First Time Loading...

Hitachi Metals Ltd
TSE:5486

Watchlist Manager
Hitachi Metals Ltd Logo
Hitachi Metals Ltd
TSE:5486
Watchlist
Price: 2 178 JPY 0.14% Market Closed
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1T
+6%
Revenue
Growth Rates:
1 Year
+20%
3 Years
+10%
5 Years
+11%
7 Years
-2%
10 Years
+85%
33.3B
+20%
Operating Income
Growth Rates:
1 Year
+52%
3 Years
-
5 Years
-50%
7 Years
-69%
10 Years
-27%
30B
+25%
Net Income
Growth Rates:
1 Year
+1 266%
3 Years
-
5 Years
-42%
7 Years
-64%
10 Years
+37%

Earnings Waterfall
Hitachi Metals Ltd

Revenue
1.1T JPY
Cost of Revenue
-902.8B JPY
Gross Profit
152.3B JPY
Operating Expenses
-119B JPY
Operating Income
33.3B JPY
Other Expenses
-3.2B JPY
Net Income
30B JPY

Income Statement
Hitachi Metals Ltd

Rotate your device to view
Income Statement
Currency: JPY
Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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
Revenue
Revenue
569 631
N/A
555 102
-3%
535 779
-3%
530 113
-1%
611 799
+15%
707 208
+16%
807 952
+14%
894 721
+11%
905 988
+1%
947 349
+5%
1 004 373
+6%
1 047 111
+4%
1 080 686
+3%
1 060 920
-2%
1 017 584
-4%
978 838
-4%
938 665
-4%
911 222
-3%
910 486
0%
925 431
+2%
946 796
+2%
977 063
+3%
988 303
+1%
1 006 690
+2%
1 024 900
+2%
1 030 721
+1%
1 023 421
-1%
997 675
-3%
961 351
-4%
918 853
-4%
881 402
-4%
802 222
-9%
765 345
-5%
751 842
-2%
761 615
+1%
833 694
+9%
877 136
+5%
911 061
+4%
942 701
+3%
992 660
+5%
1 055 056
+6%
Gross Profit
Cost of Revenue
(450 510)
(453 247)
(440 684)
(435 231)
(498 349)
(563 689)
(638 872)
(702 822)
(710 501)
(745 410)
(793 517)
(834 759)
(868 217)
(854 639)
(819 433)
(787 400)
(751 960)
(729 195)
(731 153)
(743 486)
(763 197)
(791 778)
(803 607)
(821 944)
(836 961)
(848 198)
(851 029)
(838 544)
(821 472)
(785 910)
(755 947)
(693 997)
(665 622)
(655 950)
(666 246)
(719 253)
(749 764)
(780 931)
(807 516)
(850 966)
(902 778)
Gross Profit
119 121
N/A
101 855
-14%
95 095
-7%
94 882
0%
113 450
+20%
143 519
+27%
169 080
+18%
191 899
+13%
195 487
+2%
201 939
+3%
210 856
+4%
212 352
+1%
212 469
+0%
206 281
-3%
198 151
-4%
191 438
-3%
186 705
-2%
182 027
-3%
179 333
-1%
181 945
+1%
183 599
+1%
185 285
+1%
184 696
0%
184 746
+0%
187 939
+2%
182 523
-3%
172 392
-6%
159 131
-8%
139 879
-12%
132 943
-5%
125 455
-6%
108 225
-14%
99 723
-8%
95 892
-4%
95 369
-1%
114 441
+20%
127 372
+11%
130 130
+2%
135 185
+4%
141 694
+5%
152 278
+7%
Operating Income
Operating Expenses
(73 600)
(72 733)
(73 985)
(75 323)
(86 199)
(98 622)
(109 223)
(126 361)
(120 808)
(125 210)
(104 368)
(110 083)
(106 177)
(100 050)
(121 269)
(124 914)
(119 519)
(111 702)
(115 091)
(111 907)
(117 357)
(124 196)
(123 416)
(140 680)
(138 445)
(149 799)
(121 102)
(132 068)
(170 812)
(157 634)
(112 097)
(154 497)
(139 814)
(133 425)
(101 181)
(131 976)
(105 545)
(106 680)
(109 249)
(113 979)
(119 001)
Selling, General & Administrative
(73 834)
(72 967)
(63 118)
(75 323)
(86 199)
(98 622)
(94 137)
(106 737)
(107 420)
(109 692)
(126 446)
(127 550)
(128 591)
(126 596)
(122 090)
(118 874)
(115 782)
(112 984)
(113 350)
(114 596)
(116 460)
(118 660)
(119 566)
(121 300)
(121 918)
(122 438)
(120 965)
(118 172)
(115 599)
(112 471)
(111 072)
(106 629)
(103 636)
(101 915)
(100 346)
(103 610)
(104 715)
(105 894)
(108 376)
(111 589)
(115 594)
Research & Development
0
0
(6 632)
0
0
0
(10 627)
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
Depreciation & Amortization
0
0
(4 235)
0
0
0
(4 459)
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
234
234
0
0
0
0
0
(19 624)
(13 388)
(15 518)
22 078
17 467
22 414
26 546
821
(6 040)
(3 737)
1 282
(1 741)
2 689
(897)
(5 536)
(3 850)
(19 380)
(16 527)
(27 361)
(137)
(13 896)
(55 213)
(45 163)
(1 025)
(47 868)
(36 178)
(31 510)
(835)
(28 366)
(830)
(786)
(873)
(2 390)
(3 407)
Operating Income
45 521
N/A
29 122
-36%
21 110
-28%
19 559
-7%
27 251
+39%
44 897
+65%
59 857
+33%
65 538
+9%
74 679
+14%
76 729
+3%
106 488
+39%
102 269
-4%
106 292
+4%
106 231
0%
76 882
-28%
66 524
-13%
67 186
+1%
70 325
+5%
64 242
-9%
70 038
+9%
66 242
-5%
61 089
-8%
61 280
+0%
44 066
-28%
49 494
+12%
32 724
-34%
51 290
+57%
27 063
-47%
(30 933)
N/A
(24 691)
+20%
13 358
N/A
(46 272)
N/A
(40 091)
+13%
(37 533)
+6%
(5 812)
+85%
(17 535)
-202%
21 827
N/A
23 450
+7%
25 936
+11%
27 715
+7%
33 277
+20%
Pre-Tax Income
Interest Income Expense
(1 043)
921
1 061
2 010
2 457
2 116
1 890
1 642
3 477
5 052
1 984
3 181
(127)
(3 888)
(3 721)
(7 391)
(6 846)
(4 177)
(2 240)
1 597
2 992
1 374
(183)
490
884
(396)
605
(890)
(1 946)
(1 082)
(1 302)
(1 464)
(1 379)
(1 925)
(849)
(671)
98
1 640
6 027
16 090
22 764
Non-Reccuring Items
(5 157)
(3 258)
(2 642)
(8 049)
(11 284)
(12 186)
(10 441)
4 508
0
0
(22 081)
6 992
0
0
23 072
43
0
0
4 025
0
0
0
(14 954)
5 757
5 819
5 819
(8 848)
0
0
(2 185)
(52 484)
(4 467)
0
(4 812)
(44 153)
(21 027)
(17 694)
(15 776)
717
4 522
(167)
Gain/Loss on Disposition of Assets
0
0
(2 493)
0
0
313
(1 358)
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
Total Other Income
(448)
(1 645)
194
(496)
(898)
298
848
89
562
150
0
0
0
0
0
0
0
0
(11)
0
0
0
842
0
0
0
(8)
0
0
0
(186)
0
0
0
226
0
0
0
60
0
0
Pre-Tax Income
38 873
N/A
25 140
-35%
17 230
-31%
13 024
-24%
17 526
+35%
35 438
+102%
50 796
+43%
71 777
+41%
78 718
+10%
81 931
+4%
86 391
+5%
112 442
+30%
106 165
-6%
102 343
-4%
96 233
-6%
59 176
-39%
60 340
+2%
66 148
+10%
66 016
0%
71 635
+9%
69 234
-3%
62 463
-10%
46 985
-25%
50 313
+7%
56 197
+12%
38 147
-32%
43 039
+13%
26 173
-39%
(32 879)
N/A
(27 958)
+15%
(40 614)
-45%
(52 203)
-29%
(41 470)
+21%
(44 270)
-7%
(50 588)
-14%
(39 233)
+22%
4 231
N/A
9 314
+120%
32 740
+252%
48 327
+48%
55 874
+16%
Net Income
Tax Provision
(15 498)
(10 568)
(3 285)
(2 807)
(5 137)
(9 402)
(11 145)
(6 618)
(8 325)
(7 889)
(14 473)
(25 766)
(22 135)
(23 186)
(27 253)
(15 965)
(17 161)
(17 022)
(15 324)
(16 669)
(17 175)
(13 045)
(4 910)
(5 167)
(5 711)
(4 003)
(11 796)
(8 679)
(6 470)
(8 512)
1 076
6 055
11 138
11 587
8 032
2 929
(2 230)
(4 517)
(20 850)
(24 183)
(25 899)
Income from Continuing Operations
23 375
14 572
13 945
10 217
12 389
26 036
39 651
65 159
70 393
74 042
71 918
86 676
84 030
79 157
68 980
43 211
43 179
49 126
50 692
54 966
52 059
49 418
42 075
45 146
50 486
34 144
31 243
17 494
(39 349)
(36 470)
(39 538)
(46 148)
(30 332)
(32 683)
(42 556)
(36 304)
2 001
4 797
11 890
24 144
29 975
Income to Minority Interest
(1 394)
(1 202)
(990)
(834)
(684)
(197)
(234)
(291)
(220)
(1 167)
(1 349)
(1 297)
(1 363)
(806)
76
122
444
540
(99)
8
(165)
(210)
135
197
221
264
127
92
1 589
1 900
1 890
1 918
468
250
271
357
198
181
140
(45)
68
Net Income (Common)
21 981
N/A
13 370
-39%
12 955
-3%
9 383
-28%
11 705
+25%
25 839
+121%
39 417
+53%
64 868
+65%
70 173
+8%
72 875
+4%
70 569
-3%
85 379
+21%
82 667
-3%
78 351
-5%
69 056
-12%
43 333
-37%
43 623
+1%
49 666
+14%
50 593
+2%
54 974
+9%
51 894
-6%
49 208
-5%
42 210
-14%
45 343
+7%
50 707
+12%
34 408
-32%
31 370
-9%
17 586
-44%
(37 760)
N/A
(34 570)
+8%
(37 648)
-9%
(44 230)
-17%
(29 864)
+32%
(32 433)
-9%
(42 285)
-30%
(35 947)
+15%
2 199
N/A
4 978
+126%
12 030
+142%
24 099
+100%
30 043
+25%
EPS (Diluted)
62.44
N/A
37.03
-41%
36.2
-2%
25.7
-29%
27.34
+6%
60.37
+121%
95.67
+58%
151.56
+58%
163.95
+8%
170.26
+4%
165.02
-3%
199.48
+21%
193.14
-3%
183.06
-5%
161.5
-12%
101.24
-37%
101.92
+1%
116.04
+14%
118.32
+2%
128.44
+9%
121.24
-6%
114.97
-5%
98.72
-14%
105.94
+7%
118.47
+12%
80.54
-32%
73.37
-9%
41.13
-44%
-88.32
N/A
-80.85
+8%
-88.05
-9%
-103.45
-17%
-69.85
+32%
-75.86
-9%
-98.9
-30%
-84.08
+15%
5.14
N/A
11.64
+126%
28.14
+142%
56.36
+100%
70.27
+25%

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 135,500+ 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.