S

Shionogi & Co Ltd
TSE:4507

Watchlist Manager
Shionogi & Co Ltd
TSE:4507
Watchlist
Price: 6 332 JPY 0.14% Market Closed
Updated: Aug 14, 2024
Have any thoughts about
Shionogi & Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

435.1B
+2%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+46%
5 Years
+18%
7 Years
+28%
10 Years
+50%
153.3B
+9%
Operating Income
Growth Rates:
1 Year
-4%
3 Years
+29%
5 Years
-6%
7 Years
+42%
10 Years
+148%
162B
+5%
Net Income
Growth Rates:
1 Year
-12%
3 Years
+45%
5 Years
+18%
7 Years
+93%
10 Years
+299%

Earnings Waterfall
Shionogi & Co Ltd

Revenue
435.1B JPY
Cost of Revenue
-57.6B JPY
Gross Profit
377.5B JPY
Operating Expenses
-224.2B JPY
Operating Income
153.3B JPY
Other Expenses
8.7B JPY
Net Income
162B JPY

Income Statement
Shionogi & Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Mar-2014 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
Revenue
Revenue
289 717
N/A
285 189
-2%
280 844
-2%
271 887
-3%
273 991
+1%
275 117
+0%
282 428
+3%
299 645
+6%
309 973
+3%
319 268
+3%
326 795
+2%
340 583
+4%
338 890
0%
340 755
+1%
355 961
+4%
345 719
-3%
344 667
0%
358 168
+4%
340 698
-5%
346 547
+2%
367 960
+6%
625 456
+70%
628 634
+1%
622 713
-1%
333 371
-46%
323 995
-3%
318 188
-2%
303 036
-5%
297 177
-2%
294 739
-1%
293 808
0%
292 382
0%
335 138
+15%
338 010
+1%
340 830
+1%
453 858
+33%
426 684
-6%
464 155
+9%
506 446
+9%
425 156
-16%
435 081
+2%
Gross Profit
Cost of Revenue
(77 993)
(79 474)
(78 893)
(79 334)
(82 189)
(80 401)
(80 494)
(78 595)
(74 758)
(76 523)
(77 014)
(79 236)
(77 777)
(77 882)
(78 741)
(74 844)
(73 911)
(65 906)
(58 964)
(57 568)
(55 591)
(96 720)
(98 951)
(96 301)
(56 782)
(55 607)
(51 934)
(52 018)
(52 523)
(53 366)
(56 649)
(56 427)
(55 415)
(56 027)
(55 796)
(60 127)
(62 246)
(62 419)
(62 763)
(60 080)
(57 602)
Gross Profit
211 724
N/A
205 715
-3%
201 951
-2%
192 553
-5%
191 802
0%
194 716
+2%
201 934
+4%
221 050
+9%
235 215
+6%
242 745
+3%
249 781
+3%
261 347
+5%
261 113
0%
262 873
+1%
277 220
+5%
270 875
-2%
270 756
0%
292 262
+8%
281 734
-4%
288 979
+3%
312 369
+8%
528 736
+69%
529 683
+0%
526 412
-1%
276 589
-47%
268 388
-3%
266 254
-1%
251 018
-6%
244 654
-3%
241 373
-1%
237 159
-2%
235 955
-1%
279 723
+19%
281 983
+1%
285 034
+1%
393 731
+38%
364 438
-7%
401 736
+10%
443 683
+10%
365 076
-18%
377 479
+3%
Operating Income
Operating Expenses
(149 849)
(153 218)
(145 303)
(143 399)
(141 437)
(143 623)
(140 355)
(141 295)
(143 809)
(152 319)
(152 603)
(147 678)
(152 935)
(156 743)
(157 574)
(160 292)
(155 537)
(165 385)
(164 967)
(166 461)
(148 772)
(284 923)
(282 943)
(275 393)
(147 878)
(140 856)
(140 556)
(121 925)
(125 930)
(130 758)
(132 366)
(160 298)
(169 057)
(178 046)
(189 164)
(197 369)
(205 192)
(218 570)
(224 798)
(223 809)
(224 169)
Selling, General & Administrative
(149 848)
(147 908)
(145 302)
(143 397)
(92 566)
(139 867)
(140 354)
(141 294)
(94 021)
(145 834)
(148 020)
(147 676)
(93 027)
(156 742)
(157 572)
(160 292)
(95 592)
(165 385)
(164 966)
(166 461)
(85 285)
(186 822)
(173 193)
(155 946)
(91 802)
(92 897)
(91 608)
(90 664)
(88 387)
(92 785)
(92 991)
(92 211)
(87 877)
(92 467)
(94 039)
(95 913)
(93 637)
(98 517)
(98 773)
(98 747)
(99 651)
Research & Development
0
0
0
0
(48 870)
0
0
0
0
0
0
0
(59 907)
0
0
0
(59 945)
0
0
0
(52 058)
(63 736)
(75 385)
(86 909)
(47 949)
(48 436)
(49 474)
0
(54 249)
(42 431)
(43 190)
(63 233)
(72 996)
(80 796)
(93 548)
(99 583)
(102 392)
(104 857)
(100 867)
(100 216)
(102 640)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6 656)
(7 465)
(8 274)
(9 092)
(6 547)
(3 253)
(3 246)
(3 222)
(6 724)
(3 217)
(3 238)
(3 282)
(7 370)
(3 614)
(3 786)
(3 871)
(7 858)
(3 613)
(3 498)
(3 468)
(3 728)
Other Operating Expenses
(1)
(5 310)
(1)
(2)
(1)
(3 756)
(1)
0
(49 788)
(6 485)
(4 583)
(2)
(1)
(1)
(2)
0
0
0
(1)
0
(4 773)
(26 900)
(26 091)
(23 446)
(1 580)
3 730
3 772
(28 039)
23 430
7 675
7 053
(1 572)
(814)
(1 169)
2 209
1 998
(1 305)
(11 583)
(21 660)
(21 378)
(18 150)
Operating Income
61 875
N/A
52 497
-15%
56 648
+8%
49 154
-13%
50 365
+2%
51 093
+1%
61 579
+21%
79 755
+30%
91 406
+15%
90 426
-1%
97 178
+7%
113 669
+17%
108 178
-5%
106 130
-2%
119 646
+13%
110 583
-8%
115 219
+4%
126 877
+10%
116 767
-8%
122 518
+5%
163 597
+34%
243 813
+49%
246 740
+1%
251 019
+2%
128 711
-49%
127 532
-1%
125 698
-1%
129 093
+3%
118 724
-8%
110 615
-7%
104 793
-5%
75 657
-28%
110 666
+46%
103 937
-6%
95 870
-8%
196 362
+105%
159 246
-19%
183 166
+15%
218 885
+20%
141 267
-35%
153 310
+9%
Pre-Tax Income
Interest Income Expense
3 394
7 984
11 599
17 051
30 428
25 907
22 924
16 863
13 941
10 644
10 000
14 482
19 496
25 992
31 893
31 745
25 730
30 309
27 554
30 040
30 936
46 253
47 166
47 882
29 503
28 662
32 309
25 570
26 157
25 282
21 869
25 315
16 204
39 698
47 542
53 907
70 469
52 559
49 072
44 766
44 973
Non-Reccuring Items
(5 308)
0
(4 562)
(6 677)
(3 399)
0
(5 299)
(5 633)
(6 822)
0
0
(2 815)
(3 817)
(3 798)
(3 960)
(3 661)
(2 425)
(1 656)
(2 554)
(3 072)
(19 272)
0
0
0
1 781
0
0
0
(1 286)
0
0
0
(334)
0
0
0
(10 210)
0
0
0
0
Gain/Loss on Disposition of Assets
3 732
0
(292)
5 216
0
0
0
0
0
0
0
0
0
0
0
0
0
2 462
2 920
2 920
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(505)
3 204
(165)
387
4 657
6 019
5 834
98
(1 073)
(1 535)
(2 227)
(2 172)
(1 162)
(1 767)
(2 124)
(2 538)
(1 146)
(1 089)
(44)
(1 026)
(1 218)
(2 346)
(2 973)
(1 217)
(1 479)
0
0
0
(577)
0
0
(1)
(268)
0
0
0
827
0
(1)
0
0
Pre-Tax Income
63 188
N/A
63 685
+1%
63 228
-1%
65 131
+3%
82 051
+26%
83 019
+1%
85 038
+2%
91 083
+7%
97 452
+7%
99 535
+2%
104 951
+5%
123 164
+17%
122 695
0%
126 557
+3%
145 455
+15%
136 129
-6%
137 378
+1%
156 903
+14%
144 643
-8%
151 380
+5%
174 043
+15%
287 720
+65%
290 933
+1%
297 684
+2%
158 516
-47%
156 195
-1%
158 007
+1%
154 663
-2%
143 018
-8%
135 895
-5%
126 660
-7%
100 971
-20%
126 268
+25%
143 636
+14%
143 413
0%
250 269
+75%
220 332
-12%
235 725
+7%
267 956
+14%
186 032
-31%
198 283
+7%
Net Income
Tax Provision
(22 469)
(23 424)
(33 889)
(34 257)
(37 832)
(39 521)
(29 181)
(31 653)
(30 824)
(30 063)
(28 600)
(30 702)
(39 084)
(39 410)
(42 659)
(40 240)
(28 589)
(31 663)
(27 761)
(27 485)
(37 124)
(61 319)
(63 172)
(66 456)
(36 322)
(36 660)
(37 893)
(37 746)
(30 956)
(13 176)
(10 959)
(4 252)
(12 829)
(27 969)
(25 590)
(49 789)
(35 836)
(43 441)
(50 670)
(32 871)
(37 708)
Income from Continuing Operations
40 719
40 261
29 339
30 874
44 219
43 498
55 857
59 430
66 628
69 472
76 351
92 462
83 611
87 147
102 796
95 889
108 789
125 240
116 882
123 895
136 919
226 401
227 761
231 228
122 194
119 535
120 114
116 917
112 062
122 719
115 701
96 719
113 439
115 667
117 823
200 480
184 496
192 284
217 286
153 161
160 575
Income to Minority Interest
(101)
(142)
(98)
(156)
(158)
(104)
(121)
38
58
93
147
97
268
207
221
174
78
(491)
(454)
(408)
272
372
262
225
1
28
39
49
(203)
(161)
(95)
65
746
1 000
495
433
469
520
1 005
1 294
1 455
Net Income (Common)
40 618
N/A
40 119
-1%
29 242
-27%
30 719
+5%
44 060
+43%
43 395
-2%
55 736
+28%
59 468
+7%
66 687
+12%
69 566
+4%
76 499
+10%
92 559
+21%
83 879
-9%
87 353
+4%
103 017
+18%
96 065
-7%
108 866
+13%
124 748
+15%
116 426
-7%
123 483
+6%
137 191
+11%
226 771
+65%
228 021
+1%
231 451
+2%
122 193
-47%
119 560
-2%
120 150
+0%
116 964
-3%
111 858
-4%
122 559
+10%
115 607
-6%
96 784
-16%
114 185
+18%
116 668
+2%
118 318
+1%
200 913
+70%
184 965
-8%
192 804
+4%
218 293
+13%
154 458
-29%
162 030
+5%
EPS (Diluted)
121.23
N/A
119.74
-1%
87.28
-27%
91.97
+5%
132.04
+44%
131.1
-1%
168.38
+28%
179.66
+7%
201.73
+12%
210.16
+4%
231.11
+10%
283.92
+23%
255.9
-10%
269.6
+5%
317.95
+18%
297.41
-6%
337.46
+13%
391.05
+16%
366.11
-6%
394.52
+8%
434.73
+10%
727.43
+67%
731.34
+1%
750.31
+3%
395.28
-47%
393.31
0%
387.15
-2%
379.05
-2%
364.89
-4%
406.41
+11%
383.33
-6%
320.91
-16%
378.62
+18%
386.85
+2%
393.43
+2%
679.9
+73%
621.09
-9%
654.89
+5%
745.44
+14%
535.07
-28%
558.32
+4%

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
Join more than 166,700+ 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 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.