First Time Loading...

Yodogawa Steel Works Ltd
TSE:5451

Watchlist Manager
Yodogawa Steel Works Ltd Logo
Yodogawa Steel Works Ltd
TSE:5451
Watchlist
Price: 5 380 JPY -1.1% Market Closed
Updated: Jun 10, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

204B
+0.9%
Revenue
Growth Rates:
1 Year
-7%
3 Years
+36%
5 Years
+22%
7 Years
+32%
10 Years
+29%
12B
+11%
Operating Income
Growth Rates:
1 Year
-5%
3 Years
+53%
5 Years
+104%
7 Years
-9%
10 Years
+96%
4.5B
-55%
Net Income
Growth Rates:
1 Year
-58%
3 Years
-29%
5 Years
-29%
7 Years
-34%
10 Years
+36%

Earnings Waterfall
Yodogawa Steel Works Ltd

Revenue
204B JPY
Cost of Revenue
-172.2B JPY
Gross Profit
31.8B JPY
Operating Expenses
-19.8B JPY
Operating Income
12B JPY
Other Expenses
-7.6B JPY
Net Income
4.5B JPY

Income Statement
Yodogawa Steel Works Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 Mar-2024
Revenue
Revenue
157 551
N/A
162 094
+3%
168 500
+4%
174 229
+3%
175 889
+1%
175 271
0%
174 890
0%
168 525
-4%
159 214
-6%
153 036
-4%
147 108
-4%
147 117
+0%
154 221
+5%
161 173
+5%
165 717
+3%
172 071
+4%
173 805
+1%
172 556
-1%
172 657
+0%
171 203
-1%
167 419
-2%
164 474
-2%
162 002
-2%
157 407
-3%
154 066
-2%
149 665
-3%
143 273
-4%
141 630
-1%
150 358
+6%
156 911
+4%
173 628
+11%
188 211
+8%
201 655
+7%
215 239
+7%
226 307
+5%
227 589
+1%
220 314
-3%
213 744
-3%
203 075
-5%
202 217
0%
203 957
+1%
Gross Profit
Cost of Revenue
(134 871)
(139 965)
(146 267)
(152 690)
(154 781)
(154 598)
(153 026)
(145 810)
(134 977)
(127 091)
(120 021)
(118 263)
(123 884)
(129 674)
(134 220)
(141 827)
(144 973)
(145 804)
(147 916)
(146 746)
(144 180)
(141 767)
(139 005)
(135 000)
(131 540)
(127 114)
(120 896)
(118 061)
(125 004)
(130 264)
(145 038)
(156 687)
(168 471)
(180 324)
(189 229)
(192 841)
(187 650)
(182 234)
(173 454)
(171 679)
(172 188)
Gross Profit
22 680
N/A
22 129
-2%
22 233
+0%
21 539
-3%
21 108
-2%
20 673
-2%
21 864
+6%
22 715
+4%
24 237
+7%
25 945
+7%
27 087
+4%
28 854
+7%
30 337
+5%
31 499
+4%
31 497
0%
30 244
-4%
28 832
-5%
26 752
-7%
24 741
-8%
24 457
-1%
23 239
-5%
22 707
-2%
22 997
+1%
22 407
-3%
22 526
+1%
22 551
+0%
22 377
-1%
23 569
+5%
25 354
+8%
26 647
+5%
28 590
+7%
31 524
+10%
33 184
+5%
34 915
+5%
37 078
+6%
34 748
-6%
32 664
-6%
31 510
-4%
29 621
-6%
30 538
+3%
31 769
+4%
Operating Income
Operating Expenses
(16 549)
(16 621)
(17 012)
(17 427)
(17 673)
(17 780)
(17 672)
(17 417)
(16 935)
(16 726)
(16 649)
(16 721)
(17 169)
(17 537)
(17 833)
(17 986)
(17 976)
(17 741)
(17 583)
(17 486)
(17 360)
(17 384)
(17 264)
(17 208)
(17 037)
(16 933)
(16 740)
(16 812)
(17 474)
(17 540)
(18 107)
(18 893)
(18 835)
(19 626)
(20 152)
(19 878)
(19 999)
(19 979)
(19 719)
(19 705)
(19 752)
Selling, General & Administrative
(16 557)
(16 627)
(17 019)
(17 434)
(17 112)
(17 786)
(17 675)
(17 418)
(16 373)
(16 724)
(16 647)
(16 719)
(16 643)
(17 536)
(17 832)
(17 985)
(17 425)
(17 738)
(17 582)
(17 483)
(16 896)
(17 383)
(17 261)
(17 207)
(16 596)
(16 931)
(16 740)
(16 811)
(17 001)
(17 537)
(18 103)
(18 891)
(18 305)
(19 626)
(20 153)
(19 877)
(19 460)
(19 977)
(19 717)
(19 704)
(19 751)
Research & Development
0
0
0
0
(567)
0
0
0
0
0
0
0
(525)
0
0
0
(549)
0
0
0
(462)
0
0
0
(440)
0
0
0
(472)
0
0
0
(529)
0
0
0
(538)
0
0
0
0
Depreciation & Amortization
9
8
8
7
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
0
0
0
0
0
0
Other Operating Expenses
(1)
(2)
0
0
6
6
3
(1)
(562)
0
(2)
(2)
(1)
0
(1)
0
(2)
(3)
(1)
(1)
(2)
0
(1)
(1)
(1)
(2)
0
(1)
(1)
(3)
(4)
(2)
(1)
0
1
(1)
(1)
(2)
(2)
0
(1)
Operating Income
6 131
N/A
5 508
-10%
5 221
-5%
4 112
-21%
3 435
-16%
2 893
-16%
4 192
+45%
5 298
+26%
7 302
+38%
9 219
+26%
10 438
+13%
12 133
+16%
13 168
+9%
13 962
+6%
13 664
-2%
12 258
-10%
10 856
-11%
9 011
-17%
7 158
-21%
6 971
-3%
5 879
-16%
5 323
-9%
5 733
+8%
5 199
-9%
5 489
+6%
5 618
+2%
5 637
+0%
6 757
+20%
7 880
+17%
9 107
+16%
10 483
+15%
12 631
+20%
14 349
+14%
15 289
+7%
16 926
+11%
14 870
-12%
12 665
-15%
11 531
-9%
9 902
-14%
10 833
+9%
12 017
+11%
Pre-Tax Income
Interest Income Expense
1 776
1 592
2 224
2 723
3 739
4 203
3 120
2 314
1 037
103
106
416
867
1 223
1 524
1 408
1 508
1 847
1 919
1 996
3 919
3 371
3 367
3 309
2 524
2 812
2 695
2 554
1 852
1 955
1 888
3 159
3 147
4 086
4 712
4 170
4 991
3 865
4 413
4 132
3 121
Non-Reccuring Items
(278)
(241)
1 666
991
(664)
(1 002)
(8 587)
(8 047)
(8 472)
(8 361)
(737)
(2 015)
(872)
(640)
(837)
(120)
(123)
(133)
(247)
(583)
(614)
(1 034)
(1 291)
(833)
(2 479)
(2 033)
(1 532)
(1 667)
(34)
(47)
(60)
(210)
(461)
(756)
(1 057)
(1 130)
(835)
(539)
(237)
0
(7 565)
Gain/Loss on Disposition of Assets
(106)
(91)
(149)
(96)
(83)
(104)
(63)
(71)
0
(64)
(74)
(75)
(91)
(84)
(118)
(112)
(98)
(107)
(52)
(44)
(53)
(61)
(87)
(108)
(92)
(71)
(83)
0
(66)
(119)
(68)
(126)
(362)
(332)
(415)
(190)
16
(364)
609
428
445
Total Other Income
(275)
(259)
(258)
(319)
(1)
(401)
(415)
(122)
29
542
375
71
(272)
(201)
38
68
(56)
161
233
240
31
140
32
48
65
80
87
(72)
49
92
334
400
419
363
101
98
30
46
84
104
64
Pre-Tax Income
7 248
N/A
6 509
-10%
8 704
+34%
7 411
-15%
6 426
-13%
5 589
-13%
(1 753)
N/A
(628)
+64%
(104)
+83%
1 439
N/A
10 108
+602%
10 530
+4%
12 800
+22%
14 260
+11%
14 271
+0%
13 502
-5%
12 087
-10%
10 779
-11%
9 011
-16%
8 580
-5%
9 162
+7%
7 739
-16%
7 754
+0%
7 615
-2%
5 507
-28%
6 406
+16%
6 804
+6%
7 572
+11%
9 681
+28%
10 988
+14%
12 577
+14%
15 854
+26%
17 092
+8%
18 650
+9%
20 267
+9%
17 818
-12%
16 867
-5%
14 539
-14%
14 771
+2%
15 497
+5%
8 082
-48%
Net Income
Tax Provision
(3 338)
(3 283)
(4 223)
(3 552)
(3 181)
(3 020)
(2 757)
(2 704)
(2 608)
(2 863)
(3 182)
(3 807)
(4 199)
(4 477)
(4 264)
(3 732)
(3 391)
(3 068)
(2 730)
(2 610)
(2 664)
(2 203)
(2 412)
(2 360)
(2 019)
(2 408)
(2 371)
(2 644)
(3 003)
(3 096)
(3 433)
(4 312)
(4 831)
(5 484)
(6 002)
(5 429)
(4 973)
(4 225)
(4 457)
(4 460)
(2 210)
Income from Continuing Operations
3 910
3 226
4 481
3 859
3 245
2 569
(4 510)
(3 332)
(2 712)
(1 424)
6 926
6 723
8 601
9 783
10 007
9 770
8 696
7 711
6 281
5 970
6 498
5 536
5 342
5 255
3 488
3 998
4 433
4 928
6 678
7 892
9 144
11 542
12 261
13 166
14 265
12 389
11 894
10 314
10 314
11 037
5 872
Income to Minority Interest
(639)
(606)
(505)
(527)
(627)
(632)
118
(48)
(58)
(153)
(1 290)
(1 417)
(1 866)
(2 095)
(2 054)
(1 775)
(1 335)
(796)
(531)
(462)
(243)
(135)
71
142
373
275
343
210
(419)
(1 000)
(1 687)
(2 234)
(2 471)
(2 493)
(2 727)
(1 789)
(1 299)
(1 046)
(392)
(1 168)
(1 415)
Net Income (Common)
3 270
N/A
2 620
-20%
3 974
+52%
3 331
-16%
2 617
-21%
1 936
-26%
(4 391)
N/A
(3 380)
+23%
(2 771)
+18%
(1 578)
+43%
5 633
N/A
5 304
-6%
6 734
+27%
7 687
+14%
7 951
+3%
7 994
+1%
7 360
-8%
6 915
-6%
5 749
-17%
5 507
-4%
6 254
+14%
5 400
-14%
5 414
+0%
5 397
0%
3 862
-28%
4 273
+11%
4 778
+12%
5 138
+8%
6 258
+22%
6 891
+10%
7 454
+8%
9 307
+25%
9 789
+5%
10 672
+9%
11 537
+8%
10 599
-8%
10 593
0%
9 267
-13%
9 920
+7%
9 867
-1%
4 456
-55%
EPS (Diluted)
102.18
N/A
81.87
-20%
128.19
+57%
107.45
-16%
83.36
-22%
62.45
-25%
-141.64
N/A
-109.03
+23%
-90.13
+17%
-52.6
+42%
187.76
N/A
176.8
-6%
223.36
+26%
256.23
+15%
265.03
+3%
266.46
+1%
246.94
-7%
230.5
-7%
191.63
-17%
184.87
-4%
210.19
+14%
182.5
-13%
182.91
+0%
182.31
0%
130.59
-28%
145.09
+11%
163.42
+13%
177.16
+8%
214.64
+21%
238.35
+11%
257.66
+8%
321.71
+25%
338.43
+5%
368.89
+9%
398.54
+8%
366.1
-8%
366
0%
320.1
-13%
342.49
+7%
340.67
-1%
153.87
-55%

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 145,800+ 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.