JP-listed companies
CHUGOKU MARINE PAINTS,LTD.

CHUGOKU MARINE PAINTS,LTD.JP:4617

Market cap

¥113.2B

P/E ratio

11.1x

Income statement Balance sheet Cash flow

	Mar 31, 2013	Mar 31, 2014	Mar 31, 2015	Mar 31, 2016	Mar 31, 2017	Mar 31, 2018	Mar 31, 2019	Mar 31, 2020	Mar 31, 2021	Mar 31, 2022	Mar 31, 2023
Net sales	83,656	90,901	106,737	115,066	82,368	82,980	88,452	87,729	82,442	84,295	99,481
Cost of sales	61,576	65,674	77,312	78,927	55,759	59,500	68,551	63,714	57,111	64,631	74,750
Gross profit (loss)	22,079	25,227	29,424	36,139	26,608	23,480	19,900	24,015	25,362	19,664	24,730
Selling, general and administrative expenses	17,363	21,168	21,982	26,127	21,137	19,718	20,489	20,516	18,824	18,976	20,843
Operating profit (loss)	4,715	4,058	7,442	10,012	5,471	3,761	-588	3,498	6,560	687	3,887
Interest income	207	247	301	261	253	297	346	318	147	84	123
Dividend income	142	166	184	232	253	198	177	151	139	186	346
Royalty income	92	101	84	96	76	76	73	79	75	84	141
Technical advisory fee income	114	93	116	107	83	100	89	103	68	49	53
Foreign exchange gains	94	504	262	-	40	-	11	129	-	68	34
Foreign exchange gains	94	504	262	-	40	-	11	129	-	68	34
Other	312	338	355	268	241	257	252	229	196	251	230
Rental income from real estate	-	-	78	123	109	118	123	110	93	98	99
Non-operating income	964	1,453	1,304	1,090	1,059	1,048	1,073	1,122	824	823	1,030
Other	312	338	355	268	241	257	252	229	196	251	230
Non-operating income	964	1,453	1,304	1,090	1,059	1,048	1,073	1,122	824	823	1,030
Interest expenses	370	360	284	296	316	329	398	406	364	361	425
Commission expenses	-	-	-	-	-	-	145	33	38	13	14
Other	190	92	103	115	138	170	110	116	164	124	126
Foreign exchange losses	-	-	-	274	-	397	-	-	386	-	-
Non-operating expenses	560	452	388	686	454	897	655	556	954	498	565
Commission expenses	-	-	-	-	-	-	145	33	38	13	14
Other	190	92	103	115	138	170	110	116	164	124	126
Non-operating expenses	560	452	388	686	454	897	655	556	954	498	565
Ordinary profit (loss)	5,119	5,058	8,359	10,416	6,076	3,912	-170	4,065	6,430	1,012	4,351
Gain on sale of non-current assets	8	10	5	8	4	13	18	14	32	2	6
Gain on sale of investment securities	-	651	-	-	113	-	680	82	-	601	1,145
Extraordinary income	8	997	82	8	117	13	702	96	32	603	1,151
Loss on sale of non-current assets	7	2	7	4	-	9	-	-	-	-	2
Impairment losses	29	-	-	-	-	-	122	1,626	-	-	46
Extraordinary losses	65	165	542	41	39	9	142	2,818	172	-	274
Loss related to COVID-19	-	-	-	-	-	-	-	-	124	-	225
Extraordinary losses	65	165	542	41	39	9	142	2,818	172	-	274
Profit (loss) before income taxes	5,062	5,890	7,899	10,383	6,154	3,917	390	1,343	6,290	1,615	5,228
Income taxes - current	1,667	2,335	2,320	3,077	1,837	852	884	935	1,525	788	1,430
Income taxes - deferred	5	-285	22	-147	-4	145	425	162	855	407	-284
Income taxes	1,673	2,050	2,342	2,929	1,833	998	1,309	1,097	2,380	1,195	1,146
Profit (loss)	-	-	5,556	7,454	4,321	2,919	-919	245	3,909	419	4,082
Profit (loss) attributable to non-controlling interests	-	-	808	952	678	471	-209	317	580	162	233
Profit (loss) attributable to owners of parent	-	-	4,748	6,502	3,643	2,447	-710	-71	3,329	257	3,848