S

Shimamura Co Ltd
TSE:8227

Watchlist Manager
Shimamura Co Ltd
TSE:8227
Watchlist
Price: 8 510 JPY 1.61% Market Closed
Market Cap: 628.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+3%
3 Years
+14%
5 Years
+23%
7 Years
+16%
10 Years
+28%
0
Operating Income
+0%
Growth Rates:
1 Year
+3%
3 Years
+23%
5 Years
+136%
7 Years
+27%
10 Years
+45%
0
Net Income
+0%
Growth Rates:
1 Year
+3%
3 Years
+29%
5 Years
+173%
7 Years
+34%
10 Years
+64%

Earnings Waterfall
Shimamura Co Ltd

Revenue
654.6B JPY
Cost of Revenue
-427.9B JPY
Gross Profit
226.8B JPY
Operating Expenses
-170.5B JPY
Operating Income
56.2B JPY
Other Expenses
-15.6B JPY
Net Income
40.7B JPY

Income Statement
Shimamura Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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 Nov-2024
Revenue
Revenue
510 403
N/A
512 828
+0%
518 535
+1%
525 005
+1%
538 015
+2%
547 022
+2%
555 793
+2%
562 444
+1%
566 555
+1%
566 510
0%
564 173
0%
569 522
+1%
564 935
-1%
566 103
+0%
565 640
0%
557 595
-1%
549 088
-2%
546 944
0%
542 963
-1%
535 692
-1%
531 299
-1%
522 894
-2%
496 206
-5%
512 754
+3%
533 049
+4%
543 560
+2%
579 169
+7%
573 974
-1%
576 035
+0%
584 771
+2%
591 632
+1%
601 688
+2%
612 085
+2%
617 519
+1%
625 308
+1%
633 018
+1%
633 289
+0%
636 499
+1%
643 862
+1%
650 252
+1%
654 628
+1%
Gross Profit
Cost of Revenue
(346 794)
(349 459)
(353 688)
(359 413)
(367 631)
(373 854)
(377 936)
(379 376)
(379 972)
(377 852)
(375 009)
(378 017)
(375 668)
(375 631)
(377 061)
(374 181)
(370 893)
(372 219)
(369 936)
(362 092)
(358 998)
(352 307)
(336 029)
(345 233)
(354 756)
(358 515)
(377 950)
(376 176)
(378 971)
(384 687)
(388 646)
(395 381)
(401 843)
(406 129)
(411 874)
(416 127)
(415 000)
(416 529)
(421 612)
(425 405)
(427 878)
Gross Profit
163 609
N/A
163 369
0%
164 847
+1%
165 592
+0%
170 384
+3%
173 168
+2%
177 857
+3%
183 068
+3%
186 583
+2%
188 658
+1%
189 164
+0%
191 505
+1%
189 267
-1%
190 472
+1%
188 579
-1%
183 414
-3%
178 195
-3%
174 725
-2%
173 027
-1%
173 600
+0%
172 301
-1%
170 587
-1%
160 177
-6%
167 521
+5%
178 293
+6%
185 045
+4%
201 219
+9%
197 798
-2%
197 064
0%
200 084
+2%
202 986
+1%
206 307
+2%
210 242
+2%
211 390
+1%
213 434
+1%
216 891
+2%
218 289
+1%
219 970
+1%
222 250
+1%
224 847
+1%
226 750
+1%
Operating Income
Operating Expenses
(124 782)
(126 546)
(127 948)
(130 032)
(132 558)
(133 255)
(134 595)
(135 879)
(137 997)
(139 864)
(141 904)
(144 016)
(144 957)
(147 576)
(149 020)
(150 072)
(149 777)
(149 274)
(149 159)
(148 111)
(148 510)
(147 602)
(144 065)
(142 915)
(143 094)
(147 019)
(148 893)
(150 406)
(151 414)
(150 664)
(151 970)
(153 310)
(155 060)
(158 088)
(160 214)
(162 335)
(163 885)
(164 662)
(166 896)
(168 308)
(170 532)
Selling, General & Administrative
(124 780)
(126 545)
(127 947)
(130 032)
(132 558)
(133 254)
(134 594)
(135 877)
(137 996)
(139 863)
(141 903)
(144 016)
(144 955)
(147 575)
(149 019)
(150 070)
(149 776)
(149 274)
(149 159)
(148 112)
(148 510)
(147 602)
(144 067)
(142 914)
(143 095)
(147 018)
(148 891)
(150 405)
(151 412)
(150 663)
(151 969)
(153 309)
(155 060)
(152 197)
(160 214)
(162 335)
(163 883)
(158 744)
(166 895)
(168 308)
(170 534)
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
0
(5 891)
0
0
0
(5 918)
0
0
0
Other Operating Expenses
0
(1)
(1)
0
0
(1)
(1)
0
(1)
(1)
(1)
0
(2)
(1)
(1)
(2)
(1)
0
0
1
0
0
2
(1)
1
(1)
(2)
(1)
(2)
(1)
0
(1)
0
0
0
0
(2)
0
(1)
0
2
Operating Income
38 827
N/A
36 823
-5%
36 899
+0%
35 560
-4%
37 826
+6%
39 913
+6%
43 262
+8%
47 189
+9%
48 586
+3%
48 794
+0%
47 260
-3%
47 489
+0%
44 310
-7%
42 896
-3%
39 559
-8%
33 342
-16%
28 418
-15%
25 451
-10%
23 868
-6%
25 489
+7%
23 791
-7%
22 985
-3%
16 112
-30%
24 606
+53%
35 199
+43%
38 026
+8%
52 326
+38%
47 392
-9%
45 650
-4%
49 420
+8%
51 016
+3%
52 997
+4%
55 182
+4%
53 302
-3%
53 220
0%
54 556
+3%
54 404
0%
55 308
+2%
55 354
+0%
56 539
+2%
56 218
-1%
Pre-Tax Income
Interest Income Expense
1 349
1 074
1 301
1 012
617
521
343
248
318
833
733
581
550
404
340
455
410
363
302
207
296
525
495
637
1 117
1 344
1 540
1 535
1 095
709
751
954
736
608
477
374
576
771
1 009
674
812
Non-Reccuring Items
2
(67)
(160)
(175)
(315)
(1 059)
(1 056)
(1 103)
(992)
(550)
(506)
(474)
(500)
(1 008)
(975)
(1 125)
(1 105)
(1 555)
(1 544)
(1 532)
(1 710)
(2 932)
(3 234)
(3 383)
(3 168)
(1 123)
(1 048)
(671)
(743)
(185)
14
(325)
(333)
(609)
(683)
(444)
(466)
(945)
(930)
(946)
(908)
Gain/Loss on Disposition of Assets
(377)
(374)
(437)
(471)
(511)
(508)
(445)
(407)
(333)
(318)
(251)
(266)
(307)
(348)
(343)
(354)
(282)
(270)
(234)
(177)
(135)
(129)
(140)
(126)
(114)
(99)
(90)
(112)
(131)
2
(130)
(109)
(116)
31
(102)
(75)
(10)
(64)
(88)
(111)
(190)
Total Other Income
893
704
594
419
415
275
373
300
614
452
468
551
500
464
542
485
390
431
456
403
364
344
389
388
437
298
183
196
276
278
460
462
447
306
430
421
548
472
608
593
478
Pre-Tax Income
40 694
N/A
38 160
-6%
38 197
+0%
36 345
-5%
38 032
+5%
39 142
+3%
42 477
+9%
46 227
+9%
48 193
+4%
49 211
+2%
47 704
-3%
47 881
+0%
44 553
-7%
42 408
-5%
39 123
-8%
32 803
-16%
27 831
-15%
24 420
-12%
22 848
-6%
24 390
+7%
22 606
-7%
20 793
-8%
13 622
-34%
22 122
+62%
33 471
+51%
38 446
+15%
52 911
+38%
48 340
-9%
46 147
-5%
50 224
+9%
52 111
+4%
53 979
+4%
55 916
+4%
53 638
-4%
53 342
-1%
54 832
+3%
55 052
+0%
55 542
+1%
55 953
+1%
56 749
+1%
56 410
-1%
Net Income
Tax Provision
(15 908)
(14 871)
(14 616)
(13 771)
(14 207)
(14 395)
(15 284)
(16 250)
(16 473)
(16 349)
(15 714)
(15 451)
(14 139)
(12 691)
(11 733)
(9 844)
(8 346)
(8 423)
(7 841)
(8 287)
(7 709)
(7 667)
(5 510)
(8 083)
(11 436)
(12 282)
(16 651)
(15 274)
(14 608)
(14 795)
(15 345)
(15 357)
(15 702)
(15 617)
(15 503)
(16 478)
(15 665)
(15 457)
(15 462)
(15 518)
(15 754)
Income from Continuing Operations
24 786
23 289
23 581
22 574
23 825
24 747
27 193
29 977
31 720
32 862
31 990
32 430
30 414
29 717
27 390
22 959
19 485
15 997
15 007
16 103
14 897
13 126
8 112
14 039
22 035
26 164
36 260
33 066
31 539
35 429
36 766
38 622
40 214
38 021
37 839
38 354
39 387
40 085
40 491
41 231
40 656
Net Income (Common)
24 787
N/A
23 288
-6%
23 579
+1%
22 573
-4%
23 824
+6%
24 747
+4%
27 194
+10%
29 977
+10%
31 720
+6%
32 862
+4%
31 989
-3%
32 431
+1%
30 413
-6%
29 717
-2%
27 390
-8%
22 958
-16%
19 486
-15%
15 996
-18%
15 007
-6%
16 103
+7%
14 896
-7%
13 125
-12%
8 111
-38%
14 037
+73%
22 033
+57%
26 163
+19%
36 259
+39%
33 065
-9%
31 538
-5%
35 428
+12%
36 765
+4%
38 621
+5%
40 213
+4%
38 021
-5%
37 838
0%
38 355
+1%
39 387
+3%
40 084
+2%
40 490
+1%
41 230
+2%
40 656
-1%
EPS (Diluted)
669.91
N/A
633.5
-5%
637.27
+1%
610.08
-4%
643.89
+6%
673.26
+5%
734.97
+9%
810.18
+10%
857.29
+6%
894.11
+4%
864.56
-3%
876.51
+1%
821.97
-6%
808.56
-2%
740.27
-8%
620.48
-16%
530.23
-15%
435.24
-18%
408.33
-6%
438.17
+7%
405.32
-7%
357.13
-12%
220.7
-38%
381.96
+73%
599.54
+57%
355.96
-41%
986.69
+177%
899.74
-9%
858.2
-5%
482.03
-44%
1 000.38
+108%
1 050.88
+5%
1 094.21
+4%
517.29
-53%
514.78
0%
521.82
+1%
535.86
+3%
545.35
+2%
550.87
+1%
560.93
+2%
553.11
-1%

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 241,500+ 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

© 2025 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.