Sundrug Co Ltd
TSE:9989
Sundrug Co Ltd
TSE:9989
Price:
3 555
JPY
3.34%
Market Closed
Market Cap:
415.8B
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
Sundrug Co Ltd
3555
+115 (+3.34%)
| 52 Week Range |
3 440
4 890
|
| 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
Sundrug Co Ltd
Income Statement
Earnings Waterfall
Sundrug Co Ltd
Sundrug Co Ltd
|
Revenue
|
764.2B
JPY
|
|
Cost of Revenue
|
-570.9B
JPY
|
|
Gross Profit
|
193.3B
JPY
|
|
Operating Expenses
|
-151.2B
JPY
|
|
Operating Income
|
42B
JPY
|
|
Other Expenses
|
-12.5B
JPY
|
|
Net Income
|
29.5B
JPY
|
Income Statement
Sundrug Co Ltd
Sundrug 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 |
440 575
N/A
|
442 504
+0%
|
449 548
+2%
|
445 818
-1%
|
466 704
+5%
|
480 933
+3%
|
492 036
+2%
|
503 773
+2%
|
511 786
+2%
|
517 289
+1%
|
524 155
+1%
|
528 394
+1%
|
536 737
+2%
|
546 370
+2%
|
555 031
+2%
|
564 215
+2%
|
571 724
+1%
|
578 241
+1%
|
583 085
+1%
|
588 069
+1%
|
594 960
+1%
|
612 185
+3%
|
607 565
-1%
|
617 769
+2%
|
622 197
+1%
|
617 407
-1%
|
634 169
+3%
|
634 310
+0%
|
641 667
+1%
|
644 605
+0%
|
645 191
+0%
|
648 734
+1%
|
650 992
+0%
|
661 203
+2%
|
676 628
+2%
|
690 462
+2%
|
706 153
+2%
|
722 946
+2%
|
736 881
+2%
|
751 777
+2%
|
764 196
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(335 586)
|
(337 884)
|
(342 075)
|
(337 582)
|
(353 448)
|
(362 671)
|
(370 944)
|
(379 654)
|
(385 526)
|
(390 042)
|
(394 942)
|
(397 646)
|
(403 532)
|
(410 452)
|
(416 559)
|
(423 256)
|
(428 711)
|
(433 451)
|
(436 935)
|
(440 891)
|
(445 496)
|
(458 824)
|
(454 974)
|
(463 150)
|
(466 872)
|
(462 850)
|
(475 390)
|
(475 760)
|
(482 913)
|
(486 444)
|
(488 319)
|
(492 228)
|
(493 734)
|
(500 860)
|
(511 083)
|
(518 516)
|
(528 999)
|
(540 247)
|
(550 045)
|
(562 457)
|
(570 939)
|
|
| Gross Profit |
104 989
N/A
|
104 620
0%
|
107 473
+3%
|
108 236
+1%
|
113 256
+5%
|
118 262
+4%
|
121 092
+2%
|
124 119
+2%
|
126 260
+2%
|
127 247
+1%
|
129 213
+2%
|
130 748
+1%
|
133 205
+2%
|
135 918
+2%
|
138 472
+2%
|
140 959
+2%
|
143 013
+1%
|
144 790
+1%
|
146 150
+1%
|
147 178
+1%
|
149 464
+2%
|
153 361
+3%
|
152 591
-1%
|
154 619
+1%
|
155 325
+0%
|
154 557
0%
|
158 779
+3%
|
158 550
0%
|
158 754
+0%
|
158 161
0%
|
156 872
-1%
|
156 506
0%
|
157 258
+0%
|
160 343
+2%
|
165 545
+3%
|
171 946
+4%
|
177 154
+3%
|
182 699
+3%
|
186 836
+2%
|
189 320
+1%
|
193 257
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(78 067)
|
(79 224)
|
(81 158)
|
(82 312)
|
(84 858)
|
(87 128)
|
(88 831)
|
(91 094)
|
(92 684)
|
(93 968)
|
(95 575)
|
(96 693)
|
(98 611)
|
(100 767)
|
(102 787)
|
(104 879)
|
(106 909)
|
(109 018)
|
(110 657)
|
(111 945)
|
(113 556)
|
(115 514)
|
(116 544)
|
(118 015)
|
(117 571)
|
(118 089)
|
(119 937)
|
(121 205)
|
(122 510)
|
(122 559)
|
(122 092)
|
(122 454)
|
(123 747)
|
(125 708)
|
(129 441)
|
(134 494)
|
(138 861)
|
(143 149)
|
(145 661)
|
(148 324)
|
(151 241)
|
|
| Selling, General & Administrative |
(78 067)
|
(79 222)
|
(81 156)
|
(82 310)
|
(84 856)
|
(87 127)
|
(88 829)
|
(91 093)
|
(92 682)
|
(93 965)
|
(95 574)
|
(96 692)
|
(98 610)
|
(100 767)
|
(102 786)
|
(104 878)
|
(106 908)
|
(109 017)
|
(110 656)
|
(111 944)
|
(113 556)
|
(115 514)
|
(116 543)
|
(118 013)
|
(117 569)
|
(118 086)
|
(119 935)
|
(121 204)
|
(122 508)
|
(122 558)
|
(122 091)
|
(122 454)
|
(123 748)
|
(125 708)
|
(129 441)
|
(134 493)
|
(138 858)
|
(143 148)
|
(145 660)
|
(133 311)
|
(151 240)
|
|
| Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
(15 012)
|
0
|
|
| Other Operating Expenses |
0
|
(2)
|
0
|
(2)
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
0
|
(3)
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(1)
|
0
|
(1)
|
(1)
|
|
| Operating Income |
26 922
N/A
|
25 396
-6%
|
26 315
+4%
|
25 924
-1%
|
28 398
+10%
|
31 134
+10%
|
32 261
+4%
|
33 025
+2%
|
33 576
+2%
|
33 279
-1%
|
33 638
+1%
|
34 055
+1%
|
34 594
+2%
|
35 151
+2%
|
35 685
+2%
|
36 080
+1%
|
36 104
+0%
|
35 772
-1%
|
35 493
-1%
|
35 233
-1%
|
35 908
+2%
|
37 847
+5%
|
36 047
-5%
|
36 604
+2%
|
37 754
+3%
|
36 468
-3%
|
38 842
+7%
|
37 345
-4%
|
36 244
-3%
|
35 602
-2%
|
34 780
-2%
|
34 052
-2%
|
33 511
-2%
|
34 635
+3%
|
36 104
+4%
|
37 452
+4%
|
38 293
+2%
|
39 550
+3%
|
41 175
+4%
|
40 996
0%
|
42 016
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
124
|
127
|
131
|
128
|
128
|
131
|
136
|
139
|
139
|
136
|
132
|
135
|
135
|
135
|
135
|
128
|
128
|
130
|
130
|
130
|
131
|
129
|
129
|
128
|
127
|
126
|
124
|
124
|
123
|
122
|
123
|
119
|
113
|
106
|
95
|
89
|
89
|
91
|
97
|
95
|
(411)
|
|
| Non-Reccuring Items |
(1 541)
|
(1 461)
|
(1 470)
|
(173)
|
(23)
|
(70)
|
(162)
|
(540)
|
(529)
|
(552)
|
(533)
|
(447)
|
(446)
|
(349)
|
(297)
|
(195)
|
(88)
|
(269)
|
(368)
|
(729)
|
(749)
|
(697)
|
(588)
|
(2 511)
|
(3 116)
|
(3 027)
|
(3 062)
|
(1 159)
|
(581)
|
(710)
|
(692)
|
(292)
|
(254)
|
(333)
|
(452)
|
(568)
|
(607)
|
(685)
|
(612)
|
(489)
|
(514)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
6
|
0
|
0
|
(12)
|
(12)
|
0
|
(12)
|
0
|
0
|
0
|
0
|
17
|
18
|
0
|
18
|
120
|
0
|
119
|
404
|
285
|
232
|
232
|
(53)
|
(53)
|
157
|
144
|
157
|
157
|
0
|
21
|
0
|
|
| Total Other Income |
528
|
529
|
537
|
690
|
487
|
546
|
592
|
653
|
712
|
707
|
689
|
681
|
640
|
627
|
610
|
585
|
627
|
551
|
510
|
437
|
394
|
422
|
437
|
427
|
427
|
589
|
779
|
759
|
773
|
635
|
597
|
564
|
523
|
523
|
512
|
593
|
687
|
678
|
710
|
638
|
685
|
|
| Pre-Tax Income |
26 033
N/A
|
24 591
-6%
|
25 513
+4%
|
26 569
+4%
|
28 990
+9%
|
31 741
+9%
|
32 827
+3%
|
33 277
+1%
|
33 901
+2%
|
33 576
-1%
|
33 932
+1%
|
34 424
+1%
|
34 923
+1%
|
35 552
+2%
|
36 121
+2%
|
36 598
+1%
|
36 759
+0%
|
36 184
-2%
|
35 765
-1%
|
35 071
-2%
|
35 684
+2%
|
37 718
+6%
|
36 043
-4%
|
34 648
-4%
|
35 210
+2%
|
34 276
-3%
|
36 683
+7%
|
37 188
+1%
|
36 963
-1%
|
35 934
-3%
|
35 040
-2%
|
34 675
-1%
|
33 840
-2%
|
34 878
+3%
|
36 416
+4%
|
37 710
+4%
|
38 619
+2%
|
39 791
+3%
|
41 370
+4%
|
41 261
0%
|
41 776
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(10 867)
|
(10 201)
|
(10 390)
|
(10 207)
|
(10 933)
|
(11 771)
|
(11 946)
|
(11 708)
|
(11 694)
|
(11 359)
|
(11 249)
|
(11 112)
|
(11 240)
|
(11 398)
|
(11 530)
|
(11 768)
|
(11 809)
|
(11 628)
|
(11 477)
|
(11 137)
|
(11 342)
|
(11 975)
|
(11 478)
|
(10 956)
|
(11 010)
|
(10 639)
|
(11 259)
|
(11 859)
|
(11 883)
|
(11 628)
|
(11 432)
|
(10 821)
|
(10 489)
|
(10 757)
|
(11 202)
|
(12 007)
|
(12 315)
|
(12 755)
|
(13 250)
|
(12 134)
|
(12 259)
|
|
| Income from Continuing Operations |
15 166
|
14 390
|
15 123
|
16 362
|
18 057
|
19 970
|
20 881
|
21 569
|
22 207
|
22 217
|
22 683
|
23 312
|
23 683
|
24 154
|
24 591
|
24 830
|
24 950
|
24 556
|
24 288
|
23 934
|
24 342
|
25 743
|
24 565
|
23 692
|
24 200
|
23 637
|
25 424
|
25 329
|
25 080
|
24 306
|
23 608
|
23 854
|
23 351
|
24 121
|
25 214
|
25 703
|
26 304
|
27 036
|
28 120
|
29 127
|
29 517
|
|
| Net Income (Common) |
15 167
N/A
|
14 389
-5%
|
15 122
+5%
|
16 362
+8%
|
18 056
+10%
|
19 971
+11%
|
20 881
+5%
|
21 569
+3%
|
22 207
+3%
|
22 216
+0%
|
22 684
+2%
|
23 312
+3%
|
23 684
+2%
|
24 155
+2%
|
24 590
+2%
|
24 829
+1%
|
24 948
+0%
|
24 554
-2%
|
24 288
-1%
|
23 933
-1%
|
24 342
+2%
|
25 742
+6%
|
24 564
-5%
|
23 692
-4%
|
24 200
+2%
|
23 638
-2%
|
25 423
+8%
|
25 329
0%
|
25 079
-1%
|
24 306
-3%
|
23 608
-3%
|
23 853
+1%
|
23 350
-2%
|
24 120
+3%
|
25 213
+5%
|
25 703
+2%
|
26 305
+2%
|
27 035
+3%
|
28 120
+4%
|
29 126
+4%
|
29 516
+1%
|
|
| EPS (Diluted) |
120.37
N/A
|
117.94
-2%
|
124.97
+6%
|
133.47
+7%
|
149.22
+12%
|
165.04
+11%
|
172.57
+5%
|
178.42
+3%
|
183.52
+3%
|
188.27
+3%
|
193.88
+3%
|
197.31
+2%
|
202.42
+3%
|
206.45
+2%
|
210.17
+2%
|
212.3
+1%
|
213.23
+0%
|
209.86
-2%
|
207.79
-1%
|
204.75
-1%
|
208.25
+2%
|
220.21
+6%
|
210.13
-5%
|
202.67
-4%
|
206.96
+2%
|
202.19
-2%
|
217.41
+8%
|
216.63
0%
|
214.5
-1%
|
207.88
-3%
|
201.91
-3%
|
204.01
+1%
|
199.69
-2%
|
206.28
+3%
|
215.62
+5%
|
219.81
+2%
|
224.96
+2%
|
231.19
+3%
|
240.46
+4%
|
249.06
+4%
|
252.38
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
