First Time Loading...

Ibiden Co Ltd
TSE:4062

Watchlist Manager
Ibiden Co Ltd Logo
Ibiden Co Ltd
TSE:4062
Watchlist
Price: 6 052 JPY 0.72% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

381B
-3%
Revenue
Growth Rates:
1 Year
-9%
3 Years
+23%
5 Years
+27%
7 Years
+43%
10 Years
+24%
48.1B
-13%
Operating Income
Growth Rates:
1 Year
-38%
3 Years
+42%
5 Years
+271%
7 Years
-
10 Years
+159%
35.5B
-7%
Net Income
Growth Rates:
1 Year
-26%
3 Years
+45%
5 Years
+1 301%
7 Years
-
10 Years
+115%

Earnings Waterfall
Ibiden Co Ltd

Revenue
381B JPY
Cost of Revenue
-278.3B JPY
Gross Profit
102.8B JPY
Operating Expenses
-54.6B JPY
Operating Income
48.1B JPY
Other Expenses
-12.6B JPY
Net Income
35.5B JPY

Income Statement
Ibiden 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
307 909
N/A
310 268
+1%
310 361
+0%
309 278
0%
314 173
+2%
318 072
+1%
320 570
+1%
325 711
+2%
322 691
-1%
314 119
-3%
305 348
-3%
284 892
-7%
266 953
-6%
266 459
0%
268 567
+1%
279 462
+4%
288 342
+3%
300 403
+4%
304 658
+1%
302 674
-1%
300 916
-1%
291 125
-3%
292 558
+0%
291 232
0%
293 527
+1%
295 999
+1%
287 525
-3%
295 636
+3%
308 871
+4%
323 461
+5%
350 969
+9%
375 302
+7%
392 918
+5%
401 138
+2%
407 121
+1%
418 885
+3%
418 585
0%
417 549
0%
413 832
-1%
391 610
-5%
381 035
-3%
Gross Profit
Cost of Revenue
(237 813)
(236 926)
(234 776)
(233 936)
(238 006)
(237 241)
(239 636)
(242 724)
(243 624)
(238 346)
(233 482)
(222 023)
(210 467)
(210 640)
(211 322)
(218 874)
(224 924)
(234 516)
(238 934)
(238 335)
(239 343)
(232 805)
(232 758)
(231 331)
(228 988)
(227 845)
(217 843)
(220 350)
(227 861)
(238 011)
(256 025)
(269 642)
(279 144)
(281 059)
(283 301)
(289 049)
(286 425)
(290 033)
(296 159)
(281 565)
(278 274)
Gross Profit
70 096
N/A
73 342
+5%
75 585
+3%
75 342
0%
76 167
+1%
80 831
+6%
80 934
+0%
82 987
+3%
79 067
-5%
75 773
-4%
71 866
-5%
62 869
-13%
56 486
-10%
55 819
-1%
57 245
+3%
60 588
+6%
63 418
+5%
65 887
+4%
65 724
0%
64 339
-2%
61 573
-4%
58 320
-5%
59 800
+3%
59 901
+0%
64 539
+8%
68 154
+6%
69 682
+2%
75 286
+8%
81 010
+8%
85 450
+5%
94 944
+11%
105 660
+11%
113 774
+8%
120 079
+6%
123 820
+3%
129 836
+5%
132 160
+2%
127 516
-4%
117 673
-8%
110 045
-6%
102 761
-7%
Operating Income
Operating Expenses
(51 482)
(51 094)
(52 984)
(54 299)
(53 787)
(56 033)
(56 590)
(55 980)
(55 407)
(57 268)
(57 083)
(57 758)
(56 947)
(53 210)
(50 749)
(48 898)
(49 029)
(49 185)
(49 089)
(48 674)
(48 613)
(48 183)
(48 096)
(47 989)
(48 304)
(48 469)
(47 978)
(48 066)
(47 126)
(46 816)
(47 124)
(47 190)
(48 076)
(49 258)
(50 632)
(52 629)
(54 593)
(55 154)
(55 219)
(55 015)
(54 627)
Selling, General & Administrative
(49 225)
(34 868)
(52 061)
(53 438)
(53 076)
(39 279)
(54 624)
(54 013)
(53 450)
(37 999)
(51 801)
(50 606)
(49 787)
(34 565)
(48 338)
(48 535)
(48 763)
(33 816)
(49 088)
(48 673)
(48 611)
(33 428)
(48 094)
(47 985)
(48 302)
(32 267)
(47 975)
(48 066)
(47 124)
(29 974)
(47 124)
(47 188)
(48 075)
(33 525)
(50 632)
(52 628)
(54 594)
(35 470)
(55 217)
(55 013)
(54 624)
Research & Development
0
(15 031)
0
0
0
(15 512)
0
0
0
(15 203)
0
0
0
(14 111)
0
0
0
(15 368)
0
0
0
(14 753)
0
0
0
(16 200)
0
0
0
(16 841)
0
0
0
(15 733)
0
0
0
(19 682)
0
0
0
Depreciation & Amortization
(2 257)
(1 194)
(922)
(859)
(710)
0
(1 964)
(1 966)
(1 956)
(4 065)
(5 283)
(7 151)
(7 159)
(4 532)
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
Other Operating Expenses
0
(1)
(1)
(2)
(1)
(1 242)
(2)
(1)
0
(1)
0
(1)
0
(2)
(2 411)
(363)
(266)
(1)
(1)
(1)
(2)
(2)
(2)
(4)
(2)
(2)
(3)
0
(2)
(1)
0
(2)
(1)
0
0
(1)
1
(2)
(2)
(2)
(3)
Operating Income
18 614
N/A
22 248
+20%
22 601
+2%
21 043
-7%
22 380
+6%
24 798
+11%
24 344
-2%
27 007
+11%
23 660
-12%
18 505
-22%
14 783
-20%
5 111
-65%
(461)
N/A
2 609
N/A
6 496
+149%
11 690
+80%
14 389
+23%
16 702
+16%
16 635
0%
15 665
-6%
12 960
-17%
10 137
-22%
11 704
+15%
11 912
+2%
16 235
+36%
19 685
+21%
21 704
+10%
27 220
+25%
33 884
+24%
38 634
+14%
47 820
+24%
58 470
+22%
65 698
+12%
70 821
+8%
73 188
+3%
77 207
+5%
77 567
+0%
72 362
-7%
62 454
-14%
55 030
-12%
48 134
-13%
Pre-Tax Income
Interest Income Expense
9 937
5 997
3 351
5 524
4 966
6 588
9 604
7 051
4 978
4 157
236
622
(1 084)
(343)
1 134
967
1 910
824
817
1 622
1 593
6 269
5 866
5 116
5 640
1 690
1 814
1 482
1 178
1 705
2 057
2 533
3 214
3 273
4 289
5 742
4 167
3 836
3 576
2 159
3 205
Non-Reccuring Items
(3 006)
(3 173)
(3 021)
(3 554)
(2 771)
(1 902)
(2 509)
(3 210)
(2 692)
(10 926)
(10 399)
(51 833)
(65 331)
(63 269)
(63 479)
(18 983)
(5 338)
803
816
(1 306)
(7 556)
(7 990)
(8 654)
(9 499)
(3 758)
(4 050)
(4 569)
(3 930)
(4 412)
(8 690)
(9 184)
(11 401)
(11 076)
(8 271)
(14 714)
(13 195)
(12 778)
(4 850)
(1 414)
(1 024)
(1 439)
Gain/Loss on Disposition of Assets
61
68
32
25
117
193
191
194
98
63
218
209
248
196
108
112
86
89
24
21
18
50
51
139
163
236
256
183
173
75
60
123
111
(6 961)
188
121
111
81
21
10
16
Total Other Income
(93)
344
486
1 083
1 379
(73)
525
267
82
330
451
39
(223)
36
(170)
115
247
132
344
909
824
860
855
(79)
100
(36)
69
367
374
441
(416)
(509)
473
390
1 205
1 218
183
273
381
550
561
Pre-Tax Income
25 513
N/A
25 484
0%
23 449
-8%
24 121
+3%
26 071
+8%
29 604
+14%
32 155
+9%
31 309
-3%
26 126
-17%
12 129
-54%
5 289
-56%
(45 852)
N/A
(66 851)
-46%
(60 771)
+9%
(55 911)
+8%
(6 099)
+89%
11 294
N/A
18 550
+64%
18 636
+0%
16 911
-9%
7 839
-54%
9 326
+19%
9 822
+5%
7 589
-23%
18 380
+142%
17 525
-5%
19 274
+10%
25 322
+31%
31 197
+23%
32 165
+3%
40 337
+25%
49 216
+22%
58 420
+19%
59 252
+1%
64 156
+8%
71 093
+11%
69 250
-3%
71 702
+4%
65 018
-9%
56 725
-13%
50 477
-11%
Net Income
Tax Provision
(8 864)
(7 838)
(7 033)
(7 758)
(9 196)
(10 339)
(12 247)
(7 868)
(4 913)
(4 360)
(1 882)
(3 306)
(2 357)
(1 846)
(3 284)
(4 582)
(6 263)
(6 696)
(5 925)
(6 001)
(5 021)
(5 753)
(6 048)
(5 696)
(5 956)
(5 987)
(6 048)
(6 017)
(6 442)
(6 246)
(9 412)
(12 606)
(16 337)
(17 688)
(18 463)
(20 010)
(21 145)
(19 288)
(19 055)
(18 228)
(14 676)
Income from Continuing Operations
16 649
17 646
16 416
16 363
16 875
19 265
19 908
23 441
21 213
7 769
3 407
(49 158)
(69 208)
(62 617)
(59 195)
(10 681)
5 031
11 854
12 711
10 910
2 818
3 573
3 774
1 893
12 424
11 538
13 226
19 305
24 755
25 919
30 925
36 610
42 083
41 564
45 693
51 083
48 105
52 414
45 963
38 497
35 801
Income to Minority Interest
(147)
(166)
(167)
(163)
(144)
(158)
(159)
(174)
(224)
(237)
(256)
(259)
(249)
(230)
(219)
(213)
(245)
(270)
(287)
(297)
(283)
(267)
(254)
(199)
(199)
(207)
(201)
(186)
(207)
(220)
(258)
(341)
(342)
(331)
(312)
(292)
(260)
(226)
(200)
(229)
(271)
Net Income (Common)
16 502
N/A
17 479
+6%
16 248
-7%
16 200
0%
16 729
+3%
19 107
+14%
19 749
+3%
23 266
+18%
20 989
-10%
7 530
-64%
3 149
-58%
(49 419)
N/A
(69 460)
-41%
(62 848)
+10%
(59 415)
+5%
(10 895)
+82%
4 786
N/A
11 583
+142%
12 423
+7%
10 612
-15%
2 535
-76%
3 306
+30%
3 520
+6%
1 694
-52%
12 223
+622%
11 329
-7%
13 022
+15%
19 117
+47%
24 546
+28%
25 698
+5%
30 667
+19%
36 268
+18%
41 741
+15%
41 232
-1%
45 380
+10%
50 790
+12%
47 845
-6%
52 187
+9%
45 762
-12%
38 267
-16%
35 527
-7%
EPS (Diluted)
119.57
N/A
125.74
+5%
116.89
-7%
117.39
+0%
121.22
+3%
138.37
+14%
143.1
+3%
168.59
+18%
154.33
-8%
55.28
-64%
23.67
-57%
-371.57
N/A
-522.25
-41%
-472.25
+10%
-430.54
+9%
-77.82
+82%
34.18
N/A
83.2
+143%
88.73
+7%
75.8
-15%
18.15
-76%
23.66
+30%
25.2
+7%
12.12
-52%
87.48
+622%
81.07
-7%
93.19
+15%
136.8
+47%
175.66
+28%
183.94
+5%
219.66
+19%
259.78
+18%
298.98
+15%
295.34
-1%
325.05
+10%
363.72
+12%
342.61
-6%
373.73
+9%
327.67
-12%
273.95
-16%
254.32
-7%

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 132,400+ 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.