K'S Holdings Corp
TSE:8282

Watchlist Manager
K'S Holdings Corp Logo
K'S Holdings Corp
TSE:8282
Watchlist
Price: 1 410.5 JPY 1.07% Market Closed
Market Cap: 241B JPY
Have any thoughts about
K'S Holdings Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

727B
+0.3%
Revenue
Growth Rates:
1 Year
0%
3 Years
-5%
5 Years
+1%
7 Years
+9%
10 Years
+5%
19.8B
-2%
Operating Income
Growth Rates:
1 Year
-21%
3 Years
-53%
5 Years
-50%
7 Years
-34%
10 Years
-20%
7.6B
-1%
Net Income
Growth Rates:
1 Year
-56%
3 Years
-76%
5 Years
-73%
7 Years
-68%
10 Years
-61%

Earnings Waterfall
K'S Holdings Corp

Revenue
727B JPY
Cost of Revenue
-526.3B JPY
Gross Profit
200.7B JPY
Operating Expenses
-180.9B JPY
Operating Income
19.8B JPY
Other Expenses
-12.2B JPY
Net Income
7.6B JPY

Income Statement
K'S Holdings Corp

Rotate your device to view
Income Statement
Currency: JPY
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 Sep-2024
Revenue
Revenue
691 937
N/A
683 279
-1%
637 194
-7%
630 301
-1%
639 173
+1%
642 228
+0%
644 181
+0%
650 764
+1%
652 745
+0%
655 210
+0%
658 150
+0%
660 077
+0%
666 686
+1%
672 970
+1%
679 132
+1%
681 782
+0%
688 206
+1%
686 852
0%
689 125
+0%
699 213
+1%
720 696
+3%
715 361
-1%
708 222
-1%
731 466
+3%
736 440
+1%
767 273
+4%
792 542
+3%
785 247
-1%
762 444
-3%
747 599
-2%
747 219
0%
743 551
0%
741 529
0%
742 027
+0%
737 320
-1%
726 540
-1%
730 588
+1%
723 658
-1%
718 369
-1%
725 161
+1%
727 037
+0%
Gross Profit
Cost of Revenue
(522 438)
(514 491)
(476 052)
(468 371)
(474 042)
(474 523)
(474 913)
(478 694)
(478 191)
(478 293)
(478 237)
(477 697)
(481 223)
(483 893)
(487 499)
(488 272)
(494 155)
(494 193)
(495 338)
(502 823)
(516 572)
(514 367)
(508 333)
(521 719)
(525 109)
(542 905)
(561 376)
(559 190)
(544 581)
(535 644)
(536 133)
(534 357)
(530 775)
(532 751)
(529 436)
(522 192)
(526 178)
(521 683)
(519 624)
(524 217)
(526 333)
Gross Profit
169 499
N/A
168 788
0%
161 142
-5%
161 930
+0%
165 131
+2%
167 705
+2%
169 268
+1%
172 070
+2%
174 554
+1%
176 917
+1%
179 913
+2%
182 380
+1%
185 463
+2%
189 077
+2%
191 633
+1%
193 510
+1%
194 051
+0%
192 659
-1%
193 787
+1%
196 390
+1%
204 124
+4%
200 994
-2%
199 889
-1%
209 747
+5%
211 331
+1%
224 368
+6%
231 166
+3%
226 057
-2%
217 863
-4%
211 955
-3%
211 086
0%
209 194
-1%
210 754
+1%
209 276
-1%
207 884
-1%
204 348
-2%
204 410
+0%
201 975
-1%
198 745
-2%
200 944
+1%
200 704
0%
Operating Income
Operating Expenses
(144 907)
(145 247)
(142 603)
(143 177)
(144 538)
(146 365)
(147 524)
(149 417)
(151 434)
(152 482)
(154 300)
(154 642)
(155 692)
(157 029)
(160 869)
(162 039)
(162 962)
(163 334)
(161 065)
(162 583)
(164 594)
(165 458)
(166 900)
(168 082)
(169 142)
(171 977)
(179 429)
(178 792)
(175 855)
(174 461)
(169 331)
(171 979)
(174 934)
(176 697)
(177 755)
(178 463)
(179 475)
(180 057)
(180 021)
(180 692)
(180 945)
Selling, General & Administrative
(132 153)
(132 352)
(129 500)
(129 846)
(130 981)
(132 527)
(133 489)
(135 124)
(136 887)
(137 794)
(139 512)
(139 866)
(140 956)
(142 357)
(146 179)
(147 425)
(148 459)
(148 984)
(146 970)
(148 582)
(150 689)
(151 657)
(153 162)
(154 343)
(155 353)
(158 020)
(165 377)
(164 686)
(161 702)
(160 359)
(155 188)
(157 736)
(160 550)
(162 119)
(162 978)
(163 594)
(164 559)
(165 081)
(164 989)
(165 731)
(166 064)
Depreciation & Amortization
(12 753)
(12 895)
(13 103)
(13 331)
(13 557)
(13 839)
(14 033)
(14 292)
(14 544)
(14 684)
(14 787)
(14 774)
(14 736)
(14 672)
(14 689)
(14 612)
(14 502)
(14 348)
(14 094)
(14 001)
(13 904)
(13 801)
(13 737)
(13 738)
(13 788)
(13 956)
(14 051)
(14 105)
(14 152)
(14 101)
(14 141)
(14 241)
(14 383)
(14 576)
(14 776)
(14 868)
(14 915)
(14 975)
(15 031)
(14 960)
(14 880)
Other Operating Expenses
(1)
0
0
0
0
1
(2)
0
(3)
(4)
(1)
(2)
0
0
(1)
(2)
(1)
(1)
(1)
1
0
0
(1)
(1)
0
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
Operating Income
24 592
N/A
23 541
-4%
18 539
-21%
18 753
+1%
20 593
+10%
21 340
+4%
21 744
+2%
22 653
+4%
23 120
+2%
24 435
+6%
25 613
+5%
27 738
+8%
29 771
+7%
32 048
+8%
30 764
-4%
31 471
+2%
31 089
-1%
29 325
-6%
32 722
+12%
33 807
+3%
39 530
+17%
35 536
-10%
32 989
-7%
41 665
+26%
42 189
+1%
52 391
+24%
51 737
-1%
47 265
-9%
42 008
-11%
37 494
-11%
41 755
+11%
37 215
-11%
35 820
-4%
32 579
-9%
30 129
-8%
25 885
-14%
24 935
-4%
21 918
-12%
18 724
-15%
20 252
+8%
19 759
-2%
Pre-Tax Income
Interest Income Expense
(784)
(784)
(165)
(170)
(148)
(119)
1 067
(236)
242
257
956
102
(345)
(331)
213
(566)
(553)
(537)
(55)
(517)
(507)
(491)
(40)
(483)
(488)
(481)
(75)
(446)
(430)
(432)
(77)
(431)
(423)
(428)
(106)
(115)
(123)
(144)
(167)
(468)
(477)
Non-Reccuring Items
(726)
(538)
(344)
(1 622)
(1 567)
(1 564)
(1 705)
(2 224)
(2 205)
(2 264)
(3 570)
(1 972)
(2 160)
(2 162)
(4 326)
(4 763)
(4 914)
(4 853)
(4 231)
(3 691)
(3 623)
(3 686)
(4 155)
(4 466)
(4 150)
(4 255)
(1 947)
(2 122)
(1 955)
(1 681)
(4 407)
(4 145)
(4 332)
(4 056)
(4 033)
(3 993)
(4 108)
(4 517)
(8 515)
(9 182)
(9 068)
Gain/Loss on Disposition of Assets
57
57
(105)
0
(1 057)
(609)
0
0
0
69
181
0
396
340
(8)
240
42
11
339
147
134
154
(15)
0
0
0
0
46
0
0
(338)
(383)
(337)
0
53
0
0
0
6
21
22
Total Other Income
9 046
8 512
7 475
6 591
6 350
6 592
5 108
6 927
7 746
6 937
5 540
6 223
5 932
6 075
5 684
6 274
6 461
6 452
5 872
6 147
5 664
5 229
4 091
4 525
4 857
5 028
5 085
5 500
5 439
5 328
4 868
5 561
5 586
5 245
5 243
4 884
4 563
4 569
4 392
4 625
4 602
Pre-Tax Income
32 185
N/A
30 788
-4%
25 400
-18%
23 552
-7%
24 171
+3%
25 640
+6%
26 214
+2%
27 120
+3%
28 903
+7%
29 434
+2%
28 720
-2%
32 091
+12%
33 594
+5%
35 970
+7%
32 327
-10%
32 656
+1%
32 125
-2%
30 398
-5%
34 647
+14%
35 893
+4%
41 198
+15%
36 742
-11%
32 870
-11%
41 241
+25%
42 408
+3%
52 683
+24%
54 800
+4%
50 243
-8%
45 062
-10%
40 709
-10%
41 801
+3%
37 817
-10%
36 314
-4%
33 340
-8%
31 286
-6%
26 661
-15%
25 267
-5%
21 826
-14%
14 440
-34%
15 248
+6%
14 838
-3%
Net Income
Tax Provision
(12 721)
(11 966)
(10 369)
(9 757)
(10 091)
(10 091)
(9 904)
(9 981)
(10 281)
(10 562)
(8 566)
(9 571)
(9 862)
(10 653)
(9 621)
(9 591)
(9 520)
(8 929)
(10 839)
(11 317)
(13 025)
(11 700)
(11 344)
(14 042)
(14 444)
(17 616)
(16 065)
(14 550)
(12 885)
(11 531)
(13 254)
(12 261)
(11 832)
(10 964)
(10 165)
(8 480)
(8 055)
(6 924)
(7 060)
(7 574)
(7 240)
Income from Continuing Operations
19 464
18 822
15 031
13 795
14 080
15 549
16 310
17 139
18 622
18 872
20 154
22 520
23 732
25 317
22 706
23 065
22 605
21 469
23 808
24 576
28 173
25 042
21 526
27 199
27 964
35 067
38 735
35 693
32 177
29 178
28 547
25 556
24 482
22 376
21 121
18 181
17 212
14 902
7 380
7 674
7 598
Income to Minority Interest
(7)
(3)
0
(1)
(6)
(8)
(4)
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)
19 457
N/A
18 819
-3%
15 030
-20%
13 795
-8%
14 073
+2%
15 539
+10%
16 305
+5%
17 135
+5%
18 621
+9%
18 872
+1%
20 154
+7%
22 520
+12%
23 731
+5%
25 316
+7%
22 706
-10%
23 065
+2%
22 605
-2%
21 470
-5%
23 807
+11%
24 575
+3%
28 172
+15%
25 041
-11%
21 525
-14%
27 197
+26%
27 963
+3%
35 066
+25%
38 734
+10%
35 693
-8%
32 177
-10%
29 177
-9%
28 547
-2%
25 556
-10%
24 481
-4%
22 375
-9%
21 120
-6%
18 179
-14%
17 212
-5%
14 901
-13%
7 380
-50%
7 674
+4%
7 598
-1%
EPS (Diluted)
91.77
N/A
85.54
-7%
68.73
-20%
58.7
-15%
59.63
+2%
65.56
+10%
69.09
+5%
72.6
+5%
78.55
+8%
80.3
+2%
85.81
+7%
97.06
+13%
101.84
+5%
109.12
+7%
96.69
-11%
98.14
+1%
95.78
-2%
90.95
-5%
101.26
+11%
107.67
+6%
124.02
+15%
112.16
-10%
96.01
-14%
127.91
+33%
131.18
+3%
164.68
+26%
182.11
+11%
172.54
-5%
156.31
-9%
146.05
-7%
141.42
-3%
133.88
-5%
128.18
-4%
117.14
-9%
110.01
-6%
100.08
-9%
96.86
-3%
82.15
-15%
41.58
-49%
44.22
+6%
44.94
+2%

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 211,600+ 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 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.