Marui Group Co Ltd
TSE:8252
Marui Group Co Ltd
TSE:8252
Price:
2 418
JPY
0.94%
Market Closed
Market Cap:
452.2B
JPY
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
Marui Group Co Ltd
2418
+22.5 (+0.94%)
| 52 Week Range |
2 045.5
2 551
|
| Price Target |
|
We'll email you a reminder when the closing price reaches JPY.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Ask me anything about
Marui Group Co Ltd
Income Statement
Earnings Waterfall
Marui Group Co Ltd
Marui Group Co Ltd
|
Revenue
|
241.4B
JPY
|
|
Cost of Revenue
|
-30.9B
JPY
|
|
Gross Profit
|
210.5B
JPY
|
|
Operating Expenses
|
-167.2B
JPY
|
|
Operating Income
|
43.3B
JPY
|
|
Other Expenses
|
-16.8B
JPY
|
|
Net Income
|
26.5B
JPY
|
Income Statement
Marui Group Co Ltd
Marui Group Co Ltd
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 |
377 925
N/A
|
341 424
-10%
|
296 486
-13%
|
249 847
-16%
|
249 482
0%
|
247 339
-1%
|
245 792
-1%
|
245 867
+0%
|
245 228
0%
|
243 649
-1%
|
240 787
-1%
|
237 022
-2%
|
235 981
0%
|
236 205
+0%
|
237 468
+1%
|
240 469
+1%
|
242 288
+1%
|
248 368
+3%
|
249 941
+1%
|
251 415
+1%
|
250 650
0%
|
253 649
+1%
|
251 313
-1%
|
247 582
-1%
|
232 889
-6%
|
224 497
-4%
|
214 789
-4%
|
206 156
-4%
|
212 020
+3%
|
208 255
-2%
|
209 014
+0%
|
209 323
+0%
|
211 813
+1%
|
213 769
+1%
|
214 976
+1%
|
217 854
+1%
|
220 320
+1%
|
221 053
+0%
|
226 205
+2%
|
235 227
+4%
|
241 408
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(220 956)
|
(181 762)
|
(136 072)
|
(90 398)
|
(89 328)
|
(88 233)
|
(86 667)
|
(85 832)
|
(83 936)
|
(80 994)
|
(76 769)
|
(71 057)
|
(67 928)
|
(65 389)
|
(64 253)
|
(64 593)
|
(63 825)
|
(63 395)
|
(63 073)
|
(60 913)
|
(58 857)
|
(56 760)
|
(53 459)
|
(51 916)
|
(45 863)
|
(40 455)
|
(34 128)
|
(28 829)
|
(29 349)
|
(28 473)
|
(28 825)
|
(28 249)
|
(28 448)
|
(27 389)
|
(26 976)
|
(26 111)
|
(25 007)
|
(25 812)
|
(26 398)
|
(29 608)
|
(30 859)
|
|
| Gross Profit |
156 969
N/A
|
159 662
+2%
|
160 414
+0%
|
159 449
-1%
|
160 154
+0%
|
159 106
-1%
|
159 125
+0%
|
160 035
+1%
|
161 292
+1%
|
162 655
+1%
|
164 018
+1%
|
165 965
+1%
|
168 053
+1%
|
170 816
+2%
|
173 215
+1%
|
175 876
+2%
|
178 463
+1%
|
184 973
+4%
|
186 868
+1%
|
190 502
+2%
|
191 793
+1%
|
196 889
+3%
|
197 854
+0%
|
195 666
-1%
|
187 026
-4%
|
184 042
-2%
|
180 661
-2%
|
177 327
-2%
|
182 671
+3%
|
179 782
-2%
|
180 189
+0%
|
181 074
+0%
|
183 365
+1%
|
186 380
+2%
|
188 000
+1%
|
191 743
+2%
|
195 313
+2%
|
195 241
0%
|
199 807
+2%
|
205 619
+3%
|
210 549
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(130 749)
|
(132 771)
|
(131 218)
|
(131 407)
|
(131 102)
|
(129 717)
|
(131 245)
|
(130 420)
|
(131 317)
|
(131 684)
|
(133 728)
|
(134 712)
|
(135 540)
|
(136 875)
|
(137 706)
|
(139 511)
|
(140 861)
|
(144 679)
|
(146 323)
|
(149 318)
|
(150 437)
|
(152 916)
|
(154 306)
|
(153 722)
|
(145 016)
|
(143 951)
|
(143 021)
|
(162 104)
|
(169 348)
|
(164 144)
|
(163 858)
|
(144 290)
|
(146 091)
|
(148 313)
|
(150 362)
|
(152 972)
|
(156 126)
|
(160 197)
|
(162 651)
|
(164 594)
|
(167 230)
|
|
| Selling, General & Administrative |
(130 747)
|
(132 768)
|
(131 214)
|
(122 241)
|
(131 101)
|
(129 716)
|
(131 245)
|
(121 805)
|
(131 315)
|
(131 684)
|
(133 726)
|
(125 751)
|
(135 540)
|
(136 873)
|
(137 707)
|
(130 594)
|
(140 859)
|
(144 678)
|
(146 320)
|
(140 703)
|
(150 437)
|
(152 915)
|
(154 306)
|
(145 860)
|
(145 014)
|
(143 950)
|
(143 019)
|
(153 690)
|
(169 346)
|
(164 143)
|
(163 857)
|
(134 605)
|
(146 091)
|
(148 312)
|
(150 361)
|
(142 955)
|
(156 124)
|
(160 194)
|
(162 650)
|
(153 556)
|
(167 229)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(9 165)
|
0
|
0
|
0
|
(8 614)
|
0
|
0
|
0
|
(8 960)
|
0
|
0
|
0
|
(8 915)
|
0
|
0
|
0
|
(8 614)
|
0
|
0
|
0
|
(7 861)
|
0
|
0
|
0
|
(8 413)
|
0
|
0
|
0
|
(9 683)
|
0
|
0
|
0
|
(10 016)
|
0
|
0
|
0
|
(11 037)
|
0
|
|
| Other Operating Expenses |
(2)
|
(3)
|
(4)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
0
|
(2)
|
1
|
(2)
|
(2)
|
(1)
|
(3)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
26 220
N/A
|
26 891
+3%
|
29 196
+9%
|
28 042
-4%
|
29 052
+4%
|
29 389
+1%
|
27 880
-5%
|
29 615
+6%
|
29 975
+1%
|
30 971
+3%
|
30 290
-2%
|
31 253
+3%
|
32 513
+4%
|
33 941
+4%
|
35 509
+5%
|
36 365
+2%
|
37 602
+3%
|
40 294
+7%
|
40 545
+1%
|
41 184
+2%
|
41 356
+0%
|
43 973
+6%
|
43 548
-1%
|
41 944
-4%
|
42 010
+0%
|
40 091
-5%
|
37 640
-6%
|
15 223
-60%
|
13 323
-12%
|
15 638
+17%
|
16 331
+4%
|
36 784
+125%
|
37 274
+1%
|
38 067
+2%
|
37 638
-1%
|
38 771
+3%
|
39 187
+1%
|
35 044
-11%
|
37 156
+6%
|
41 025
+10%
|
43 319
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 318)
|
(1 353)
|
4 497
|
10 780
|
10 772
|
10 806
|
4 916
|
(369)
|
(367)
|
(318)
|
(289)
|
(1 363)
|
(953)
|
(583)
|
(846)
|
(2 044)
|
(2 123)
|
(2 481)
|
(2 187)
|
(1 485)
|
(1 193)
|
(1 177)
|
(927)
|
(894)
|
(837)
|
(786)
|
(982)
|
1 561
|
1 494
|
1 585
|
1 584
|
(950)
|
(904)
|
(1 037)
|
(1 106)
|
(989)
|
(1 239)
|
(1 320)
|
(1 379)
|
(771)
|
(1 633)
|
|
| Non-Reccuring Items |
(2 073)
|
(1 689)
|
(13 944)
|
(16 095)
|
(16 113)
|
(16 163)
|
(4 029)
|
(3 230)
|
(3 264)
|
(15 740)
|
(16 086)
|
(16 633)
|
(16 856)
|
(6 022)
|
(5 696)
|
(3 472)
|
(3 493)
|
(2 152)
|
(2 041)
|
(3 859)
|
(3 945)
|
(3 829)
|
(4 643)
|
(3 218)
|
(10 103)
|
(10 254)
|
(9 355)
|
(12 045)
|
(6 863)
|
(6 610)
|
(8 582)
|
(9 329)
|
(8 420)
|
(8 382)
|
(6 437)
|
(3 893)
|
(3 634)
|
(4 897)
|
(5 241)
|
(3 869)
|
(4 106)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 108
|
12 108
|
13 659
|
14 780
|
2 672
|
2 672
|
1 121
|
496
|
496
|
496
|
1 754
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 500
|
2 500
|
2 500
|
3 208
|
|
| Total Other Income |
1 753
|
1 581
|
1 339
|
1 274
|
1 196
|
1 170
|
1 005
|
889
|
969
|
913
|
1 073
|
1 127
|
867
|
611
|
312
|
(82)
|
(129)
|
(165)
|
(165)
|
(161)
|
998
|
955
|
919
|
(424)
|
264
|
289
|
247
|
275
|
(309)
|
(341)
|
(230)
|
(179)
|
(313)
|
(538)
|
(599)
|
(1 407)
|
(1 393)
|
(1 356)
|
(1 509)
|
(1 390)
|
(943)
|
|
| Pre-Tax Income |
24 582
N/A
|
25 430
+3%
|
21 088
-17%
|
24 001
+14%
|
24 907
+4%
|
25 202
+1%
|
29 772
+18%
|
26 905
-10%
|
27 313
+2%
|
27 934
+2%
|
27 096
-3%
|
28 043
+3%
|
30 351
+8%
|
30 619
+1%
|
31 951
+4%
|
31 888
0%
|
32 353
+1%
|
35 992
+11%
|
36 648
+2%
|
37 433
+2%
|
37 216
-1%
|
39 922
+7%
|
38 897
-3%
|
37 408
-4%
|
31 334
-16%
|
29 340
-6%
|
27 550
-6%
|
5 014
-82%
|
7 645
+52%
|
10 272
+34%
|
9 103
-11%
|
26 326
+189%
|
27 637
+5%
|
28 110
+2%
|
29 496
+5%
|
32 482
+10%
|
32 921
+1%
|
29 971
-9%
|
31 527
+5%
|
37 495
+19%
|
39 845
+6%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9 906)
|
(10 252)
|
(8 128)
|
(7 938)
|
(8 144)
|
(8 041)
|
(10 042)
|
(9 110)
|
(9 369)
|
(9 408)
|
(9 038)
|
(9 293)
|
(9 977)
|
(10 278)
|
(9 936)
|
(10 959)
|
(10 843)
|
(11 898)
|
(12 712)
|
(12 072)
|
(11 992)
|
(13 040)
|
(12 981)
|
(11 971)
|
(9 968)
|
(9 065)
|
(8 274)
|
(2 816)
|
(3 763)
|
(4 800)
|
(4 557)
|
(8 625)
|
(9 349)
|
(9 204)
|
(9 531)
|
(10 949)
|
(11 015)
|
(10 424)
|
(10 926)
|
(12 835)
|
(13 195)
|
|
| Income from Continuing Operations |
14 676
|
15 178
|
12 960
|
16 063
|
16 763
|
17 161
|
19 730
|
17 795
|
17 944
|
18 526
|
18 058
|
18 750
|
20 374
|
20 341
|
22 015
|
20 929
|
21 510
|
24 094
|
23 936
|
25 361
|
25 224
|
26 882
|
25 916
|
25 437
|
21 366
|
20 275
|
19 276
|
2 198
|
3 882
|
5 472
|
4 546
|
17 701
|
18 288
|
18 906
|
19 965
|
21 533
|
21 906
|
19 547
|
20 601
|
24 660
|
26 650
|
|
| Income to Minority Interest |
(21)
|
(22)
|
(23)
|
(25)
|
(25)
|
(25)
|
(24)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(22)
|
(19)
|
(21)
|
(19)
|
(20)
|
(15)
|
(18)
|
0
|
(28)
|
(1)
|
(40)
|
(2)
|
48
|
99
|
69
|
151
|
117
|
72
|
90
|
16
|
72
|
70
|
(59)
|
62
|
(14)
|
17
|
7
|
(115)
|
|
| Net Income (Common) |
14 655
N/A
|
15 156
+3%
|
12 936
-15%
|
16 036
+24%
|
16 736
+4%
|
17 133
+2%
|
19 703
+15%
|
17 771
-10%
|
17 920
+1%
|
18 502
+3%
|
18 033
-3%
|
18 724
+4%
|
20 348
+9%
|
20 317
0%
|
21 996
+8%
|
20 907
-5%
|
21 490
+3%
|
24 072
+12%
|
23 910
-1%
|
25 341
+6%
|
25 207
-1%
|
26 845
+6%
|
25 913
-3%
|
25 396
-2%
|
21 364
-16%
|
20 322
-5%
|
19 375
-5%
|
2 267
-88%
|
4 033
+78%
|
5 590
+39%
|
4 618
-17%
|
17 791
+285%
|
18 304
+3%
|
18 977
+4%
|
20 035
+6%
|
21 473
+7%
|
21 967
+2%
|
19 532
-11%
|
20 617
+6%
|
24 667
+20%
|
26 535
+8%
|
|
| EPS (Diluted) |
53.48
N/A
|
55.31
+3%
|
47.21
-15%
|
58.85
+25%
|
64.36
+9%
|
67.98
+6%
|
78.81
+16%
|
70.67
-10%
|
74.66
+6%
|
79.06
+6%
|
78.06
-1%
|
80.24
+3%
|
89.24
+11%
|
90.29
+1%
|
98.63
+9%
|
93.18
-6%
|
97.68
+5%
|
109.91
+13%
|
109.88
0%
|
115.98
+6%
|
115.96
0%
|
123.99
+7%
|
120.26
-3%
|
117.57
-2%
|
99.64
-15%
|
94.78
-5%
|
90.36
-5%
|
10.57
-88%
|
18.87
+79%
|
26.69
+41%
|
22.51
-16%
|
85.81
+281%
|
91.44
+7%
|
95.1
+4%
|
102.65
+8%
|
109.37
+7%
|
116.01
+6%
|
103.15
-11%
|
109.42
+6%
|
130.7
+19%
|
141.35
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
