S

Shibuya Corp
TSE:6340

Watchlist Manager
Shibuya Corp
TSE:6340
Watchlist
Price: 3 990 JPY -1.48% Market Closed
Market Cap: 110.4B JPY
Have any thoughts about
Shibuya Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

115.4B
+4%
Revenue
Growth Rates:
1 Year
+18%
3 Years
+11%
5 Years
+6%
7 Years
+26%
10 Years
+46%
13.4B
+18%
Operating Income
Growth Rates:
1 Year
+66%
3 Years
+5%
5 Years
+29%
7 Years
+56%
10 Years
+168%
9.8B
+18%
Net Income
Growth Rates:
1 Year
+65%
3 Years
+11%
5 Years
+26%
7 Years
+47%
10 Years
+202%

Earnings Waterfall
Shibuya Corp

Revenue
115.4B JPY
Cost of Revenue
-91.4B JPY
Gross Profit
24.1B JPY
Operating Expenses
-10.7B JPY
Operating Income
13.4B JPY
Other Expenses
-3.6B JPY
Net Income
9.8B JPY

Income Statement
Shibuya Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2014 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
Revenue
Revenue
79 093
N/A
83 107
+5%
83 626
+1%
79 185
-5%
80 430
+2%
77 431
-4%
78 520
+1%
84 760
+8%
83 617
-1%
85 090
+2%
88 929
+5%
92 155
+4%
91 642
-1%
97 440
+6%
97 905
+0%
95 701
-2%
98 140
+3%
95 701
-2%
101 020
+6%
107 852
+7%
108 626
+1%
111 423
+3%
108 038
-3%
108 028
0%
103 619
-4%
98 468
-5%
96 249
-2%
95 899
0%
103 965
+8%
106 617
+3%
105 700
-1%
98 993
-6%
96 223
-3%
96 996
+1%
96 996
N/A
96 347
-1%
97 842
+2%
100 712
+3%
105 602
+5%
110 663
+5%
115 434
+4%
Gross Profit
Cost of Revenue
(64 770)
(68 329)
(69 253)
(65 917)
(66 071)
(62 816)
(63 900)
(68 020)
(68 015)
(69 720)
(71 906)
(74 206)
(73 225)
(77 925)
(78 252)
(76 694)
(78 413)
(76 011)
(80 514)
(86 751)
(87 696)
(90 334)
(87 334)
(87 856)
(83 647)
(79 406)
(77 140)
(75 871)
(81 098)
(82 219)
(80 498)
(74 943)
(72 599)
(74 836)
(76 561)
(76 114)
(79 641)
(81 854)
(84 981)
(88 704)
(91 356)
Gross Profit
14 323
N/A
14 778
+3%
14 373
-3%
13 268
-8%
14 359
+8%
14 615
+2%
14 620
+0%
16 740
+15%
15 602
-7%
15 370
-1%
17 023
+11%
17 949
+5%
18 417
+3%
19 515
+6%
19 653
+1%
19 007
-3%
19 727
+4%
19 690
0%
20 506
+4%
21 101
+3%
20 930
-1%
21 089
+1%
20 704
-2%
20 172
-3%
19 972
-1%
19 062
-5%
19 109
+0%
20 028
+5%
22 867
+14%
24 398
+7%
25 202
+3%
24 050
-5%
23 624
-2%
22 160
-6%
20 435
-8%
20 233
-1%
18 201
-10%
18 858
+4%
20 621
+9%
21 959
+6%
24 078
+10%
Operating Income
Operating Expenses
(9 332)
(9 488)
(9 558)
(9 485)
(9 489)
(9 372)
(9 362)
(9 414)
(9 544)
(9 541)
(9 604)
(9 862)
(9 861)
(9 757)
(10 145)
(10 017)
(10 122)
(10 114)
(10 274)
(10 447)
(10 561)
(10 667)
(10 792)
(10 806)
(10 606)
(10 397)
(10 243)
(10 123)
(10 167)
(10 095)
(10 439)
(10 750)
(10 226)
(10 311)
(9 988)
(10 009)
(10 162)
(10 300)
(10 353)
(10 580)
(10 696)
Selling, General & Administrative
(9 331)
(9 487)
(9 557)
(9 483)
(9 488)
(9 369)
(9 361)
(9 413)
(9 543)
(9 488)
(9 603)
(9 860)
(9 860)
(10 106)
(10 144)
(10 017)
(10 121)
(10 113)
(10 273)
(10 446)
(10 561)
(10 668)
(10 793)
(10 806)
(10 605)
(10 394)
(10 241)
(10 122)
(10 165)
(10 094)
(10 438)
(10 331)
(10 222)
(10 311)
(9 988)
(10 009)
(10 161)
(10 273)
(10 351)
(10 579)
(10 695)
Depreciation & Amortization
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
(4)
0
0
0
0
0
0
0
0
Other Operating Expenses
(1)
(1)
(1)
0
(1)
(3)
(1)
(1)
(1)
(53)
0
(2)
(1)
349
(1)
0
(1)
(1)
(1)
(1)
0
0
0
0
(1)
(3)
(2)
0
(2)
(1)
(1)
(419)
0
0
0
0
(1)
(27)
(2)
0
(1)
Operating Income
4 991
N/A
5 290
+6%
4 815
-9%
3 783
-21%
4 870
+29%
5 243
+8%
5 258
+0%
7 326
+39%
6 058
-17%
5 829
-4%
7 419
+27%
8 087
+9%
8 556
+6%
9 758
+14%
9 508
-3%
8 990
-5%
9 605
+7%
9 576
0%
10 232
+7%
10 654
+4%
10 369
-3%
10 422
+1%
9 912
-5%
9 366
-6%
9 366
N/A
8 665
-7%
8 866
+2%
9 905
+12%
12 700
+28%
14 303
+13%
14 763
+3%
13 300
-10%
13 398
+1%
11 849
-12%
10 447
-12%
10 224
-2%
8 039
-21%
8 558
+6%
10 268
+20%
11 379
+11%
13 382
+18%
Pre-Tax Income
Interest Income Expense
525
595
92
193
191
209
175
91
(32)
(18)
179
199
306
425
215
315
251
167
89
18
126
125
195
185
260
223
272
315
97
211
139
52
134
147
(40)
(2)
(12)
(122)
(20)
73
96
Non-Reccuring Items
(340)
90
(59)
58
7 268
7 164
7 295
7 186
(54)
0
(42)
275
350
0
332
36
87
88
95
84
256
254
255
241
(256)
(258)
(267)
(244)
(420)
(416)
(409)
0
(334)
(332)
(357)
(357)
(24)
0
17
212
199
Gain/Loss on Disposition of Assets
248
242
248
147
219
209
195
219
(9)
(3)
(31)
(50)
(52)
(17)
(100)
(120)
(139)
(168)
(59)
(26)
(6)
(11)
(1)
(15)
(12)
(6)
0
(3)
(3)
(3)
(5)
(5)
51
(12)
4
13
42
41
32
36
44
Total Other Income
216
188
103
89
45
(43)
(1)
168
229
275
255
114
218
173
136
141
83
84
90
(64)
(2)
20
23
123
97
88
37
83
154
84
184
192
126
171
144
131
118
141
111
87
64
Pre-Tax Income
5 640
N/A
6 405
+14%
5 199
-19%
4 270
-18%
12 593
+195%
12 782
+2%
12 922
+1%
14 990
+16%
6 192
-59%
6 083
-2%
7 780
+28%
8 625
+11%
9 378
+9%
10 339
+10%
10 091
-2%
9 362
-7%
9 887
+6%
9 747
-1%
10 447
+7%
10 666
+2%
10 743
+1%
10 810
+1%
10 384
-4%
9 900
-5%
9 455
-4%
8 712
-8%
8 908
+2%
10 056
+13%
12 528
+25%
14 179
+13%
14 672
+3%
13 539
-8%
13 375
-1%
11 823
-12%
10 198
-14%
10 009
-2%
8 163
-18%
8 618
+6%
10 408
+21%
11 787
+13%
13 785
+17%
Net Income
Tax Provision
(2 396)
(2 490)
(2 045)
(1 743)
(4 300)
(4 438)
(4 465)
(4 831)
(1 838)
(1 799)
(2 222)
(2 415)
(2 738)
(2 934)
(2 821)
(2 651)
(2 383)
(2 397)
(2 637)
(2 656)
(2 988)
(3 030)
(3 007)
(3 003)
(2 985)
(2 785)
(2 756)
(2 829)
(3 692)
(4 144)
(4 290)
(4 074)
(4 094)
(3 353)
(2 946)
(2 927)
(2 233)
(2 616)
(3 078)
(3 468)
(4 003)
Income from Continuing Operations
3 244
3 915
3 154
2 527
8 293
8 344
8 457
10 159
4 354
4 284
5 558
6 210
6 640
7 405
7 270
6 711
7 504
7 350
7 810
8 010
7 755
7 780
7 377
6 897
6 470
5 927
6 152
7 227
8 836
10 035
10 382
9 465
9 281
8 470
7 252
7 082
5 930
6 002
7 330
8 319
9 782
Income to Minority Interest
0
(2)
(8)
(7)
(7)
(5)
0
0
0
0
0
0
0
(1)
(6)
(10)
(23)
(29)
(5)
(1)
10
18
0
0
1
2
(1)
(5)
(15)
(18)
(23)
(21)
(18)
(17)
(10)
(8)
0
0
0
0
0
Net Income (Common)
3 243
N/A
3 910
+21%
3 145
-20%
2 518
-20%
8 286
+229%
8 339
+1%
8 459
+1%
10 160
+20%
4 354
-57%
4 285
-2%
5 557
+30%
6 210
+12%
6 638
+7%
7 401
+11%
7 262
-2%
6 695
-8%
7 480
+12%
7 320
-2%
7 805
+7%
8 012
+3%
7 766
-3%
7 800
+0%
7 378
-5%
6 899
-6%
6 471
-6%
5 928
-8%
6 151
+4%
7 221
+17%
8 814
+22%
10 010
+14%
10 352
+3%
9 437
-9%
9 262
-2%
8 453
-9%
7 239
-14%
7 072
-2%
5 928
-16%
5 999
+1%
7 329
+22%
8 318
+13%
9 781
+18%
EPS (Diluted)
115.82
N/A
139.64
+21%
112.32
-20%
89.92
-20%
299.47
+233%
297.82
-1%
302.1
+1%
362.85
+20%
157.36
-57%
153.03
-3%
198.46
+30%
221.78
+12%
239.92
+8%
264.32
+10%
259.35
-2%
239.1
-8%
270.35
+13%
261.42
-3%
282.09
+8%
289.57
+3%
280.69
-3%
281.92
+0%
266.67
-5%
249.36
-6%
233.89
-6%
214.26
-8%
222.32
+4%
261
+17%
318.57
+22%
361.8
+14%
374.16
+3%
341.09
-9%
334.77
-2%
305.53
-9%
261.65
-14%
255.61
-2%
214.26
-16%
216.83
+1%
264.9
+22%
300.67
+14%
353.54
+18%

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 197,700+ 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 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.