First Time Loading...

Envipro Holdings Inc
TSE:5698

Watchlist Manager
Envipro Holdings Inc Logo
Envipro Holdings Inc
TSE:5698
Watchlist
Price: 512 JPY Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

51.4B
+1%
Revenue
Growth Rates:
1 Year
-4%
3 Years
+62%
5 Years
+43%
7 Years
+90%
10 Years
-
1.4B
-12%
Operating Income
Growth Rates:
1 Year
-50%
3 Years
+107%
5 Years
+71%
7 Years
+218%
10 Years
-
1.2B
-0.2%
Net Income
Growth Rates:
1 Year
-52%
3 Years
+125%
5 Years
+118%
7 Years
+171%
10 Years
-

Earnings Waterfall
Envipro Holdings Inc

Revenue
51.4B JPY
Cost of Revenue
-43.1B JPY
Gross Profit
8.3B JPY
Operating Expenses
-7B JPY
Operating Income
1.4B JPY
Other Expenses
-149m JPY
Net Income
1.2B JPY

Income Statement
Envipro Holdings Inc

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
Revenue
Revenue
36 402
N/A
35 786
-2%
36 712
+3%
34 981
-5%
34 060
-3%
32 538
-4%
32 839
+1%
31 642
-4%
30 586
-3%
29 131
-5%
26 636
-9%
27 034
+1%
28 554
+6%
29 123
+2%
31 598
+8%
34 829
+10%
35 907
+3%
37 456
+4%
37 012
-1%
35 855
-3%
36 203
+1%
36 336
+0%
38 217
+5%
37 652
-1%
36 714
-2%
33 879
-8%
31 171
-8%
31 803
+2%
33 459
+5%
40 934
+22%
47 787
+17%
51 561
+8%
54 674
+6%
57 319
+5%
54 201
-5%
53 659
-1%
52 067
-3%
49 190
-6%
50 828
+3%
51 397
+1%
Gross Profit
Cost of Revenue
(30 496)
(29 993)
(30 697)
(29 063)
(27 983)
(26 755)
(27 227)
(26 160)
(25 408)
(23 796)
(21 617)
(21 891)
(22 799)
(23 420)
(25 348)
(28 190)
(29 440)
(30 915)
(30 543)
(29 570)
(29 955)
(29 882)
(31 322)
(30 688)
(29 507)
(27 018)
(24 725)
(25 204)
(26 577)
(32 569)
(38 367)
(41 590)
(44 307)
(46 691)
(44 048)
(43 692)
(42 648)
(40 691)
(42 332)
(43 069)
Gross Profit
5 906
N/A
5 794
-2%
6 015
+4%
5 917
-2%
6 076
+3%
5 783
-5%
5 611
-3%
5 482
-2%
5 179
-6%
5 335
+3%
5 020
-6%
5 144
+2%
5 754
+12%
5 703
-1%
6 249
+10%
6 638
+6%
6 467
-3%
6 542
+1%
6 468
-1%
6 283
-3%
6 247
-1%
6 455
+3%
6 896
+7%
6 963
+1%
7 207
+3%
6 862
-5%
6 446
-6%
6 599
+2%
6 883
+4%
8 365
+22%
9 421
+13%
9 971
+6%
10 367
+4%
10 628
+3%
10 153
-4%
9 967
-2%
9 419
-5%
8 499
-10%
8 496
0%
8 327
-2%
Operating Income
Operating Expenses
(5 279)
(5 289)
(5 490)
(5 469)
(5 476)
(5 039)
(4 735)
(4 589)
(4 463)
(4 603)
(4 629)
(4 714)
(4 799)
(4 910)
(5 069)
(5 341)
(5 463)
(5 543)
(5 577)
(5 482)
(5 590)
(5 620)
(5 802)
(5 882)
(6 027)
(6 076)
(5 968)
(5 938)
(5 736)
(6 241)
(6 624)
(6 878)
(7 181)
(7 289)
(7 216)
(7 248)
(7 154)
(6 979)
(6 945)
(6 959)
Selling, General & Administrative
(5 280)
(5 075)
(5 491)
(5 470)
(5 476)
(4 839)
(4 736)
(4 590)
(4 464)
(4 405)
(4 630)
(4 715)
(4 800)
(4 727)
(5 071)
(5 343)
(5 465)
(5 342)
(5 573)
(5 478)
(5 586)
(5 450)
(5 802)
(5 882)
(6 027)
(5 921)
(5 968)
(5 938)
(5 736)
(6 054)
(6 624)
(6 878)
(7 181)
(7 073)
(7 216)
(7 248)
(7 154)
(6 687)
(6 930)
(6 928)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(16)
0
0
0
(16)
0
0
0
(11)
0
0
0
(39)
0
0
0
(74)
0
0
Depreciation & Amortization
0
(214)
0
0
0
(200)
0
0
0
(199)
0
0
0
(183)
0
0
0
(201)
0
0
0
(154)
0
0
0
(139)
0
0
0
(176)
0
0
0
(178)
0
0
0
(218)
(15)
(31)
Other Operating Expenses
0
0
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
(4)
(4)
(4)
(0)
(0)
(0)
(0)
(0)
0
0
0
(0)
(0)
0
0
(0)
(0)
0
(0)
(0)
(0)
(0)
Operating Income
626
N/A
505
-19%
525
+4%
449
-14%
601
+34%
744
+24%
876
+18%
893
+2%
715
-20%
731
+2%
390
-47%
430
+10%
957
+123%
793
-17%
1 182
+49%
1 298
+10%
1 004
-23%
998
-1%
892
-11%
802
-10%
658
-18%
835
+27%
1 094
+31%
1 082
-1%
1 180
+9%
786
-33%
477
-39%
661
+39%
1 147
+73%
2 124
+85%
2 797
+32%
3 093
+11%
3 186
+3%
3 339
+5%
2 936
-12%
2 719
-7%
2 265
-17%
1 520
-33%
1 552
+2%
1 368
-12%
Pre-Tax Income
Interest Income Expense
220
209
256
265
219
196
106
51
34
16
39
55
51
124
194
259
254
260
247
209
256
248
203
191
183
85
126
164
157
688
716
776
929
818
895
680
631
317
241
465
Non-Reccuring Items
43
51
6
(8)
(44)
(47)
(30)
47
68
70
78
26
34
34
26
18
9
(111)
(103)
(160)
(134)
(26)
(45)
72
60
(10)
(12)
(69)
(510)
(798)
(783)
(785)
(363)
(8)
(12)
(16)
(84)
(177)
(178)
(177)
Gain/Loss on Disposition of Assets
9
13
24
20
47
78
66
67
37
9
11
8
8
12
15
17
19
13
10
8
22
22
26
26
11
(6)
(2)
0
(5)
19
9
12
16
17
29
36
39
34
30
26
Total Other Income
17
13
47
34
50
60
84
100
106
105
85
87
87
84
85
77
73
62
56
49
42
59
55
47
53
64
59
74
74
70
75
58
65
10
(17)
23
13
65
63
59
Pre-Tax Income
915
N/A
790
-14%
857
+8%
759
-11%
873
+15%
1 032
+18%
1 103
+7%
1 160
+5%
961
-17%
933
-3%
603
-35%
604
+0%
1 136
+88%
1 047
-8%
1 501
+43%
1 669
+11%
1 360
-19%
1 222
-10%
1 102
-10%
908
-18%
842
-7%
1 139
+35%
1 333
+17%
1 419
+6%
1 486
+5%
919
-38%
649
-29%
831
+28%
863
+4%
2 102
+144%
2 813
+34%
3 154
+12%
3 834
+22%
4 176
+9%
3 832
-8%
3 442
-10%
2 865
-17%
1 759
-39%
1 709
-3%
1 742
+2%
Net Income
Tax Provision
(242)
(238)
(245)
(208)
(247)
(346)
(364)
(388)
(331)
(305)
(164)
(154)
(308)
(274)
(456)
(480)
(390)
(381)
(350)
(350)
(310)
(361)
(420)
(407)
(456)
(323)
(228)
(287)
(310)
(595)
(775)
(849)
(1 016)
(1 029)
(974)
(863)
(685)
(497)
(458)
(493)
Income from Continuing Operations
673
552
612
551
626
685
740
773
632
628
441
452
829
773
1 046
1 190
971
841
751
557
531
778
913
1 012
1 029
595
421
544
553
1 507
2 039
2 305
2 818
3 148
2 858
2 579
2 180
1 262
1 251
1 249
Income to Minority Interest
0
0
0
0
0
0
0
0
0
1
(1)
(2)
(3)
(4)
(5)
(5)
(5)
(1)
(2)
3
4
9
13
11
17
7
(1)
(2)
(15)
(16)
(20)
(32)
(39)
(37)
(40)
(28)
(26)
(26)
(29)
(29)
Net Income (Common)
673
N/A
552
-18%
612
+11%
551
-10%
626
+14%
685
+9%
740
+8%
773
+4%
632
-18%
629
0%
440
-30%
450
+2%
826
+84%
769
-7%
1 040
+35%
1 184
+14%
965
-18%
841
-13%
749
-11%
560
-25%
535
-5%
787
+47%
926
+18%
1 023
+10%
1 046
+2%
602
-42%
420
-30%
541
+29%
538
-1%
1 492
+177%
2 018
+35%
2 273
+13%
2 779
+22%
3 111
+12%
2 818
-9%
2 550
-10%
2 155
-16%
1 236
-43%
1 222
-1%
1 219
0%
EPS (Diluted)
51.76
N/A
46
-11%
47.08
+2%
42.38
-10%
48.15
+14%
52.06
+8%
56.92
+9%
59.46
+4%
48.61
-18%
23.62
-51%
33.84
+43%
34.61
+2%
63.53
+84%
28.68
-55%
74.28
+159%
84.57
+14%
68.92
-19%
30.64
-56%
46.81
+53%
35.71
-24%
34.31
-4%
25.28
-26%
60.49
+139%
66.68
+10%
68.22
+2%
19.63
-71%
27.34
+39%
17.59
-36%
17.43
-1%
48.42
+178%
65.35
+35%
73.5
+12%
89.86
+22%
100.72
+12%
91.14
-10%
82.4
-10%
69.58
-16%
39.94
-43%
39.42
-1%
38.8
-2%

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 134,800+ 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.