First Time Loading...

Asahi Group Holdings Ltd
TSE:2502

Watchlist Manager
Asahi Group Holdings Ltd Logo
Asahi Group Holdings Ltd
TSE:2502
Watchlist
Price: 5 429 JPY 0.02% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.8T
+3%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+37%
5 Years
+31%
7 Years
+62%
10 Years
+62%
250.7B
+3%
Operating Income
Growth Rates:
1 Year
+11%
3 Years
+76%
5 Years
+17%
7 Years
+77%
10 Years
+113%
164.1B
-4%
Net Income
Growth Rates:
1 Year
+8%
3 Years
+77%
5 Years
+9%
7 Years
+84%
10 Years
+166%

Earnings Waterfall
Asahi Group Holdings Ltd

Revenue
2.8T JPY
Cost of Revenue
-1.8T JPY
Gross Profit
998.9B JPY
Operating Expenses
-748.2B JPY
Operating Income
250.7B JPY
Other Expenses
-86.7B JPY
Net Income
164.1B JPY

Income Statement
Asahi Group Holdings 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
1 714 237
N/A
1 748 476
+2%
1 744 760
0%
1 752 251
+0%
1 785 478
+2%
1 784 621
0%
1 831 033
+3%
1 848 941
+1%
1 689 527
-9%
1 661 281
-2%
1 611 569
-3%
1 558 464
-3%
1 706 901
+10%
1 740 130
+2%
1 865 408
+7%
2 001 381
+7%
2 084 877
+4%
2 147 792
+3%
2 152 565
+0%
2 141 589
-1%
2 120 291
-1%
2 107 574
-1%
2 099 059
0%
2 092 183
0%
2 089 048
0%
2 068 804
-1%
1 979 504
-4%
2 009 906
+2%
2 027 762
+1%
2 075 296
+2%
2 187 066
+5%
2 176 671
0%
2 236 076
+3%
2 276 270
+2%
2 353 820
+3%
2 465 716
+5%
2 511 108
+2%
2 570 579
+2%
2 612 767
+2%
2 684 167
+3%
2 769 091
+3%
Gross Profit
Cost of Revenue
(1 032 853)
(1 051 534)
(1 048 942)
(1 054 317)
(1 073 439)
(1 072 416)
(1 097 792)
(1 103 466)
(1 102 839)
(1 101 981)
(1 093 887)
(1 088 354)
(1 098 173)
(1 117 367)
(1 184 423)
(1 251 961)
(1 295 399)
(1 328 119)
(1 326 302)
(1 318 219)
(1 303 246)
(1 293 621)
(1 290 214)
(1 291 226)
(1 297 302)
(1 293 233)
(1 251 465)
(1 272 673)
(1 283 150)
(1 305 171)
(1 357 822)
(1 353 980)
(1 383 195)
(1 418 314)
(1 481 425)
(1 557 334)
(1 589 272)
(1 634 202)
(1 664 743)
(1 705 038)
(1 770 157)
Gross Profit
681 384
N/A
696 942
+2%
695 818
0%
697 934
+0%
712 039
+2%
712 205
+0%
733 241
+3%
745 475
+2%
586 688
-21%
559 300
-5%
517 682
-7%
470 110
-9%
608 728
+29%
622 763
+2%
680 985
+9%
749 420
+10%
789 478
+5%
819 673
+4%
826 263
+1%
823 370
0%
817 045
-1%
813 953
0%
808 845
-1%
800 957
-1%
791 746
-1%
775 571
-2%
728 039
-6%
737 233
+1%
744 612
+1%
770 125
+3%
829 244
+8%
822 691
-1%
852 881
+4%
857 956
+1%
872 395
+2%
908 382
+4%
921 836
+1%
936 377
+2%
948 024
+1%
979 129
+3%
998 934
+2%
Operating Income
Operating Expenses
(563 917)
(570 370)
(571 591)
(576 126)
(583 734)
(588 462)
(601 324)
(611 701)
(459 197)
(456 159)
(411 274)
(354 279)
(466 828)
(485 133)
(529 350)
(578 244)
(601 230)
(631 595)
(628 953)
(621 623)
(602 273)
(603 702)
(596 517)
(595 050)
(586 625)
(584 495)
(571 788)
(582 549)
(602 465)
(600 585)
(632 878)
(633 283)
(658 623)
(676 472)
(688 503)
(705 199)
(695 838)
(696 361)
(716 312)
(736 241)
(748 188)
Selling, General & Administrative
(563 916)
(570 368)
(571 590)
(576 125)
(546 350)
(588 461)
(601 324)
(611 700)
(405 049)
(416 924)
(369 703)
(316 212)
(418 855)
(471 772)
(515 752)
(559 848)
(532 167)
(620 498)
(619 274)
(613 097)
(527 399)
(591 843)
(586 070)
(584 815)
(523 287)
(571 519)
(554 086)
(561 092)
(515 954)
(594 805)
(627 622)
(631 466)
(567 302)
(643 627)
(652 793)
(667 873)
(608 571)
(684 906)
(692 235)
(712 532)
(659 982)
Research & Development
0
0
0
0
0
0
0
0
(10 399)
0
0
0
(9 550)
0
0
0
(11 665)
0
0
0
(12 365)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
(37 383)
0
0
0
(30 548)
0
0
0
(31 836)
0
0
0
(49 276)
0
0
0
(55 897)
0
0
0
(55 487)
0
0
0
(60 835)
0
0
0
(67 638)
0
0
0
(69 447)
0
0
0
(75 270)
Other Operating Expenses
0
(2)
0
(1)
(1)
(1)
0
(1)
(13 201)
(39 235)
(41 571)
(38 067)
(6 587)
(13 361)
(13 598)
(18 396)
(8 122)
(11 097)
(9 679)
(8 526)
(6 612)
(11 859)
(10 447)
(10 235)
(7 851)
(12 976)
(17 702)
(21 457)
(25 676)
(5 780)
(5 256)
(1 817)
(23 683)
(32 845)
(35 710)
(37 326)
(17 820)
(11 455)
(24 077)
(23 709)
(12 936)
Operating Income
117 467
N/A
126 572
+8%
124 227
-2%
121 808
-2%
128 305
+5%
123 743
-4%
131 917
+7%
133 774
+1%
127 491
-5%
103 141
-19%
106 408
+3%
115 831
+9%
141 900
+23%
137 630
-3%
151 635
+10%
171 176
+13%
188 248
+10%
188 078
0%
197 310
+5%
201 747
+2%
214 772
+6%
210 251
-2%
212 328
+1%
205 907
-3%
205 121
0%
191 076
-7%
156 251
-18%
154 684
-1%
142 147
-8%
169 540
+19%
196 366
+16%
189 408
-4%
194 258
+3%
181 484
-7%
183 892
+1%
203 183
+10%
225 998
+11%
240 016
+6%
231 712
-3%
242 888
+5%
250 746
+3%
Pre-Tax Income
Interest Income Expense
8 946
6 900
9 535
5 589
8 619
10 954
9 926
13 977
15 231
5 155
4 487
1 493
12 505
13 306
11 234
10 849
13 819
18 830
18 191
16 752
906
(2 977)
(2 908)
(3 033)
(1 046)
(6 284)
(7 152)
(9 204)
(7 778)
(9 656)
(11 041)
(9 886)
(7 618)
(10 250)
(9 345)
(12 170)
(9 212)
(12 955)
(11 900)
(7 494)
(7 251)
Non-Reccuring Items
(11 457)
(11 968)
(12 025)
(13 895)
(16 692)
(14 625)
(12 498)
(12 591)
(25 159)
0
0
0
(4 760)
0
0
0
(2 825)
0
0
0
(8 403)
0
0
0
(6 605)
0
0
0
(9 720)
0
0
0
16 226
(12 771)
0
0
(7 434)
0
0
0
(1 224)
Gain/Loss on Disposition of Assets
(2 343)
(2 516)
(2 569)
11 709
0
12 398
12 156
(1 989)
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
(2 143)
(2 057)
(2 734)
3 143
8 904
1 929
2 342
(3 461)
0
692
2 381
3 086
423
4
5
5
(2 258)
5
3
1
33
0
1
2
(79)
3
0
2
750
0
0
0
(3 040)
0
0
1
(3 360)
0
0
0
(400)
Pre-Tax Income
110 470
N/A
116 931
+6%
116 434
0%
128 354
+10%
129 136
+1%
134 399
+4%
143 843
+7%
129 710
-10%
117 563
-9%
108 988
-7%
113 276
+4%
120 410
+6%
150 068
+25%
150 940
+1%
162 874
+8%
182 030
+12%
196 984
+8%
206 913
+5%
215 504
+4%
218 500
+1%
207 308
-5%
207 272
0%
209 419
+1%
202 875
-3%
197 391
-3%
184 795
-6%
149 101
-19%
145 482
-2%
125 399
-14%
159 885
+28%
185 325
+16%
179 522
-3%
199 826
+11%
158 463
-21%
174 548
+10%
191 014
+9%
205 992
+8%
227 062
+10%
219 813
-3%
235 394
+7%
241 871
+3%
Net Income
Tax Provision
(48 626)
(50 835)
(50 749)
(58 949)
(59 952)
(54 973)
(55 059)
(47 004)
(42 962)
(45 249)
(47 300)
(55 776)
(62 952)
(63 159)
(65 442)
(59 167)
(58 135)
(61 270)
(62 107)
(61 933)
(56 370)
(55 576)
(57 036)
(55 671)
(56 100)
(50 524)
(40 824)
(41 018)
(32 815)
(46 002)
(45 437)
(41 545)
(46 003)
(33 318)
(43 054)
(47 474)
(54 275)
(59 723)
(59 220)
(63 927)
(75 840)
Income from Continuing Operations
61 844
66 096
65 685
69 405
69 184
79 426
88 784
82 706
74 601
63 739
65 976
64 634
87 116
87 781
97 432
122 863
138 849
145 643
153 397
156 567
150 938
151 696
152 383
147 204
141 291
134 271
108 277
104 464
92 584
113 883
139 888
137 977
153 823
125 145
131 494
143 540
151 717
167 339
160 593
171 467
166 031
Income to Minority Interest
(95)
(120)
3
23
(65)
410
458
982
1 170
854
1 058
859
2 105
2 081
1 765
1 445
2 155
2 342
2 234
2 127
139
(184)
(146)
232
916
1 034
1 156
1 001
241
347
34
(149)
(322)
(488)
(300)
(144)
(162)
(159)
(245)
(1 346)
(1 957)
Net Income (Common)
61 749
N/A
65 975
+7%
65 687
0%
69 428
+6%
69 118
0%
79 836
+16%
89 242
+12%
83 688
-6%
75 770
-9%
64 592
-15%
67 032
+4%
65 491
-2%
89 221
+36%
89 860
+1%
99 195
+10%
124 304
+25%
141 003
+13%
147 981
+5%
155 627
+5%
158 692
+2%
151 077
-5%
151 511
+0%
152 236
+0%
147 435
-3%
142 207
-4%
135 306
-5%
109 435
-19%
105 466
-4%
92 826
-12%
114 230
+23%
139 921
+22%
137 827
-1%
153 500
+11%
124 653
-19%
131 190
+5%
143 391
+9%
151 555
+6%
167 177
+10%
160 345
-4%
170 119
+6%
164 073
-4%
EPS (Diluted)
104.65
N/A
135.47
+29%
134.6
-1%
149.3
+11%
148.8
0%
172.43
+16%
193.58
+12%
182.72
-6%
164.75
-10%
141.03
-14%
146.35
+4%
142.99
-2%
194.75
+36%
196.2
+1%
216.58
+10%
271.4
+25%
307.77
+13%
323.1
+5%
339.79
+5%
346.39
+2%
329.78
-5%
330.74
+0%
332.32
+0%
321.84
-3%
310.42
-4%
295.36
-5%
238.88
-19%
226
-5%
196.49
-13%
225.39
+15%
276.09
+22%
271.97
-1%
302.89
+11%
245.97
-19%
258.87
+5%
282.96
+9%
299.06
+6%
329.9
+10%
316.42
-4%
335.7
+6%
323.77
-4%

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 134,500+ 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.