First Time Loading...

Alpen Co Ltd
TSE:3028

Watchlist Manager
Alpen Co Ltd Logo
Alpen Co Ltd
TSE:3028
Watchlist
Price: 2 088 JPY 0.38%
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

246.7B
0%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+10%
5 Years
+9%
7 Years
+12%
10 Years
+18%
2.6B
-42%
Operating Income
Growth Rates:
1 Year
-50%
3 Years
-78%
5 Years
+803%
7 Years
-31%
10 Years
-72%
3.3B
-35%
Net Income
Growth Rates:
1 Year
-20%
3 Years
-40%
5 Years
+1 505%
7 Years
-
10 Years
-36%

Earnings Waterfall
Alpen Co Ltd

Revenue
246.7B JPY
Cost of Revenue
-152.9B JPY
Gross Profit
93.7B JPY
Operating Expenses
-91.1B JPY
Operating Income
2.6B JPY
Other Expenses
698m JPY
Net Income
3.3B JPY

Income Statement
Alpen 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
208 376
N/A
212 122
+2%
211 293
0%
212 687
+1%
214 925
+1%
213 789
-1%
218 948
+2%
222 207
+1%
223 854
+1%
223 823
0%
223 643
0%
223 193
0%
220 356
-1%
219 308
0%
220 039
+0%
222 306
+1%
226 208
+2%
226 990
+0%
227 675
+0%
226 083
-1%
226 010
0%
226 768
+0%
228 267
+1%
231 689
+1%
231 379
0%
230 186
-1%
217 943
-5%
218 356
+0%
223 653
+2%
222 563
0%
233 215
+5%
227 687
-2%
225 576
-1%
227 676
+1%
232 332
+2%
236 655
+2%
239 690
+1%
245 229
+2%
244 540
0%
246 698
+1%
246 683
0%
Gross Profit
Cost of Revenue
(118 826)
(121 640)
(121 260)
(121 509)
(122 957)
(123 016)
(126 869)
(128 924)
(129 662)
(129 905)
(129 381)
(128 265)
(126 473)
(126 034)
(126 188)
(128 939)
(132 771)
(133 834)
(135 424)
(135 648)
(136 062)
(136 916)
(138 309)
(140 775)
(139 491)
(138 382)
(130 825)
(128 821)
(131 011)
(129 072)
(134 420)
(132 335)
(132 245)
(135 066)
(139 813)
(143 107)
(145 361)
(149 483)
(150 325)
(152 327)
(152 944)
Gross Profit
89 550
N/A
90 482
+1%
90 033
0%
91 178
+1%
91 968
+1%
90 773
-1%
92 079
+1%
93 283
+1%
94 192
+1%
93 918
0%
94 262
+0%
94 928
+1%
93 883
-1%
93 274
-1%
93 851
+1%
93 367
-1%
93 437
+0%
93 156
0%
92 251
-1%
90 435
-2%
89 948
-1%
89 852
0%
89 958
+0%
90 914
+1%
91 888
+1%
91 804
0%
87 118
-5%
89 535
+3%
92 642
+3%
93 491
+1%
98 795
+6%
95 352
-3%
93 331
-2%
92 610
-1%
92 519
0%
93 548
+1%
94 329
+1%
95 746
+2%
94 215
-2%
94 371
+0%
93 739
-1%
Operating Income
Operating Expenses
(80 162)
(81 986)
(83 423)
(84 893)
(86 476)
(87 767)
(88 949)
(89 764)
(90 822)
(91 300)
(91 079)
(90 795)
(90 129)
(89 651)
(89 717)
(89 956)
(89 048)
(88 804)
(89 191)
(89 501)
(89 661)
(89 361)
(88 440)
(87 873)
(87 256)
(86 645)
(82 985)
(81 306)
(80 705)
(79 704)
(83 707)
(83 872)
(83 420)
(85 020)
(85 366)
(87 515)
(89 120)
(89 356)
(89 153)
(89 921)
(91 146)
Selling, General & Administrative
(80 162)
(81 984)
(83 422)
(84 891)
(86 475)
(87 767)
(88 949)
(89 763)
(90 822)
(91 301)
(91 079)
(90 795)
(90 129)
(89 650)
(89 716)
(89 956)
(89 047)
(88 803)
(89 190)
(89 502)
(89 660)
(89 361)
(88 439)
(87 869)
(87 256)
(86 644)
(82 984)
(81 306)
(80 703)
(79 702)
(83 707)
(83 873)
(83 420)
(85 020)
(85 366)
(87 516)
(89 121)
(89 356)
(89 151)
(89 918)
(91 143)
Other Operating Expenses
0
(2)
(1)
(2)
(1)
0
0
(1)
0
1
0
0
0
(1)
(1)
0
(1)
0
(1)
1
(1)
0
(1)
(4)
0
0
(1)
0
(2)
(2)
0
0
0
0
0
1
1
0
(2)
(3)
(3)
Operating Income
9 388
N/A
8 496
-10%
6 610
-22%
6 285
-5%
5 492
-13%
3 006
-45%
3 130
+4%
3 519
+12%
3 370
-4%
2 618
-22%
3 183
+22%
4 133
+30%
3 754
-9%
3 623
-3%
4 134
+14%
3 411
-17%
4 389
+29%
4 352
-1%
3 060
-30%
934
-69%
287
-69%
491
+71%
1 518
+209%
3 041
+100%
4 632
+52%
5 159
+11%
4 133
-20%
8 229
+99%
11 937
+45%
13 787
+15%
15 088
+9%
11 480
-24%
9 911
-14%
7 590
-23%
7 153
-6%
6 033
-16%
5 209
-14%
6 390
+23%
5 062
-21%
4 450
-12%
2 593
-42%
Pre-Tax Income
Interest Income Expense
(139)
(144)
76
(155)
(161)
185
437
166
100
(142)
(226)
(523)
(516)
(418)
(170)
(18)
38
(167)
505
55
61
61
243
(161)
(166)
(163)
(7)
(164)
(162)
(160)
(23)
(143)
(133)
(117)
2
(103)
38
(51)
118
101
0
Non-Reccuring Items
(1 076)
(996)
(182)
(208)
(199)
(196)
(840)
5
(193)
(506)
(5 307)
(5 906)
(5 367)
(4 932)
(1 205)
(1 417)
(1 923)
(2 085)
(2 817)
(2 521)
(2 401)
(4 614)
(4 309)
(4 259)
(4 388)
(2 293)
(2 553)
(2 525)
(2 363)
(2 224)
(1 153)
(929)
(873)
(896)
(819)
(998)
(1 141)
(1 030)
(2 516)
(2 663)
(3 271)
Gain/Loss on Disposition of Assets
(35)
28
95
172
206
103
(61)
(140)
0
0
0
(1)
(2)
(20)
0
(46)
(95)
(82)
110
88
140
142
145
(27)
(87)
(92)
109
(57)
0
0
151
151
135
179
44
0
0
201
185
0
0
Total Other Income
1 776
1 754
1 376
1 671
1 679
1 288
1 049
1 323
1 035
1 218
1 181
1 310
1 398
1 822
1 577
1 683
1 562
1 291
1 267
1 580
1 700
1 687
1 353
1 536
1 672
1 879
1 619
1 869
1 908
1 823
1 771
1 911
1 890
1 923
1 834
2 036
1 982
1 925
1 862
2 244
2 206
Pre-Tax Income
9 914
N/A
9 138
-8%
7 975
-13%
7 765
-3%
7 017
-10%
4 386
-37%
3 715
-15%
4 873
+31%
4 312
-12%
3 188
-26%
(1 169)
N/A
(987)
+16%
(733)
+26%
75
N/A
4 336
+5 681%
3 613
-17%
3 971
+10%
3 309
-17%
2 125
-36%
136
-94%
(213)
N/A
(2 233)
-948%
(1 050)
+53%
130
N/A
1 663
+1 179%
4 490
+170%
3 301
-26%
7 352
+123%
11 320
+54%
13 226
+17%
15 834
+20%
12 470
-21%
10 930
-12%
8 679
-21%
8 214
-5%
6 968
-15%
6 088
-13%
7 435
+22%
4 711
-37%
4 132
-12%
1 528
-63%
Net Income
Tax Provision
(4 792)
(4 545)
(3 207)
(2 965)
(2 626)
(1 624)
(2 598)
(2 891)
(2 572)
(2 163)
(1 094)
(1 340)
(1 316)
(1 260)
(1 594)
(915)
(946)
(1 141)
(146)
392
417
1 026
115
(426)
(764)
(3 555)
(3 284)
(4 301)
(5 848)
(4 462)
(5 060)
(4 221)
(3 652)
(2 943)
(2 903)
(2 351)
(1 987)
(2 490)
758
934
1 762
Income from Continuing Operations
5 122
4 593
4 768
4 800
4 391
2 762
1 117
1 982
1 740
1 025
(2 263)
(2 327)
(2 049)
(1 185)
2 742
2 698
3 025
2 168
1 979
528
204
(1 207)
(935)
(296)
899
935
17
3 051
5 472
8 764
10 774
8 249
7 278
5 736
5 311
4 617
4 101
4 945
5 469
5 066
3 290
Net Income (Common)
5 120
N/A
4 592
-10%
4 768
+4%
4 799
+1%
4 391
-9%
2 763
-37%
1 117
-60%
1 981
+77%
1 741
-12%
1 024
-41%
(2 263)
N/A
(2 326)
-3%
(2 049)
+12%
(1 184)
+42%
2 741
N/A
2 696
-2%
3 023
+12%
2 166
-28%
1 979
-9%
529
-73%
205
-61%
(1 205)
N/A
(935)
+22%
(297)
+68%
898
N/A
935
+4%
17
-98%
3 051
+17 847%
5 472
+79%
8 763
+60%
10 773
+23%
8 248
-23%
7 277
-12%
5 734
-21%
5 310
-7%
4 617
-13%
4 100
-11%
4 944
+21%
5 469
+11%
5 067
-7%
3 291
-35%
EPS (Diluted)
128
N/A
114.8
-10%
119.2
+4%
119.97
+1%
109.77
-9%
69.07
-37%
27.59
-60%
49.52
+79%
43.52
-12%
25.6
-41%
-55.89
N/A
-58.15
-4%
-51.22
+12%
-29.6
+42%
67.7
N/A
67.4
0%
75.57
+12%
54.15
-28%
48.88
-10%
13.22
-73%
5.06
-62%
-29.76
N/A
-23.09
+22%
-7.34
+68%
22.18
N/A
23.51
+6%
0.43
-98%
77.85
+18 005%
139.63
+79%
223.62
+60%
274.91
+23%
210.48
-23%
185.69
-12%
146.32
-21%
135.68
-7%
119.02
-12%
105.89
-11%
128.07
+21%
141.46
+10%
131.49
-7%
85.41
-35%

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 133,400+ 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.