Kintetsu Department Store Co Ltd
TSE:8244

Watchlist Manager
Kintetsu Department Store Co Ltd Logo
Kintetsu Department Store Co Ltd
TSE:8244
Watchlist
Price: 2 080 JPY 1.41% Market Closed
Market Cap: 84B JPY
Have any thoughts about
Kintetsu Department Store Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

113.3B
-1%
Revenue
Growth Rates:
1 Year
+1%
3 Years
-32%
5 Years
-60%
7 Years
-58%
10 Years
-60%
4.4B
-6%
Operating Income
Growth Rates:
1 Year
+37%
3 Years
-
5 Years
-21%
7 Years
+9%
10 Years
+3%
3B
-11%
Net Income
Growth Rates:
1 Year
+14%
3 Years
-
5 Years
-34%
7 Years
+18%
10 Years
+27%

Earnings Waterfall
Kintetsu Department Store Co Ltd

Revenue
113.3B JPY
Cost of Revenue
-57.2B JPY
Gross Profit
56.2B JPY
Operating Expenses
-51.8B JPY
Operating Income
4.4B JPY
Other Expenses
-1.4B JPY
Net Income
3B JPY

Income Statement
Kintetsu Department Store Co Ltd

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
283 923
N/A
283 515
0%
279 904
-1%
272 876
-3%
271 720
0%
270 879
0%
270 774
0%
270 593
0%
269 461
0%
267 492
-1%
266 477
0%
267 568
+0%
270 837
+1%
276 638
+2%
282 211
+2%
285 899
+1%
286 155
+0%
285 021
0%
282 700
-1%
282 659
0%
282 489
0%
284 630
+1%
283 466
0%
251 949
-11%
242 915
-4%
230 010
-5%
218 351
-5%
201 045
-8%
166 889
-17%
134 269
-20%
98 146
-27%
101 010
+3%
102 221
+1%
105 463
+3%
107 848
+2%
109 796
+2%
112 469
+2%
113 468
+1%
113 506
+0%
114 566
+1%
113 310
-1%
Gross Profit
Cost of Revenue
(215 874)
(215 318)
(212 160)
(206 878)
(206 584)
(206 403)
(206 796)
(206 834)
(206 283)
(204 813)
(203 961)
(205 041)
(207 388)
(211 998)
(216 420)
(218 966)
(218 992)
(217 763)
(216 115)
(216 292)
(216 312)
(218 233)
(217 726)
(194 059)
(187 591)
(177 874)
(168 897)
(149 471)
(116 948)
(85 495)
(49 856)
(50 866)
(51 119)
(53 118)
(54 408)
(55 622)
(57 251)
(57 675)
(57 872)
(58 288)
(57 153)
Gross Profit
68 049
N/A
68 197
+0%
67 744
-1%
65 998
-3%
65 136
-1%
64 476
-1%
63 978
-1%
63 759
0%
63 178
-1%
62 679
-1%
62 516
0%
62 527
+0%
63 449
+1%
64 640
+2%
65 791
+2%
66 933
+2%
67 163
+0%
67 258
+0%
66 585
-1%
66 367
0%
66 177
0%
66 397
+0%
65 740
-1%
57 890
-12%
55 324
-4%
52 136
-6%
49 454
-5%
51 574
+4%
49 941
-3%
48 774
-2%
48 290
-1%
50 144
+4%
51 102
+2%
52 345
+2%
53 440
+2%
54 174
+1%
55 218
+2%
55 793
+1%
55 634
0%
56 278
+1%
56 157
0%
Operating Income
Operating Expenses
(63 779)
(63 932)
(63 893)
(65 783)
(62 004)
(61 284)
(60 893)
(60 570)
(60 049)
(59 908)
(59 454)
(60 321)
(59 438)
(59 973)
(60 904)
(61 784)
(61 642)
(60 928)
(60 701)
(60 620)
(60 631)
(61 254)
(61 211)
(56 801)
(55 130)
(53 035)
(51 474)
(51 973)
(51 208)
(50 413)
(49 689)
(51 096)
(51 193)
(51 503)
(51 874)
(52 149)
(52 020)
(51 807)
(51 732)
(51 606)
(51 777)
Selling, General & Administrative
(63 777)
(63 929)
(57 714)
(62 675)
(62 003)
(61 283)
(55 040)
(60 570)
(60 050)
(59 910)
(53 774)
(59 275)
(59 438)
(59 972)
(55 479)
(61 783)
(61 641)
(60 928)
(55 377)
(60 619)
(60 630)
(61 253)
(55 434)
(56 802)
(55 130)
(53 035)
(46 099)
(51 973)
(51 209)
(50 414)
(44 067)
(51 096)
(51 194)
(51 503)
(46 127)
(52 148)
(52 016)
(51 805)
(46 289)
(51 603)
(51 777)
Depreciation & Amortization
0
0
(6 178)
0
0
0
(5 853)
0
0
0
(5 680)
0
0
0
(5 425)
0
0
0
(5 323)
0
0
0
(5 776)
0
0
0
(5 376)
0
0
0
(5 622)
0
0
0
(5 746)
0
0
0
(5 442)
0
0
Other Operating Expenses
(2)
(3)
0
(3 108)
0
(1)
0
0
1
0
0
(1 046)
0
(1)
0
(1)
0
0
(1)
(1)
0
0
(1)
1
0
0
1
0
0
1
0
0
1
0
(1)
0
(4)
(2)
(1)
(3)
0
Operating Income
4 270
N/A
4 265
0%
3 851
-10%
215
-94%
3 132
+1 357%
3 192
+2%
3 085
-3%
3 189
+3%
3 129
-2%
2 771
-11%
3 062
+11%
2 206
-28%
4 011
+82%
4 667
+16%
4 887
+5%
5 149
+5%
5 521
+7%
6 330
+15%
5 884
-7%
5 747
-2%
5 546
-3%
5 143
-7%
4 529
-12%
1 089
-76%
194
-82%
(899)
N/A
(2 020)
-125%
(399)
+80%
(1 267)
-218%
(1 639)
-29%
(1 399)
+15%
(952)
+32%
(91)
+90%
842
N/A
1 566
+86%
2 025
+29%
3 198
+58%
3 986
+25%
3 902
-2%
4 672
+20%
4 380
-6%
Pre-Tax Income
Interest Income Expense
(681)
(669)
(634)
(291)
(139)
(125)
(114)
(140)
(192)
(174)
(158)
(138)
(122)
(104)
(83)
(65)
(51)
(41)
(303)
(26)
(19)
(10)
(8)
(10)
(15)
(19)
(20)
(20)
(18)
214
218
224
235
8
166
171
176
178
1 025
1 031
1 031
Non-Reccuring Items
(125)
(944)
(3 127)
0
(2 977)
(3 291)
(775)
(949)
(773)
(464)
(1 222)
0
(1 287)
(1 174)
(3 296)
(3 262)
(3 458)
(3 549)
(757)
(982)
(1 056)
(1 202)
(1 200)
(2 978)
(2 455)
(2 241)
(1 891)
(1 041)
(686)
(674)
(693)
462
(308)
(356)
(249)
(545)
(439)
(413)
(1 118)
(1 192)
(1 177)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
340
340
340
340
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
Total Other Income
217
296
(381)
(435)
(212)
(260)
(64)
45
56
169
(13)
(57)
(100)
(198)
(235)
(412)
(501)
(420)
(145)
(249)
(61)
63
278
235
517
588
887
1 182
1 101
1 116
968
820
851
752
455
506
227
167
68
157
42
Pre-Tax Income
3 681
N/A
2 948
-20%
(291)
N/A
(511)
-76%
(196)
+62%
(484)
-147%
2 132
N/A
2 145
+1%
2 220
+3%
2 302
+4%
1 669
-27%
2 351
+41%
2 842
+21%
3 531
+24%
1 613
-54%
1 410
-13%
1 511
+7%
2 320
+54%
4 679
+102%
4 490
-4%
4 410
-2%
3 994
-9%
3 599
-10%
(1 664)
N/A
(1 759)
-6%
(2 571)
-46%
(3 044)
-18%
(278)
+91%
(870)
-213%
(983)
-13%
(906)
+8%
554
N/A
687
+24%
1 246
+81%
1 938
+56%
2 157
+11%
3 162
+47%
3 918
+24%
3 877
-1%
4 668
+20%
4 276
-8%
Net Income
Tax Provision
(1 245)
(1 286)
(1 707)
(1 677)
(1 735)
(1 505)
(1 054)
(783)
(616)
(352)
45
(219)
(275)
(626)
(151)
271
82
108
174
112
156
197
(374)
(2 461)
(1 591)
(1 375)
(1 905)
745
(8)
(210)
131
(273)
(160)
(82)
(45)
(122)
(507)
(760)
(1 099)
(1 280)
(1 258)
Income from Continuing Operations
2 436
1 662
(1 998)
(2 188)
(1 931)
(1 989)
1 078
1 362
1 604
1 950
1 714
2 132
2 567
2 905
1 462
1 681
1 593
2 428
4 853
4 602
4 566
4 191
3 225
(4 125)
(3 350)
(3 946)
(4 949)
467
(878)
(1 193)
(775)
281
527
1 164
1 893
2 035
2 655
3 158
2 778
3 388
3 018
Income to Minority Interest
(56)
(66)
0
(39)
(40)
(24)
(22)
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
0
Net Income (Common)
2 379
N/A
1 594
-33%
(2 051)
N/A
(2 228)
-9%
(1 972)
+11%
(2 015)
-2%
1 054
N/A
1 360
+29%
1 603
+18%
1 950
+22%
1 715
-12%
2 134
+24%
2 568
+20%
2 906
+13%
1 462
-50%
1 682
+15%
1 592
-5%
2 427
+52%
4 853
+100%
4 601
-5%
4 566
-1%
4 193
-8%
3 225
-23%
(4 125)
N/A
(3 350)
+19%
(3 947)
-18%
(4 949)
-25%
468
N/A
(877)
N/A
(1 192)
-36%
(775)
+35%
280
N/A
528
+89%
1 163
+120%
1 893
+63%
2 035
+8%
2 653
+30%
3 158
+19%
2 777
-12%
3 387
+22%
3 018
-11%
EPS (Diluted)
59.47
N/A
39.85
-33%
-50.79
N/A
-55.7
-10%
-49.3
+11%
-50.37
-2%
26.1
N/A
34
+30%
40.07
+18%
48.75
+22%
42.47
-13%
53.35
+26%
64.2
+20%
72.65
+13%
36.21
-50%
42.05
+16%
39.79
-5%
60.11
+51%
120.19
+100%
113.95
-5%
113.08
-1%
103.85
-8%
79.87
-23%
-102.16
N/A
-82.97
+19%
-97.75
-18%
-122.57
-25%
11.59
N/A
-21.72
N/A
-29.52
-36%
-19.19
+35%
6.94
N/A
13.32
+92%
29.18
+119%
47.37
+62%
50.6
+7%
65.84
+30%
79.59
+21%
69.42
-13%
84.59
+22%
74.88
-11%

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 195,600+ 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.