First Time Loading...

Achilles Corp
TSE:5142

Watchlist Manager
Achilles Corp Logo
Achilles Corp
TSE:5142
Watchlist
Price: 1 540 JPY 0.98% Market Closed
Updated: Apr 23, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

79.1B
-1%
Revenue
Growth Rates:
1 Year
-5%
3 Years
+8%
5 Years
-9%
7 Years
-8%
10 Years
-6%
-1.1B
+3%
Operating Income
Growth Rates:
1 Year
-416%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-8.9B
-633%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Achilles Corp

Revenue
79.1B JPY
Cost of Revenue
-65B JPY
Gross Profit
14.2B JPY
Operating Expenses
-15.3B JPY
Operating Income
-1.1B JPY
Other Expenses
-7.8B JPY
Net Income
-8.9B JPY

Income Statement
Achilles Corp

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
84 549
N/A
88 006
+4%
89 081
+1%
89 195
+0%
90 095
+1%
89 056
-1%
89 242
+0%
89 248
+0%
89 052
0%
88 344
-1%
88 013
0%
87 020
-1%
85 855
-1%
86 937
+1%
87 910
+1%
88 822
+1%
89 719
+1%
87 910
-2%
86 981
-1%
86 131
-1%
86 738
+1%
85 705
-1%
85 301
0%
84 615
-1%
81 865
-3%
80 225
-2%
76 788
-4%
74 391
-3%
73 589
-1%
73 617
+0%
75 563
+3%
75 946
+1%
75 603
0%
75 953
+0%
77 302
+2%
80 322
+4%
83 165
+4%
82 917
0%
82 381
-1%
80 299
-3%
79 144
-1%
Gross Profit
Cost of Revenue
(68 101)
(71 017)
(72 080)
(72 494)
(73 560)
(72 775)
(72 678)
(72 423)
(71 721)
(70 943)
(70 573)
(69 391)
(68 150)
(68 743)
(69 194)
(69 893)
(70 848)
(69 595)
(69 079)
(68 564)
(69 066)
(68 420)
(68 248)
(67 574)
(65 143)
(63 525)
(60 766)
(58 613)
(58 029)
(57 615)
(59 035)
(59 507)
(59 320)
(60 293)
(61 652)
(64 753)
(67 665)
(68 066)
(68 006)
(66 065)
(64 975)
Gross Profit
16 448
N/A
16 989
+3%
17 001
+0%
16 701
-2%
16 535
-1%
16 281
-2%
16 564
+2%
16 825
+2%
17 331
+3%
17 401
+0%
17 440
+0%
17 629
+1%
17 705
+0%
18 194
+3%
18 716
+3%
18 929
+1%
18 871
0%
18 315
-3%
17 902
-2%
17 567
-2%
17 672
+1%
17 285
-2%
17 053
-1%
17 041
0%
16 722
-2%
16 700
0%
16 022
-4%
15 778
-2%
15 560
-1%
16 002
+3%
16 528
+3%
16 439
-1%
16 283
-1%
15 660
-4%
15 650
0%
15 569
-1%
15 500
0%
14 851
-4%
14 375
-3%
14 234
-1%
14 169
0%
Operating Income
Operating Expenses
(14 993)
(15 027)
(15 083)
(14 976)
(15 086)
(15 368)
(15 510)
(15 793)
(15 817)
(15 536)
(15 469)
(15 382)
(15 358)
(15 659)
(16 066)
(16 233)
(16 336)
(15 972)
(15 668)
(15 582)
(15 756)
(15 883)
(15 765)
(15 695)
(15 284)
(15 098)
(14 748)
(14 495)
(14 459)
(14 433)
(14 553)
(14 619)
(14 647)
(14 805)
(15 166)
(15 424)
(15 713)
(15 564)
(15 466)
(15 364)
(15 269)
Selling, General & Administrative
(14 724)
(14 786)
(14 867)
(14 781)
(14 888)
(15 137)
(15 242)
(15 492)
(15 569)
(15 308)
(15 274)
(15 219)
(15 148)
(15 459)
(15 915)
(16 076)
(16 170)
(15 738)
(15 497)
(15 407)
(15 582)
(15 636)
(15 539)
(15 497)
(15 112)
(14 944)
(14 591)
(14 343)
(14 299)
(14 288)
(14 385)
(14 437)
(14 465)
(14 601)
(14 912)
(15 116)
(15 345)
(15 130)
(15 011)
(14 858)
(14 716)
Depreciation & Amortization
(271)
(241)
(217)
(195)
(197)
(230)
(267)
(300)
(247)
(226)
(193)
(161)
(208)
(199)
(150)
(156)
(165)
(233)
(170)
(173)
(173)
(246)
(225)
(199)
(171)
(153)
(157)
(150)
(159)
(143)
(166)
(181)
(180)
(203)
(253)
(307)
(368)
(433)
(453)
(505)
(552)
Other Operating Expenses
2
0
1
0
(1)
(1)
(1)
0
(1)
(2)
(2)
0
(2)
(1)
(1)
0
(1)
(1)
(1)
(2)
(2)
(1)
(2)
0
(1)
(1)
0
(2)
0
(2)
0
0
(2)
(1)
0
(1)
0
(1)
(2)
(1)
(1)
Operating Income
1 455
N/A
1 962
+35%
1 918
-2%
1 725
-10%
1 449
-16%
913
-37%
1 054
+15%
1 032
-2%
1 514
+47%
1 865
+23%
1 971
+6%
2 247
+14%
2 347
+4%
2 535
+8%
2 650
+5%
2 696
+2%
2 535
-6%
2 343
-8%
2 234
-5%
1 985
-11%
1 916
-3%
1 402
-27%
1 288
-8%
1 346
+5%
1 438
+7%
1 602
+11%
1 274
-20%
1 283
+1%
1 101
-14%
1 569
+43%
1 975
+26%
1 820
-8%
1 636
-10%
855
-48%
484
-43%
145
-70%
(213)
N/A
(713)
-235%
(1 091)
-53%
(1 130)
-4%
(1 100)
+3%
Pre-Tax Income
Interest Income Expense
503
685
545
473
532
764
787
776
708
111
51
54
142
254
283
316
309
349
261
279
334
440
421
374
302
273
246
272
235
257
273
301
544
690
929
990
504
556
448
483
583
Non-Reccuring Items
31
(104)
(61)
(248)
(266)
(270)
(448)
(264)
(254)
(221)
(38)
(65)
(415)
(597)
(706)
(811)
(461)
(456)
(394)
(284)
(1 501)
(1 334)
(1 336)
(1 332)
(111)
452
433
426
425
(132)
(166)
(80)
(184)
(179)
(130)
(213)
(27)
(1 362)
(1 386)
(1 367)
(6 418)
Gain/Loss on Disposition of Assets
35
34
1
45
39
129
1 843
1 861
1 896
0
166
106
587
513
909
909
495
495
96
93
(4)
27
34
35
68
37
2 231
2 232
0
2 200
2
1
3
640
645
645
644
6
1
487
486
Total Other Income
301
241
247
227
276
254
318
472
418
2 298
384
227
235
215
321
309
292
188
267
327
342
269
232
184
179
226
242
289
2 490
254
237
190
195
223
259
271
274
270
242
221
246
Pre-Tax Income
2 325
N/A
2 818
+21%
2 650
-6%
2 222
-16%
2 030
-9%
1 790
-12%
3 554
+99%
3 877
+9%
4 282
+10%
4 053
-5%
2 534
-37%
2 569
+1%
2 896
+13%
2 920
+1%
3 457
+18%
3 419
-1%
3 170
-7%
2 919
-8%
2 464
-16%
2 400
-3%
1 087
-55%
804
-26%
639
-21%
607
-5%
1 876
+209%
2 590
+38%
4 426
+71%
4 502
+2%
4 251
-6%
4 148
-2%
2 321
-44%
2 232
-4%
2 194
-2%
2 229
+2%
2 187
-2%
1 838
-16%
1 182
-36%
(1 243)
N/A
(1 786)
-44%
(1 306)
+27%
(6 203)
-375%
Net Income
Tax Provision
(839)
(1 084)
(1 053)
(165)
(128)
(503)
(1 080)
(1 774)
(1 853)
(1 510)
(966)
(1 061)
(1 115)
(945)
(962)
(954)
(858)
(634)
(622)
(632)
(389)
(466)
(406)
(349)
(565)
(695)
(1 063)
(1 020)
(958)
(932)
(629)
(713)
(756)
(704)
(758)
(661)
(461)
38
265
89
(2 718)
Income from Continuing Operations
1 486
1 734
1 597
2 057
1 902
1 287
2 474
2 103
2 429
2 543
1 568
1 508
1 781
1 975
2 495
2 465
2 312
2 285
1 842
1 768
698
338
233
258
1 311
1 895
3 363
3 482
3 293
3 216
1 692
1 519
1 438
1 525
1 429
1 177
721
(1 205)
(1 521)
(1 217)
(8 921)
Net Income (Common)
1 486
N/A
1 734
+17%
1 597
-8%
2 059
+29%
1 902
-8%
1 287
-32%
2 475
+92%
2 102
-15%
2 428
+16%
2 543
+5%
1 567
-38%
1 507
-4%
1 782
+18%
1 974
+11%
2 494
+26%
2 464
-1%
2 310
-6%
2 284
-1%
1 841
-19%
1 767
-4%
698
-60%
338
-52%
234
-31%
258
+10%
1 310
+408%
1 895
+45%
3 363
+77%
3 483
+4%
3 294
-5%
3 215
-2%
1 690
-47%
1 518
-10%
1 436
-5%
1 525
+6%
1 430
-6%
1 176
-18%
721
-39%
(1 204)
N/A
(1 519)
-26%
(1 216)
+20%
(8 919)
-633%
EPS (Diluted)
78.21
N/A
91.26
+17%
84.05
-8%
108.36
+29%
100.1
-8%
69.54
-31%
130.26
+87%
110.63
-15%
134.88
+22%
137.91
+2%
87.05
-37%
83.72
-4%
99
+18%
108.98
+10%
138.55
+27%
144.94
+5%
135.88
-6%
132.35
-3%
108.29
-18%
103.94
-4%
42.49
-59%
20.49
-52%
14.78
-28%
16.4
+11%
83.3
+408%
120.29
+44%
214.08
+78%
221.69
+4%
209.67
-5%
204.66
-2%
107.58
-47%
96.64
-10%
91.42
-5%
97.11
+6%
91.66
-6%
75.94
-17%
47
-38%
-78.16
N/A
-101.43
-30%
-82.5
+19%
-614.46
-645%

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 130,500+ 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.