First Time Loading...

Haseko Corp
TSE:1808

Watchlist Manager
Haseko Corp Logo
Haseko Corp
TSE:1808
Watchlist
Price: 1 881.5 JPY 0.83% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1T
-1%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+38%
5 Years
+23%
7 Years
+42%
10 Years
+97%
95B
-0.8%
Operating Income
Growth Rates:
1 Year
+22%
3 Years
+33%
5 Years
-10%
7 Years
+25%
10 Years
+275%
62B
-2%
Net Income
Growth Rates:
1 Year
+25%
3 Years
+27%
5 Years
-31%
7 Years
+20%
10 Years
+190%

Earnings Waterfall
Haseko Corp

Revenue
1.1T JPY
Cost of Revenue
-921.3B JPY
Gross Profit
168.3B JPY
Operating Expenses
-73.3B JPY
Operating Income
95B JPY
Other Expenses
-33B JPY
Net Income
62B JPY

Income Statement
Haseko 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
552 047
N/A
587 571
+6%
595 177
+1%
613 606
+3%
653 257
+6%
642 167
-2%
678 492
+6%
705 729
+4%
730 794
+4%
787 354
+8%
792 419
+1%
778 331
-2%
766 497
-2%
772 328
+1%
785 192
+2%
817 028
+4%
823 268
+1%
813 276
-1%
852 009
+5%
864 946
+2%
888 503
+3%
890 981
+0%
859 592
-4%
864 125
+1%
846 699
-2%
846 029
0%
825 870
-2%
801 707
-3%
788 599
-2%
809 438
+3%
851 178
+5%
854 350
+0%
881 823
+3%
909 708
+3%
930 076
+2%
941 332
+1%
990 178
+5%
1 027 277
+4%
1 057 108
+3%
1 103 835
+4%
1 089 607
-1%
Gross Profit
Cost of Revenue
(495 698)
(526 208)
(531 671)
(546 552)
(581 041)
(563 230)
(591 723)
(608 446)
(620 168)
(674 007)
(671 729)
(652 856)
(639 428)
(629 454)
(640 339)
(667 014)
(671 135)
(656 030)
(688 714)
(701 621)
(723 296)
(733 130)
(706 852)
(709 096)
(697 689)
(699 268)
(684 373)
(667 054)
(654 770)
(673 207)
(705 529)
(705 865)
(728 599)
(761 399)
(780 708)
(794 160)
(842 585)
(865 968)
(892 390)
(935 227)
(921 341)
Gross Profit
56 349
N/A
61 363
+9%
63 506
+3%
67 054
+6%
72 216
+8%
78 937
+9%
86 769
+10%
97 283
+12%
110 626
+14%
113 347
+2%
120 690
+6%
125 475
+4%
127 069
+1%
142 874
+12%
144 853
+1%
150 014
+4%
152 133
+1%
157 246
+3%
163 295
+4%
163 325
+0%
165 207
+1%
157 851
-4%
152 740
-3%
155 029
+1%
149 010
-4%
146 761
-2%
141 497
-4%
134 653
-5%
133 829
-1%
136 231
+2%
145 649
+7%
148 485
+2%
153 224
+3%
148 309
-3%
149 368
+1%
147 172
-1%
147 593
+0%
161 309
+9%
164 718
+2%
168 608
+2%
168 266
0%
Operating Income
Operating Expenses
(30 981)
(32 525)
(32 966)
(34 363)
(35 276)
(36 239)
(38 281)
(39 873)
(41 766)
(44 585)
(48 589)
(49 968)
(51 030)
(53 842)
(64 065)
(59 681)
(55 908)
(56 441)
(56 784)
(59 434)
(59 457)
(59 421)
(60 484)
(59 080)
(60 432)
(60 836)
(60 903)
(61 423)
(62 387)
(63 322)
(65 292)
(65 092)
(65 478)
(65 607)
(67 109)
(68 190)
(69 770)
(71 147)
(72 782)
(72 874)
(73 251)
Selling, General & Administrative
(30 982)
(31 189)
(32 966)
(34 362)
(35 275)
(34 768)
(38 281)
(39 873)
(41 766)
(42 740)
(48 587)
(49 967)
(51 029)
(51 734)
(52 587)
(53 968)
(55 908)
(53 493)
(56 783)
(59 435)
(59 456)
(53 630)
(60 483)
(59 078)
(60 431)
(55 785)
(60 903)
(61 425)
(62 388)
(57 119)
(64 374)
(65 092)
(65 478)
(59 116)
(67 110)
(68 189)
(69 770)
(64 946)
(71 935)
(72 874)
(73 252)
Research & Development
0
(713)
0
0
0
(804)
0
0
0
0
0
0
0
(1 172)
0
0
0
(1 343)
0
0
0
(1 850)
0
0
0
(3 034)
0
0
0
(3 905)
0
0
0
(3 923)
0
0
0
(3 309)
0
0
0
Depreciation & Amortization
0
(623)
0
0
0
(667)
0
0
0
(824)
0
0
0
(936)
0
0
0
(1 604)
0
0
0
(3 940)
0
0
0
(2 018)
0
0
0
(2 298)
0
0
0
(2 568)
0
0
0
(2 892)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(1 021)
(2)
(1)
0
0
(11 478)
(5 713)
0
(1)
0
1
0
(1)
0
0
0
1
0
2
1
0
(918)
0
0
0
1
(1)
0
0
(847)
0
1
Operating Income
25 368
N/A
28 838
+14%
30 540
+6%
32 691
+7%
36 940
+13%
42 698
+16%
48 488
+14%
57 410
+18%
68 860
+20%
68 762
0%
72 101
+5%
75 507
+5%
76 039
+1%
89 032
+17%
80 788
-9%
90 333
+12%
96 225
+7%
100 805
+5%
106 511
+6%
103 891
-2%
105 750
+2%
98 430
-7%
92 256
-6%
95 949
+4%
88 578
-8%
85 925
-3%
80 594
-6%
73 230
-9%
71 442
-2%
72 909
+2%
80 357
+10%
83 393
+4%
87 746
+5%
82 702
-6%
82 259
-1%
78 982
-4%
77 823
-1%
90 162
+16%
91 936
+2%
95 734
+4%
95 015
-1%
Pre-Tax Income
Interest Income Expense
(2 680)
(2 312)
(1 902)
(1 673)
(1 438)
(1 224)
(912)
(687)
(547)
(79)
528
468
438
(40)
(506)
(417)
(345)
(331)
(363)
(324)
(250)
1 962
1 959
1 973
1 984
(105)
(360)
(537)
(700)
(863)
(190)
(270)
(155)
(233)
(1 159)
(1 160)
(1 304)
(1 447)
(1 310)
(1 469)
(2 121)
Non-Reccuring Items
(8 668)
(551)
(536)
(38)
(22)
(187)
(188)
(294)
1 649
821
523
(5 138)
(7 079)
(11 778)
0
0
(8 641)
(2 898)
(2 902)
18 442
21 367
(546)
20 790
(554)
(596)
1 897
1 758
1 753
1 756
(919)
0
(915)
(871)
(201)
(197)
(195)
(351)
(843)
0
(844)
(689)
Gain/Loss on Disposition of Assets
5 631
5 867
5 875
5 351
423
605
615
329
332
0
74
733
1 119
1 105
2 760
3 020
3 446
3 421
1 710
929
67
21 418
70
(67)
(17)
5
(5)
(11)
0
(47)
(26)
(34)
(46)
(63)
(71)
(66)
(115)
(93)
(82)
(81)
(32)
Total Other Income
(1 598)
(1 121)
(991)
(597)
(285)
414
340
73
(189)
(655)
(588)
(448)
(26)
(63)
(181)
(159)
(238)
24
33
15
(20)
(23)
39
(341)
(35)
(567)
(1 604)
(845)
(1 059)
(214)
1 220
(323)
(301)
(380)
(428)
(182)
(574)
(437)
(451)
704
816
Pre-Tax Income
18 053
N/A
30 721
+70%
32 986
+7%
35 734
+8%
35 618
0%
42 306
+19%
48 343
+14%
56 831
+18%
70 105
+23%
68 849
-2%
72 638
+6%
71 122
-2%
70 491
-1%
78 256
+11%
82 861
+6%
92 777
+12%
90 447
-3%
101 021
+12%
104 989
+4%
122 953
+17%
126 914
+3%
121 241
-4%
115 114
-5%
96 960
-16%
89 914
-7%
87 155
-3%
80 383
-8%
73 590
-8%
71 439
-3%
70 866
-1%
81 361
+15%
81 851
+1%
86 373
+6%
81 825
-5%
80 404
-2%
77 379
-4%
75 479
-2%
87 342
+16%
90 093
+3%
94 044
+4%
92 989
-1%
Net Income
Tax Provision
3 752
(5 853)
(6 368)
(7 292)
(12 411)
(13 704)
(15 214)
(18 254)
(18 151)
(17 476)
(19 233)
(14 806)
(18 535)
(19 308)
(20 839)
(26 633)
(26 757)
(28 486)
(29 011)
(36 069)
(36 696)
(33 639)
(32 025)
(25 623)
(23 390)
(27 239)
(25 487)
(23 370)
(22 755)
(22 608)
(25 972)
(25 847)
(27 396)
(27 335)
(27 272)
(26 439)
(25 869)
(28 016)
(29 090)
(30 748)
(31 014)
Income from Continuing Operations
21 805
24 868
26 618
28 442
23 207
28 602
33 129
38 577
51 954
51 373
53 405
56 316
51 956
58 948
62 022
66 144
63 690
72 535
75 978
86 884
90 218
87 602
83 089
71 337
66 524
59 916
54 896
50 220
48 684
48 258
55 389
56 004
58 977
54 490
53 132
50 940
49 610
59 326
61 003
63 296
61 975
Income to Minority Interest
(39)
(38)
(35)
(52)
(71)
(60)
(78)
(90)
(102)
(148)
(157)
(171)
(183)
(187)
(202)
(221)
(228)
(245)
(260)
(251)
(228)
(211)
(185)
(152)
(118)
(65)
(26)
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
Net Income (Common)
21 355
N/A
24 460
+15%
26 331
+8%
28 225
+7%
23 052
-18%
28 542
+24%
33 051
+16%
38 488
+16%
51 852
+35%
51 226
-1%
53 249
+4%
56 145
+5%
51 774
-8%
58 762
+13%
61 821
+5%
65 924
+7%
63 463
-4%
72 289
+14%
75 717
+5%
86 633
+14%
89 989
+4%
87 391
-3%
82 904
-5%
71 183
-14%
66 406
-7%
59 851
-10%
54 870
-8%
50 222
-8%
48 685
-3%
48 258
-1%
55 389
+15%
56 004
+1%
58 977
+5%
54 490
-8%
53 133
-2%
50 939
-4%
49 609
-3%
59 326
+20%
61 003
+3%
63 295
+4%
61 974
-2%
EPS (Diluted)
59.48
N/A
67.01
+13%
81.26
+21%
92.84
+14%
76.58
-18%
92.9
+21%
109.8
+18%
127.86
+16%
172.26
+35%
170.41
-1%
176.9
+4%
186.52
+5%
172
-8%
195.48
+14%
205.38
+5%
219.74
+7%
213.68
-3%
241.98
+13%
254.93
+5%
291.69
+14%
302.61
+4%
293.87
-3%
278.77
-5%
239.32
-14%
223.25
-7%
201.37
-10%
188.62
-6%
174.26
-8%
170.55
-2%
168.62
-1%
201.32
+19%
203.91
+1%
214.73
+5%
198.31
-8%
193.37
-2%
185.35
-4%
180.51
-3%
216.09
+20%
223.71
+4%
232.04
+4%
227.19
-2%

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.