First Time Loading...
A

Ahresty Corp
TSE:5852

Watchlist Manager
Ahresty Corp
TSE:5852
Watchlist
Price: 610 JPY -3.33%
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

155.4B
+2%
Revenue
Growth Rates:
1 Year
-30%
3 Years
+67%
5 Years
+4%
7 Years
+13%
10 Years
+31%
2.1B
+17%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-44%
7 Years
-70%
10 Years
-31%
1.6B
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-63%
10 Years
-63%

Earnings Waterfall
Ahresty Corp

Revenue
155.4B JPY
Cost of Revenue
-141.9B JPY
Gross Profit
13.5B JPY
Operating Expenses
-11.4B JPY
Operating Income
2.1B JPY
Other Expenses
-485m JPY
Net Income
1.6B JPY

Income Statement
Ahresty 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
118 666
N/A
126 783
+7%
131 502
+4%
134 278
+2%
135 883
+1%
138 727
+2%
141 632
+2%
145 327
+3%
145 398
+0%
144 451
-1%
143 492
-1%
139 221
-3%
137 761
-1%
136 657
-1%
137 893
+1%
140 312
+2%
143 217
+2%
145 167
+1%
145 102
0%
146 786
+1%
148 779
+1%
145 428
-2%
141 952
-2%
135 858
-4%
126 846
-7%
120 577
-5%
104 148
-14%
94 733
-9%
93 064
-2%
92 973
0%
104 566
+12%
110 784
+6%
112 178
+1%
116 313
+4%
206 020
+77%
211 913
+3%
220 692
+4%
140 938
-36%
145 821
+3%
152 152
+4%
155 371
+2%
Gross Profit
Cost of Revenue
(106 120)
(112 562)
(116 653)
(120 069)
(122 694)
(125 865)
(128 288)
(130 734)
(130 046)
(128 271)
(125 845)
(121 554)
(119 862)
(118 774)
(120 685)
(123 495)
(126 311)
(128 811)
(129 660)
(131 927)
(133 515)
(130 613)
(127 156)
(121 269)
(113 728)
(108 536)
(96 366)
(88 122)
(85 975)
(86 402)
(95 259)
(101 518)
(104 633)
(108 689)
(193 348)
(198 620)
(205 745)
(130 457)
(134 329)
(139 269)
(141 871)
Gross Profit
12 546
N/A
14 221
+13%
14 849
+4%
14 209
-4%
13 189
-7%
12 862
-2%
13 344
+4%
14 593
+9%
15 352
+5%
16 180
+5%
17 647
+9%
17 667
+0%
17 899
+1%
17 883
0%
17 208
-4%
16 817
-2%
16 906
+1%
16 356
-3%
15 442
-6%
14 859
-4%
15 264
+3%
14 815
-3%
14 796
0%
14 589
-1%
13 118
-10%
12 041
-8%
7 782
-35%
6 611
-15%
7 089
+7%
6 571
-7%
9 307
+42%
9 266
0%
7 545
-19%
7 624
+1%
12 672
+66%
13 293
+5%
14 947
+12%
10 481
-30%
11 492
+10%
12 883
+12%
13 500
+5%
Operating Income
Operating Expenses
(9 442)
(9 772)
(10 015)
(10 137)
(10 275)
(10 341)
(10 504)
(10 731)
(10 779)
(10 795)
(10 858)
(10 775)
(10 857)
(10 971)
(11 381)
(11 499)
(11 668)
(11 638)
(11 383)
(11 435)
(11 482)
(11 587)
(11 588)
(11 458)
(11 310)
(11 277)
(10 614)
(9 990)
(9 547)
(9 125)
(9 494)
(9 961)
(10 110)
(10 046)
(17 715)
(17 691)
(17 835)
(10 458)
(10 689)
(11 061)
(11 369)
Selling, General & Administrative
(9 442)
(9 171)
(10 014)
(10 135)
(10 274)
(9 712)
(10 503)
(10 732)
(10 778)
(10 063)
(10 858)
(10 774)
(10 857)
(10 253)
(11 381)
(11 498)
(11 667)
(10 833)
(11 381)
(11 434)
(11 481)
(10 713)
(11 587)
(11 457)
(11 310)
(10 339)
(10 613)
(9 989)
(9 546)
(8 174)
(9 493)
(9 961)
(10 110)
(9 079)
(17 717)
(17 691)
(17 835)
(9 488)
(10 686)
(11 061)
(11 367)
Research & Development
0
(457)
0
0
0
(448)
0
0
0
0
0
0
0
(451)
0
0
0
(501)
0
0
0
(561)
0
0
0
(550)
0
0
0
(507)
0
0
0
(556)
0
0
0
(558)
0
0
0
Depreciation & Amortization
0
(143)
0
0
0
(180)
0
0
0
(239)
0
0
0
(266)
0
0
0
(303)
0
0
0
(312)
0
0
0
(387)
0
0
0
(443)
0
0
0
(411)
0
0
0
(411)
0
0
0
Other Operating Expenses
0
(1)
(1)
(2)
(1)
(1)
(1)
1
(1)
(493)
0
(1)
0
(1)
0
(1)
0
(1)
(2)
(1)
(1)
(1)
(1)
0
0
(1)
(1)
(1)
(1)
(1)
(1)
0
0
0
0
0
0
(1)
(3)
0
(2)
Operating Income
3 104
N/A
4 449
+43%
4 834
+9%
4 072
-16%
2 914
-28%
2 521
-13%
2 840
+13%
3 862
+36%
4 573
+18%
5 385
+18%
6 789
+26%
6 892
+2%
7 042
+2%
6 912
-2%
5 827
-16%
5 318
-9%
5 238
-2%
4 718
-10%
4 059
-14%
3 424
-16%
3 782
+10%
3 228
-15%
3 208
-1%
3 131
-2%
1 808
-42%
764
-58%
(2 832)
N/A
(3 379)
-19%
(2 458)
+27%
(2 554)
-4%
(187)
+93%
(695)
-272%
(2 565)
-269%
(2 422)
+6%
(5 043)
-108%
(4 398)
+13%
(2 888)
+34%
23
N/A
803
+3 391%
1 822
+127%
2 131
+17%
Pre-Tax Income
Interest Income Expense
661
388
116
53
(918)
(1 159)
(1 221)
(1 359)
(1 666)
(1 538)
(1 461)
(1 418)
(1 062)
(496)
(649)
(513)
(416)
(464)
(236)
(148)
1
1 678
1 458
1 309
1 205
(389)
(261)
(248)
(425)
(545)
(444)
(361)
(223)
2 222
2 036
2 307
2 254
(309)
(227)
(247)
(385)
Non-Reccuring Items
13
25
24
29
84
99
138
140
89
(192)
(216)
(220)
(222)
(25)
228
266
313
5
(30)
109
(2 927)
(3 107)
(2 922)
(3 049)
77
368
320
(249)
(371)
(533)
(420)
118
(4 086)
(4 029)
(8 164)
(8 145)
(3 915)
(3 064)
(3 060)
(3 483)
(3 466)
Gain/Loss on Disposition of Assets
2 268
2 234
2 237
(35)
(15)
71
66
67
87
0
(30)
(4)
259
327
326
309
27
(172)
(153)
(245)
(267)
(91)
(125)
(50)
(26)
(146)
(117)
(147)
0
(119)
(38)
1
17
(6)
65
120
91
3 224
3 171
3 151
3 178
Total Other Income
22
(89)
(94)
(131)
(69)
119
144
166
94
105
112
108
113
60
46
28
21
66
61
97
101
37
24
(17)
(58)
(11)
349
762
654
920
560
226
296
267
511
480
402
150
88
69
47
Pre-Tax Income
6 068
N/A
7 007
+15%
7 117
+2%
3 988
-44%
1 996
-50%
1 651
-17%
1 967
+19%
2 876
+46%
3 177
+10%
3 760
+18%
5 194
+38%
5 358
+3%
6 130
+14%
6 778
+11%
5 778
-15%
5 408
-6%
5 183
-4%
4 153
-20%
3 701
-11%
3 237
-13%
690
-79%
1 745
+153%
1 643
-6%
1 324
-19%
3 006
+127%
586
-81%
(2 541)
N/A
(3 261)
-28%
(2 600)
+20%
(2 831)
-9%
(529)
+81%
(711)
-34%
(6 561)
-823%
(3 968)
+40%
(10 595)
-167%
(9 636)
+9%
(4 056)
+58%
24
N/A
775
+3 129%
1 312
+69%
1 505
+15%
Net Income
Tax Provision
(1 569)
(735)
(659)
(252)
545
(596)
(771)
(841)
(726)
(698)
(1 084)
(1 088)
(1 689)
(2 158)
(1 870)
(1 612)
(1 134)
(703)
(327)
(680)
(884)
(1 324)
(1 708)
(1 232)
(1 194)
(1 271)
(1 622)
(1 435)
(1 251)
(11)
381
67
(39)
(1 221)
(1 564)
(1 421)
(1 608)
(108)
241
333
141
Income from Continuing Operations
4 499
6 272
6 458
3 736
2 541
1 055
1 196
2 035
2 451
3 062
4 110
4 270
4 441
4 620
3 908
3 796
4 049
3 450
3 374
2 557
(194)
421
(65)
92
1 812
(685)
(4 163)
(4 696)
(3 851)
(2 842)
(148)
(644)
(6 600)
(5 189)
(12 159)
(11 057)
(5 664)
(84)
1 016
1 645
1 646
Net Income (Common)
4 500
N/A
6 272
+39%
6 458
+3%
3 737
-42%
2 540
-32%
1 054
-59%
1 194
+13%
2 033
+70%
2 451
+21%
3 062
+25%
4 110
+34%
4 270
+4%
4 440
+4%
4 620
+4%
3 908
-15%
3 795
-3%
4 050
+7%
3 450
-15%
3 376
-2%
2 558
-24%
(195)
N/A
421
N/A
(66)
N/A
91
N/A
1 812
+1 891%
(685)
N/A
(4 164)
-508%
(4 696)
-13%
(3 850)
+18%
(2 843)
+26%
(148)
+95%
(645)
-336%
(6 601)
-923%
(5 189)
+21%
(12 160)
-134%
(11 056)
+9%
(5 664)
+49%
(84)
+99%
1 017
N/A
1 646
+62%
1 646
N/A
EPS (Diluted)
204.54
N/A
285.09
+39%
248.38
-13%
143.73
-42%
97.69
-32%
40.57
-58%
45.92
+13%
78.19
+70%
94.25
+21%
117.66
+25%
158.07
+34%
164.23
+4%
170.76
+4%
177.17
+4%
150.3
-15%
145.96
-3%
155.76
+7%
131.94
-15%
129.84
-2%
98.38
-24%
-7.52
N/A
16.07
N/A
-2.51
N/A
3.55
N/A
70.29
+1 880%
-26.74
N/A
-163.45
-511%
-183.49
-12%
-149.99
+18%
-111.06
+26%
-5.76
+95%
-24.97
-334%
-255.59
-924%
-201.22
+21%
-470.83
-134%
-424.77
+10%
-218.98
+48%
-3.24
+99%
38.98
N/A
63.39
+63%
64.19
+1%

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 132,400+ 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.