First Time Loading...

Astellas Pharma Inc
TSE:4503

Watchlist Manager
Astellas Pharma Inc Logo
Astellas Pharma Inc
TSE:4503
Watchlist
Price: 1 558 JPY 2.16% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.9T
+1%
Revenue
Growth Rates:
1 Year
+31%
3 Years
+53%
5 Years
+47%
7 Years
+46%
10 Years
+75%
142B
-23%
Operating Income
Growth Rates:
1 Year
-36%
3 Years
-14%
5 Years
-47%
7 Years
-48%
10 Years
+28%
37.3B
-48%
Net Income
Growth Rates:
1 Year
-73%
3 Years
-73%
5 Years
-83%
7 Years
-82%
10 Years
-59%

Earnings Waterfall
Astellas Pharma Inc

Revenue
1.9T JPY
Cost of Revenue
-350.5B JPY
Gross Profit
1.6T JPY
Operating Expenses
-1.4T JPY
Operating Income
142B JPY
Other Expenses
-104.7B JPY
Net Income
37.3B JPY

Income Statement
Astellas Pharma Inc

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
1 094 969
N/A
1 139 909
+4%
1 165 561
+2%
1 190 283
+2%
1 224 418
+3%
1 247 259
+2%
1 295 761
+4%
1 340 307
+3%
1 360 153
+1%
1 372 706
+1%
1 366 799
0%
1 336 878
-2%
1 312 627
-2%
1 311 665
0%
1 296 484
-1%
1 299 746
+0%
1 305 521
+0%
1 300 316
0%
1 306 830
+1%
1 307 658
+0%
1 305 901
0%
1 306 348
+0%
1 311 397
+0%
1 309 722
0%
1 289 855
-2%
1 300 843
+1%
1 273 678
-2%
1 265 854
-1%
1 253 216
-1%
1 249 528
0%
1 268 703
+2%
1 285 714
+1%
1 300 914
+1%
1 296 163
0%
1 351 811
+4%
1 406 682
+4%
1 468 235
+4%
1 518 619
+3%
1 511 818
0%
1 898 562
+26%
1 918 314
+1%
Gross Profit
Cost of Revenue
(323 720)
(330 628)
(325 430)
(329 011)
(329 429)
(333 197)
(347 293)
(342 500)
(344 211)
(335 596)
(316 982)
(313 408)
(315 867)
(320 503)
(328 310)
(323 113)
(308 665)
(294 250)
(285 714)
(288 974)
(283 036)
(292 050)
(291 826)
(287 382)
(285 980)
(276 739)
(265 880)
(257 416)
(242 834)
(246 063)
(248 641)
(251 249)
(252 421)
(253 009)
(279 648)
(279 925)
(284 988)
(288 353)
(268 430)
(349 008)
(350 483)
Gross Profit
771 249
N/A
809 281
+5%
840 131
+4%
861 272
+3%
894 989
+4%
914 062
+2%
948 468
+4%
997 807
+5%
1 015 942
+2%
1 037 110
+2%
1 049 817
+1%
1 023 470
-3%
996 760
-3%
991 162
-1%
968 174
-2%
976 633
+1%
996 856
+2%
1 006 066
+1%
1 021 116
+1%
1 018 684
0%
1 022 865
+0%
1 014 298
-1%
1 019 571
+1%
1 022 340
+0%
1 003 875
-2%
1 024 104
+2%
1 007 798
-2%
1 008 438
+0%
1 010 382
+0%
1 003 465
-1%
1 020 062
+2%
1 034 465
+1%
1 048 493
+1%
1 043 154
-1%
1 072 163
+3%
1 126 757
+5%
1 183 247
+5%
1 230 266
+4%
1 243 388
+1%
1 549 554
+25%
1 567 831
+1%
Operating Income
Operating Expenses
(660 327)
(621 452)
(692 599)
(697 850)
(721 545)
(703 425)
(747 654)
(778 550)
(772 392)
(769 930)
(761 427)
(741 285)
(723 031)
(717 349)
(761 817)
(781 801)
(792 508)
(728 372)
(765 765)
(751 871)
(757 267)
(726 069)
(760 018)
(740 644)
(728 972)
(756 622)
(779 119)
(839 245)
(844 831)
(752 533)
(883 479)
(870 119)
(884 772)
(825 009)
(858 091)
(896 512)
(962 222)
(998 614)
(1 041 431)
(1 364 147)
(1 425 787)
Selling, General & Administrative
(227 468)
(397 018)
(402 785)
(414 273)
(431 242)
(452 522)
(474 276)
(490 493)
(497 984)
(500 359)
(493 582)
(481 460)
(474 335)
(470 777)
(471 227)
(478 249)
(484 126)
(478 330)
(478 883)
(481 546)
(484 099)
(490 263)
(494 845)
(484 799)
(488 053)
(499 295)
(502 600)
(515 363)
(508 764)
(504 316)
(520 649)
(532 687)
(547 692)
(548 840)
(565 127)
(586 290)
(613 398)
(630 272)
(645 059)
(874 709)
(907 566)
Research & Development
(138 554)
(191 460)
(194 998)
(198 064)
(200 906)
(206 594)
(214 931)
(221 608)
(223 590)
(225 665)
(220 707)
(213 295)
(208 958)
(208 129)
(213 584)
(215 938)
(221 463)
(220 781)
(216 436)
(212 866)
(209 116)
(208 682)
(210 056)
(214 090)
(218 477)
(224 226)
(228 007)
(230 952)
(233 292)
(224 489)
(225 513)
(231 848)
(233 316)
(246 010)
(261 704)
(266 127)
(274 414)
(276 128)
(266 713)
(343 490)
(351 002)
Depreciation & Amortization
(26 854)
(36 000)
(36 072)
(36 154)
(37 161)
(38 664)
(40 682)
(42 636)
(43 800)
(42 387)
(40 487)
(38 191)
(35 979)
(35 837)
(35 826)
(36 066)
(36 089)
(35 838)
(35 906)
(35 571)
(35 331)
(35 212)
(33 352)
(28 744)
(24 162)
(21 164)
(19 841)
(21 513)
(23 021)
(23 763)
(23 871)
(24 593)
(26 716)
(28 283)
(33 065)
(35 872)
(37 211)
(38 436)
(36 760)
(61 270)
(84 503)
Other Operating Expenses
(267 451)
3 026
(58 744)
(49 359)
(52 236)
(5 645)
(17 765)
(23 813)
(7 018)
(1 519)
(6 651)
(8 339)
(3 759)
(2 606)
(41 180)
(51 548)
(50 830)
6 577
(34 540)
(21 888)
(28 721)
8 088
(21 765)
(13 011)
1 720
(11 937)
(28 671)
(71 417)
(79 754)
35
(113 446)
(80 991)
(77 048)
(1 876)
1 805
(8 223)
(37 199)
(53 778)
(92 899)
(84 678)
(82 716)
Operating Income
110 922
N/A
187 829
+69%
147 532
-21%
163 422
+11%
173 444
+6%
210 637
+21%
200 814
-5%
219 257
+9%
243 550
+11%
267 180
+10%
288 390
+8%
282 185
-2%
273 729
-3%
273 813
+0%
206 357
-25%
194 832
-6%
204 348
+5%
277 694
+36%
255 351
-8%
266 813
+4%
265 598
0%
288 229
+9%
259 553
-10%
281 696
+9%
274 903
-2%
267 482
-3%
228 679
-15%
169 193
-26%
165 551
-2%
250 932
+52%
136 583
-46%
164 346
+20%
163 721
0%
218 145
+33%
214 072
-2%
230 245
+8%
221 025
-4%
231 652
+5%
201 957
-13%
185 407
-8%
142 044
-23%
Pre-Tax Income
Interest Income Expense
9 154
(234)
(1 659)
(3 959)
(5 288)
3 278
6 253
13 172
12 977
4 854
(1 098)
(8 061)
3 477
26 623
30 699
30 390
18 129
(7 572)
(1 419)
(1 001)
1 364
576
1 447
556
419
(10 572)
380
3 664
4 841
(3 212)
10 384
7 025
5 323
7 207
14 620
18 913
16 037
(6 829)
3 452
890
1 054
Non-Reccuring Items
0
(65 620)
0
0
0
(24 233)
0
0
0
(10 325)
0
0
0
(18 707)
0
0
0
(52 023)
(19 795)
(20 625)
(20 625)
(43 425)
0
0
0
(12 903)
0
0
0
(102 469)
(26 052)
(26 054)
(20 546)
(66 036)
(75 959)
(60 879)
(67 342)
(94 766)
(57 878)
(71 249)
(70 495)
Total Other Income
5
0
0
1
(1)
0
2
1
2
61
(2)
0
(1)
40
0
(1)
(1)
14
0
0
0
3 587
1
0
0
1 343
0
0
1
73
0
0
0
(2 430)
2
0
0
2 304
0
0
0
Pre-Tax Income
120 081
N/A
121 975
+2%
145 873
+20%
159 464
+9%
168 155
+5%
189 683
+13%
207 069
+9%
232 430
+12%
256 529
+10%
261 770
+2%
287 290
+10%
274 124
-5%
277 205
+1%
281 769
+2%
237 056
-16%
225 221
-5%
222 476
-1%
218 113
-2%
234 137
+7%
245 187
+5%
246 337
+0%
248 967
+1%
261 001
+5%
282 253
+8%
275 323
-2%
245 350
-11%
229 059
-7%
172 857
-25%
170 393
-1%
145 324
-15%
120 917
-17%
145 319
+20%
148 499
+2%
156 886
+6%
152 735
-3%
188 281
+23%
169 722
-10%
132 361
-22%
147 532
+11%
115 048
-22%
72 603
-37%
Net Income
Tax Provision
(28 797)
(31 100)
(38 964)
(44 161)
(45 992)
(53 827)
(62 452)
(63 625)
(70 870)
(68 083)
(71 613)
(68 306)
(69 265)
(63 069)
(42 500)
(39 468)
(39 962)
(53 434)
(57 366)
(58 758)
(32 735)
(26 702)
(34 776)
(35 326)
(54 573)
(49 939)
(41 754)
(33 136)
(32 085)
(24 734)
(20 053)
(25 958)
(28 332)
(32 800)
(34 523)
(39 369)
(33 291)
(33 647)
(40 501)
(43 830)
(35 277)
Income from Continuing Operations
91 284
90 875
106 909
115 303
122 163
135 856
144 617
168 805
185 659
193 687
215 677
205 818
207 940
218 700
194 556
185 753
182 514
164 679
176 771
186 429
213 602
222 265
226 225
246 927
220 750
195 411
187 305
139 721
138 308
120 590
100 864
119 361
120 167
124 086
118 212
148 912
136 431
98 714
107 031
71 218
37 326
Net Income (Common)
91 284
N/A
90 874
0%
106 908
+18%
115 301
+8%
122 162
+6%
135 856
+11%
144 617
+6%
168 805
+17%
185 659
+10%
193 687
+4%
215 678
+11%
205 818
-5%
207 940
+1%
218 701
+5%
194 556
-11%
185 754
-5%
182 515
-2%
164 679
-10%
176 770
+7%
186 428
+5%
213 600
+15%
222 265
+4%
226 224
+2%
246 926
+9%
220 751
-11%
195 411
-11%
187 306
-4%
139 722
-25%
138 307
-1%
120 589
-13%
100 863
-16%
119 360
+18%
120 166
+1%
124 086
+3%
118 210
-5%
148 911
+26%
136 431
-8%
98 714
-28%
107 032
+8%
71 219
-33%
37 327
-48%
EPS (Diluted)
40.64
N/A
40.39
-1%
48.07
+19%
52.14
+8%
55.25
+6%
61.4
+11%
65.94
+7%
77.93
+18%
86.27
+11%
89.62
+4%
101.35
+13%
96.71
-5%
98.54
+2%
103.55
+5%
94.12
-9%
90.74
-4%
90.39
0%
81.02
-10%
89.59
+11%
95.4
+6%
111.09
+16%
114.94
+3%
119.85
+4%
130.85
+9%
117.66
-10%
104.08
-12%
100.77
-3%
75.17
-25%
74.41
-1%
64.93
-13%
54.4
-16%
64.38
+18%
64.85
+1%
67.05
+3%
64.77
-3%
81.66
+26%
74.81
-8%
54.09
-28%
59.65
+10%
39.56
-34%
20.73
-48%

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 133,600+ 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.