9158.T JPX
CUC Inc.
1W: -5.7%
1M: +0.4%
3M: -5.1%
YTD: -20.8%
1Y: -34.3%
3Y: -73.6%
¥756.00 ($4.79)
+8.00 (+1.07%)
Weekly Expected Move ±3.6%
¥694
¥721
¥748
¥775
¥802
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$47.0B
+42.4% ▲
4Y CAGR: +29.7%
Gross Profit
$19.9B
+24.9% ▲
4Y CAGR: +27.4%
Operating Income
$4.8B
+28.2% ▲
4Y CAGR: +30.8%
Net Income
$3.1B
+20.7% ▲
4Y CAGR: +29.9%
EPS (Diluted)
$106.80
+13.6% ▲
4Y CAGR: +28.9%
EBITDA
$9.0B
+45.2% ▲
4Y CAGR: +38.5%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 |
|---|---|---|---|---|---|
| Revenue | $16.6B | $35.3B | $35.2B | $33.0B | $47.0B |
| YoY Growth | +0.0% | +112.7% | -0.3% | -6.2% | +42.4% |
| Cost of Revenue | $9.1B | $21.1B | $21.4B | $17.1B | $27.2B |
| Gross Profit | $7.6B | $14.2B | $13.8B | $15.9B | $19.9B |
| Gross Margin | 45.5% | 40.3% | 39.1% | 48.2% | 42.3% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $5.7B | $8.8B | $10.0B | $12.2B | $14.3B |
| Operating Expenses | $5.9B | $10.6B | $10.0B | $12.2B | $15.1B |
| Operating Income | $1.6B | $3.7B | $3.7B | $3.7B | $4.8B |
| Operating Margin | 9.8% | 10.4% | 10.5% | 11.3% | 10.1% |
| Interest Expense | $88M | $100M | $99M | $285M | $511M |
| Income Before Tax | $1.6B | $3.6B | $3.6B | $4.1B | $5.2B |
| Tax Expense | $477M | $1.4B | $1.2B | $1.5B | $2.2B |
| Net Income | $1.1B | $2.7B | $2.4B | $2.6B | $3.1B |
| Net Margin | 6.6% | 7.7% | 6.9% | 7.9% | 6.7% |
| EPS (Diluted) | $38.63 | $129.71 | $113.91 | $93.98 | $106.80 |
| EBITDA | $2.5B | $4.8B | $4.9B | $6.2B | $9.0B |
| Shares Outstanding | 28M | 29M | 21M | 28M | 29M |