2%
1 117
+3%
1 128
+1%
1 170
+4%
1 221
+4%
1 270
+4%
1 371
+8%
1 741
+27%
2 115
+21%
2 515
+19%
2 940
+17%
3 036
+3%
3 052
+1%
3 078
+1%
3 169
+3%
3 307
+4%
3 423
+4%
3 341
-2%
3 219
-4%
3 115
-3%
3 094
-1%
3 239
+5%
3 404
+5%
3 511
+3%
3 626
+3%
3 780
+4%
3 972
+5%
4 178
+5%
4 299
+3%
4 477
+4%
4 722
+5%
4 900
+4%
5 018
+2%
5 165
+3%
5 390
+4%
Operating Income
Operating Expenses
(749)
(776)
(795)
(812)
(829)
(849)
(873)
(920)
(928)
(947)
(962)
(995)
(1 047)
(1 426)
(1 784)
(2 137)
(2 464)
(2 426)
(2 420)
(2 444)
(2 409)
(2 485)
(2 579)
(2 577)
(2 561)
(2 494)
(2 405)
(2 445)
(2 511)
(2 588)
(2 722)
(2 817)
(2 963)
(3 117)
(3 245)
(3 399)
(3 531)
(3 665)
(3 762)
(3 827)
(3 966)
Selling, General & Administrative
(747)
(776)
(785)
(812)
(829)
(849)
(862)
(897)
(905)
(925)
(951)
(995)
(1 047)
(1 426)
(1 701)
(2 133)
(2 464)
(2 426)
(2 291)
(2 417)
(2 409)
(2 485)
(2 491)
(2 577)
(2 561)
(2 494)
(2 369)
(2 445)
(2 511)
(2 588)
(2 676)
(2 817)
(2 963)
(3 117)
(3 193)
(3 398)
(3 530)
(3 665)
(3 696)
(3 826)
(3 965)
Depreciation & Amortization
0
0
(10)
0
0
0
(11)
0
0
0
(12)
0
0
0
(82)
0
0
0
(129)
0
0
0
(88)
0
0
0
(36)
0
0
0
(45)
0
0
0
(52)
0
0
0
(67)
0
0
Other Operating Expenses
0
0
0
0
0
0
0
(23)
(23)
(23)
(0)
0
0
0
(0)
(4)
0
0
(0)
(27)
0
(0)
(0)
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
(0)
0
(0)
(0)
(0)
(0)
Operating Income
149
N/A
127
-15%
105
-18%
138
+32%
175
+27%
212
+21%
211
0%
197
-7%
201
+2%
223
+11%
259
+16%
276
+7%
324
+17%
316
-3%
331
+5%
378
+14%
476
+26%
610
+28%
632
+4%
634
+0%
759
+20%
822
+8%
844
+3%
764
-10%
658
-14%
621
-6%
689
+11%
794
+15%
893
+12%
923
+3%
905
-2%
963
+6%
1 010
+5%
1 061
+5%
1 053
-1%
1 078
+2%
1 192
+11%
1 235
+4%
1 255
+2%
1 338
+7%
1 424
+6%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
8
3
2
11
0
9
15
9
11
7
4
2
(4)
13
9
4
9
(6)
(9)
(4)
(4)
(1)
38
39
38
44
(2)
(2)
Non-Reccuring Items
0
0
0
0
0
0
(23)
0
0
0
0
0
0
0
(4)
0
(31)
(31)
(27)
0
0
0
0
0
0
0
0
0
0
0
0
(24)
(23)
(23)
(24)
0
0
(1)
(1)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
3
3
3
2
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
0
0
9
9
11
11
2
2
0
0
0
0
0
0
Total Other Income
(0)
(4)
0
0
1
1
0
0
0
0
1
1
1
2
2
2
4
3
3
2
2
2
3
4
3
3
3
24
28
27
24
5
4
5
2
5
7
7
1
30
30
Pre-Tax Income
149
N/A
124
-17%
105
-15%
139
+32%
176
+27%
213
+21%
189
-11%
199
+5%
203
+2%
226
+11%
261
+16%
276
+6%
325
+18%
326
+0%
332
+2%
383
+15%
459
+20%
582
+27%
617
+6%
651
+5%
771
+18%
835
+8%
854
+2%
772
-10%
664
-14%
621
-6%
706
+14%
829
+17%
925
+12%
968
+5%
932
-4%
945
+1%
997
+5%
1 041
+4%
1 032
-1%
1 122
+9%
1 238
+10%
1 279
+3%
1 300
+2%
1 366
+5%
1 452
+6%
Net Income
Tax Provision
(65)
(51)
(35)
(46)
(59)
(72)
(68)
(71)
(69)
(76)
(88)
(92)
(103)
(109)
(82)
(97)
(115)
(133)
(116)
(123)
(145)
(140)
(262)
(253)
(256)
(294)
(269)
(310)
(346)
(366)
(361)
(370)
(384)
(393)
(344)
(375)
(416)
(434)
(438)
(456)
(490)
Income from Continuing Operations
85
72
71
94
117
141
121
128
135
150
173
185
222
217
250
285
344
450
502
528
626
695
592
519
407
327
437
519
579
602
571
575
613
647
688
747
821
845
862
910
962
Net Income (Common)
85
N/A
72
-14%
71
-2%
94
+32%
117
+25%
141
+20%
121
-14%
128
+6%
135
+5%
150
+11%
173
+16%
185
+7%
222
+20%
217
-2%
250
+15%
285
+14%
344
+20%
450
+31%
502
+12%
528
+5%
626
+18%
695
+11%
592
-15%
519
-12%
407
-21%
327
-20%
437
+34%
519
+19%
579
+12%
602
+4%
571
-5%
575
+1%
613
+7%
647
+6%
688
+6%
747
+9%
821
+10%
845
+3%
862
+2%
910
+6%
962
+6%
EPS (Diluted)
15.64
N/A
13.38
-14%
6.57
-51%
17.35
+164%
21.72
+25%
26.11
+20%
11.42
-56%
23.72
+108%
25.37
+7%
29.31
+16%
16.64
-43%
36.19
+117%
41.01
+13%
46.14
+13%
24.54
-47%
53.84
+119%
64.88
+21%
42.31
-35%
47.22
+12%
49.29
+4%
59.2
+20%
64.84
+10%
55.64
-14%
48.93
-12%
38.43
-21%
30.83
-20%
41.18
+34%
48.95
+19%
54.52
+11%
57.29
+5%
54.46
-5%
56.82
+4%
61.44
+8%
64.89
+6%
68.72
+6%
74.87
+9%
82.21
+10%
84.55
+3%
86.28
+2%
91.05
+6%
96.23
+6%

See Also

Discover More