First Time Loading...

Elematec Corp
TSE:2715

Watchlist Manager
Elematec Corp Logo
Elematec Corp
TSE:2715
Watchlist
Price: 1 914 JPY -1.09% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

204.8B
-6%
Revenue
Growth Rates:
1 Year
-15%
3 Years
+18%
5 Years
+12%
7 Years
+7%
10 Years
+51%
8.5B
-14%
Operating Income
Growth Rates:
1 Year
-32%
3 Years
+77%
5 Years
+38%
7 Years
+69%
10 Years
+91%
5.5B
-16%
Net Income
Growth Rates:
1 Year
-30%
3 Years
+70%
5 Years
+29%
7 Years
+354%
10 Years
+54%

Earnings Waterfall
Elematec Corp

Revenue
204.8B JPY
Cost of Revenue
-180.3B JPY
Gross Profit
24.5B JPY
Operating Expenses
-16B JPY
Operating Income
8.5B JPY
Other Expenses
-3B JPY
Net Income
5.5B JPY

Income Statement
Elematec 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
135 586
N/A
143 442
+6%
150 977
+5%
160 892
+7%
169 996
+6%
181 876
+7%
206 076
+13%
217 097
+5%
223 031
+3%
216 824
-3%
197 664
-9%
190 549
-4%
190 807
+0%
203 004
+6%
209 608
+3%
212 172
+1%
205 978
-3%
196 238
-5%
187 940
-4%
181 723
-3%
183 117
+1%
183 399
+0%
183 400
+0%
181 837
-1%
177 807
-2%
175 654
-1%
172 761
-2%
172 761
N/A
172 921
+0%
180 218
+4%
185 583
+3%
186 714
+1%
193 988
+4%
200 646
+3%
213 241
+6%
232 153
+9%
240 092
+3%
239 774
0%
232 902
-3%
218 742
-6%
204 779
-6%
Gross Profit
Cost of Revenue
(121 699)
(128 532)
(135 757)
(144 276)
(152 447)
(163 432)
(186 068)
(197 262)
(203 472)
(198 061)
(180 727)
(174 316)
(174 574)
(185 876)
(191 418)
(193 102)
(186 693)
(177 352)
(169 301)
(163 393)
(164 738)
(165 015)
(165 217)
(164 039)
(160 437)
(158 501)
(156 185)
(156 153)
(156 171)
(162 781)
(166 920)
(167 363)
(173 766)
(179 085)
(190 209)
(206 540)
(212 670)
(212 390)
(205 797)
(192 997)
(180 282)
Gross Profit
13 887
N/A
14 910
+7%
15 220
+2%
16 616
+9%
17 549
+6%
18 444
+5%
20 008
+8%
19 835
-1%
19 559
-1%
18 763
-4%
16 937
-10%
16 233
-4%
16 233
N/A
17 128
+6%
18 190
+6%
19 070
+5%
19 285
+1%
18 886
-2%
18 639
-1%
18 330
-2%
18 379
+0%
18 384
+0%
18 183
-1%
17 798
-2%
17 370
-2%
17 153
-1%
16 576
-3%
16 608
+0%
16 750
+1%
17 437
+4%
18 663
+7%
19 351
+4%
20 222
+5%
21 561
+7%
23 032
+7%
25 613
+11%
27 422
+7%
27 384
0%
27 105
-1%
25 745
-5%
24 497
-5%
Operating Income
Operating Expenses
(9 424)
(9 664)
(10 037)
(10 357)
(10 683)
(11 073)
(11 844)
(12 085)
(12 152)
(11 895)
(11 485)
(11 236)
(11 174)
(11 722)
(14 965)
(12 468)
(12 689)
(12 406)
(12 166)
(12 147)
(12 188)
(12 049)
(12 124)
(12 209)
(12 260)
(12 388)
(12 221)
(12 049)
(11 911)
(11 974)
(12 323)
(12 559)
(12 833)
(13 215)
(13 777)
(14 327)
(14 911)
(15 332)
(15 788)
(15 808)
(15 953)
Selling, General & Administrative
(9 241)
(9 482)
(9 830)
(10 139)
(10 475)
(10 849)
(11 585)
(11 827)
(11 923)
(11 668)
(11 257)
(11 006)
(10 945)
(11 494)
(11 954)
(12 293)
(12 453)
(12 210)
(11 978)
(11 967)
(12 013)
(11 864)
(11 861)
(11 884)
(11 904)
(11 953)
(11 742)
(11 563)
(11 440)
(11 536)
(11 875)
(12 109)
(12 368)
(12 710)
(13 051)
(13 570)
(14 141)
(14 773)
(15 191)
(15 204)
(15 347)
Depreciation & Amortization
(183)
(180)
(184)
(195)
(206)
(219)
(228)
(225)
(228)
(226)
(227)
(231)
(228)
(226)
(218)
(212)
(205)
(195)
(187)
(180)
(175)
(184)
(239)
(300)
(355)
(433)
(444)
(452)
(464)
(438)
(448)
(451)
(465)
(504)
(517)
(548)
(563)
(558)
(554)
(560)
(563)
Other Operating Expenses
0
(2)
(23)
(23)
(2)
(5)
(31)
(33)
(1)
(1)
(1)
1
(1)
(2)
(2 793)
37
(31)
(1)
(1)
0
0
(1)
(24)
(25)
0
(2)
(35)
(34)
(7)
0
0
1
0
(1)
(209)
(209)
(207)
(1)
(43)
(44)
(43)
Operating Income
4 463
N/A
5 246
+18%
5 183
-1%
6 259
+21%
6 866
+10%
7 371
+7%
8 164
+11%
7 750
-5%
7 407
-4%
6 868
-7%
5 452
-21%
4 997
-8%
5 059
+1%
5 406
+7%
3 225
-40%
6 602
+105%
6 596
0%
6 480
-2%
6 473
0%
6 183
-4%
6 191
+0%
6 335
+2%
6 059
-4%
5 589
-8%
5 110
-9%
4 765
-7%
4 355
-9%
4 559
+5%
4 839
+6%
5 463
+13%
6 340
+16%
6 792
+7%
7 389
+9%
8 346
+13%
9 255
+11%
11 286
+22%
12 511
+11%
12 052
-4%
11 317
-6%
9 937
-12%
8 544
-14%
Pre-Tax Income
Interest Income Expense
551
127
43
90
(224)
(386)
(383)
(393)
(224)
(78)
(130)
(235)
(180)
(164)
(375)
(411)
(525)
(474)
(388)
(371)
(399)
(368)
(386)
(306)
(372)
(343)
(383)
(423)
(330)
(373)
(337)
(334)
(415)
(536)
(928)
(959)
(1 102)
(1 002)
(776)
(889)
(862)
Non-Reccuring Items
2
(21)
0
0
(18)
0
0
0
(29)
0
0
(2 832)
(2 763)
(2 791)
0
0
0
0
0
0
0
(24)
0
0
(52)
(32)
0
0
0
0
0
0
0
(207)
0
0
0
(43)
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
29
29
29
0
0
0
0
0
0
3
Total Other Income
156
276
248
292
294
85
198
167
204
90
102
73
74
95
106
128
91
81
97
98
112
221
234
223
211
82
103
101
114
89
79
67
45
28
73
47
59
79
88
119
133
Pre-Tax Income
5 172
N/A
5 628
+9%
5 474
-3%
6 641
+21%
6 918
+4%
7 070
+2%
7 979
+13%
7 524
-6%
7 358
-2%
6 880
-6%
5 424
-21%
2 003
-63%
2 190
+9%
2 546
+16%
2 956
+16%
6 319
+114%
6 162
-2%
6 087
-1%
6 182
+2%
5 910
-4%
5 904
0%
6 164
+4%
5 907
-4%
5 506
-7%
4 897
-11%
4 472
-9%
4 075
-9%
4 237
+4%
4 623
+9%
5 179
+12%
6 082
+17%
6 554
+8%
7 048
+8%
7 660
+9%
8 400
+10%
10 374
+24%
11 468
+11%
11 086
-3%
10 629
-4%
9 167
-14%
7 818
-15%
Net Income
Tax Provision
(1 573)
(1 754)
(1 691)
(2 106)
(1 840)
(1 986)
(2 211)
(1 964)
(2 170)
(1 831)
(1 403)
(893)
(966)
(1 204)
(1 411)
(1 922)
(1 884)
(1 711)
(1 655)
(1 584)
(1 594)
(2 799)
(2 718)
(2 595)
(2 375)
(1 209)
(1 151)
(1 236)
(1 354)
(1 512)
(1 747)
(1 900)
(2 103)
(2 286)
(2 622)
(3 233)
(3 500)
(3 390)
(3 225)
(2 575)
(2 273)
Income from Continuing Operations
3 599
3 874
3 783
4 535
5 078
5 084
5 768
5 560
5 188
5 049
4 021
1 110
1 224
1 342
1 545
4 397
4 278
4 376
4 527
4 326
4 310
3 365
3 189
2 911
2 522
3 263
2 924
3 001
3 269
3 667
4 335
4 654
4 945
5 374
5 778
7 141
7 968
7 696
7 404
6 592
5 545
Income to Minority Interest
(6)
(10)
25
26
26
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
Net Income (Common)
3 594
N/A
3 863
+7%
3 808
-1%
4 562
+20%
5 103
+12%
5 105
+0%
5 769
+13%
5 561
-4%
5 189
-7%
5 048
-3%
4 019
-20%
1 109
-72%
1 222
+10%
1 342
+10%
1 545
+15%
4 396
+185%
4 278
-3%
4 376
+2%
4 528
+3%
4 326
-4%
4 310
0%
3 364
-22%
3 187
-5%
2 910
-9%
2 521
-13%
3 263
+29%
2 924
-10%
3 001
+3%
3 269
+9%
3 666
+12%
4 335
+18%
4 654
+7%
4 944
+6%
5 374
+9%
5 778
+8%
7 141
+24%
7 968
+12%
7 696
-3%
7 403
-4%
6 592
-11%
5 545
-16%
EPS (Diluted)
87.65
N/A
94.21
+7%
190.4
+102%
228.1
+20%
124.46
-45%
124.68
+0%
140.7
+13%
135.63
-4%
126.56
-7%
123.28
-3%
98.02
-20%
27.04
-72%
29.8
+10%
32.77
+10%
37.68
+15%
107.21
+185%
104.34
-3%
106.87
+2%
110.43
+3%
105.51
-4%
105.26
0%
82.16
-22%
77.84
-5%
71.07
-9%
61.57
-13%
79.69
+29%
71.41
-10%
73.29
+3%
79.84
+9%
89.53
+12%
107.04
+20%
112.42
+5%
120.74
+7%
131.25
+9%
141.11
+8%
174.4
+24%
194.6
+12%
187.95
-3%
180.8
-4%
160.99
-11%
135.42
-16%

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 134,000+ 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.