Willplus Holdings Corp
TSE:3538
Willplus Holdings Corp
TSE:3538
Price:
1 044
JPY
-0.1%
Market Closed
Market Cap:
¥10.8B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Willplus Holdings Corp
TSE:3538
|
JP |
|
Hangzhou Kaierda Welding Robot Co Ltd
SSE:688255
|
CN |
|
Scholium Group PLC
LSE:SCHO
|
UK |
|
R
|
Ranhill Utilities Bhd
KLSE:RANHILL
|
MY |
|
M
|
Mast Energy Developments PLC
LSE:MAST
|
UK |
|
Centuria Capital Group
ASX:CNI
|
AU |
|
A
|
Amerant Bancorp Inc
NYSE:AMTB
|
US |
Income Statement
Earnings Waterfall
Willplus Holdings Corp
Willplus Holdings Corp
Income Statement
Willplus Holdings Corp
Willplus Holdings Corp
Currency: JPY
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||
| Interest Expense |
16
|
14
|
13
|
14
|
14
|
15
|
15
|
14
|
14
|
14
|
15
|
16
|
16
|
17
|
18
|
18
|
17
|
15
|
12
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
14
|
15
|
16
|
21
|
37
|
55
|
85
|
112
|
0
|
0
|
|
| Revenue |
22 874
N/A
|
23 050
+1%
|
23 567
+2%
|
24 003
+2%
|
24 438
+2%
|
24 977
+2%
|
25 770
+3%
|
26 271
+2%
|
26 977
+3%
|
28 101
+4%
|
29 860
+6%
|
33 488
+12%
|
34 165
+2%
|
35 454
+4%
|
35 068
-1%
|
34 089
-3%
|
36 996
+9%
|
38 067
+3%
|
40 776
+7%
|
41 095
+1%
|
40 835
-1%
|
40 638
0%
|
39 696
-2%
|
39 945
+1%
|
40 389
+1%
|
41 295
+2%
|
44 116
+7%
|
45 678
+4%
|
46 336
+1%
|
47 904
+3%
|
47 745
0%
|
56 392
+18%
|
65 922
+17%
|
78 973
+20%
|
88 614
+12%
|
89 301
+1%
|
89 652
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(18 052)
|
(18 213)
|
(18 583)
|
(18 958)
|
(19 270)
|
(19 686)
|
(20 335)
|
(20 730)
|
(21 357)
|
(22 251)
|
(23 832)
|
(26 953)
|
(27 397)
|
(28 624)
|
(28 232)
|
(27 238)
|
(29 619)
|
(30 373)
|
(32 521)
|
(32 681)
|
(32 360)
|
(32 042)
|
(31 254)
|
(31 522)
|
(32 096)
|
(32 930)
|
(35 493)
|
(37 005)
|
(37 546)
|
(38 937)
|
(38 381)
|
(46 360)
|
(55 151)
|
(67 149)
|
(76 182)
|
(76 577)
|
(76 810)
|
|
| Gross Profit |
4 822
N/A
|
4 837
+0%
|
4 984
+3%
|
5 045
+1%
|
5 168
+2%
|
5 291
+2%
|
5 436
+3%
|
5 541
+2%
|
5 620
+1%
|
5 850
+4%
|
6 028
+3%
|
6 535
+8%
|
6 768
+4%
|
6 830
+1%
|
6 836
+0%
|
6 851
+0%
|
7 377
+8%
|
7 693
+4%
|
8 255
+7%
|
8 414
+2%
|
8 475
+1%
|
8 596
+1%
|
8 442
-2%
|
8 423
0%
|
8 293
-2%
|
8 365
+1%
|
8 622
+3%
|
8 673
+1%
|
8 790
+1%
|
8 967
+2%
|
9 364
+4%
|
10 033
+7%
|
10 771
+7%
|
11 824
+10%
|
12 432
+5%
|
12 724
+2%
|
12 842
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 768)
|
(3 804)
|
(3 774)
|
(3 840)
|
(3 930)
|
(4 018)
|
(4 174)
|
(4 279)
|
(4 453)
|
(4 723)
|
(4 910)
|
(5 219)
|
(5 466)
|
(5 568)
|
(5 675)
|
(5 715)
|
(5 759)
|
(5 787)
|
(5 965)
|
(6 003)
|
(6 028)
|
(6 095)
|
(6 075)
|
(6 162)
|
(6 316)
|
(6 467)
|
(6 755)
|
(7 033)
|
(7 285)
|
(7 612)
|
(7 870)
|
(8 553)
|
(9 202)
|
(9 915)
|
(10 583)
|
(10 847)
|
(10 864)
|
|
| Selling, General & Administrative |
(3 769)
|
(3 805)
|
(3 367)
|
(3 840)
|
(3 929)
|
(4 016)
|
(3 633)
|
(4 279)
|
(4 453)
|
(4 724)
|
(4 102)
|
(5 219)
|
(5 466)
|
(5 568)
|
(4 632)
|
(5 708)
|
(5 759)
|
(5 787)
|
(4 901)
|
(6 003)
|
(6 028)
|
(6 095)
|
(4 994)
|
(6 162)
|
(6 316)
|
(6 467)
|
(5 546)
|
(7 040)
|
(7 285)
|
(7 612)
|
(6 345)
|
(8 553)
|
(9 202)
|
(9 915)
|
(8 670)
|
(10 708)
|
(10 864)
|
|
| Depreciation & Amortization |
0
|
0
|
(407)
|
0
|
0
|
0
|
(542)
|
0
|
0
|
0
|
(808)
|
0
|
0
|
0
|
(1 043)
|
0
|
0
|
0
|
(1 064)
|
0
|
0
|
0
|
(1 082)
|
0
|
0
|
0
|
(1 209)
|
0
|
0
|
0
|
(1 525)
|
0
|
0
|
0
|
(1 913)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
7
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(140)
|
0
|
|
| Operating Income |
1 053
N/A
|
1 031
-2%
|
1 210
+17%
|
1 203
-1%
|
1 237
+3%
|
1 273
+3%
|
1 262
-1%
|
1 261
0%
|
1 166
-8%
|
1 125
-3%
|
1 118
-1%
|
1 316
+18%
|
1 302
-1%
|
1 262
-3%
|
1 161
-8%
|
1 136
-2%
|
1 618
+42%
|
1 906
+18%
|
2 290
+20%
|
2 411
+5%
|
2 447
+2%
|
2 500
+2%
|
2 366
-5%
|
2 260
-4%
|
1 977
-13%
|
1 898
-4%
|
1 867
-2%
|
1 641
-12%
|
1 505
-8%
|
1 355
-10%
|
1 494
+10%
|
1 480
-1%
|
1 569
+6%
|
1 909
+22%
|
1 850
-3%
|
1 877
+1%
|
1 978
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(16)
|
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(15)
|
(15)
|
(15)
|
(17)
|
(17)
|
(17)
|
(16)
|
(13)
|
(11)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(13)
|
(14)
|
(15)
|
(20)
|
(35)
|
(53)
|
(80)
|
(106)
|
(112)
|
(121)
|
|
| Non-Reccuring Items |
(56)
|
(54)
|
(18)
|
(10)
|
(14)
|
(11)
|
1
|
4
|
8
|
7
|
(3)
|
(1)
|
(3)
|
(3)
|
(7)
|
0
|
(5)
|
(5)
|
(1)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(4)
|
(3)
|
7
|
0
|
17
|
17
|
93
|
281
|
390
|
383
|
48
|
0
|
(325)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
17
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
379
|
|
| Total Other Income |
(4)
|
4
|
(0)
|
0
|
2
|
4
|
8
|
9
|
5
|
7
|
11
|
12
|
24
|
44
|
53
|
70
|
58
|
50
|
23
|
37
|
27
|
16
|
21
|
22
|
20
|
89
|
88
|
139
|
147
|
88
|
84
|
67
|
65
|
151
|
155
|
125
|
158
|
|
| Pre-Tax Income |
978
N/A
|
966
-1%
|
1 179
+22%
|
1 180
+0%
|
1 212
+3%
|
1 253
+3%
|
1 256
+0%
|
1 260
+0%
|
1 165
-8%
|
1 124
-4%
|
1 112
-1%
|
1 311
+18%
|
1 324
+1%
|
1 303
-2%
|
1 206
-7%
|
1 189
-1%
|
1 654
+39%
|
1 937
+17%
|
2 313
+19%
|
2 437
+5%
|
2 463
+1%
|
2 503
+2%
|
2 375
-5%
|
2 271
-4%
|
1 984
-13%
|
1 974
0%
|
1 951
-1%
|
1 768
-9%
|
1 656
-6%
|
1 445
-13%
|
1 653
+14%
|
1 793
+8%
|
1 970
+10%
|
2 363
+20%
|
1 946
-18%
|
1 889
-3%
|
2 069
+10%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(381)
|
(374)
|
(436)
|
(436)
|
(448)
|
(462)
|
(441)
|
(449)
|
(422)
|
(426)
|
(382)
|
(443)
|
(440)
|
(414)
|
(404)
|
(393)
|
(541)
|
(630)
|
(780)
|
(811)
|
(838)
|
(856)
|
(825)
|
(800)
|
(692)
|
(687)
|
(649)
|
(584)
|
(546)
|
(476)
|
(528)
|
(563)
|
(565)
|
(688)
|
(388)
|
(386)
|
(480)
|
|
| Income from Continuing Operations |
598
|
593
|
744
|
744
|
765
|
792
|
815
|
812
|
744
|
699
|
730
|
868
|
884
|
890
|
802
|
795
|
1 113
|
1 307
|
1 533
|
1 625
|
1 625
|
1 647
|
1 551
|
1 471
|
1 292
|
1 287
|
1 302
|
1 184
|
1 110
|
969
|
1 125
|
1 230
|
1 404
|
1 675
|
1 558
|
1 503
|
1 589
|
|
| Income to Minority Interest |
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
|
(32)
|
(48)
|
(76)
|
(115)
|
(100)
|
(99)
|
|
| Net Income (Common) |
598
N/A
|
593
-1%
|
744
+25%
|
744
+0%
|
765
+3%
|
792
+4%
|
815
+3%
|
812
0%
|
744
-8%
|
699
-6%
|
730
+4%
|
868
+19%
|
884
+2%
|
890
+1%
|
802
-10%
|
795
-1%
|
1 113
+40%
|
1 307
+17%
|
1 533
+17%
|
1 625
+6%
|
1 625
0%
|
1 647
+1%
|
1 551
-6%
|
1 471
-5%
|
1 292
-12%
|
1 287
0%
|
1 302
+1%
|
1 184
-9%
|
1 110
-6%
|
969
-13%
|
1 125
+16%
|
1 197
+6%
|
1 356
+13%
|
1 599
+18%
|
1 444
-10%
|
1 403
-3%
|
1 491
+6%
|
|
| EPS (Diluted) |
66.44
N/A
|
59.3
-11%
|
77.8
+31%
|
74.4
-4%
|
76.5
+3%
|
79.2
+4%
|
83.78
+6%
|
81.2
-3%
|
77.09
-5%
|
72.56
-6%
|
75.68
+4%
|
90.04
+19%
|
91.49
+2%
|
92.26
+1%
|
83.19
-10%
|
82.73
-1%
|
115.51
+40%
|
134.54
+16%
|
158.32
+18%
|
167.29
+6%
|
167.36
+0%
|
169.73
+1%
|
159.7
-6%
|
151.2
-5%
|
132.55
-12%
|
127.72
-4%
|
133.56
+5%
|
120.92
-9%
|
113.22
-6%
|
98.74
-13%
|
115.77
+17%
|
131.17
+13%
|
148.51
+13%
|
175
+18%
|
158.18
-10%
|
154.33
-2%
|
163.94
+6%
|
|
Switch to:
Switch to:
See Also
Discover More
