Belc Co Ltd
TSE:9974
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.
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.
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.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
5 090
7 970
|
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.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Belc Co Ltd
Revenue
|
362.4B
JPY
|
Cost of Revenue
|
-260.3B
JPY
|
Gross Profit
|
102.1B
JPY
|
Operating Expenses
|
-88B
JPY
|
Operating Income
|
14B
JPY
|
Other Expenses
|
-3.7B
JPY
|
Net Income
|
10.3B
JPY
|
Income Statement
Belc Co Ltd
May-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
147 905
N/A
|
151 695
+3%
|
155 737
+3%
|
161 124
+3%
|
166 945
+4%
|
171 527
+3%
|
176 242
+3%
|
181 071
+3%
|
184 866
+2%
|
187 800
+2%
|
190 939
+2%
|
193 565
+1%
|
197 383
+2%
|
201 491
+2%
|
205 869
+2%
|
211 394
+3%
|
214 586
+2%
|
219 313
+2%
|
223 005
+2%
|
225 523
+1%
|
228 519
+1%
|
230 575
+1%
|
234 332
+2%
|
239 496
+2%
|
252 759
+6%
|
263 364
+4%
|
273 504
+4%
|
284 460
+4%
|
287 162
+1%
|
293 578
+2%
|
297 552
+1%
|
300 267
+1%
|
300 947
+0%
|
301 960
+0%
|
305 080
+1%
|
310 825
+2%
|
319 687
+3%
|
330 025
+3%
|
341 306
+3%
|
351 856
+3%
|
362 401
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(108 645)
|
(111 510)
|
(114 480)
|
(118 330)
|
(122 709)
|
(125 957)
|
(129 547)
|
(133 251)
|
(136 147)
|
(138 365)
|
(140 940)
|
(142 864)
|
(145 788)
|
(148 579)
|
(151 588)
|
(155 587)
|
(157 938)
|
(161 654)
|
(164 457)
|
(166 310)
|
(168 741)
|
(170 140)
|
(172 910)
|
(176 628)
|
(185 778)
|
(193 969)
|
(202 340)
|
(211 157)
|
(214 028)
|
(218 835)
|
(221 445)
|
(221 919)
|
(221 420)
|
(219 566)
|
(219 308)
|
(220 951)
|
(227 063)
|
(234 534)
|
(243 373)
|
(251 907)
|
(260 346)
|
|
Gross Profit |
39 260
N/A
|
40 185
+2%
|
41 257
+3%
|
42 794
+4%
|
44 236
+3%
|
45 570
+3%
|
46 695
+2%
|
47 820
+2%
|
48 719
+2%
|
49 435
+1%
|
49 999
+1%
|
50 701
+1%
|
51 595
+2%
|
52 912
+3%
|
54 281
+3%
|
55 807
+3%
|
56 648
+2%
|
57 659
+2%
|
58 548
+2%
|
59 213
+1%
|
59 778
+1%
|
60 435
+1%
|
61 422
+2%
|
62 868
+2%
|
66 981
+7%
|
69 395
+4%
|
71 164
+3%
|
73 303
+3%
|
73 134
0%
|
74 743
+2%
|
76 107
+2%
|
78 348
+3%
|
79 527
+2%
|
82 394
+4%
|
85 772
+4%
|
89 874
+5%
|
92 624
+3%
|
95 491
+3%
|
97 933
+3%
|
99 949
+2%
|
102 055
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(32 053)
|
(32 829)
|
(33 905)
|
(35 511)
|
(36 811)
|
(37 883)
|
(38 516)
|
(39 411)
|
(40 007)
|
(40 486)
|
(41 287)
|
(41 537)
|
(42 545)
|
(43 730)
|
(44 894)
|
(46 286)
|
(47 181)
|
(48 065)
|
(48 963)
|
(49 395)
|
(50 056)
|
(50 686)
|
(51 469)
|
(52 405)
|
(54 270)
|
(56 126)
|
(58 553)
|
(61 371)
|
(62 138)
|
(63 175)
|
(63 323)
|
(65 276)
|
(66 810)
|
(69 621)
|
(73 055)
|
(75 856)
|
(77 388)
|
(79 318)
|
(81 053)
|
(85 454)
|
(88 033)
|
|
Selling, General & Administrative |
(32 053)
|
(32 828)
|
(33 904)
|
(32 741)
|
(36 810)
|
(37 882)
|
(38 517)
|
(36 209)
|
(40 004)
|
(40 485)
|
(41 284)
|
(38 242)
|
(42 547)
|
(43 729)
|
(44 895)
|
(42 336)
|
(47 180)
|
(48 065)
|
(48 964)
|
(45 131)
|
(50 054)
|
(50 685)
|
(51 468)
|
(47 710)
|
(54 271)
|
(56 124)
|
(58 551)
|
(56 417)
|
(62 136)
|
(63 174)
|
(63 322)
|
(60 061)
|
(66 810)
|
(69 621)
|
(73 055)
|
(69 660)
|
(77 386)
|
(79 318)
|
(81 052)
|
(78 791)
|
(88 032)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(2 770)
|
0
|
0
|
0
|
(3 200)
|
0
|
0
|
0
|
(3 296)
|
0
|
0
|
0
|
(3 949)
|
0
|
0
|
0
|
(4 263)
|
0
|
0
|
0
|
(4 694)
|
0
|
0
|
0
|
(4 953)
|
0
|
0
|
0
|
(5 215)
|
0
|
0
|
0
|
(6 195)
|
0
|
0
|
0
|
(6 662)
|
0
|
|
Other Operating Expenses |
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
(2)
|
(3)
|
(1)
|
(3)
|
1
|
2
|
(1)
|
1
|
(1)
|
(1)
|
0
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
7 207
N/A
|
7 356
+2%
|
7 352
0%
|
7 283
-1%
|
7 425
+2%
|
7 687
+4%
|
8 179
+6%
|
8 409
+3%
|
8 712
+4%
|
8 949
+3%
|
8 712
-3%
|
9 164
+5%
|
9 050
-1%
|
9 182
+1%
|
9 387
+2%
|
9 521
+1%
|
9 467
-1%
|
9 594
+1%
|
9 585
0%
|
9 818
+2%
|
9 722
-1%
|
9 749
+0%
|
9 953
+2%
|
10 463
+5%
|
12 711
+21%
|
13 269
+4%
|
12 611
-5%
|
11 932
-5%
|
10 996
-8%
|
11 568
+5%
|
12 784
+11%
|
13 072
+2%
|
12 717
-3%
|
12 773
+0%
|
12 717
0%
|
14 018
+10%
|
15 236
+9%
|
16 173
+6%
|
16 880
+4%
|
14 495
-14%
|
14 022
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(151)
|
(155)
|
(154)
|
(151)
|
(150)
|
(150)
|
(149)
|
(135)
|
(131)
|
(125)
|
(117)
|
(117)
|
(110)
|
(108)
|
(107)
|
(103)
|
(103)
|
(94)
|
(89)
|
(85)
|
(79)
|
(73)
|
(66)
|
(60)
|
(56)
|
(54)
|
(52)
|
(48)
|
(45)
|
(43)
|
(40)
|
(43)
|
(43)
|
(48)
|
(54)
|
(56)
|
(67)
|
(74)
|
(84)
|
(89)
|
(101)
|
|
Non-Reccuring Items |
(367)
|
(256)
|
(390)
|
(305)
|
(357)
|
(740)
|
(504)
|
(500)
|
(721)
|
(346)
|
(262)
|
(233)
|
36
|
35
|
(55)
|
(53)
|
(81)
|
(83)
|
(435)
|
(865)
|
(845)
|
(887)
|
(430)
|
(273)
|
(956)
|
(325)
|
(465)
|
(531)
|
157
|
(440)
|
(421)
|
(281)
|
(302)
|
(298)
|
(300)
|
(201)
|
(197)
|
(221)
|
(238)
|
(220)
|
(210)
|
|
Gain/Loss on Disposition of Assets |
0
|
(77)
|
(77)
|
0
|
(1)
|
(1)
|
(1)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(9)
|
(7)
|
(7)
|
0
|
0
|
146
|
146
|
0
|
0
|
0
|
(18)
|
0
|
|
Total Other Income |
285
|
394
|
408
|
409
|
427
|
465
|
469
|
514
|
486
|
474
|
537
|
516
|
583
|
583
|
534
|
545
|
520
|
520
|
485
|
637
|
648
|
737
|
795
|
674
|
747
|
729
|
774
|
791
|
790
|
780
|
799
|
856
|
770
|
651
|
520
|
334
|
609
|
613
|
463
|
565
|
460
|
|
Pre-Tax Income |
6 974
N/A
|
7 262
+4%
|
7 139
-2%
|
7 235
+1%
|
7 344
+2%
|
7 261
-1%
|
7 994
+10%
|
8 276
+4%
|
8 346
+1%
|
8 952
+7%
|
8 870
-1%
|
9 330
+5%
|
9 559
+2%
|
9 692
+1%
|
9 759
+1%
|
9 910
+2%
|
9 803
-1%
|
9 937
+1%
|
9 546
-4%
|
9 505
0%
|
9 446
-1%
|
9 526
+1%
|
10 252
+8%
|
10 804
+5%
|
12 446
+15%
|
13 619
+9%
|
12 868
-6%
|
12 144
-6%
|
11 901
-2%
|
11 856
0%
|
13 115
+11%
|
13 597
+4%
|
13 142
-3%
|
13 080
0%
|
13 029
0%
|
14 241
+9%
|
15 581
+9%
|
16 491
+6%
|
17 021
+3%
|
14 733
-13%
|
14 171
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2 786)
|
(2 851)
|
(2 753)
|
(2 770)
|
(2 794)
|
(2 709)
|
(2 995)
|
(3 033)
|
(2 972)
|
(3 112)
|
(3 046)
|
(3 119)
|
(3 123)
|
(3 103)
|
(3 070)
|
(3 047)
|
(3 023)
|
(3 069)
|
(2 953)
|
(2 934)
|
(2 980)
|
(3 019)
|
(3 261)
|
(3 508)
|
(3 999)
|
(4 073)
|
(3 716)
|
(3 315)
|
(3 241)
|
(3 554)
|
(4 070)
|
(4 410)
|
(4 278)
|
(4 267)
|
(4 246)
|
(4 627)
|
(5 038)
|
(4 892)
|
(4 900)
|
(4 055)
|
(3 887)
|
|
Income from Continuing Operations |
4 188
|
4 411
|
4 386
|
4 465
|
4 550
|
4 552
|
4 999
|
5 243
|
5 374
|
5 840
|
5 824
|
6 211
|
6 436
|
6 589
|
6 689
|
6 863
|
6 780
|
6 868
|
6 593
|
6 571
|
6 466
|
6 507
|
6 991
|
7 296
|
8 447
|
9 546
|
9 152
|
8 829
|
8 660
|
8 302
|
9 045
|
9 187
|
8 864
|
8 813
|
8 783
|
9 614
|
10 543
|
11 599
|
12 121
|
10 678
|
10 284
|
|
Net Income (Common) |
4 189
N/A
|
4 412
+5%
|
4 386
-1%
|
4 465
+2%
|
4 549
+2%
|
4 551
+0%
|
4 999
+10%
|
5 242
+5%
|
5 374
+3%
|
5 840
+9%
|
5 823
0%
|
6 211
+7%
|
6 435
+4%
|
6 589
+2%
|
6 689
+2%
|
6 862
+3%
|
6 780
-1%
|
6 867
+1%
|
6 592
-4%
|
6 571
0%
|
6 466
-2%
|
6 506
+1%
|
6 992
+7%
|
7 296
+4%
|
8 447
+16%
|
9 547
+13%
|
9 151
-4%
|
8 828
-4%
|
8 659
-2%
|
8 300
-4%
|
9 045
+9%
|
9 187
+2%
|
8 864
-4%
|
8 814
-1%
|
8 783
0%
|
9 614
+9%
|
10 543
+10%
|
11 598
+10%
|
12 120
+5%
|
10 677
-12%
|
10 283
-4%
|
|
EPS (Diluted) |
199.47
N/A
|
210.09
+5%
|
208.85
-1%
|
213.97
+2%
|
216.61
+1%
|
216.71
+0%
|
238.04
+10%
|
251.21
+6%
|
255.9
+2%
|
278.09
+9%
|
277.28
0%
|
297.65
+7%
|
306.42
+3%
|
313.76
+2%
|
318.52
+2%
|
328.85
+3%
|
322.85
-2%
|
327
+1%
|
315.91
-3%
|
314.9
0%
|
309.86
-2%
|
311.78
+1%
|
335.07
+7%
|
349.65
+4%
|
404.8
+16%
|
457.52
+13%
|
438.54
-4%
|
423.07
-4%
|
414.97
-2%
|
397.76
-4%
|
433.47
+9%
|
440.27
+2%
|
424.79
-4%
|
422.57
-1%
|
421.36
0%
|
461.02
+9%
|
505.27
+10%
|
556.95
+10%
|
581.43
+4%
|
512.2
-12%
|
493.3
-4%
|