OSG Corp
TSE:6136

Watchlist Manager
OSG Corp Logo
OSG Corp
TSE:6136
Watchlist
Price: 1 781 JPY -0.11% Market Closed
Market Cap: 170.9B JPY
Have any thoughts about
OSG Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

155.3B
+0.4%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+30%
5 Years
+20%
7 Years
+35%
10 Years
+58%
20.2B
+1%
Operating Income
Growth Rates:
1 Year
-4%
3 Years
+48%
5 Years
-4%
7 Years
+14%
10 Years
+21%
14.1B
-6%
Net Income
Growth Rates:
1 Year
-8%
3 Years
+45%
5 Years
-3%
7 Years
+28%
10 Years
+42%

Earnings Waterfall
OSG Corp

Revenue
155.3B JPY
Cost of Revenue
-91.1B JPY
Gross Profit
64.2B JPY
Operating Expenses
-44B JPY
Operating Income
20.2B JPY
Other Expenses
-6.1B JPY
Net Income
14.1B JPY

Income Statement
OSG Corp

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
98 563
N/A
101 031
+3%
104 036
+3%
107 982
+4%
110 332
+2%
111 917
+1%
111 066
-1%
109 214
-2%
106 745
-2%
105 561
-1%
107 763
+2%
110 890
+3%
115 190
+4%
120 198
+4%
122 936
+2%
125 809
+2%
129 295
+3%
131 368
+2%
132 227
+1%
132 564
+0%
129 910
-2%
126 964
-2%
124 218
-2%
116 600
-6%
108 550
-7%
104 388
-4%
103 751
-1%
110 349
+6%
119 423
+8%
126 156
+6%
130 167
+3%
132 895
+2%
137 117
+3%
142 525
+4%
144 515
+1%
145 207
+0%
146 754
+1%
147 703
+1%
150 189
+2%
154 732
+3%
155 298
+0%
Gross Profit
Cost of Revenue
(57 370)
(58 061)
(58 707)
(60 270)
(60 980)
(61 865)
(61 119)
(60 207)
(59 197)
(59 179)
(61 259)
(63 849)
(66 902)
(69 711)
(70 849)
(71 870)
(73 620)
(74 833)
(75 479)
(75 318)
(74 481)
(73 281)
(72 153)
(69 634)
(67 175)
(65 715)
(66 837)
(70 395)
(73 907)
(76 969)
(78 186)
(79 463)
(81 522)
(83 459)
(84 324)
(84 653)
(86 003)
(87 254)
(89 089)
(91 350)
(91 133)
Gross Profit
41 193
N/A
42 970
+4%
45 329
+5%
47 712
+5%
49 352
+3%
50 052
+1%
49 947
0%
49 007
-2%
47 548
-3%
46 382
-2%
46 504
+0%
47 041
+1%
48 288
+3%
50 487
+5%
52 087
+3%
53 939
+4%
55 675
+3%
56 535
+2%
56 748
+0%
57 246
+1%
55 429
-3%
53 683
-3%
52 065
-3%
46 966
-10%
41 375
-12%
38 673
-7%
36 914
-5%
39 954
+8%
45 516
+14%
49 187
+8%
51 981
+6%
53 432
+3%
55 595
+4%
59 066
+6%
60 191
+2%
60 554
+1%
60 751
+0%
60 449
0%
61 100
+1%
63 382
+4%
64 165
+1%
Operating Income
Operating Expenses
(24 579)
(25 555)
(26 524)
(27 145)
(28 003)
(28 455)
(28 560)
(28 738)
(28 311)
(28 136)
(29 743)
(30 552)
(30 541)
(31 616)
(32 134)
(32 967)
(33 243)
(34 015)
(34 421)
(34 309)
(34 432)
(34 129)
(34 550)
(33 355)
(32 065)
(30 277)
(30 019)
(30 755)
(31 911)
(33 082)
(33 732)
(34 573)
(35 767)
(37 168)
(38 222)
(39 007)
(39 802)
(40 649)
(42 168)
(43 444)
(43 991)
Selling, General & Administrative
(24 578)
(24 062)
(26 378)
(27 098)
(27 988)
(26 718)
(28 412)
(28 590)
(28 163)
(26 658)
(28 699)
(29 507)
(30 539)
(29 453)
(31 867)
(32 701)
(33 244)
(32 149)
(34 422)
(34 310)
(34 431)
(32 095)
(34 209)
(33 021)
(31 719)
(27 894)
(29 757)
(30 494)
(31 647)
(30 549)
(33 731)
(34 572)
(35 766)
(34 475)
(38 219)
(39 005)
(39 801)
(37 885)
(41 710)
(43 310)
(43 990)
Depreciation & Amortization
0
(1 492)
0
0
0
(1 736)
0
0
0
(1 477)
0
0
0
(2 162)
0
0
0
(1 866)
0
0
0
(2 033)
0
0
0
(2 382)
0
0
0
(2 532)
0
0
0
(2 691)
0
0
0
(2 763)
0
0
0
Other Operating Expenses
(1)
(1)
(146)
(47)
(15)
(1)
(148)
(148)
(148)
(1)
(1 044)
(1 045)
(2)
(1)
(267)
(266)
0
0
1
0
0
(1)
(341)
(334)
(346)
(1)
(262)
(261)
(264)
(1)
(1)
0
(1)
(2)
(3)
(2)
(1)
(1)
(458)
(134)
0
Operating Income
16 614
N/A
17 415
+5%
18 805
+8%
20 567
+9%
21 349
+4%
21 597
+1%
21 387
-1%
20 269
-5%
19 237
-5%
18 246
-5%
16 761
-8%
16 489
-2%
17 747
+8%
18 871
+6%
19 953
+6%
20 972
+5%
22 432
+7%
22 520
+0%
22 327
-1%
22 937
+3%
20 997
-8%
19 554
-7%
17 515
-10%
13 611
-22%
9 310
-32%
8 396
-10%
6 895
-18%
9 199
+33%
13 605
+48%
16 105
+18%
18 249
+13%
18 859
+3%
19 828
+5%
21 898
+10%
21 969
+0%
21 547
-2%
20 949
-3%
19 800
-5%
18 932
-4%
19 938
+5%
20 174
+1%
Pre-Tax Income
Interest Income Expense
371
680
416
711
662
103
(123)
(267)
(445)
(125)
367
447
765
2 359
2 170
2 014
2 040
24
35
98
(182)
361
400
151
244
(309)
(242)
28
20
14
98
355
611
942
1 114
902
1 036
925
1 230
1 143
21
Non-Reccuring Items
311
(148)
0
0
0
(147)
0
0
0
(1 043)
0
0
(1 309)
1
0
0
0
0
381
373
387
41
0
0
0
(261)
0
0
0
0
0
0
0
(270)
(560)
(884)
(1 033)
(747)
0
0
(130)
Gain/Loss on Disposition of Assets
1
0
0
0
0
0
82
0
0
0
0
315
315
321
0
0
0
0
0
0
0
0
0
0
206
208
0
0
193
213
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(395)
(528)
(436)
(572)
(391)
(190)
(274)
(148)
(215)
(309)
(420)
(442)
(465)
(466)
(72)
(324)
(292)
23
(7)
179
154
(111)
(52)
(51)
329
862
1 094
966
419
22
375
508
582
808
817
891
818
769
935
828
800
Pre-Tax Income
16 902
N/A
17 419
+3%
18 785
+8%
20 706
+10%
21 620
+4%
21 363
-1%
21 072
-1%
19 854
-6%
18 577
-6%
16 769
-10%
16 708
0%
16 809
+1%
17 053
+1%
21 086
+24%
22 051
+5%
22 662
+3%
24 180
+7%
22 567
-7%
22 736
+1%
23 587
+4%
21 356
-9%
19 845
-7%
17 863
-10%
13 711
-23%
10 089
-26%
8 896
-12%
7 747
-13%
10 193
+32%
14 237
+40%
16 354
+15%
18 722
+14%
19 722
+5%
21 021
+7%
23 378
+11%
23 340
0%
22 456
-4%
21 770
-3%
20 747
-5%
21 097
+2%
21 909
+4%
20 865
-5%
Net Income
Tax Provision
(5 592)
(6 053)
(6 497)
(6 787)
(7 225)
(7 225)
(7 051)
(6 709)
(6 264)
(5 512)
(5 357)
(5 420)
(5 228)
(6 267)
(6 861)
(6 917)
(7 536)
(6 926)
(6 634)
(7 070)
(6 247)
(5 554)
(5 059)
(4 109)
(3 179)
(3 153)
(2 904)
(3 210)
(4 224)
(5 052)
(5 383)
(5 556)
(6 001)
(6 200)
(6 613)
(6 309)
(6 069)
(5 936)
(5 816)
(6 295)
(6 125)
Income from Continuing Operations
11 310
11 366
12 288
13 919
14 395
14 138
14 021
13 145
12 313
11 257
11 351
11 389
11 825
14 819
15 190
15 745
16 644
15 641
16 102
16 517
15 109
14 291
12 804
9 602
6 910
5 743
4 843
6 983
10 013
11 302
13 339
14 166
15 020
17 178
16 727
16 147
15 701
14 811
15 281
15 614
14 740
Income to Minority Interest
(1 410)
(1 376)
(1 382)
(1 536)
(1 541)
(1 619)
(1 599)
(1 424)
(1 287)
(1 122)
(1 069)
(842)
(823)
(825)
(783)
(993)
(986)
(930)
(927)
(818)
(675)
(604)
(504)
(370)
(192)
(103)
(53)
(111)
(295)
(312)
(382)
(436)
(492)
(642)
(600)
(511)
(470)
(503)
(594)
(679)
(686)
Net Income (Common)
9 898
N/A
9 989
+1%
10 907
+9%
12 382
+14%
12 854
+4%
12 518
-3%
12 420
-1%
11 720
-6%
11 025
-6%
10 134
-8%
10 282
+1%
10 547
+3%
11 001
+4%
13 993
+27%
14 405
+3%
14 749
+2%
15 657
+6%
14 710
-6%
15 174
+3%
15 699
+3%
14 433
-8%
13 686
-5%
12 300
-10%
9 231
-25%
6 717
-27%
5 639
-16%
4 788
-15%
6 871
+44%
9 717
+41%
10 989
+13%
12 956
+18%
13 730
+6%
14 527
+6%
16 534
+14%
16 125
-2%
15 633
-3%
15 229
-3%
14 307
-6%
14 686
+3%
14 933
+2%
14 053
-6%
EPS (Diluted)
95.17
N/A
96.04
+1%
104.87
+9%
119.05
+14%
123.59
+4%
120.25
-3%
119.44
-1%
116.03
-3%
111.36
-4%
100.61
-10%
103.85
+3%
106.53
+3%
111.12
+4%
141.18
+27%
145.5
+3%
148.97
+2%
158.15
+6%
148.42
-6%
153.1
+3%
158.35
+3%
146
-8%
138.46
-5%
125.18
-10%
93.87
-25%
68.26
-27%
57.33
-16%
48.6
-15%
69.7
+43%
98.52
+41%
111.45
+13%
131.72
+18%
142.14
+8%
151.53
+7%
171.53
+13%
168.45
-2%
163.15
-3%
158.82
-3%
149.28
-6%
143.05
-4%
145.61
+2%
141.29
-3%

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 210,500+ 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.