Hibiya Engineering Ltd
TSE:1982

Watchlist Manager
Hibiya Engineering Ltd Logo
Hibiya Engineering Ltd
TSE:1982
Watchlist
Price: 4 920 JPY -2.38%
Market Cap: 116.9B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+31%
5Y
+17%
10Y
+31%
Operating Income
+
3Y
+158%
5Y
+66%
10Y
+224%
Net Income
+
3Y
+159%
5Y
+30%
10Y
+116%

Earnings Waterfall
Hibiya Engineering Ltd

Revenue
92.7B JPY
Cost of Revenue
-74.6B JPY
Gross Profit
18.1B JPY
Operating Expenses
-10.3B JPY
Operating Income
7.8B JPY
Other Expenses
-1.7B JPY
Net Income
6.2B JPY

Income Statement
Hibiya Engineering Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
4
0
0
3
0
0
3
6
8
12
12
12
12
12
12
12
13
12
12
13
12
12
10
0
5
2
0
0
0
0
0
0
2
2
0
0
0
1
0
0
3
2
0
0
0
0
0
0
0
0
1
0
2
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
40 380
N/A
38 719
-4%
41 166
+6%
37 042
-10%
38 833
+5%
37 871
-2%
37 302
-2%
36 897
-1%
38 662
+5%
42 052
+9%
39 960
-5%
39 551
-1%
37 448
-5%
38 206
+2%
35 635
-7%
58 300
+64%
58 102
0%
58 059
0%
60 169
+4%
60 919
+1%
64 558
+6%
67 239
+4%
65 510
-3%
66 322
+1%
64 473
-3%
63 364
-2%
65 806
+4%
69 466
+6%
68 813
-1%
71 327
+4%
71 440
+0%
71 329
0%
71 496
+0%
70 477
-1%
73 600
+4%
79 401
+8%
81 736
+3%
81 735
0%
81 215
-1%
78 387
-3%
78 639
+0%
76 506
-3%
73 926
-3%
66 838
-10%
65 524
-2%
66 053
+1%
67 789
+3%
70 035
+3%
68 063
-3%
71 693
+5%
72 935
+2%
75 890
+4%
80 085
+6%
79 203
-1%
77 817
-2%
73 119
-6%
73 310
+0%
74 519
+2%
76 010
+2%
75 497
-1%
72 450
-4%
70 820
-2%
74 916
+6%
83 978
+12%
87 670
+4%
88 374
+1%
86 808
-2%
83 762
-4%
85 140
+2%
88 412
+4%
86 466
-2%
89 786
+4%
91 324
+2%
92 668
+1%
Gross Profit
Cost of Revenue
(36 744)
(35 435)
(37 610)
(33 573)
(35 696)
(35 350)
(34 557)
(33 810)
(34 070)
(36 968)
(34 702)
(34 714)
(32 098)
(32 494)
(30 016)
(48 754)
(49 335)
(49 539)
(51 505)
(52 415)
(55 473)
(58 087)
(56 870)
(57 579)
(56 322)
(55 574)
(57 804)
(60 741)
(60 626)
(62 847)
(62 778)
(62 652)
(62 483)
(61 407)
(63 395)
(67 107)
(67 839)
(67 020)
(66 316)
(64 342)
(64 781)
(63 034)
(61 591)
(55 911)
(55 465)
(56 953)
(58 679)
(60 463)
(58 675)
(61 327)
(62 093)
(63 904)
(67 083)
(65 805)
(64 083)
(60 854)
(60 172)
(59 897)
(60 945)
(60 811)
(59 240)
(58 692)
(61 692)
(68 846)
(71 967)
(73 030)
(72 401)
(68 858)
(69 580)
(71 107)
(69 728)
(72 519)
(73 367)
(74 574)
Gross Profit
3 636
N/A
3 284
-10%
3 556
+8%
3 469
-2%
3 137
-10%
2 521
-20%
2 745
+9%
3 087
+12%
4 592
+49%
5 084
+11%
5 258
+3%
4 837
-8%
5 350
+11%
5 712
+7%
5 619
-2%
9 546
+70%
8 767
-8%
8 520
-3%
8 664
+2%
8 504
-2%
9 085
+7%
9 152
+1%
8 640
-6%
8 743
+1%
8 151
-7%
7 790
-4%
8 002
+3%
8 725
+9%
8 187
-6%
8 480
+4%
8 662
+2%
8 677
+0%
9 013
+4%
9 070
+1%
10 205
+13%
12 294
+20%
13 897
+13%
14 715
+6%
14 899
+1%
14 045
-6%
13 858
-1%
13 472
-3%
12 335
-8%
10 927
-11%
10 059
-8%
9 100
-10%
9 110
+0%
9 572
+5%
9 388
-2%
10 366
+10%
10 842
+5%
11 986
+11%
13 002
+8%
13 398
+3%
13 734
+3%
12 265
-11%
13 138
+7%
14 622
+11%
15 065
+3%
14 686
-3%
13 210
-10%
12 128
-8%
13 224
+9%
15 132
+14%
15 703
+4%
15 344
-2%
14 407
-6%
14 904
+3%
15 560
+4%
17 305
+11%
16 738
-3%
17 267
+3%
17 957
+4%
18 094
+1%
Operating Income
Operating Expenses
(4 052)
(4 083)
(4 172)
(4 230)
(4 168)
(4 070)
(4 089)
(4 182)
(4 319)
(4 577)
(4 662)
(4 914)
(4 878)
(4 974)
(5 076)
(6 990)
(6 938)
(7 017)
(6 861)
(6 791)
(6 834)
(6 805)
(6 787)
(6 727)
(6 851)
(6 840)
(6 905)
(6 925)
(6 744)
(6 737)
(6 713)
(6 694)
(6 725)
(6 651)
(6 612)
(7 618)
(7 590)
(7 957)
(8 315)
(8 437)
(8 742)
(8 699)
(8 650)
(7 756)
(7 770)
(7 798)
(7 831)
(7 524)
(7 506)
(7 510)
(7 655)
(8 296)
(8 808)
(8 673)
(8 100)
(8 268)
(8 246)
(8 387)
(8 661)
(9 024)
(8 872)
(9 090)
(8 964)
(9 179)
(9 216)
(9 168)
(9 440)
(9 167)
(9 220)
(9 280)
(9 452)
(9 811)
(9 852)
(10 261)
Selling, General & Administrative
(4 052)
(4 061)
(4 172)
(4 230)
(4 168)
(4 070)
(4 089)
(4 143)
(4 260)
(4 518)
(4 533)
(4 745)
(4 709)
(4 852)
(4 950)
(6 589)
(6 685)
(6 826)
(6 734)
(6 405)
(6 833)
(6 803)
(6 787)
(6 371)
(6 850)
(6 841)
(6 904)
(6 562)
(6 702)
(6 693)
(6 670)
(6 481)
(6 724)
(6 650)
(6 611)
(7 403)
(7 589)
(7 958)
(8 309)
(8 164)
(8 749)
(8 697)
(8 649)
(7 482)
(7 770)
(7 798)
(7 832)
(7 283)
(7 478)
(7 481)
(7 624)
(8 069)
(8 360)
(8 227)
(8 100)
(8 084)
(8 246)
(8 387)
(8 660)
(8 877)
(8 989)
(9 102)
(8 978)
(8 991)
(9 217)
(9 169)
(9 439)
(8 981)
(9 253)
(9 303)
(9 452)
(9 574)
(9 850)
(10 258)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(148)
0
0
0
(164)
0
0
0
(139)
0
0
0
(109)
0
0
0
(104)
0
0
0
0
0
0
0
(147)
0
0
0
(112)
0
0
0
(115)
0
0
0
(99)
0
0
0
(61)
0
0
0
(51)
0
0
0
(63)
0
0
0
(50)
0
0
0
(70)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
(20)
0
0
(60)
0
(122)
(126)
(253)
0
0
0
(221)
0
0
0
(216)
0
0
0
(253)
0
0
0
(108)
0
0
0
(74)
0
0
0
(125)
0
0
0
(161)
0
0
0
(124)
0
0
0
(127)
0
0
0
(122)
0
0
0
(95)
0
0
0
(125)
0
0
0
(134)
0
0
0
(165)
0
0
Other Operating Expenses
0
(22)
0
0
0
0
0
(39)
(39)
(59)
(129)
(109)
(169)
0
0
0
(253)
(191)
(127)
(1)
(1)
(2)
0
(1)
(1)
1
(1)
(1)
(42)
(44)
(43)
(1)
(1)
(1)
(1)
(141)
(1)
1
(6)
(1)
7
(2)
(1)
(1)
0
0
1
(2)
(28)
(29)
(31)
(1)
(448)
(446)
0
(1)
0
0
(1)
(1)
117
12
14
0
0
0
(1)
(2)
33
23
0
(2)
(2)
(3)
Operating Income
(416)
N/A
(799)
-92%
(616)
+23%
(761)
-24%
(1 031)
-35%
(1 549)
-50%
(1 344)
+13%
(1 095)
+19%
273
N/A
507
+86%
596
+18%
(77)
N/A
472
N/A
738
+56%
543
-26%
2 556
+371%
1 829
-28%
1 503
-18%
1 803
+20%
1 713
-5%
2 251
+31%
2 347
+4%
1 853
-21%
2 016
+9%
1 300
-36%
950
-27%
1 097
+15%
1 800
+64%
1 443
-20%
1 743
+21%
1 949
+12%
1 983
+2%
2 288
+15%
2 419
+6%
3 593
+49%
4 676
+30%
6 307
+35%
6 758
+7%
6 584
-3%
5 608
-15%
5 116
-9%
4 773
-7%
3 685
-23%
3 171
-14%
2 289
-28%
1 302
-43%
1 279
-2%
2 048
+60%
1 882
-8%
2 856
+52%
3 187
+12%
3 690
+16%
4 194
+14%
4 725
+13%
5 634
+19%
3 997
-29%
4 892
+22%
6 235
+27%
6 404
+3%
5 662
-12%
4 338
-23%
3 038
-30%
4 260
+40%
5 953
+40%
6 487
+9%
6 176
-5%
4 967
-20%
5 737
+16%
6 340
+11%
8 025
+27%
7 286
-9%
7 456
+2%
8 105
+9%
7 833
-3%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
186
271
633
653
753
870
896
902
808
1 679
1 572
1 531
1 398
1 163
831
699
456
579
847
1 267
1 496
1 489
1 088
728
703
1 973
1 935
1 949
3 166
2 709
2 581
2 497
1 289
1 236
5 961
5 986
5 876
5 345
733
697
1 571
1 594
1 548
1 701
1 200
1 772
1 956
1 853
1 482
519
413
542
553
575
578
443
464
469
668
672
721
1 000
864
1 069
1 411
1 149
1 277
1 213
Non-Reccuring Items
38
52
74
59
(56)
(407)
(447)
(678)
(645)
(578)
(246)
(188)
(260)
(300)
(43)
(61)
124
(56)
65
(14)
173
503
373
129
142
15
4
0
0
0
0
0
0
0
(762)
(766)
(774)
(766)
0
0
0
0
0
0
0
0
0
(27)
0
0
0
(445)
0
0
(460)
0
(16)
88
103
103
0
0
0
0
0
10
36
36
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
254
254
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
1 103
1 101
1 070
979
805
817
643
619
237
184
104
164
176
160
163
206
106
130
135
202
255
211
234
240
261
268
230
113
117
165
207
171
226
188
197
216
194
152
160
133
408
438
101
101
94
106
142
144
151
155
271
73
210
198
65
84
95
91
110
65
143
149
168
195
85
50
(4)
63
65
80
81
129
119
121
Pre-Tax Income
725
N/A
354
-51%
528
+49%
277
-48%
(282)
N/A
(1 139)
-304%
(962)
+16%
(883)
+8%
498
N/A
766
+54%
1 207
+58%
769
-36%
1 284
+67%
1 500
+17%
1 471
-2%
4 380
+198%
3 631
-17%
3 108
-14%
3 401
+9%
3 064
-10%
3 510
+15%
3 760
+7%
2 916
-22%
2 964
+2%
2 550
-14%
2 500
-2%
2 827
+13%
3 402
+20%
2 648
-22%
2 636
0%
2 859
+8%
4 127
+44%
4 449
+8%
4 556
+2%
6 194
+36%
6 835
+10%
8 308
+22%
8 641
+4%
8 287
-4%
7 231
-13%
11 485
+59%
11 197
-3%
9 662
-14%
8 617
-11%
3 116
-64%
2 105
-32%
2 992
+42%
3 759
+26%
3 581
-5%
4 712
+32%
4 658
-1%
5 090
+9%
6 360
+25%
6 776
+7%
6 721
-1%
4 600
-32%
5 384
+17%
6 956
+29%
7 170
+3%
6 405
-11%
5 059
-21%
3 630
-28%
4 892
+35%
6 617
+35%
7 240
+9%
6 908
-5%
5 720
-17%
6 836
+20%
7 269
+6%
9 174
+26%
8 778
-4%
8 734
-1%
9 501
+9%
9 167
-4%
Net Income
Tax Provision
(144)
(57)
(135)
(30)
152
389
286
219
(184)
(238)
(319)
(245)
(471)
(543)
(422)
(1 214)
(899)
(790)
(1 140)
(1 287)
(1 518)
(1 538)
(1 112)
(1 027)
(768)
(763)
(816)
(1 148)
(992)
(954)
(1 063)
(1 381)
(1 519)
(1 570)
(2 075)
(2 007)
(2 502)
(2 641)
(2 477)
(1 834)
(1 764)
(1 672)
(1 269)
(1 250)
(934)
(640)
(817)
(999)
(940)
(1 228)
(1 230)
(1 496)
(1 825)
(1 987)
(2 028)
(1 477)
(1 700)
(2 141)
(2 210)
(1 978)
(1 587)
(1 191)
(1 575)
(1 899)
(2 092)
(1 982)
(1 534)
(1 963)
(2 102)
(2 677)
(2 674)
(2 762)
(2 998)
(2 943)
Income from Continuing Operations
581
297
393
247
(130)
(750)
(676)
(664)
314
528
888
524
813
957
1 049
3 166
2 732
2 318
2 261
1 777
1 992
2 222
1 804
1 937
1 782
1 737
2 011
2 254
1 656
1 682
1 796
2 746
2 930
2 986
4 119
4 828
5 806
6 000
5 810
5 397
9 721
9 525
8 393
7 367
2 182
1 465
2 175
2 760
2 641
3 484
3 428
3 594
4 535
4 789
4 693
3 123
3 684
4 815
4 960
4 427
3 472
2 439
3 317
4 718
5 148
4 926
4 186
4 873
5 167
6 497
6 104
5 972
6 503
6 224
Income to Minority Interest
(45)
(30)
(26)
(26)
(28)
(16)
(7)
0
(2)
48
46
74
12
(18)
(51)
(147)
(153)
(137)
(170)
(120)
(114)
(130)
(91)
(130)
(70)
(48)
(52)
(37)
(68)
(77)
(90)
(115)
(129)
(129)
(145)
(186)
(197)
(186)
(222)
(189)
(213)
(213)
(164)
(93)
(67)
(56)
(32)
(47)
(47)
(53)
(61)
(55)
(54)
(54)
(60)
(47)
(51)
(52)
(54)
(55)
(58)
(55)
(68)
(73)
(71)
(79)
(67)
(71)
(77)
(77)
(70)
(64)
(67)
(56)
Net Income (Common)
532
N/A
264
-50%
363
+38%
214
-41%
(159)
N/A
(766)
-382%
(679)
+11%
(666)
+2%
311
N/A
576
+85%
931
+62%
598
-36%
823
+38%
939
+14%
999
+6%
3 014
+202%
2 574
-15%
2 177
-15%
2 084
-4%
1 657
-20%
1 877
+13%
2 090
+11%
1 713
-18%
1 806
+5%
1 712
-5%
1 690
-1%
1 960
+16%
2 215
+13%
1 588
-28%
1 603
+1%
1 703
+6%
2 630
+54%
2 799
+6%
2 854
+2%
3 972
+39%
4 641
+17%
5 608
+21%
5 813
+4%
5 586
-4%
5 207
-7%
9 505
+83%
9 311
-2%
8 230
-12%
7 273
-12%
2 117
-71%
1 411
-33%
2 140
+52%
2 711
+27%
2 591
-4%
3 427
+32%
3 366
-2%
3 537
+5%
4 478
+27%
4 733
+6%
4 632
-2%
3 075
-34%
3 632
+18%
4 762
+31%
4 905
+3%
4 372
-11%
3 413
-22%
2 383
-30%
3 248
+36%
4 644
+43%
5 076
+9%
4 846
-5%
4 118
-15%
4 800
+17%
5 088
+6%
6 418
+26%
6 032
-6%
5 906
-2%
6 434
+9%
6 165
-4%
EPS (Diluted)
14.77
N/A
6.94
-53%
10.08
+45%
5.94
-41%
-4.29
N/A
-20.7
-383%
-18.86
+9%
-18.5
+2%
8.88
N/A
17.45
+97%
27.38
+57%
18.12
-34%
24.93
+38%
28.45
+14%
31.21
+10%
91.33
+193%
80.43
-12%
68.03
-15%
65.12
-4%
51.78
-20%
58.65
+13%
67.41
+15%
55.25
-18%
58.25
+5%
55.22
-5%
54.51
-1%
63.22
+16%
71.45
+13%
52.93
-26%
53.43
+1%
56.76
+6%
87.15
+54%
93.3
+7%
95.13
+2%
132.4
+39%
155.99
+18%
186.93
+20%
200.44
+7%
192.62
-4%
177.48
-8%
327.75
+85%
321.06
-2%
283.79
-12%
260.68
-8%
88.2
-66%
58.79
-33%
87.73
+49%
111.31
+27%
107.68
-3%
142.66
+32%
137.86
-3%
146.57
+6%
186.99
+28%
197.28
+6%
193
-2%
128.21
-34%
151.31
+18%
198.73
+31%
205.86
+4%
183.24
-11%
144.75
-21%
102.19
-29%
140.69
+38%
199.62
+42%
221
+11%
211.41
-4%
180.58
-15%
210.2
+16%
225.21
+7%
285.16
+27%
270.89
-5%
263.9
-3%
293.27
+11%
283.17
-3%

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
Follow us
Join more than 307,900+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.