First Time Loading...

Hazama Ando Corp
TSE:1719

Watchlist Manager
Hazama Ando Corp Logo
Hazama Ando Corp
TSE:1719
Watchlist
Price: 1 166 JPY 0.09% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

393B
+1%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+6%
5 Years
+9%
7 Years
-1%
10 Years
+23%
16.2B
-5%
Operating Income
Growth Rates:
1 Year
-23%
3 Years
-41%
5 Years
-28%
7 Years
-54%
10 Years
+76%
10.6B
-5%
Net Income
Growth Rates:
1 Year
-33%
3 Years
-42%
5 Years
-10%
7 Years
-55%
10 Years
-31%

Earnings Waterfall
Hazama Ando Corp

Revenue
393B JPY
Cost of Revenue
-352.7B JPY
Gross Profit
40.4B JPY
Operating Expenses
-24.1B JPY
Operating Income
16.2B JPY
Other Expenses
-5.6B JPY
Net Income
10.6B JPY

Income Statement
Hazama Ando Corp

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 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
Revenue
Revenue
319 281
N/A
371 216
+16%
372 343
+0%
376 038
+1%
375 756
0%
369 702
-2%
375 850
+2%
371 795
-1%
380 161
+2%
379 258
0%
381 796
+1%
394 622
+3%
396 428
+0%
407 994
+3%
407 770
0%
407 274
0%
384 174
-6%
377 020
-2%
365 972
-3%
358 305
-2%
360 316
+1%
359 971
0%
358 198
0%
367 570
+3%
376 249
+2%
378 135
+1%
388 714
+3%
382 926
-1%
371 826
-3%
352 146
-5%
343 864
-2%
330 048
-4%
334 240
+1%
340 293
+2%
339 009
0%
345 694
+2%
354 186
+2%
372 146
+5%
381 496
+3%
387 581
+2%
393 034
+1%
Gross Profit
Cost of Revenue
(295 279)
(342 810)
(341 656)
(343 325)
(342 372)
(333 691)
(337 105)
(332 226)
(337 467)
(334 523)
(336 014)
(344 228)
(340 458)
(348 836)
(348 492)
(343 700)
(326 729)
(319 665)
(310 922)
(312 838)
(315 915)
(314 179)
(312 127)
(316 177)
(325 210)
(330 918)
(339 643)
(334 846)
(323 207)
(303 981)
(296 062)
(283 702)
(287 226)
(293 431)
(294 480)
(302 313)
(311 565)
(330 122)
(338 674)
(347 155)
(352 684)
Gross Profit
24 002
N/A
28 406
+18%
30 687
+8%
32 713
+7%
33 384
+2%
36 011
+8%
38 745
+8%
39 569
+2%
42 694
+8%
44 735
+5%
45 782
+2%
50 394
+10%
55 970
+11%
59 158
+6%
59 278
+0%
63 574
+7%
57 445
-10%
57 355
0%
55 050
-4%
45 467
-17%
44 401
-2%
45 792
+3%
46 071
+1%
51 393
+12%
51 039
-1%
47 217
-7%
49 071
+4%
48 080
-2%
48 619
+1%
48 165
-1%
47 802
-1%
46 346
-3%
47 014
+1%
46 862
0%
44 529
-5%
43 381
-3%
42 621
-2%
42 024
-1%
42 822
+2%
40 426
-6%
40 350
0%
Operating Income
Operating Expenses
(14 757)
(16 329)
(17 054)
(17 282)
(17 278)
(17 493)
(17 797)
(18 338)
(18 906)
(19 279)
(20 016)
(20 378)
(20 719)
(22 140)
(22 985)
(22 010)
(22 268)
(21 641)
(21 943)
(22 002)
(21 946)
(22 100)
(22 267)
(22 618)
(22 628)
(22 518)
(21 824)
(21 343)
(21 068)
(20 809)
(20 738)
(20 408)
(20 439)
(20 262)
(20 987)
(21 275)
(21 465)
(22 171)
(22 157)
(23 289)
(24 120)
Selling, General & Administrative
(14 755)
(16 328)
(17 053)
(17 281)
(17 277)
(17 493)
(17 797)
(18 339)
(18 906)
(19 277)
(20 014)
(20 376)
(20 717)
(22 140)
(21 888)
(22 010)
(22 267)
(19 373)
(21 942)
(22 001)
(21 946)
(22 099)
(22 266)
(22 617)
(22 627)
(22 517)
(21 823)
(21 343)
(21 067)
(20 808)
(20 737)
(20 405)
(20 438)
(20 261)
(20 986)
(21 275)
(21 464)
(22 170)
(22 157)
(23 288)
(24 119)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 267)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(2)
(1)
(1)
(1)
(1)
0
0
1
0
(2)
(2)
(2)
0
0
(1 097)
0
(1)
(1)
(1)
0
0
(1)
(1)
(1)
0
(1)
(1)
0
(1)
(1)
(1)
(3)
(1)
(1)
(1)
0
0
(1)
0
(1)
0
Operating Income
9 245
N/A
12 077
+31%
13 633
+13%
15 431
+13%
16 106
+4%
18 518
+15%
20 948
+13%
21 231
+1%
23 788
+12%
25 456
+7%
25 766
+1%
30 016
+16%
35 251
+17%
37 018
+5%
36 293
-2%
41 564
+15%
35 177
-15%
35 714
+2%
33 107
-7%
23 465
-29%
22 455
-4%
23 692
+6%
23 804
+0%
28 775
+21%
28 411
-1%
24 699
-13%
27 247
+10%
26 737
-2%
27 551
+3%
27 356
-1%
27 064
-1%
25 938
-4%
26 575
+2%
26 600
+0%
23 542
-11%
22 106
-6%
21 156
-4%
19 853
-6%
20 665
+4%
17 137
-17%
16 230
-5%
Pre-Tax Income
Interest Income Expense
581
(230)
(551)
(119)
(68)
59
72
(837)
(1 501)
(1 531)
(2 654)
(2 167)
(1 323)
(615)
182
308
(374)
(204)
(302)
(331)
(589)
(383)
(568)
(553)
(363)
(221)
(162)
(177)
(95)
173
(1)
47
246
(140)
488
835
174
552
474
169
393
Non-Reccuring Items
9 879
9 754
(791)
(761)
(761)
(2 131)
(2 101)
(2 112)
(2 624)
(1 066)
(1 079)
(1 089)
(562)
(1 210)
0
(1 248)
(1 235)
(805)
(896)
(3 872)
(4 500)
(9 527)
(9 546)
(6 600)
(5 970)
303
381
582
493
(976)
(984)
(998)
(924)
(672)
2 039
2 036
2 052
2 449
(249)
(258)
(344)
Gain/Loss on Disposition of Assets
(242)
(262)
0
0
2
(471)
(469)
0
(189)
0
287
274
(12)
143
0
0
0
35
0
83
83
48
68
64
77
56
0
0
0
12
0
(16)
(16)
(18)
(61)
0
(27)
63
0
0
0
Total Other Income
(637)
(589)
(997)
(650)
(306)
(457)
(134)
(744)
(199)
(221)
(388)
(235)
(331)
(83)
(52)
(306)
(180)
(588)
(314)
(458)
(583)
(814)
(625)
(318)
(316)
(383)
(1 181)
(1 398)
(1 418)
(1 479)
(837)
(582)
(350)
(380)
(218)
(165)
(371)
(618)
(491)
(577)
(659)
Pre-Tax Income
18 826
N/A
20 750
+10%
11 294
-46%
13 901
+23%
14 973
+8%
15 518
+4%
18 316
+18%
17 538
-4%
19 275
+10%
22 638
+17%
21 932
-3%
26 799
+22%
33 023
+23%
35 253
+7%
36 423
+3%
40 318
+11%
33 388
-17%
34 152
+2%
31 595
-7%
18 887
-40%
16 866
-11%
13 016
-23%
13 133
+1%
21 368
+63%
21 839
+2%
24 454
+12%
26 285
+7%
25 744
-2%
26 531
+3%
25 086
-5%
25 242
+1%
24 389
-3%
25 531
+5%
25 390
-1%
25 790
+2%
24 812
-4%
22 984
-7%
22 299
-3%
20 399
-9%
16 471
-19%
15 620
-5%
Net Income
Tax Provision
(3 211)
(4 291)
(4 803)
(5 626)
(6 023)
(8 255)
(9 140)
(8 773)
(9 293)
(7 644)
(7 290)
(7 861)
(9 365)
(8 941)
(9 357)
(11 206)
(9 146)
(10 278)
(9 428)
(5 692)
(5 161)
(4 150)
(4 227)
(6 774)
(6 929)
(7 727)
(8 237)
(8 074)
(8 291)
(7 928)
(7 972)
(7 671)
(7 784)
(7 717)
(7 869)
(7 582)
(7 274)
(7 120)
(6 497)
(5 277)
(5 022)
Income from Continuing Operations
15 615
16 459
6 491
8 275
8 950
7 263
9 176
8 765
9 982
14 994
14 642
18 938
23 658
26 312
27 066
29 112
24 242
23 874
22 167
13 195
11 705
8 866
8 906
14 594
14 910
16 727
18 048
17 670
18 240
17 158
17 270
16 718
17 747
17 673
17 921
17 230
15 710
15 179
13 902
11 194
10 598
Income to Minority Interest
(118)
(45)
(6)
22
66
(22)
(23)
(27)
(27)
(9)
(4)
(10)
(19)
(33)
(32)
(32)
(19)
(12)
(20)
0
(3)
(3)
81
77
69
76
11
13
27
30
19
17
5
(1)
1
2
3
9
(7)
(3)
(12)
Net Income (Common)
15 401
N/A
16 414
+7%
6 506
-60%
8 340
+28%
9 017
+8%
7 240
-20%
9 151
+26%
8 736
-5%
9 954
+14%
14 983
+51%
14 639
-2%
18 926
+29%
23 636
+25%
26 277
+11%
27 032
+3%
29 078
+8%
24 222
-17%
23 862
-1%
22 145
-7%
13 195
-40%
11 703
-11%
8 862
-24%
8 988
+1%
14 671
+63%
14 978
+2%
16 803
+12%
18 057
+7%
17 683
-2%
18 267
+3%
17 188
-6%
17 289
+1%
16 735
-3%
17 751
+6%
17 671
0%
17 921
+1%
17 230
-4%
15 713
-9%
15 187
-3%
13 894
-9%
11 190
-19%
10 584
-5%
EPS (Diluted)
82.35
N/A
88.72
+8%
35.16
-60%
45.08
+28%
48.74
+8%
39.12
-20%
49.45
+26%
47.22
-5%
53.79
+14%
80.96
+51%
73.19
-10%
94.63
+29%
118.77
+26%
131.65
+11%
135.83
+3%
145.38
+7%
121.11
-17%
119.46
-1%
110.17
-8%
65.97
-40%
58.52
-11%
44.2
-24%
44.97
+2%
73.43
+63%
74.95
+2%
84.4
+13%
93.52
+11%
91.57
-2%
95.18
+4%
89.77
-6%
93.65
+4%
92.29
-1%
99.56
+8%
98.83
-1%
107.56
+9%
105.74
-2%
98.38
-7%
94.02
-4%
88.79
-6%
71.47
-20%
67.57
-5%

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 132,000+ 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.