First Time Loading...

Welcia Holdings Co Ltd
TSE:3141

Watchlist Manager
Welcia Holdings Co Ltd Logo
Welcia Holdings Co Ltd
TSE:3141
Watchlist
Price: 2 285 JPY -0.87% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.2T
+1%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+29%
5 Years
+59%
7 Years
+96%
10 Years
+254%
45.3B
-2%
Operating Income
Growth Rates:
1 Year
+1%
3 Years
-2%
5 Years
+57%
7 Years
+96%
10 Years
+236%
26.3B
+0.4%
Net Income
Growth Rates:
1 Year
-4%
3 Years
-8%
5 Years
+53%
7 Years
+98%
10 Years
+240%

Earnings Waterfall
Welcia Holdings Co Ltd

Revenue
1.2T JPY
Cost of Revenue
-840B JPY
Gross Profit
368.8B JPY
Operating Expenses
-323.5B JPY
Operating Income
45.3B JPY
Other Expenses
-19B JPY
Net Income
26.3B JPY

Income Statement
Welcia Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023
Revenue
Revenue
340 982
N/A
347 764
+2%
354 458
+2%
360 797
+2%
369 607
+2%
191 991
-48%
400 317
+109%
422 981
+6%
475 114
+12%
528 402
+11%
569 695
+8%
608 408
+7%
615 587
+1%
623 163
+1%
636 541
+2%
652 832
+3%
673 706
+3%
695 268
+3%
718 277
+3%
741 989
+3%
759 592
+2%
779 148
+3%
799 573
+3%
819 218
+2%
841 407
+3%
868 280
+3%
890 340
+3%
917 480
+3%
937 407
+2%
949 652
+1%
966 011
+2%
981 291
+2%
995 647
+1%
1 025 947
+3%
1 044 802
+2%
1 080 404
+3%
1 115 530
+3%
1 144 278
+3%
1 174 829
+3%
1 192 543
+2%
1 208 752
+1%
Gross Profit
Cost of Revenue
(239 809)
(244 555)
(249 213)
(253 373)
(261 545)
(137 936)
(286 550)
(304 742)
(341 405)
(378 491)
(407 746)
(433 081)
(436 639)
(439 347)
(446 647)
(456 811)
(471 170)
(485 320)
(501 661)
(517 891)
(529 970)
(542 488)
(555 149)
(568 239)
(583 824)
(600 825)
(616 971)
(632 602)
(645 325)
(653 607)
(664 872)
(675 128)
(684 632)
(705 002)
(720 044)
(746 649)
(772 955)
(795 023)
(816 196)
(828 120)
(839 990)
Gross Profit
101 173
N/A
103 209
+2%
105 245
+2%
107 424
+2%
108 062
+1%
54 055
-50%
113 767
+110%
118 239
+4%
133 709
+13%
149 911
+12%
161 949
+8%
175 327
+8%
178 948
+2%
183 816
+3%
189 894
+3%
196 021
+3%
202 536
+3%
209 948
+4%
216 616
+3%
224 098
+3%
229 622
+2%
236 660
+3%
244 424
+3%
250 979
+3%
257 583
+3%
267 455
+4%
273 369
+2%
284 878
+4%
292 082
+3%
296 045
+1%
301 139
+2%
306 163
+2%
311 015
+2%
320 945
+3%
324 758
+1%
333 755
+3%
342 575
+3%
349 255
+2%
358 633
+3%
364 423
+2%
368 762
+1%
Operating Income
Operating Expenses
(87 681)
(89 077)
(91 349)
(93 217)
(94 903)
(48 056)
(100 881)
(104 569)
(117 797)
(131 152)
(141 892)
(152 596)
(155 815)
(159 738)
(163 867)
(169 124)
(175 298)
(181 122)
(187 956)
(194 705)
(200 743)
(207 615)
(213 437)
(218 575)
(223 640)
(229 654)
(233 178)
(238 984)
(245 889)
(253 071)
(261 409)
(266 935)
(271 197)
(277 927)
(281 309)
(289 484)
(297 904)
(303 620)
(313 330)
(318 041)
(323 490)
Selling, General & Administrative
(87 678)
(89 075)
(91 347)
(86 273)
(94 902)
(44 123)
(100 880)
(104 567)
(117 796)
(121 141)
(141 890)
(152 594)
(155 812)
(148 075)
(163 865)
(169 122)
(175 297)
(168 131)
(187 955)
(194 704)
(200 743)
(193 385)
(213 436)
(218 574)
(223 638)
(214 258)
(233 176)
(238 981)
(245 887)
(236 386)
(261 408)
(266 934)
(271 195)
(259 239)
(281 306)
(289 483)
(297 904)
(280 699)
(313 329)
(318 040)
(323 488)
Depreciation & Amortization
0
0
0
(6 943)
0
(3 932)
0
0
0
(10 009)
0
0
0
(11 661)
0
0
0
(12 990)
0
0
0
(14 229)
0
0
0
(15 394)
0
0
0
(16 684)
0
0
0
(18 686)
0
0
0
(22 920)
0
0
0
Other Operating Expenses
(3)
(2)
(2)
(1)
(1)
(1)
(1)
0
(1)
(2)
(2)
0
(3)
(2)
(2)
0
(1)
(1)
(1)
(1)
(1)
(1)
(2)
0
0
(2)
(2)
(3)
(2)
(1)
(1)
(1)
0
(2)
(3)
(1)
0
(1)
(1)
(1)
0
Operating Income
13 492
N/A
14 132
+5%
13 896
-2%
14 207
+2%
13 159
-7%
5 999
-54%
12 886
+115%
13 670
+6%
15 912
+16%
18 759
+18%
20 057
+7%
22 731
+13%
23 133
+2%
24 078
+4%
26 027
+8%
26 897
+3%
27 238
+1%
28 826
+6%
28 660
-1%
29 393
+3%
28 879
-2%
29 045
+1%
30 987
+7%
32 404
+5%
33 943
+5%
37 801
+11%
40 191
+6%
45 894
+14%
46 193
+1%
42 974
-7%
39 730
-8%
39 228
-1%
39 818
+2%
43 018
+8%
43 449
+1%
44 271
+2%
44 671
+1%
45 635
+2%
45 303
-1%
46 382
+2%
45 272
-2%
Pre-Tax Income
Interest Income Expense
(218)
(219)
(234)
(261)
(283)
(104)
(296)
(220)
(172)
(166)
(150)
(89)
(109)
(176)
(186)
(249)
(274)
(226)
(209)
(218)
(230)
(239)
(294)
(317)
(351)
(394)
(421)
(434)
(426)
(399)
(397)
(407)
(425)
(465)
(489)
(531)
(576)
(464)
(573)
(652)
(737)
Non-Reccuring Items
(1 772)
(1 476)
(1 684)
(1 320)
(1 188)
(921)
(1 867)
(1 135)
(1 914)
(3 502)
(3 554)
(3 752)
(3 118)
(2 562)
(2 407)
(2 142)
(2 088)
(4 118)
(4 211)
(4 274)
(4 269)
(3 055)
(3 067)
(3 539)
(3 858)
(4 349)
(4 866)
(4 322)
(4 189)
(4 566)
(4 126)
(4 279)
(4 128)
(5 185)
(5 175)
(5 353)
(6 665)
(7 739)
(7 546)
(7 646)
(6 591)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
(139)
(400)
(400)
0
(268)
(16)
(18)
0
0
(2)
(28)
0
0
0
25
(65)
(63)
(62)
(63)
72
169
158
77
90
(6)
5
5
9
6
(13)
(6)
(2)
(1)
22
Total Other Income
1 275
1 294
851
1 028
1 262
715
1 511
1 354
1 527
1 820
1 531
2 038
1 953
1 862
1 865
2 069
2 241
2 323
2 471
2 493
2 715
2 735
2 874
2 916
2 843
2 941
3 006
3 135
3 153
3 225
4 048
4 223
4 239
5 037
6 276
6 679
7 121
7 140
5 609
5 403
5 515
Pre-Tax Income
12 777
N/A
13 731
+7%
12 829
-7%
13 654
+6%
12 950
-5%
5 689
-56%
12 234
+115%
13 530
+11%
14 953
+11%
16 511
+10%
17 884
+8%
20 660
+16%
21 843
+6%
23 184
+6%
25 299
+9%
26 575
+5%
27 115
+2%
26 777
-1%
26 711
0%
27 394
+3%
27 095
-1%
28 511
+5%
30 435
+7%
31 401
+3%
32 515
+4%
35 936
+11%
37 982
+6%
44 442
+17%
44 889
+1%
41 311
-8%
39 345
-5%
38 759
-1%
39 509
+2%
42 410
+7%
44 070
+4%
45 072
+2%
44 538
-1%
44 566
+0%
42 791
-4%
43 486
+2%
43 481
0%
Net Income
Tax Provision
(4 669)
(5 067)
(5 040)
(5 385)
(4 914)
(2 113)
(4 666)
(5 571)
(6 554)
(7 016)
(7 232)
(8 135)
(8 554)
(8 737)
(9 338)
(9 878)
(9 907)
(9 661)
(9 759)
(10 078)
(9 993)
(11 185)
(11 852)
(12 142)
(12 357)
(13 275)
(14 157)
(16 298)
(16 458)
(13 383)
(12 731)
(12 625)
(13 086)
(15 957)
(16 534)
(16 915)
(17 027)
(17 505)
(16 960)
(17 304)
(17 240)
Income from Continuing Operations
8 108
8 664
7 789
8 269
8 036
3 576
7 568
7 959
8 399
9 495
10 652
12 525
13 289
14 447
15 961
16 697
17 208
17 116
16 952
17 316
17 102
17 326
18 583
19 259
20 158
22 661
23 825
28 144
28 431
27 928
26 614
26 134
26 423
26 453
27 536
28 157
27 511
27 061
25 831
26 182
26 241
Income to Minority Interest
(376)
(406)
(373)
(433)
0
20
(111)
50
51
32
17
3
3
3
9
17
27
50
60
69
84
97
109
125
80
141
138
100
136
71
90
91
92
0
(68)
(141)
(129)
(31)
3
(7)
35
Net Income (Common)
7 732
N/A
8 257
+7%
7 416
-10%
7 835
+6%
7 698
-2%
3 596
-53%
7 456
+107%
8 009
+7%
8 449
+5%
9 527
+13%
10 668
+12%
12 528
+17%
13 293
+6%
14 451
+9%
15 972
+11%
16 715
+5%
17 236
+3%
17 166
0%
17 011
-1%
17 385
+2%
17 185
-1%
17 423
+1%
18 693
+7%
19 384
+4%
20 240
+4%
22 802
+13%
23 963
+5%
28 244
+18%
28 566
+1%
27 999
-2%
26 704
-5%
26 226
-2%
26 515
+1%
26 453
0%
27 467
+4%
28 014
+2%
27 381
-2%
27 030
-1%
25 835
-4%
26 175
+1%
26 276
+0%
EPS (Diluted)
103.09
N/A
98.29
-5%
87.24
-11%
95.54
+10%
87.47
-8%
40.83
-53%
81.93
+101%
88.01
+7%
81.24
-8%
48.81
-40%
102.57
+110%
120.46
+17%
127.81
+6%
69.39
-46%
153.57
+121%
160.72
+5%
165.73
+3%
82.38
-50%
163.56
+99%
167.16
+2%
164.74
-1%
83.54
-49%
89.52
+7%
92.78
+4%
96.84
+4%
109.12
+13%
114.57
+5%
135.03
+18%
136.89
+1%
134.1
-2%
128.21
-4%
125.81
-2%
127.13
+1%
126.88
0%
131.54
+4%
134.04
+2%
130.91
-2%
129.29
-1%
123.68
-4%
126.87
+3%
127.29
+0%

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 133,900+ 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.