First Time Loading...
H

Hulic Co Ltd
TSE:3003

Watchlist Manager
Hulic Co Ltd
TSE:3003
Watchlist
Price: 1 502 JPY 1.14% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

446.4B
+11%
Revenue
Growth Rates:
1 Year
-15%
3 Years
+31%
5 Years
+55%
7 Years
+107%
10 Years
+312%
146.2B
+5%
Operating Income
Growth Rates:
1 Year
+16%
3 Years
+45%
5 Years
+93%
7 Years
+174%
10 Years
+402%
94.6B
+6%
Net Income
Growth Rates:
1 Year
+20%
3 Years
+49%
5 Years
+91%
7 Years
+171%
10 Years
+493%

Earnings Waterfall
Hulic Co Ltd

Revenue
446.4B JPY
Cost of Revenue
-249.9B JPY
Gross Profit
196.5B JPY
Operating Expenses
-50.3B JPY
Operating Income
146.2B JPY
Other Expenses
-51.6B JPY
Net Income
94.6B JPY

Income Statement
Hulic 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
108 444
N/A
196 063
+81%
196 603
+0%
201 757
+3%
212 791
+5%
145 464
-32%
174 541
+20%
174 300
0%
169 956
-2%
190 372
+12%
182 023
-4%
197 152
+8%
215 780
+9%
199 144
-8%
215 756
+8%
197 383
-9%
289 618
+47%
299 712
+3%
307 214
+3%
332 905
+8%
287 513
-14%
278 195
-3%
344 148
+24%
333 092
-3%
357 272
+7%
394 438
+10%
346 338
-12%
327 918
-5%
339 645
+4%
353 115
+4%
399 447
+13%
418 734
+5%
447 077
+7%
462 511
+3%
474 439
+3%
580 836
+22%
523 424
-10%
529 057
+1%
459 945
-13%
402 745
-12%
446 383
+11%
Gross Profit
Cost of Revenue
(69 732)
(152 657)
(153 053)
(158 831)
(166 331)
(99 016)
(122 788)
(119 965)
(114 021)
(130 129)
(120 356)
(128 680)
(145 509)
(131 422)
(138 759)
(123 740)
(204 970)
(212 182)
(218 897)
(238 664)
(189 118)
(182 092)
(239 529)
(225 895)
(237 882)
(259 377)
(210 797)
(200 533)
(199 765)
(212 017)
(247 134)
(261 224)
(291 668)
(298 876)
(318 429)
(413 644)
(350 854)
(349 944)
(274 858)
(211 324)
(249 875)
Gross Profit
38 712
N/A
43 406
+12%
43 550
+0%
42 926
-1%
46 460
+8%
46 448
0%
51 753
+11%
54 335
+5%
55 935
+3%
60 243
+8%
61 667
+2%
68 472
+11%
70 271
+3%
67 722
-4%
76 997
+14%
73 643
-4%
84 648
+15%
87 530
+3%
88 317
+1%
94 241
+7%
98 395
+4%
96 103
-2%
104 619
+9%
107 197
+2%
119 390
+11%
135 061
+13%
135 541
+0%
127 385
-6%
139 880
+10%
141 098
+1%
152 313
+8%
157 510
+3%
155 409
-1%
163 635
+5%
156 010
-5%
167 192
+7%
172 570
+3%
179 113
+4%
185 087
+3%
191 421
+3%
196 508
+3%
Operating Income
Operating Expenses
(9 598)
(9 695)
(9 723)
(9 993)
(10 428)
(11 336)
(12 454)
(13 297)
(13 933)
(14 720)
(15 494)
(16 226)
(16 894)
(17 017)
(17 435)
(17 688)
(20 399)
(20 786)
(20 663)
(21 297)
(22 831)
(24 178)
(25 634)
(26 937)
(31 037)
(35 776)
(39 245)
(40 671)
(39 284)
(39 392)
(39 933)
(41 432)
(40 902)
(42 255)
(43 129)
(45 056)
(46 423)
(47 795)
(49 355)
(51 581)
(50 330)
Selling, General & Administrative
(9 597)
(9 693)
(9 721)
(9 991)
(10 426)
(11 334)
(12 452)
(13 295)
(13 932)
(14 719)
(15 493)
(16 224)
(16 893)
(17 016)
(17 434)
(17 688)
(20 398)
(20 785)
(20 661)
(21 297)
(22 830)
(24 176)
(25 635)
(26 935)
(31 037)
(35 777)
(39 244)
(40 671)
(39 283)
(39 391)
(39 933)
(41 431)
(40 902)
(42 255)
(43 128)
(45 057)
(46 422)
(47 793)
(49 354)
(51 579)
(50 329)
Other Operating Expenses
0
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
0
(1)
(1)
(2)
0
(1)
(2)
1
(2)
0
1
(1)
0
(1)
(1)
0
(1)
0
0
(1)
1
(1)
(2)
(1)
(2)
(1)
Operating Income
29 114
N/A
33 711
+16%
33 827
+0%
32 933
-3%
36 032
+9%
35 112
-3%
39 299
+12%
41 038
+4%
42 002
+2%
45 523
+8%
46 173
+1%
52 246
+13%
53 377
+2%
50 705
-5%
59 562
+17%
55 955
-6%
64 249
+15%
66 744
+4%
67 654
+1%
72 944
+8%
75 564
+4%
71 925
-5%
78 985
+10%
80 260
+2%
88 353
+10%
99 285
+12%
96 296
-3%
86 714
-10%
100 596
+16%
101 706
+1%
112 380
+10%
116 078
+3%
114 507
-1%
121 380
+6%
112 881
-7%
122 136
+8%
126 147
+3%
131 318
+4%
135 732
+3%
139 840
+3%
146 178
+5%
Pre-Tax Income
Interest Income Expense
(2 567)
(2 990)
(2 637)
(2 999)
(1 762)
(1 442)
(837)
4 442
3 656
3 874
3 292
(2 009)
(1 185)
(1 625)
(1 593)
(1 773)
(2 409)
(2 475)
(2 591)
(2 762)
(2 828)
(2 265)
(2 459)
(2 619)
(2 813)
(4 045)
(3 789)
(4 734)
(5 832)
(5 540)
(6 317)
(6 395)
(6 773)
(6 570)
(6 012)
(5 526)
(3 741)
(4 219)
(5 498)
(6 213)
(8 050)
Non-Reccuring Items
(2 222)
(943)
(455)
(157)
(380)
(679)
(1 621)
(2 093)
(2 045)
(2 626)
(1 954)
(1 549)
(2 411)
(2 085)
(2 031)
(1 804)
(932)
(797)
(526)
(610)
(700)
(513)
(570)
(399)
(1 854)
(2 187)
(3 522)
(5 184)
(4 375)
(6 026)
(5 819)
(5 092)
(4 329)
(4 196)
(4 324)
(5 248)
(8 244)
(6 967)
(4 169)
(2 567)
(818)
Gain/Loss on Disposition of Assets
1 440
(343)
(321)
(17)
22
0
344
388
375
375
297
234
247
247
7
64
210
209
229
165
19
0
0
0
0
0
531
562
562
0
0
0
0
0
0
0
0
112
179
0
0
Total Other Income
264
80
180
120
160
73
1
431
587
538
609
134
171
(5)
(15)
331
30
242
369
13
(37)
115
(81)
(98)
612
736
669
658
329
1 247
1 539
1 753
2 257
3 062
3 975
4 444
3 316
1 944
146
(610)
(612)
Pre-Tax Income
26 030
N/A
29 515
+13%
30 594
+4%
29 880
-2%
34 072
+14%
33 064
-3%
37 186
+12%
44 206
+19%
44 575
+1%
47 684
+7%
48 417
+2%
49 056
+1%
50 199
+2%
47 237
-6%
55 930
+18%
52 773
-6%
61 148
+16%
63 923
+5%
65 135
+2%
69 750
+7%
72 018
+3%
69 262
-4%
75 875
+10%
77 144
+2%
84 298
+9%
93 789
+11%
90 185
-4%
78 016
-13%
91 280
+17%
91 387
+0%
101 783
+11%
106 344
+4%
105 662
-1%
113 676
+8%
106 520
-6%
115 806
+9%
117 478
+1%
122 188
+4%
126 390
+3%
130 450
+3%
136 698
+5%
Net Income
Tax Provision
(9 986)
(11 359)
(10 885)
(10 646)
(11 645)
(9 842)
(12 090)
(13 498)
(10 649)
(11 435)
(11 398)
(12 090)
(15 038)
(15 242)
(17 590)
(16 443)
(18 446)
(19 286)
(19 659)
(20 923)
(22 222)
(21 655)
(23 634)
(24 000)
(25 288)
(28 217)
(29 753)
(27 204)
(27 540)
(28 258)
(29 643)
(30 848)
(35 204)
(37 514)
(35 102)
(37 234)
(38 328)
(39 369)
(40 099)
(41 242)
(41 978)
Income from Continuing Operations
16 044
18 156
19 708
19 233
22 427
23 222
25 096
30 708
33 926
36 249
37 019
36 966
35 161
31 995
38 340
36 330
42 702
44 637
45 476
48 827
49 796
47 607
52 241
53 144
59 010
65 572
60 432
50 812
63 740
63 129
72 140
75 496
70 458
76 162
71 418
78 572
79 150
82 819
86 291
89 208
94 720
Income to Minority Interest
(72)
(72)
(75)
(73)
(74)
(115)
(150)
(237)
(296)
(295)
(289)
(286)
(263)
(291)
(297)
(295)
(299)
(272)
(266)
(276)
(279)
(236)
(248)
(207)
(204)
(218)
(197)
(139)
(120)
(119)
(124)
(114)
(893)
(835)
(797)
(806)
0
(4)
(22)
(27)
(94)
Net Income (Common)
15 970
N/A
18 083
+13%
19 631
+9%
19 159
-2%
22 352
+17%
23 106
+3%
24 945
+8%
30 471
+22%
33 628
+10%
35 950
+7%
36 728
+2%
36 677
0%
34 897
-5%
31 704
-9%
38 042
+20%
36 034
-5%
42 402
+18%
44 365
+5%
45 208
+2%
48 551
+7%
49 515
+2%
47 368
-4%
51 992
+10%
52 934
+2%
58 805
+11%
65 353
+11%
60 234
-8%
50 672
-16%
63 619
+26%
63 010
-1%
72 015
+14%
75 381
+5%
69 564
-8%
75 326
+8%
70 620
-6%
77 766
+10%
79 150
+2%
82 816
+5%
86 268
+4%
89 180
+3%
94 625
+6%
EPS (Diluted)
26.94
N/A
30.48
+13%
33.09
+9%
32.29
-2%
37.68
+17%
38.95
+3%
39.03
+0%
46.16
+18%
52.71
+14%
54.55
+3%
55.81
+2%
55.74
0%
52.98
-5%
48.1
-9%
57.72
+20%
54.67
-5%
64.39
+18%
67.32
+5%
68.6
+2%
73.67
+7%
75.18
+2%
71.98
-4%
79.08
+10%
80.08
+1%
88.94
+11%
97.8
+10%
90.17
-8%
75.86
-16%
95.23
+26%
94.33
-1%
107.81
+14%
112.84
+5%
101.1
-10%
98.84
-2%
92.83
-6%
102.22
+10%
103.99
+2%
108.86
+5%
113.37
+4%
117.18
+3%
124.36
+6%

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 134,800+ 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.