Glory Ltd
TSE:6457

Watchlist Manager
Glory Ltd Logo
Glory Ltd
TSE:6457
Watchlist
Price: 2 641.5 JPY 0.69% Market Closed
Market Cap: 135.7B JPY
Have any thoughts about
Glory Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

395.6B
+6%
Revenue
Growth Rates:
1 Year
+45%
3 Years
+74%
5 Years
+67%
7 Years
+77%
10 Years
+83%
57.7B
+12%
Operating Income
Growth Rates:
1 Year
+933%
3 Years
+235%
5 Years
+162%
7 Years
+188%
10 Years
+246%
33.4B
+13%
Net Income
Growth Rates:
1 Year
-
3 Years
+294%
5 Years
+155%
7 Years
+189%
10 Years
+214%

Earnings Waterfall
Glory Ltd

Revenue
395.6B JPY
Cost of Revenue
-222.6B JPY
Gross Profit
173B JPY
Operating Expenses
-115.3B JPY
Operating Income
57.7B JPY
Other Expenses
-24.3B JPY
Net Income
33.4B JPY

Income Statement
Glory Ltd

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
215 872
N/A
220 042
+2%
217 939
-1%
222 356
+2%
226 395
+2%
228 726
+1%
233 464
+2%
226 952
-3%
228 265
+1%
225 149
-1%
227 468
+1%
222 581
-2%
223 704
+1%
224 625
+0%
224 986
+0%
227 361
+1%
228 380
+0%
232 561
+2%
232 206
0%
235 762
+2%
236 606
+0%
234 680
-1%
229 743
-2%
224 170
-2%
213 171
-5%
204 290
-4%
209 351
+2%
217 423
+4%
227 561
+5%
231 952
+2%
230 166
-1%
226 562
-2%
231 327
+2%
235 550
+2%
246 356
+5%
255 857
+4%
272 557
+7%
301 554
+11%
337 060
+12%
372 478
+11%
395 573
+6%
Gross Profit
Cost of Revenue
(128 870)
(132 721)
(132 119)
(134 757)
(138 246)
(139 436)
(142 770)
(137 357)
(138 042)
(136 012)
(137 784)
(135 907)
(136 930)
(138 900)
(138 397)
(140 174)
(141 613)
(144 151)
(145 037)
(147 274)
(146 391)
(143 325)
(139 251)
(137 109)
(131 490)
(125 739)
(128 430)
(131 962)
(136 487)
(138 831)
(137 129)
(136 800)
(141 341)
(149 325)
(157 856)
(164 630)
(172 199)
(180 265)
(195 194)
(209 892)
(222 582)
Gross Profit
87 002
N/A
87 321
+0%
85 820
-2%
87 599
+2%
88 149
+1%
89 290
+1%
90 694
+2%
89 595
-1%
90 223
+1%
89 137
-1%
89 684
+1%
86 674
-3%
86 774
+0%
85 725
-1%
86 589
+1%
87 187
+1%
86 767
0%
88 410
+2%
87 169
-1%
88 488
+2%
90 215
+2%
91 355
+1%
90 492
-1%
87 061
-4%
81 681
-6%
78 551
-4%
80 921
+3%
85 461
+6%
91 074
+7%
93 121
+2%
93 037
0%
89 762
-4%
89 986
+0%
86 225
-4%
88 500
+3%
91 227
+3%
100 358
+10%
121 289
+21%
141 866
+17%
162 586
+15%
172 991
+6%
Operating Income
Operating Expenses
(70 354)
(71 083)
(69 986)
(68 906)
(69 316)
(68 783)
(68 939)
(69 043)
(67 912)
(66 954)
(66 705)
(66 309)
(66 746)
(67 537)
(68 022)
(67 572)
(67 773)
(67 963)
(67 733)
(67 912)
(68 193)
(68 772)
(68 741)
(69 134)
(67 897)
(68 042)
(68 291)
(71 260)
(73 874)
(74 788)
(77 606)
(79 567)
(82 638)
(86 380)
(88 463)
(90 705)
(94 773)
(99 273)
(104 388)
(111 310)
(115 308)
Selling, General & Administrative
(70 353)
(71 082)
(69 985)
(58 986)
(69 316)
(68 782)
(68 938)
(58 935)
(67 912)
(66 952)
(66 704)
(57 888)
(66 743)
(67 536)
(68 020)
(59 188)
(67 772)
(67 962)
(67 731)
(59 808)
(68 192)
(68 771)
(68 742)
(59 479)
(67 898)
(68 042)
(68 290)
(60 194)
(73 873)
(74 787)
(77 605)
(67 310)
(82 638)
(86 380)
(88 463)
(75 691)
(94 770)
(99 272)
(104 386)
(94 644)
(115 306)
Depreciation & Amortization
0
0
0
(9 919)
0
0
0
(10 107)
0
0
0
(8 419)
0
0
0
(8 382)
0
0
0
(8 104)
0
0
0
(9 655)
0
0
0
(11 065)
0
0
0
(12 256)
0
0
0
(15 013)
0
0
0
(16 664)
0
Other Operating Expenses
(1)
(1)
0
(1)
0
0
(1)
(1)
0
(2)
(1)
(2)
(3)
(1)
0
(2)
0
0
(2)
0
(1)
(1)
1
0
1
0
0
(1)
0
(1)
(1)
(1)
0
0
0
(1)
(3)
(1)
(2)
(2)
(2)
Operating Income
16 648
N/A
16 238
-2%
15 834
-2%
18 693
+18%
18 833
+1%
20 507
+9%
21 755
+6%
20 552
-6%
22 311
+9%
22 183
-1%
22 979
+4%
20 365
-11%
20 028
-2%
18 188
-9%
18 567
+2%
19 615
+6%
18 994
-3%
20 447
+8%
19 436
-5%
20 576
+6%
22 022
+7%
22 583
+3%
21 751
-4%
17 927
-18%
13 784
-23%
10 509
-24%
12 630
+20%
14 201
+12%
17 200
+21%
18 333
+7%
15 431
-16%
10 195
-34%
7 348
-28%
(155)
N/A
37
N/A
522
+1 311%
5 585
+970%
22 016
+294%
37 478
+70%
51 276
+37%
57 683
+12%
Pre-Tax Income
Interest Income Expense
2 542
2 823
2 485
2 631
3 586
2 217
489
(3 318)
(7 174)
(7 821)
(5 663)
(3 483)
(1 166)
(499)
(2 650)
(2 324)
(1 151)
(839)
(520)
(291)
(719)
(874)
(893)
(2 323)
(1 901)
(1 672)
(1 837)
(774)
(278)
(356)
(74)
156
(314)
(532)
(1 362)
(4 446)
(3 927)
(4 447)
(4 137)
(3 114)
(3 576)
Non-Reccuring Items
(1 057)
(890)
(695)
(255)
(263)
(76)
(61)
(107)
184
135
193
(81)
(79)
(40)
(112)
(123)
(123)
(114)
(87)
200
(136)
(192)
(188)
(893)
(514)
(338)
(506)
(1 499)
(1 529)
(1 808)
(2 470)
(1 475)
(1 251)
(1 109)
(437)
(2 549)
(2 550)
(3 997)
(4 036)
(1 850)
(2 512)
Gain/Loss on Disposition of Assets
(10)
(7)
221
220
217
213
(4)
0
9
12
7
18
21
24
19
100
101
90
89
5
0
2
1
214
221
230
0
3
14
9
4 597
4 750
4 743
4 731
159
(5)
106
122
8
19
(78)
Total Other Income
377
363
626
887
978
(481)
(722)
639
(961)
410
475
342
311
418
374
270
276
160
59
72
312
273
380
(83)
123
452
928
659
751
463
375
54
86
105
23
(183)
(164)
(810)
(547)
483
(494)
Pre-Tax Income
18 500
N/A
18 527
+0%
18 471
0%
22 176
+20%
23 351
+5%
22 380
-4%
21 457
-4%
17 766
-17%
14 369
-19%
14 919
+4%
17 991
+21%
17 161
-5%
19 115
+11%
18 091
-5%
16 198
-10%
17 538
+8%
18 097
+3%
19 744
+9%
18 977
-4%
20 562
+8%
21 479
+4%
21 792
+1%
21 051
-3%
14 842
-29%
11 713
-21%
9 181
-22%
11 215
+22%
12 590
+12%
16 158
+28%
16 641
+3%
17 859
+7%
13 680
-23%
10 612
-22%
3 040
-71%
(1 580)
N/A
(6 661)
-322%
(950)
+86%
12 884
N/A
28 766
+123%
46 814
+63%
51 023
+9%
Net Income
Tax Provision
(7 049)
(6 260)
(6 301)
(8 340)
(9 062)
(9 391)
(9 292)
(7 670)
(6 286)
(5 757)
(6 249)
(5 736)
(6 473)
(6 665)
(5 653)
(6 267)
(6 420)
(6 634)
(6 847)
(7 007)
(7 004)
(7 257)
(6 902)
(5 326)
(5 038)
(4 437)
(5 206)
(6 073)
(6 932)
(6 971)
(7 453)
(6 235)
(5 561)
(4 198)
(2 457)
(2 087)
(3 849)
(7 129)
(12 014)
(16 545)
(17 187)
Income from Continuing Operations
11 451
12 267
12 170
13 836
14 289
12 989
12 165
10 096
8 083
9 162
11 742
11 425
12 642
11 426
10 545
11 271
11 677
13 110
12 130
13 555
14 475
14 535
14 149
9 516
6 675
4 744
6 009
6 517
9 226
9 670
10 406
7 445
5 051
(1 158)
(4 037)
(8 748)
(4 799)
5 755
16 752
30 269
33 836
Income to Minority Interest
(826)
(830)
(880)
(948)
(1 039)
(1 121)
(1 189)
(1 267)
(1 229)
(1 214)
(1 117)
(1 041)
(1 062)
(1 136)
(1 228)
(1 378)
(1 435)
(1 437)
(1 388)
(1 298)
(1 358)
(1 239)
(1 145)
(1 028)
(811)
(695)
(712)
(811)
(757)
(889)
(1 010)
(1 034)
(1 075)
(976)
(831)
(789)
(835)
(789)
(692)
(594)
(423)
Net Income (Common)
10 624
N/A
11 437
+8%
11 289
-1%
12 887
+14%
13 249
+3%
11 866
-10%
10 975
-8%
8 829
-20%
6 855
-22%
7 949
+16%
10 625
+34%
10 382
-2%
11 577
+12%
10 287
-11%
9 316
-9%
9 892
+6%
10 241
+4%
11 673
+14%
10 740
-8%
12 256
+14%
13 117
+7%
13 293
+1%
13 004
-2%
8 486
-35%
5 861
-31%
4 050
-31%
5 296
+31%
5 705
+8%
8 471
+48%
8 780
+4%
9 394
+7%
6 410
-32%
3 972
-38%
(2 136)
N/A
(4 868)
-128%
(9 538)
-96%
(5 634)
+41%
4 965
N/A
16 057
+223%
29 674
+85%
33 412
+13%
EPS (Diluted)
160.96
N/A
173.28
+8%
171.04
-1%
196.19
+15%
200.74
+2%
179.78
-10%
166.28
-8%
134.38
-19%
103.86
-23%
122.29
+18%
166.01
+36%
160.33
-3%
180.89
+13%
160.72
-11%
147.87
-8%
155.94
+5%
162.55
+4%
185.28
+14%
175.38
-5%
198.7
+13%
217.15
+9%
219.97
+1%
215.19
-2%
140.44
-35%
96.99
-31%
67.01
-31%
87.61
+31%
94.38
+8%
140.1
+48%
145.2
+4%
155.37
+7%
106.01
-32%
66.89
-37%
-37.12
N/A
-87.08
-135%
-167.02
-92%
-101.33
+39%
89.27
N/A
288.74
+223%
533.61
+85%
600
+12%

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 198,300+ 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.