First Time Loading...

Aichi Steel Corp
TSE:5482

Watchlist Manager
Aichi Steel Corp Logo
Aichi Steel Corp
TSE:5482
Watchlist
Price: 3 575 JPY -4.03% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

302.4B
+3%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+50%
5 Years
+20%
7 Years
+49%
10 Years
+30%
11.8B
+53%
Operating Income
Growth Rates:
1 Year
-
3 Years
+150%
5 Years
+19%
7 Years
-
10 Years
+27%
7.5B
+62%
Net Income
Growth Rates:
1 Year
-
3 Years
+197%
5 Years
+23%
7 Years
-
10 Years
+15%

Earnings Waterfall
Aichi Steel Corp

Revenue
302.4B JPY
Cost of Revenue
-262.1B JPY
Gross Profit
40.3B JPY
Operating Expenses
-28.5B JPY
Operating Income
11.8B JPY
Other Expenses
-4.3B JPY
Net Income
7.5B JPY

Income Statement
Aichi Steel 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
232 158
N/A
237 420
+2%
238 047
+0%
237 839
0%
239 586
+1%
240 647
+0%
239 071
-1%
233 788
-2%
228 381
-2%
214 120
-6%
208 044
-3%
204 939
-1%
203 516
-1%
212 837
+5%
217 276
+2%
223 635
+3%
230 037
+3%
236 237
+3%
241 549
+2%
246 136
+2%
251 648
+2%
257 315
+2%
259 467
+1%
258 393
0%
253 232
-2%
242 262
-4%
214 611
-11%
202 293
-6%
201 123
-1%
202 247
+1%
371 725
+84%
384 548
+3%
392 811
+2%
260 117
-34%
265 428
+2%
276 941
+4%
279 258
+1%
285 141
+2%
292 096
+2%
294 644
+1%
302 422
+3%
Gross Profit
Cost of Revenue
(202 684)
(207 242)
(208 705)
(208 211)
(208 767)
(208 022)
(205 363)
(199 337)
(193 669)
(186 227)
(180 506)
(177 557)
(176 094)
(178 633)
(181 802)
(187 309)
(194 222)
(200 924)
(207 084)
(211 818)
(217 629)
(222 212)
(224 123)
(222 881)
(215 922)
(204 168)
(182 840)
(173 894)
(173 297)
(175 000)
(320 783)
(332 772)
(343 928)
(232 737)
(241 787)
(251 504)
(254 169)
(256 073)
(258 572)
(259 503)
(262 126)
Gross Profit
29 474
N/A
30 178
+2%
29 342
-3%
29 628
+1%
30 819
+4%
32 625
+6%
33 708
+3%
34 451
+2%
34 712
+1%
27 893
-20%
27 538
-1%
27 382
-1%
27 422
+0%
34 204
+25%
35 474
+4%
36 326
+2%
35 815
-1%
35 313
-1%
34 465
-2%
34 318
0%
34 019
-1%
35 103
+3%
35 344
+1%
35 512
+0%
37 310
+5%
38 094
+2%
31 771
-17%
28 399
-11%
27 826
-2%
27 247
-2%
50 942
+87%
51 776
+2%
48 883
-6%
27 380
-44%
23 641
-14%
25 437
+8%
25 089
-1%
29 068
+16%
33 524
+15%
35 141
+5%
40 296
+15%
Operating Income
Operating Expenses
(20 180)
(20 551)
(20 934)
(21 113)
(21 595)
(22 403)
(22 107)
(22 401)
(22 247)
(22 010)
(26 406)
(26 095)
(31 134)
(26 986)
(27 257)
(27 894)
(23 302)
(23 500)
(23 928)
(23 960)
(24 096)
(23 984)
(24 867)
(24 948)
(24 065)
(24 193)
(24 231)
(23 865)
(23 129)
(22 428)
(40 047)
(40 249)
(40 292)
(24 200)
(24 874)
(25 913)
(25 818)
(25 208)
(26 010)
(27 450)
(28 536)
Selling, General & Administrative
(20 179)
(16 644)
(20 933)
(21 113)
(21 594)
(17 910)
(22 107)
(22 401)
(22 247)
(17 854)
(22 053)
(21 735)
(26 774)
(22 945)
(27 222)
(27 861)
(23 268)
(18 916)
(23 928)
(23 959)
(24 096)
(19 094)
(23 937)
(24 019)
(24 063)
(19 448)
(23 535)
(23 168)
(23 129)
(17 417)
(35 034)
(35 091)
(35 199)
(18 933)
(24 661)
(25 370)
(25 123)
(19 579)
(25 256)
(25 442)
(26 478)
Research & Development
0
(3 471)
0
0
0
(3 538)
0
0
0
(3 282)
0
0
0
(3 304)
0
0
0
(3 777)
0
0
0
(3 992)
0
0
0
(3 758)
0
0
0
(3 962)
0
0
0
(4 252)
0
0
0
(4 404)
0
0
0
Depreciation & Amortization
0
(435)
0
0
0
(561)
0
0
0
(872)
0
0
0
(736)
0
0
0
(806)
0
0
0
(897)
0
0
0
(986)
0
0
0
(1 036)
0
0
0
(1 073)
0
0
0
(1 162)
0
0
0
Other Operating Expenses
(1)
(1)
(1)
0
0
(394)
0
0
0
(2)
(4 353)
(4 360)
(4 360)
(1)
(35)
(33)
(34)
(1)
0
(1)
0
(1)
(930)
(929)
(2)
(1)
(696)
(697)
0
(13)
(5 013)
(5 158)
(5 093)
58
(213)
(543)
(695)
(63)
(754)
(2 008)
(2 058)
Operating Income
9 294
N/A
9 627
+4%
8 408
-13%
8 515
+1%
9 224
+8%
10 222
+11%
11 601
+13%
12 050
+4%
12 465
+3%
5 883
-53%
1 132
-81%
1 287
+14%
(3 712)
N/A
7 218
N/A
8 217
+14%
8 432
+3%
12 513
+48%
11 813
-6%
10 537
-11%
10 358
-2%
9 923
-4%
11 119
+12%
10 477
-6%
10 564
+1%
13 245
+25%
13 901
+5%
7 540
-46%
4 534
-40%
4 697
+4%
4 819
+3%
10 895
+126%
11 527
+6%
8 591
-25%
3 180
-63%
(1 233)
N/A
(476)
+61%
(729)
-53%
3 860
N/A
7 514
+95%
7 691
+2%
11 760
+53%
Pre-Tax Income
Interest Income Expense
860
147
(190)
93
294
288
585
255
(140)
(46)
(407)
(200)
1 118
1 718
2 021
2 048
847
199
333
417
344
588
422
361
504
423
368
277
27
209
419
433
692
757
1 310
1 518
1 097
842
632
420
547
Non-Reccuring Items
(71)
(92)
(511)
(526)
(517)
(92)
(113)
(82)
(60)
(4 423)
0
0
0
(33)
0
0
0
0
0
0
0
(928)
0
0
(973)
(696)
0
0
(717)
498
(119)
0
0
(1 041)
0
0
0
(600)
0
0
0
Gain/Loss on Disposition of Assets
(142)
(218)
(228)
(225)
(233)
(200)
(320)
(245)
(266)
(493)
(702)
(796)
(947)
(823)
(103)
(69)
86
(3)
(526)
(499)
(478)
(281)
(351)
(378)
(390)
(468)
(463)
(492)
(203)
0
(78)
0
0
0
0
0
0
0
0
0
0
Total Other Income
271
315
393
353
379
475
516
445
397
488
456
433
257
(35)
(83)
104
352
362
346
89
(61)
(43)
23
104
105
(2)
35
476
768
26
860
424
(82)
(1)
0
0
0
(3)
(2)
0
0
Pre-Tax Income
10 212
N/A
9 779
-4%
7 872
-20%
8 210
+4%
9 147
+11%
10 693
+17%
12 269
+15%
12 423
+1%
12 396
0%
1 409
-89%
479
-66%
724
+51%
(3 284)
N/A
8 045
N/A
10 052
+25%
10 515
+5%
13 798
+31%
12 371
-10%
10 690
-14%
10 365
-3%
9 728
-6%
10 455
+7%
10 571
+1%
10 651
+1%
12 491
+17%
13 158
+5%
7 480
-43%
4 795
-36%
4 572
-5%
5 552
+21%
11 977
+116%
12 384
+3%
9 201
-26%
2 895
-69%
76
-97%
1 042
+1 271%
368
-65%
4 099
+1 014%
8 144
+99%
8 109
0%
12 305
+52%
Net Income
Tax Provision
(3 013)
(3 616)
(3 375)
(3 349)
(3 539)
(3 999)
(4 295)
(4 264)
(4 225)
(805)
(184)
(160)
1 053
(2 271)
(3 082)
(3 313)
(4 106)
(3 451)
(3 074)
(2 735)
(2 717)
(2 990)
(3 057)
(2 989)
(3 391)
(3 694)
(1 905)
(1 216)
(1 236)
(1 495)
(3 138)
(3 405)
(2 553)
(766)
75
(374)
118
(1 228)
(2 318)
(2 059)
(3 414)
Income from Continuing Operations
7 199
6 163
4 497
4 861
5 608
6 694
7 974
8 159
8 171
604
295
564
(2 231)
5 774
6 970
7 202
9 692
8 920
7 616
7 630
7 011
7 465
7 514
7 662
9 100
9 464
5 575
3 579
3 336
4 057
8 839
8 979
6 648
2 129
151
668
486
2 871
5 826
6 050
8 891
Income to Minority Interest
(661)
(659)
(620)
(585)
(612)
(669)
(706)
(706)
(654)
(584)
(597)
(653)
(655)
(689)
(656)
(659)
(695)
(737)
(847)
(914)
(895)
(961)
(946)
(920)
(976)
(919)
(764)
(752)
(801)
(919)
(1 682)
(1 667)
(1 598)
(1 039)
(988)
(1 078)
(1 277)
(1 260)
(1 391)
(1 409)
(1 379)
Net Income (Common)
6 538
N/A
5 503
-16%
3 876
-30%
4 276
+10%
4 995
+17%
6 023
+21%
7 267
+21%
7 450
+3%
7 515
+1%
20
-100%
(302)
N/A
(89)
+71%
(2 886)
-3 143%
5 084
N/A
6 313
+24%
6 543
+4%
8 996
+37%
8 182
-9%
6 769
-17%
6 715
-1%
6 116
-9%
6 503
+6%
6 566
+1%
6 741
+3%
8 123
+21%
8 543
+5%
4 811
-44%
2 826
-41%
2 532
-10%
3 136
+24%
7 151
+128%
7 306
+2%
5 043
-31%
1 089
-78%
(841)
N/A
(414)
+51%
(791)
-91%
1 610
N/A
4 436
+176%
4 642
+5%
7 510
+62%
EPS (Diluted)
326.89
N/A
275.14
-16%
193.8
-30%
213.8
+10%
249.75
+17%
306.16
+23%
363.35
+19%
372.5
+3%
375.75
+1%
1.02
-100%
-15.1
N/A
-4.45
+71%
-144.3
-3 143%
258.28
N/A
315.64
+22%
327.14
+4%
449.8
+37%
415.69
-8%
338.45
-19%
335.75
-1%
310.72
-7%
330.39
+6%
333.59
+1%
342.48
+3%
412.75
+21%
434.05
+5%
244.45
-44%
143.46
-41%
128.52
-10%
159.23
+24%
362.97
+128%
371.24
+2%
255.83
-31%
55.26
-78%
-42.66
N/A
-20.99
+51%
-40.09
-91%
81.63
N/A
224.86
+175%
235.18
+5%
380.4
+62%

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 132,500+ 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.