KRS Corp
TSE:9369

Watchlist Manager
KRS Corp Logo
KRS Corp
TSE:9369
Watchlist
Price: 2 267 JPY 3.42% Market Closed
Market Cap: 57.5B JPY
Have any thoughts about
KRS Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

192.5B
+1%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+10%
5 Years
+12%
7 Years
+22%
10 Years
+29%
5.9B
+9%
Operating Income
Growth Rates:
1 Year
+58%
3 Years
+61%
5 Years
+35%
7 Years
+16%
10 Years
+146%
-45m
+83%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
KRS Corp

Revenue
192.5B JPY
Cost of Revenue
-180.1B JPY
Gross Profit
12.4B JPY
Operating Expenses
-6.4B JPY
Operating Income
5.9B JPY
Other Expenses
-6B JPY
Net Income
-45m JPY

Income Statement
KRS Corp

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
148 667
N/A
150 789
+1%
152 398
+1%
153 472
+1%
153 967
+0%
153 541
0%
153 028
0%
152 860
0%
152 716
0%
153 034
+0%
153 191
+0%
155 567
+2%
157 495
+1%
159 722
+1%
162 645
+2%
164 338
+1%
166 815
+2%
169 155
+1%
170 232
+1%
171 383
+1%
171 620
+0%
172 185
+0%
173 933
+1%
172 682
-1%
171 900
0%
171 171
0%
171 083
0%
172 828
+1%
174 519
+1%
175 967
+1%
176 545
+0%
177 359
+0%
178 295
+1%
179 649
+1%
180 779
+1%
181 737
+1%
183 251
+1%
184 617
+1%
186 693
+1%
189 767
+2%
192 471
+1%
Gross Profit
Cost of Revenue
(142 827)
(144 682)
(145 863)
(146 566)
(146 440)
(145 584)
(144 728)
(144 453)
(144 053)
(144 074)
(144 220)
(146 043)
(147 900)
(150 325)
(153 612)
(155 084)
(157 376)
(159 800)
(160 607)
(161 832)
(162 335)
(163 027)
(164 933)
(164 852)
(164 463)
(163 689)
(163 597)
(164 189)
(165 152)
(166 342)
(166 551)
(167 264)
(168 433)
(169 930)
(171 048)
(171 993)
(173 315)
(174 264)
(175 737)
(178 027)
(180 106)
Gross Profit
5 840
N/A
6 107
+5%
6 535
+7%
6 906
+6%
7 527
+9%
7 957
+6%
8 300
+4%
8 407
+1%
8 663
+3%
8 960
+3%
8 971
+0%
9 524
+6%
9 595
+1%
9 397
-2%
9 033
-4%
9 254
+2%
9 439
+2%
9 355
-1%
9 625
+3%
9 551
-1%
9 285
-3%
9 158
-1%
9 000
-2%
7 830
-13%
7 437
-5%
7 482
+1%
7 486
+0%
8 639
+15%
9 367
+8%
9 625
+3%
9 994
+4%
10 095
+1%
9 862
-2%
9 719
-1%
9 731
+0%
9 744
+0%
9 936
+2%
10 353
+4%
10 956
+6%
11 740
+7%
12 365
+5%
Operating Income
Operating Expenses
(3 432)
(3 435)
(3 482)
(3 601)
(3 697)
(3 931)
(3 982)
(3 994)
(4 124)
(4 119)
(4 203)
(4 430)
(4 487)
(4 505)
(4 580)
(4 576)
(4 593)
(4 657)
(4 735)
(4 849)
(4 907)
(5 025)
(5 032)
(4 938)
(4 951)
(4 881)
(5 142)
(5 398)
(5 687)
(5 987)
(6 070)
(6 182)
(6 070)
(6 024)
(6 003)
(6 061)
(6 182)
(6 323)
(6 389)
(6 319)
(6 442)
Selling, General & Administrative
(3 432)
(3 378)
(3 480)
(3 601)
(3 695)
(3 876)
(3 983)
(3 994)
(4 124)
(4 058)
(4 203)
(4 429)
(4 487)
(4 349)
(4 578)
(4 575)
(4 592)
(4 500)
(4 734)
(4 847)
(4 906)
(4 867)
(5 031)
(4 938)
(4 949)
(4 718)
(5 142)
(5 397)
(5 687)
(5 829)
(6 068)
(6 181)
(6 069)
(5 886)
(6 001)
(6 058)
(6 181)
(6 196)
(6 388)
(6 319)
(6 440)
Depreciation & Amortization
0
(57)
0
0
0
(55)
0
0
0
(60)
0
0
0
(155)
0
0
0
(156)
0
0
0
(157)
0
0
0
(162)
0
0
0
(157)
0
0
0
(136)
0
0
0
(126)
0
0
0
Other Operating Expenses
0
0
(2)
0
(2)
0
1
0
0
(1)
0
(1)
0
(1)
(2)
0
0
(1)
(1)
(2)
(1)
(1)
(1)
0
(2)
(1)
0
(1)
0
(1)
(2)
(1)
0
(2)
(2)
(3)
(1)
(1)
(1)
0
0
Operating Income
2 408
N/A
2 672
+11%
3 053
+14%
3 305
+8%
3 830
+16%
4 026
+5%
4 318
+7%
4 413
+2%
4 539
+3%
4 841
+7%
4 768
-2%
5 094
+7%
5 108
+0%
4 892
-4%
4 453
-9%
4 678
+5%
4 846
+4%
4 698
-3%
4 890
+4%
4 702
-4%
4 378
-7%
4 133
-6%
3 968
-4%
2 892
-27%
2 486
-14%
2 601
+5%
2 344
-10%
3 241
+38%
3 680
+14%
3 638
-1%
3 924
+8%
3 913
0%
3 792
-3%
3 695
-3%
3 728
+1%
3 683
-1%
3 754
+2%
4 030
+7%
4 567
+13%
5 421
+19%
5 923
+9%
Pre-Tax Income
Interest Income Expense
(16)
(21)
(70)
(37)
(24)
(20)
(8)
(17)
(19)
(27)
(23)
(44)
(40)
(35)
(39)
(28)
(35)
(34)
(38)
(43)
(40)
(19)
(31)
(51)
(56)
(80)
(195)
(297)
(407)
(529)
(528)
(513)
(564)
(542)
(595)
(644)
(671)
(765)
(811)
(881)
(973)
Non-Reccuring Items
33
10
(57)
(149)
(215)
(237)
(266)
(201)
(161)
34
137
146
181
13
15
34
26
(323)
(283)
(304)
(386)
(113)
(125)
(138)
(61)
442
454
464
411
(58)
(81)
(263)
(214)
(255)
(230)
(43)
(44)
(3 450)
(3 462)
(3 364)
(3 440)
Gain/Loss on Disposition of Assets
21
54
61
110
76
66
47
(100)
(98)
(127)
(142)
(68)
(68)
(69)
(60)
(57)
(59)
(26)
(41)
(55)
(59)
(35)
(19)
(32)
(85)
(164)
0
(142)
(81)
(70)
(36)
(11)
9
11
(31)
(52)
(48)
(78)
(31)
(61)
(71)
Total Other Income
179
185
170
161
167
164
165
308
296
307
306
152
149
170
163
185
176
173
135
409
401
321
215
(50)
(39)
127
65
260
255
203
173
125
158
166
168
217
203
207
258
291
317
Pre-Tax Income
2 625
N/A
2 900
+10%
3 157
+9%
3 390
+7%
3 834
+13%
3 999
+4%
4 256
+6%
4 403
+3%
4 557
+3%
5 028
+10%
5 046
+0%
5 280
+5%
5 330
+1%
4 971
-7%
4 532
-9%
4 812
+6%
4 954
+3%
4 488
-9%
4 663
+4%
4 709
+1%
4 294
-9%
4 287
0%
4 008
-7%
2 621
-35%
2 245
-14%
2 926
+30%
2 668
-9%
3 526
+32%
3 858
+9%
3 184
-17%
3 452
+8%
3 251
-6%
3 181
-2%
3 075
-3%
3 040
-1%
3 161
+4%
3 194
+1%
(56)
N/A
521
N/A
1 406
+170%
1 756
+25%
Net Income
Tax Provision
(1 303)
(1 441)
(1 506)
(1 408)
(1 552)
(1 658)
(1 771)
(1 935)
(1 958)
(2 035)
(2 034)
(2 009)
(1 993)
(1 785)
(1 627)
(1 707)
(1 776)
(1 695)
(1 735)
(1 733)
(1 598)
(1 971)
(2 008)
(1 577)
(1 540)
(1 320)
(1 067)
(1 444)
(1 388)
(1 181)
(1 272)
(1 124)
(1 145)
(1 272)
(1 292)
(1 423)
(1 429)
(841)
(867)
(940)
(1 066)
Income from Continuing Operations
1 322
1 459
1 651
1 982
2 282
2 341
2 485
2 468
2 599
2 993
3 012
3 271
3 337
3 186
2 905
3 105
3 178
2 793
2 928
2 976
2 696
2 316
2 000
1 044
705
1 606
1 601
2 082
2 470
2 003
2 180
2 127
2 036
1 803
1 748
1 738
1 765
(897)
(346)
466
690
Income to Minority Interest
(162)
(160)
(154)
(180)
(188)
(231)
(257)
(311)
(354)
(408)
(424)
(403)
(439)
(457)
(442)
(473)
(479)
(461)
(488)
(487)
(470)
(479)
(470)
(445)
(445)
(418)
(426)
(432)
(443)
(442)
(392)
(386)
(365)
(344)
(390)
(422)
(439)
(437)
(567)
(732)
(734)
Net Income (Common)
1 158
N/A
1 297
+12%
1 494
+15%
1 800
+20%
2 092
+16%
2 109
+1%
2 227
+6%
2 156
-3%
2 244
+4%
2 584
+15%
2 587
+0%
2 867
+11%
2 897
+1%
2 728
-6%
2 462
-10%
2 632
+7%
2 698
+3%
2 331
-14%
2 439
+5%
2 486
+2%
2 225
-10%
1 835
-18%
1 528
-17%
598
-61%
259
-57%
1 187
+358%
1 175
-1%
1 649
+40%
2 026
+23%
1 561
-23%
1 788
+15%
1 742
-3%
1 671
-4%
1 458
-13%
1 357
-7%
1 316
-3%
1 326
+1%
(1 334)
N/A
(913)
+32%
(268)
+71%
(45)
+83%
EPS (Diluted)
89.07
N/A
99.76
+12%
114.92
+15%
150
+31%
174.33
+16%
169.41
-3%
185.58
+10%
179.66
-3%
187
+4%
103.95
-44%
215.58
+107%
238.91
+11%
241.41
+1%
109.75
-55%
205.16
+87%
219.33
+7%
224.83
+3%
93.78
-58%
196.25
+109%
200.03
+2%
179.03
-10%
73.82
-59%
122.95
+67%
48.12
-61%
10.42
-78%
47.75
+358%
47.27
-1%
66.34
+40%
81.51
+23%
62.8
-23%
71.93
+15%
70.08
-3%
67.23
-4%
58.66
-13%
54.59
-7%
52.94
-3%
53.35
+1%
-53.67
N/A
-36.72
+32%
-10.77
+71%
-1.8
+83%

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 211,300+ 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.