Milbon
4919.TMilbon Co., Ltd. Price (4919.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
32,556,013
(0.0614)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Milbon Co., Ltd.Currency: JPY
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
15,322,410,000.00
+0% |
16,867,779,000.00
+10% |
17,619,659,000.00
+4% |
18,045,659,000.00
+2% |
18,692,184,000.00
+4% |
19,189,467,000.00
+3% |
19,749,606,000.00
+3% |
20,526,742,000.00
+4% |
21,887,379,000.00
+7% |
23,829,758,000.00
+9% |
25,226,510,000.00
+6% |
27,377,173,000.00
+9% |
29,134,631,000.00
+6% |
33,456,268,000.00
+15% |
35,185,374,000.00
+5% |
36,266,444,000.00
+3% |
35,725,069,000.00
-1% |
41,582,267,000.00
+16% |
45,238,377,000.00
+9% |
47,762,432,000.00
+6% |
51,316,414,000.00
+7% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 5,505,851,000.00 | 5,959,872,000.00 | 6,316,099,000.00 | 6,323,611,000.00 | 6,464,959,000.00 | 6,974,723,000.00 | 6,746,943,000.00 | 6,906,735,000.00 | 7,053,704,000.00 | 7,654,832,000.00 | 7,945,233,000.00 | 8,695,222,000.00 | 9,034,279,000.00 | 10,659,047,000.00 | 10,824,145,000.00 | 12,554,646,000.00 | 12,339,754,000.00 | 14,083,338,000.00 | 15,729,160,000.00 | 18,237,124,000.00 | 18,718,804,000.00 | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
9,816,559,000.00
+0% |
10,907,907,000.00
+11% |
11,303,560,000.00
+4% |
11,722,048,000.00
+4% |
12,227,225,000.00
+4% |
12,214,744,000.00
0% |
13,002,663,000.00
+6% |
13,620,007,000.00
+5% |
14,833,675,000.00
+9% |
16,174,926,000.00
+9% |
17,281,277,000.00
+7% |
18,681,951,000.00
+8% |
20,100,352,000.00
+8% |
22,797,221,000.00
+13% |
24,361,229,000.00
+7% |
23,711,798,000.00
-3% |
23,385,315,000.00
-1% |
27,498,929,000.00
+18% |
29,509,217,000.00
+7% |
29,525,308,000.00
+0% |
32,597,610,000.00
+10% |
|
| Gross Profit Ratio | (0.64%) | (0.65%) | (0.64%) | (0.65%) | (0.65%) | (0.64%) | (0.66%) | (0.66%) | (0.68%) | (0.68%) | (0.69%) | (0.68%) | (0.69%) | (0.68%) | (0.69%) | (0.65%) | (0.65%) | (0.66%) | (0.65%) | (0.62%) | (0.64%) | |
| Operating Expenses | ||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 873,000,000.00 | 969,000,000.00 | 1,168,000,000.00 | 1,214,391,000.00 | 1,232,412,000.00 | 1,422,422,000.00 | 1,479,094,000.00 | 1,534,332,000.00 | 1,581,055,000.00 | 1,741,738,000.00 | 2,074,942,000.00 | 2,334,000,000.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8,839,000,000.00 | 9,793,000,000.00 | 10,582,000,000.00 | 10,373,959,000.00 | 11,160,503,000.00 | 13,831,297,802.00 | 9,454,444,000.00 | 12,411,525,000.00 | 12,176,465,000.00 | 13,421,492,000.00 | 15,162,563,000.00 | 18,809,000,000.00 | 0.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,847,000,000.00 | 11,872,000,000.00 | 12,830,000,000.00 | 12,739,959,000.00 | 13,754,503,000.00 | 16,029,632,000.00 | 14,449,444,000.00 | 15,425,525,000.00 | 15,409,465,000.00 | 17,939,492,000.00 | 19,882,563,000.00 | 21,665,918,000.00 | 25,775,691,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,008,000,000.00 | 2,079,000,000.00 | 2,248,000,000.00 | 2,366,000,000.00 | 2,594,000,000.00 | 2,198,334,198.00 | 4,995,000,000.00 | 3,014,000,000.00 | 3,233,000,000.00 | 4,518,000,000.00 | 4,720,000,000.00 | 5,191,000,000.00 | 0.00 | |
| Depreciation and Amortiz... | 554,018,000.00 | 695,137,000.00 | 870,342,000.00 | 967,407,000.00 | 1,021,444,000.00 | 1,116,759,000.00 | 1,010,245,000.00 | 1,014,887,000.00 | 952,259,000.00 | 882,990,000.00 | 1,008,915,000.00 | 1,038,954,000.00 | 1,083,053,000.00 | 1,278,755,000.00 | 1,380,881,000.00 | 1,493,857,000.00 | 1,609,008,000.00 | 1,777,323,000.00 | 2,080,891,000.00 | 2,275,209,000.00 | 2,289,076,000.00 | |
| Other Expenses | -207,924,000.00 | -216,336,000.00 | -250,777,000.00 | -292,299,000.00 | -178,389,000.00 | -175,865,000.00 | -254,516,000.00 | -247,394,000.00 | -267,077,000.00 | -338,296,000.00 | -345,092,000.00 | -364,999,000.00 | -385,158,000.00 | -415,104,000.00 | -447,201,000.00 | 16,959,857,000.00 | 16,990,520,000.00 | 19,681,230,000.00 | 21,957,505,000.00 | 0.00 | -17,599,000.00 | |
| Total Operating Expenses | 6,489,831,000.00 | 7,085,697,000.00 | 7,512,340,000.00 | 8,147,698,000.00 | 8,481,736,000.00 | 8,937,002,000.00 | 9,423,732,000.00 | 9,827,881,000.00 | 10,847,413,000.00 | 11,872,215,000.00 | 12,830,186,000.00 | 13,954,349,000.00 | 14,986,915,000.00 | 17,452,054,000.00 | 18,100,704,000.00 | 16,959,857,000.00 | 16,990,520,000.00 | 19,681,230,000.00 | 21,957,505,000.00 | 24,000,097,000.00 | 25,758,092,000.00 | |
| Cost and Exponses | 11,995,682,000.00 | 13,045,569,000.00 | 13,828,439,000.00 | 14,471,309,000.00 | 14,946,695,000.00 | 15,911,725,000.00 | 16,170,675,000.00 | 16,734,616,000.00 | 17,901,117,000.00 | 19,527,047,000.00 | 20,775,419,000.00 | 22,649,571,000.00 | 24,021,194,000.00 | 28,111,101,000.00 | 28,924,849,000.00 | 29,514,503,000.00 | 29,330,274,000.00 | 33,764,568,000.00 | 37,686,665,000.00 | 42,237,221,000.00 | 44,476,896,000.00 | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
3,326,728,000.00
+0% |
3,822,210,000.00
+15% |
3,791,220,000.00
-1% |
3,574,350,000.00
-6% |
3,745,489,000.00
+5% |
3,277,742,000.00
-12% |
3,578,931,000.00
+9% |
3,792,126,000.00
+6% |
3,986,262,000.00
+5% |
4,302,709,000.00
+8% |
4,451,089,000.00
+3% |
4,727,601,000.00
+6% |
5,113,435,000.00
+8% |
5,345,165,000.00
+5% |
6,260,524,000.00
+17% |
6,751,939,000.00
+8% |
6,394,794,000.00
-5% |
7,817,698,000.00
+22% |
7,551,711,000.00
-3% |
5,525,211,000.00
-27% |
6,839,518,000.00
+24% |
|
| Operating Income Ratio | (0.22%) | (0.23%) | (0.22%) | (0.20%) | (0.20%) | (0.17%) | (0.18%) | (0.18%) | (0.18%) | (0.18%) | (0.18%) | (0.17%) | (0.18%) | (0.16%) | (0.18%) | (0.19%) | (0.18%) | (0.19%) | (0.17%) | (0.12%) | (0.13%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | 495,000.00 | 1,985,000.00 | 3,801,000.00 | 5,124,000.00 | 4,369,000.00 | 2,583,000.00 | 1,359,000.00 | 1,103,000.00 | 4,063,000.00 | 15,036,000.00 | 7,792,000.00 | 6,098,000.00 | 4,377,000.00 | 6,981,000.00 | 6,980,000.00 | 16,380,000.00 | 28,306,000.00 | 25,878,000.00 | 21,212,000.00 | 20,044,000.00 | 0.00 | |
| Interest Expenses | 3,016,000.00 | 3,150,000.00 | 6,351,000.00 | 6,252,000.00 | 1,668,000.00 | 956,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Other Income/Exp... | -190,936,000.00 | -157,948,000.00 | -110,123,000.00 | -1,028,932,000.00 | -328,452,000.00 | -293,193,000.00 | -370,148,000.00 | 155,248,000.00 | -402,244,000.00 | -253,908,000.00 | -257,774,000.00 | -311,804,000.00 | -687,292,000.00 | -115,549,000.00 | -146,739,000.00 | -534,378,000.00 | -504,785,000.00 | -684,297,000.00 | 271,906,000.00 | -93,128,000.00 | 128,853,000.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | 3,692,826,000.00 | 4,362,549,000.00 | 4,557,790,000.00 | 3,519,077,000.00 | 4,440,149,000.00 | 4,102,264,000.00 | 4,589,176,000.00 | 4,807,013,000.00 | 4,938,520,000.00 | 4,931,791,000.00 | 5,202,230,000.00 | 5,454,751,000.00 | 6,196,489,000.00 | 6,496,411,000.00 | 7,494,666,000.00 | 8,245,797,000.00 | 7,499,018,000.00 | 9,595,021,000.00 | 9,632,602,000.00 | 7,800,000,000.00 | 9,110,995,000.00 | |
| EBITDA ratio | (0.24%) | (0.26%) | (0.25%) | (0.24%) | (0.24%) | (0.22%) | (0.24%) | (0.21%) | (0.23%) | (0.22%) | (0.22%) | (0.21%) | (0.22%) | (0.19%) | (0.21%) | (0.23%) | (0.22%) | (0.23%) | (0.21%) | (0.16%) | (0.18%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | 3,135,792,000.00 | 3,664,262,000.00 | 3,681,097,000.00 | 2,545,418,000.00 | 3,417,037,000.00 | 2,984,549,000.00 | 3,208,783,000.00 | 3,947,374,000.00 | 3,584,016,000.00 | 4,048,801,000.00 | 4,193,315,000.00 | 4,415,797,000.00 | 4,426,145,000.00 | 5,217,656,000.00 | 6,113,785,000.00 | 6,217,563,000.00 | 5,890,009,000.00 | 7,133,401,000.00 | 7,823,617,000.00 | 5,432,083,000.00 | 6,968,371,000.00 | |
| Income Before Tax Ratio | (0.20%) | (0.22%) | (0.21%) | (0.14%) | (0.18%) | (0.16%) | (0.16%) | (0.19%) | (0.16%) | (0.17%) | (0.17%) | (0.16%) | (0.15%) | (0.16%) | (0.17%) | (0.17%) | (0.16%) | (0.17%) | (0.17%) | (0.11%) | (0.14%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | 1,302,640,000.00 | 1,479,064,000.00 | 1,492,052,000.00 | 1,003,214,000.00 | 1,389,446,000.00 | 1,199,065,000.00 | 1,377,228,000.00 | 1,642,445,000.00 | 1,455,711,000.00 | 1,532,623,000.00 | 1,572,229,000.00 | 1,465,319,000.00 | 1,356,928,000.00 | 1,400,469,000.00 | 1,618,367,000.00 | 1,699,947,000.00 | 1,685,870,000.00 | 2,024,112,000.00 | 2,246,342,000.00 | 1,430,455,000.00 | 1,950,803,000.00 | |
| Net Income | ||||||||||||||||||||||
| Net Income | 1,833,152,000.00
+0% |
2,185,197,000.00
+19% |
2,189,046,000.00
+0% |
1,542,204,000.00
-30% |
2,027,590,000.00
+31% |
1,785,483,000.00
-12% |
1,831,554,000.00
+3% |
2,304,928,000.00
+26% |
2,128,304,000.00
-8% |
2,516,177,000.00
+18% |
2,621,086,000.00
+4% |
2,950,478,000.00
+13% |
3,069,216,000.00
+4% |
3,817,186,000.00
+24% |
4,495,417,000.00
+18% |
4,517,615,000.00
+0% |
4,204,139,000.00
-7% |
5,109,288,000.00
+22% |
5,577,274,000.00
+9% |
4,001,627,000.00
-28% |
5,017,568,000.00
+25% |
|
| Net Income Ratio | (0.12%) | (0.13%) | (0.12%) | (0.09%) | (0.11%) | (0.09%) | (0.09%) | (0.11%) | (0.10%) | (0.11%) | (0.10%) | (0.11%) | (0.11%) | (0.11%) | (0.13%) | (0.12%) | (0.12%) | (0.12%) | (0.12%) | (0.08%) | (0.10%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | 64.90 | 77.41 | 66.15 | 46.61 | 61.28 | 59.36 | 60.89 | 69.68 | 64.35 | 76.43 | 80.04 | 90.10 | 93.73 | 116.58 | 137.31 | 137.99 | 129.24 | 157.17 | 171.49 | 122.99 | 154.12 | |
| Diluted EPS | 64.90 | 77.41 | 66.15 | 46.61 | 61.28 | 59.36 | 60.89 | 69.68 | 64.35 | 76.43 | 80.04 | 90.10 | 93.73 | 116.58 | 137.31 | 137.99 | 129.24 | 157.17 | 171.49 | 122.99 | 154.12 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 28,245,134.00 | 27,587,638.00 | 33,093,363.00 | 33,088,344.00 | 33,087,909.00 | 30,079,044.00 | 30,078,784.00 | 33,076,824.00 | 33,073,284.00 | 32,924,024.00 | 32,749,730.00 | 32,746,254.00 | 32,743,968.00 | 32,742,069.00 | 32,740,018.00 | 32,739,355.00 | 32,529,606.00 | 32,508,933.00 | 32,521,551.00 | 32,536,033.00 | 32,556,014.00 | |
| Diluted Share Outstanding | 28,245,134.00 | 27,587,638.00 | 33,093,363.00 | 33,088,344.00 | 33,087,909.00 | 30,079,044.00 | 30,078,784.00 | 33,076,824.00 | 33,073,284.00 | 32,924,024.00 | 32,749,730.00 | 32,746,254.00 | 32,743,968.00 | 32,742,188.00 | 32,740,018.00 | 32,739,355.00 | 32,529,606.00 | 32,508,933.00 | 32,521,551.00 | 32,536,033.00 | 32,556,013.00 | |