First Time Loading...

World Holdings Co Ltd
TSE:2429

Watchlist Manager
World Holdings Co Ltd Logo
World Holdings Co Ltd
TSE:2429
Watchlist
Price: 2 348 JPY 1.6% Market Closed
Updated: Apr 23, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

213.7B
+6%
Revenue
Growth Rates:
1 Year
+16%
3 Years
+49%
5 Years
+50%
7 Years
+127%
10 Years
+279%
10.4B
+3%
Operating Income
Growth Rates:
1 Year
+16%
3 Years
+66%
5 Years
+41%
7 Years
+40%
10 Years
+389%
6.2B
+0.6%
Net Income
Growth Rates:
1 Year
+16%
3 Years
+5%
5 Years
+33%
7 Years
+48%
10 Years
+644%

Earnings Waterfall
World Holdings Co Ltd

Revenue
213.7B JPY
Cost of Revenue
-176.1B JPY
Gross Profit
37.6B JPY
Operating Expenses
-27.3B JPY
Operating Income
10.4B JPY
Other Expenses
-4.2B JPY
Net Income
6.2B JPY

Income Statement
World Holdings Co Ltd

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
56 450
N/A
61 955
+10%
61 551
-1%
64 714
+5%
68 829
+6%
82 805
+20%
87 672
+6%
88 750
+1%
87 984
-1%
79 498
-10%
76 726
-3%
87 923
+15%
94 334
+7%
100 682
+7%
109 579
+9%
108 377
-1%
127 147
+17%
128 184
+1%
134 673
+5%
145 335
+8%
142 894
-2%
143 397
+0%
145 342
+1%
142 952
-2%
136 319
-5%
142 185
+4%
140 336
-1%
133 037
-5%
143 571
+8%
140 123
-2%
137 774
-2%
146 422
+6%
154 704
+6%
162 383
+5%
175 865
+8%
185 517
+5%
183 640
-1%
186 653
+2%
187 893
+1%
202 270
+8%
213 742
+6%
Gross Profit
Cost of Revenue
(45 869)
(49 998)
(49 796)
(52 364)
(55 742)
(67 183)
(70 285)
(71 055)
(70 453)
(63 068)
(61 635)
(68 144)
(73 315)
(78 666)
(85 540)
(87 407)
(101 878)
(103 531)
(109 052)
(117 209)
(115 154)
(115 587)
(116 163)
(114 352)
(110 009)
(115 130)
(115 251)
(109 954)
(118 553)
(115 153)
(113 620)
(120 733)
(128 073)
(135 608)
(145 231)
(153 622)
(151 953)
(153 302)
(155 523)
(166 392)
(176 122)
Gross Profit
10 581
N/A
11 957
+13%
11 755
-2%
12 350
+5%
13 087
+6%
15 622
+19%
17 387
+11%
17 695
+2%
17 531
-1%
16 430
-6%
15 091
-8%
19 779
+31%
21 019
+6%
22 016
+5%
24 039
+9%
20 970
-13%
25 269
+21%
24 653
-2%
25 621
+4%
28 126
+10%
27 740
-1%
27 810
+0%
29 179
+5%
28 600
-2%
26 310
-8%
27 055
+3%
25 085
-7%
23 083
-8%
25 018
+8%
24 970
0%
24 154
-3%
25 689
+6%
26 631
+4%
26 775
+1%
30 634
+14%
31 895
+4%
31 687
-1%
33 351
+5%
32 370
-3%
35 878
+11%
37 620
+5%
Operating Income
Operating Expenses
(8 461)
(8 850)
(8 965)
(9 105)
(9 339)
(10 135)
(10 979)
(11 631)
(12 394)
(11 725)
(11 852)
(13 079)
(13 612)
(14 920)
(15 762)
(16 670)
(18 205)
(18 864)
(19 533)
(20 078)
(20 370)
(20 848)
(21 285)
(21 523)
(21 580)
(21 129)
(20 111)
(19 160)
(18 767)
(18 610)
(18 224)
(18 606)
(19 150)
(19 987)
(20 976)
(22 176)
(22 758)
(24 177)
(24 385)
(25 801)
(27 255)
Selling, General & Administrative
(8 460)
(8 849)
(8 965)
(9 105)
(9 067)
(10 133)
(10 978)
(11 629)
(11 790)
(12 449)
(12 325)
(13 079)
(12 703)
(14 427)
(15 762)
(16 669)
(17 135)
(18 861)
(19 531)
(20 076)
(19 241)
(20 848)
(21 285)
(21 522)
(20 426)
(21 129)
(20 110)
(19 161)
(18 162)
(18 394)
(18 225)
(18 605)
(18 646)
(19 762)
(20 974)
(21 907)
(21 805)
(23 700)
(24 385)
(25 801)
(25 952)
Depreciation & Amortization
0
0
0
0
(271)
0
0
0
(603)
0
0
0
(908)
0
0
0
(1 068)
0
0
0
(1 129)
0
0
0
(1 154)
0
0
0
(604)
0
0
0
(503)
0
0
0
(953)
0
0
0
(1 302)
Other Operating Expenses
(1)
(1)
0
0
(1)
(2)
(1)
(2)
(1)
724
473
0
(1)
(493)
0
(1)
(2)
(3)
(2)
0
0
(1)
0
(2)
0
0
(1)
1
(1)
(216)
1
(1)
(1)
(225)
(2)
(269)
0
(477)
0
0
(1)
Operating Income
2 120
N/A
3 107
+47%
2 790
-10%
3 245
+16%
3 748
+16%
5 487
+46%
6 408
+17%
6 064
-5%
5 137
-15%
4 705
-8%
3 239
-31%
6 700
+107%
7 407
+11%
7 096
-4%
8 277
+17%
4 300
-48%
7 064
+64%
5 789
-18%
6 088
+5%
8 048
+32%
7 370
-8%
6 962
-6%
7 894
+13%
7 077
-10%
4 730
-33%
5 926
+25%
4 974
-16%
3 923
-21%
6 251
+59%
6 360
+2%
5 930
-7%
7 083
+19%
7 481
+6%
6 788
-9%
9 658
+42%
9 719
+1%
8 929
-8%
9 174
+3%
7 985
-13%
10 077
+26%
10 365
+3%
Pre-Tax Income
Interest Income Expense
(84)
(86)
(85)
(84)
(76)
(100)
(111)
(124)
(124)
(155)
(156)
(164)
(157)
(177)
(197)
(208)
(211)
(216)
(215)
(208)
(165)
(194)
(188)
(190)
(172)
(183)
(178)
(169)
(146)
(155)
(157)
(164)
(163)
(181)
(194)
(209)
(210)
(250)
(268)
(285)
(251)
Non-Reccuring Items
(224)
(232)
(234)
(324)
77
315
592
923
921
0
0
(130)
(494)
0
(164)
200
(163)
185
(159)
(178)
2
60
74
126
(93)
(117)
(116)
(160)
(212)
0
(173)
(162)
(249)
0
(268)
0
(530)
0
(476)
(476)
(156)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
331
0
0
0
0
0
0
0
0
175
175
175
175
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
128
96
71
63
81
94
106
109
135
141
149
139
71
81
104
151
183
177
184
148
172
197
220
260
299
347
364
576
700
817
781
629
442
381
391
332
266
135
118
92
162
Pre-Tax Income
1 940
N/A
2 885
+49%
2 542
-12%
2 900
+14%
3 830
+32%
5 796
+51%
6 995
+21%
6 972
0%
6 069
-13%
4 691
-23%
3 232
-31%
6 545
+103%
6 827
+4%
7 000
+3%
8 020
+15%
4 443
-45%
7 204
+62%
5 935
-18%
5 898
-1%
7 810
+32%
7 379
-6%
7 025
-5%
8 000
+14%
7 273
-9%
4 764
-34%
6 148
+29%
5 219
-15%
4 345
-17%
6 768
+56%
7 022
+4%
6 381
-9%
7 386
+16%
7 511
+2%
6 988
-7%
9 587
+37%
9 842
+3%
8 455
-14%
9 059
+7%
7 359
-19%
9 408
+28%
10 120
+8%
Net Income
Tax Provision
(966)
(1 259)
(1 125)
(1 417)
(1 788)
(2 563)
(2 913)
(2 689)
(2 287)
(1 756)
(1 285)
(2 547)
(2 526)
(2 581)
(2 769)
(1 485)
(2 474)
(2 171)
(2 233)
(2 812)
(2 717)
(2 568)
(2 746)
(2 587)
(1 777)
(1 440)
(1 349)
(921)
(746)
(1 365)
(1 031)
(1 202)
(2 732)
(3 009)
(4 079)
(4 318)
(2 951)
(3 122)
(2 464)
(3 169)
(3 770)
Income from Continuing Operations
974
1 626
1 417
1 483
2 042
3 233
4 082
4 283
3 782
2 935
1 947
3 998
4 301
4 419
5 251
2 958
4 730
3 764
3 665
4 998
4 662
4 457
5 254
4 686
2 987
4 708
3 870
3 424
6 022
5 657
5 350
6 184
4 779
3 979
5 508
5 524
5 504
5 937
4 895
6 239
6 350
Income to Minority Interest
(139)
(134)
(129)
(115)
(49)
4
40
64
29
(4)
(41)
(65)
(108)
(133)
(197)
(187)
(117)
(110)
(35)
(6)
(12)
55
3
(12)
(30)
(122)
(102)
(116)
(108)
(58)
(42)
(130)
(153)
(181)
(223)
(164)
(162)
(128)
(90)
(74)
(145)
Net Income (Common)
834
N/A
1 490
+79%
1 286
-14%
1 366
+6%
1 992
+46%
3 237
+63%
4 122
+27%
4 346
+5%
3 810
-12%
2 930
-23%
1 903
-35%
3 932
+107%
4 192
+7%
4 285
+2%
5 054
+18%
2 770
-45%
4 612
+66%
3 652
-21%
3 630
-1%
4 992
+38%
4 650
-7%
4 513
-3%
5 256
+16%
4 673
-11%
2 956
-37%
4 585
+55%
3 768
-18%
3 307
-12%
5 913
+79%
5 597
-5%
5 307
-5%
6 053
+14%
4 626
-24%
3 798
-18%
5 284
+39%
5 359
+1%
5 341
0%
5 808
+9%
4 805
-17%
6 165
+28%
6 204
+1%
EPS (Diluted)
49.05
N/A
87.64
+79%
75.64
-14%
80.35
+6%
117.17
+46%
190.41
+63%
242.47
+27%
255.64
+5%
226.4
-11%
172.35
-24%
111.94
-35%
231.29
+107%
248.28
+7%
252.05
+2%
297.29
+18%
162.94
-45%
270.67
+66%
214.82
-21%
213.52
-1%
293.64
+38%
272
-7%
264.81
-3%
307.05
+16%
275.15
-10%
174.25
-37%
268.86
+54%
215.98
-20%
187.38
-13%
339.85
+81%
318.91
-6%
301.68
-5%
344.14
+14%
263.17
-24%
216.32
-18%
300.85
+39%
304.67
+1%
303.79
0%
329.71
+9%
272.68
-17%
349.94
+28%
352.09
+1%

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 130,400+ 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.