FP Corp
TSE:7947

Watchlist Manager
FP Corp Logo
FP Corp
TSE:7947
Watchlist
Price: 2 641 JPY 2.6% Market Closed
Market Cap: 214.8B JPY
Have any thoughts about
FP Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

224B
+0.9%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+19%
5 Years
+23%
7 Years
+29%
10 Years
+39%
15.9B
-3%
Operating Income
Growth Rates:
1 Year
-6%
3 Years
-17%
5 Years
+10%
7 Years
+7%
10 Years
+67%
10.9B
-7%
Net Income
Growth Rates:
1 Year
-8%
3 Years
-12%
5 Years
+7%
7 Years
+4%
10 Years
+84%

Earnings Waterfall
FP Corp

Revenue
224B JPY
Cost of Revenue
-156.2B JPY
Gross Profit
67.8B JPY
Operating Expenses
-52B JPY
Operating Income
15.9B JPY
Other Expenses
-4.9B JPY
Net Income
10.9B JPY

Income Statement
FP 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
160 647
N/A
161 004
+0%
163 072
+1%
164 918
+1%
167 615
+2%
168 826
+1%
169 024
+0%
170 292
+1%
170 810
+0%
171 529
+0%
172 553
+1%
172 858
+0%
174 162
+1%
173 871
0%
173 753
0%
173 580
0%
174 503
+1%
176 602
+1%
179 827
+2%
181 171
+1%
182 456
+1%
184 495
+1%
184 677
+0%
186 349
+1%
186 129
0%
187 584
+1%
184 377
-2%
187 509
+2%
187 931
+0%
188 481
+0%
193 723
+3%
195 700
+1%
197 490
+1%
200 895
+2%
207 632
+3%
211 285
+2%
215 081
+2%
217 449
+1%
219 234
+1%
222 100
+1%
223 998
+1%
Gross Profit
Cost of Revenue
(115 070)
(116 078)
(117 677)
(118 336)
(119 293)
(118 536)
(117 120)
(117 420)
(116 514)
(115 957)
(115 661)
(115 635)
(116 989)
(117 479)
(118 198)
(117 909)
(118 845)
(120 234)
(121 834)
(122 190)
(122 338)
(123 172)
(122 628)
(123 235)
(123 227)
(123 363)
(121 996)
(123 588)
(124 184)
(125 875)
(130 011)
(133 028)
(135 801)
(139 440)
(143 218)
(145 821)
(149 117)
(150 872)
(153 120)
(155 014)
(156 164)
Gross Profit
45 577
N/A
44 926
-1%
45 395
+1%
46 582
+3%
48 322
+4%
50 290
+4%
51 904
+3%
52 872
+2%
54 296
+3%
55 572
+2%
56 892
+2%
57 223
+1%
57 173
0%
56 392
-1%
55 555
-1%
55 671
+0%
55 658
0%
56 368
+1%
57 993
+3%
58 981
+2%
60 118
+2%
61 323
+2%
62 049
+1%
63 114
+2%
62 902
0%
64 221
+2%
62 381
-3%
63 921
+2%
63 747
0%
62 606
-2%
63 712
+2%
62 672
-2%
61 689
-2%
61 455
0%
64 414
+5%
65 464
+2%
65 964
+1%
66 577
+1%
66 114
-1%
67 086
+1%
67 834
+1%
Operating Income
Operating Expenses
(36 103)
(36 073)
(36 804)
(37 393)
(38 311)
(39 101)
(39 137)
(39 624)
(40 160)
(40 690)
(41 459)
(42 047)
(42 358)
(42 584)
(42 571)
(42 787)
(43 224)
(43 615)
(44 635)
(45 032)
(45 659)
(46 440)
(46 925)
(47 607)
(46 678)
(47 497)
(44 217)
(45 177)
(44 574)
(43 606)
(46 451)
(46 807)
(47 105)
(48 049)
(48 322)
(48 780)
(49 046)
(48 965)
(50 059)
(50 676)
(51 972)
Selling, General & Administrative
(36 100)
(36 071)
(36 802)
(34 661)
(38 314)
(39 104)
(39 138)
(37 057)
(40 141)
(40 690)
(41 460)
(39 207)
(42 357)
(42 583)
(42 569)
(39 758)
(43 213)
(43 610)
(44 635)
(41 812)
(45 658)
(46 439)
(46 924)
(44 236)
(46 676)
(47 496)
(44 215)
(41 651)
(44 572)
(43 604)
(46 450)
(43 072)
(47 091)
(48 045)
(48 321)
(44 780)
(49 044)
(48 965)
(50 058)
(46 239)
(52 194)
Depreciation & Amortization
0
0
0
(2 732)
0
0
0
(2 567)
0
0
0
(2 839)
0
0
0
(3 028)
0
0
0
(3 219)
0
0
0
(3 370)
0
0
0
(3 525)
0
0
0
(3 734)
0
0
0
(3 999)
0
0
0
(4 436)
0
Other Operating Expenses
(3)
0
(2)
0
1
3
(1)
0
(19)
0
0
(1)
(1)
(1)
(2)
(1)
(11)
(5)
0
(1)
0
(1)
(1)
(1)
(2)
0
(2)
(1)
(2)
0
0
(1)
(14)
(2)
(1)
(1)
(2)
0
(1)
(1)
222
Operating Income
9 474
N/A
8 853
-7%
8 591
-3%
9 189
+7%
10 011
+9%
11 189
+12%
12 767
+14%
13 248
+4%
14 136
+7%
14 882
+5%
15 433
+4%
15 176
-2%
14 815
-2%
13 808
-7%
12 984
-6%
12 884
-1%
12 434
-3%
12 753
+3%
13 358
+5%
13 949
+4%
14 459
+4%
14 883
+3%
15 124
+2%
15 507
+3%
16 224
+5%
16 724
+3%
18 164
+9%
18 744
+3%
19 173
+2%
19 000
-1%
17 261
-9%
15 865
-8%
14 584
-8%
13 406
-8%
16 092
+20%
16 684
+4%
16 918
+1%
17 612
+4%
16 055
-9%
16 410
+2%
15 862
-3%
Pre-Tax Income
Interest Income Expense
(218)
(214)
(201)
(218)
(206)
(194)
(177)
(164)
(142)
(125)
(99)
(83)
(67)
(54)
(43)
(31)
(17)
(12)
(8)
10
32
46
62
56
54
58
51
65
79
92
98
98
85
76
420
390
327
210
(228)
(273)
(322)
Non-Reccuring Items
(55)
(56)
(56)
(41)
0
0
0
(19)
0
(130)
(130)
(113)
(176)
(72)
(76)
(155)
0
0
(100)
(924)
(1 012)
(1 016)
(915)
(92)
(12)
0
11
(326)
(467)
(487)
(501)
(184)
0
0
0
0
0
208
208
223
0
Gain/Loss on Disposition of Assets
(169)
(210)
(222)
(134)
(158)
(134)
(129)
(254)
(224)
(271)
(277)
(38)
(122)
(69)
(78)
(159)
(235)
(257)
455
464
510
483
(285)
(209)
(294)
(327)
(320)
(995)
(935)
(970)
(907)
(83)
(41)
(163)
(513)
(745)
(617)
(408)
(66)
(19)
(135)
Total Other Income
515
1 044
1 079
1 135
1 127
1 001
965
942
946
547
488
649
636
709
789
695
725
658
635
902
865
893
900
710
756
610
651
572
589
632
760
762
710
722
597
601
700
680
684
643
465
Pre-Tax Income
9 547
N/A
9 417
-1%
9 191
-2%
9 931
+8%
10 774
+8%
11 862
+10%
13 426
+13%
13 753
+2%
14 716
+7%
14 903
+1%
15 415
+3%
15 591
+1%
15 086
-3%
14 322
-5%
13 576
-5%
13 234
-3%
12 907
-2%
13 142
+2%
14 340
+9%
14 401
+0%
14 854
+3%
15 289
+3%
14 886
-3%
15 972
+7%
16 728
+5%
17 065
+2%
18 557
+9%
18 060
-3%
18 439
+2%
18 267
-1%
16 711
-9%
16 458
-2%
15 338
-7%
14 041
-8%
16 596
+18%
16 930
+2%
17 328
+2%
18 302
+6%
16 653
-9%
16 984
+2%
15 870
-7%
Net Income
Tax Provision
(3 610)
(3 393)
(3 119)
(3 591)
(3 739)
(4 058)
(4 488)
(4 438)
(4 684)
(4 624)
(4 675)
(4 620)
(4 528)
(4 331)
(4 126)
(4 035)
(3 958)
(4 023)
(4 289)
(4 430)
(4 583)
(4 756)
(4 777)
(5 061)
(5 272)
(5 372)
(5 847)
(5 752)
(5 881)
(5 815)
(5 335)
(5 153)
(4 799)
(4 405)
(5 158)
(5 324)
(5 484)
(5 772)
(5 301)
(5 252)
(4 894)
Income from Continuing Operations
5 937
6 024
6 072
6 340
7 035
7 804
8 938
9 315
10 032
10 279
10 740
10 971
10 558
9 991
9 450
9 199
8 949
9 119
10 051
9 971
10 271
10 533
10 109
10 911
11 456
11 693
12 710
12 308
12 558
12 452
11 376
11 305
10 539
9 636
11 438
11 606
11 844
12 530
11 352
11 732
10 976
Income to Minority Interest
(3)
(4)
(4)
(11)
(2)
(7)
(9)
(20)
(29)
(37)
(39)
(17)
(25)
(22)
(25)
(21)
(9)
(16)
(34)
(69)
(96)
(135)
(136)
(133)
(147)
(104)
(110)
(96)
(76)
(90)
(112)
(98)
(118)
(102)
(81)
(76)
(18)
(9)
13
(7)
(43)
Net Income (Common)
5 933
N/A
6 020
+1%
6 067
+1%
6 329
+4%
7 035
+11%
7 798
+11%
8 929
+15%
9 294
+4%
10 001
+8%
10 240
+2%
10 699
+4%
10 953
+2%
10 531
-4%
9 968
-5%
9 424
-5%
9 178
-3%
8 941
-3%
9 102
+2%
10 018
+10%
9 901
-1%
10 174
+3%
10 398
+2%
9 972
-4%
10 777
+8%
11 307
+5%
11 588
+2%
12 599
+9%
12 211
-3%
12 481
+2%
12 361
-1%
11 262
-9%
11 206
0%
10 419
-7%
9 534
-8%
11 357
+19%
11 529
+2%
11 826
+3%
12 520
+6%
11 365
-9%
11 724
+3%
10 932
-7%
EPS (Diluted)
144.7
N/A
146.82
+1%
147.97
+1%
152.89
+3%
171.58
+12%
190.19
+11%
217.78
+15%
112.26
-48%
243.92
+117%
249.75
+2%
260.95
+4%
132.42
-49%
256.85
+94%
243.12
-5%
229.85
-5%
111.01
-52%
218.07
+96%
222
+2%
242.34
+9%
119.75
-51%
123.05
+3%
125.76
+2%
120.61
-4%
130.35
+8%
136.76
+5%
140.12
+2%
152.36
+9%
147.79
-3%
152.57
+3%
151.05
-1%
137.62
-9%
136.95
0%
127.32
-7%
116.5
-8%
138.77
+19%
140.87
+2%
144.49
+3%
152.93
+6%
138.83
-9%
143.5
+3%
135.26
-6%

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 201,000+ 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

© 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.