First Time Loading...

Asahi Holdings Inc
TSE:5857

Watchlist Manager
Asahi Holdings Inc Logo
Asahi Holdings Inc
TSE:5857
Watchlist
Price: 1 979 JPY -0.8% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

321.8B
+3%
Revenue
Growth Rates:
1 Year
+27%
3 Years
+106%
5 Years
+182%
7 Years
+204%
10 Years
+239%
11.8B
-20%
Operating Income
Growth Rates:
1 Year
-53%
3 Years
-48%
5 Years
-9%
7 Years
+97%
10 Years
+18%
7.9B
-12%
Net Income
Growth Rates:
1 Year
-49%
3 Years
-49%
5 Years
-6%
7 Years
+153%
10 Years
+24%

Earnings Waterfall
Asahi Holdings Inc

Revenue
321.8B JPY
Cost of Revenue
-299.7B JPY
Gross Profit
22B JPY
Operating Expenses
-10.2B JPY
Operating Income
11.8B JPY
Other Expenses
-3.9B JPY
Net Income
7.9B JPY

Income Statement
Asahi Holdings Inc

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
94 819
N/A
94 254
-1%
92 749
-2%
98 002
+6%
103 824
+6%
111 417
+7%
120 668
+8%
122 574
+2%
123 000
+0%
119 352
-3%
114 684
-4%
108 252
-6%
105 995
-2%
106 828
+1%
111 503
+4%
112 625
+1%
116 571
+4%
115 797
-1%
115 234
0%
118 687
+3%
113 924
-4%
110 412
-3%
116 634
+6%
118 896
+2%
131 074
+10%
135 563
+3%
144 511
+7%
153 702
+6%
156 487
+2%
164 776
+5%
175 993
+7%
182 510
+4%
189 229
+4%
192 442
+2%
201 766
+5%
228 233
+13%
253 780
+11%
292 449
+15%
299 221
+2%
311 690
+4%
321 753
+3%
Gross Profit
Cost of Revenue
(79 520)
(79 018)
(77 885)
(80 847)
(83 782)
(88 340)
(94 465)
(95 650)
(96 168)
(93 394)
(89 685)
(83 377)
(81 052)
(82 520)
(85 835)
(87 531)
(89 870)
(87 500)
(87 007)
(89 983)
(88 431)
(89 691)
(93 979)
(97 778)
(106 746)
(109 372)
(116 403)
(122 693)
(125 940)
(131 962)
(141 423)
(146 942)
(153 965)
(157 783)
(168 459)
(195 219)
(219 907)
(262 993)
(271 894)
(286 883)
(299 740)
Gross Profit
15 299
N/A
15 236
0%
14 864
-2%
17 155
+15%
20 042
+17%
23 077
+15%
26 203
+14%
26 924
+3%
26 832
0%
25 958
-3%
24 999
-4%
24 875
0%
24 943
+0%
24 308
-3%
25 668
+6%
25 094
-2%
26 701
+6%
28 297
+6%
28 227
0%
28 704
+2%
25 493
-11%
20 721
-19%
22 655
+9%
21 118
-7%
24 328
+15%
26 191
+8%
28 108
+7%
31 009
+10%
30 547
-1%
32 814
+7%
34 570
+5%
35 568
+3%
35 264
-1%
34 659
-2%
33 307
-4%
33 014
-1%
33 873
+3%
29 456
-13%
27 327
-7%
24 807
-9%
22 013
-11%
Operating Income
Operating Expenses
(5 342)
(5 607)
(5 718)
(8 111)
(10 463)
(12 597)
(15 904)
(16 263)
(16 381)
(15 705)
(19 132)
(18 812)
(18 963)
(14 607)
(22 785)
(22 370)
(22 104)
(14 472)
(14 386)
(14 433)
(12 588)
(7 299)
(9 238)
(7 446)
(8 236)
(7 254)
(8 148)
(8 179)
(7 691)
(7 291)
(8 082)
(8 813)
(8 336)
(7 824)
(8 314)
(8 262)
(8 643)
(7 281)
(10 706)
(10 057)
(10 215)
Selling, General & Administrative
(5 341)
(4 521)
(5 717)
(8 111)
(10 462)
(11 114)
(15 078)
(15 185)
(15 342)
(14 592)
(15 556)
(15 443)
(15 496)
(14 120)
(15 112)
(14 872)
(14 660)
(13 359)
(14 264)
(14 169)
(12 384)
(6 512)
(9 215)
(7 433)
(7 255)
(6 399)
(7 136)
(7 164)
(7 402)
(6 565)
(7 409)
(8 000)
(7 760)
(6 984)
(7 598)
(7 696)
(8 093)
(6 501)
(8 641)
(8 681)
(8 825)
Research & Development
0
(369)
0
0
0
(435)
0
0
0
(511)
0
0
0
(510)
0
0
0
(505)
0
0
0
(373)
0
0
0
(350)
0
0
0
(320)
0
0
0
(358)
0
0
0
(407)
0
0
0
Depreciation & Amortization
0
(716)
0
0
0
(1 046)
0
0
0
(596)
0
0
0
(585)
0
0
0
(539)
0
0
0
(352)
0
0
0
(425)
0
0
0
(378)
0
0
0
(359)
0
0
0
(406)
0
0
0
Other Operating Expenses
(1)
(1)
(1)
0
(1)
(2)
(826)
(1 078)
(1 039)
(6)
(3 576)
(3 369)
(3 467)
608
(7 673)
(7 498)
(7 444)
(69)
(122)
(264)
(204)
(62)
(23)
(13)
(981)
(80)
(1 012)
(1 015)
(289)
(28)
(673)
(813)
(576)
(123)
(716)
(566)
(550)
33
(2 065)
(1 376)
(1 390)
Operating Income
9 957
N/A
9 629
-3%
9 146
-5%
9 044
-1%
9 579
+6%
10 480
+9%
10 299
-2%
10 661
+4%
10 451
-2%
10 253
-2%
5 867
-43%
6 063
+3%
5 980
-1%
9 701
+62%
2 883
-70%
2 724
-6%
4 597
+69%
13 825
+201%
13 841
+0%
14 271
+3%
12 905
-10%
13 422
+4%
13 417
0%
13 672
+2%
16 092
+18%
18 937
+18%
19 960
+5%
22 830
+14%
22 856
+0%
25 523
+12%
26 488
+4%
26 755
+1%
26 928
+1%
26 835
0%
24 993
-7%
24 752
-1%
25 230
+2%
22 175
-12%
16 621
-25%
14 750
-11%
11 798
-20%
Pre-Tax Income
Interest Income Expense
423
303
194
200
150
32
43
(77)
(102)
(188)
(337)
(301)
(323)
(287)
(247)
(252)
(379)
(381)
(488)
(596)
(780)
(1 091)
(975)
(820)
(496)
(352)
(208)
(56)
59
337
118
(26)
(12)
(64)
127
(697)
(873)
(947)
(237)
60
(22)
Non-Reccuring Items
(178)
(98)
(112)
(45)
(103)
(856)
0
0
0
(4 196)
0
0
0
(7 663)
0
0
0
(34)
0
0
0
20
0
0
0
(872)
0
0
0
(682)
0
0
0
(596)
0
0
0
(2 296)
0
0
0
Gain/Loss on Disposition of Assets
13
8
6
6
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(63)
0
0
0
959
0
0
0
196
0
0
0
(1 354)
0
0
0
Total Other Income
20
54
46
72
71
61
64
36
28
(1)
0
0
0
0
0
0
1
0
0
0
(2)
0
0
(63)
(52)
0
(48)
8
(3)
(1)
1 050
1 173
1 158
1
528
(1 086)
(2 877)
(1 526)
(3 304)
(1 807)
0
Pre-Tax Income
10 235
N/A
9 896
-3%
9 280
-6%
9 277
0%
9 703
+5%
9 717
+0%
10 406
+7%
10 620
+2%
10 377
-2%
5 868
-43%
5 530
-6%
5 762
+4%
5 657
-2%
1 751
-69%
2 636
+51%
2 472
-6%
4 219
+71%
13 410
+218%
13 353
0%
13 675
+2%
12 123
-11%
12 351
+2%
12 441
+1%
12 788
+3%
15 544
+22%
17 650
+14%
19 704
+12%
22 782
+16%
22 912
+1%
26 136
+14%
27 656
+6%
27 902
+1%
28 074
+1%
26 372
-6%
25 648
-3%
22 969
-10%
21 480
-6%
16 052
-25%
13 080
-19%
13 004
-1%
11 776
-9%
Net Income
Tax Provision
(3 894)
(3 927)
(3 696)
(3 643)
(3 810)
(3 875)
(3 984)
(3 932)
(3 696)
(2 883)
(2 617)
(2 529)
(2 430)
(2 837)
(3 233)
(3 270)
(3 627)
(3 956)
(3 907)
(4 001)
(3 872)
(4 078)
(4 371)
(4 732)
(5 745)
(6 230)
(6 684)
(7 315)
(7 073)
(411)
(720)
(756)
(742)
(7 636)
(7 487)
(6 594)
(6 138)
(5 123)
(4 024)
(4 109)
(3 924)
Income from Continuing Operations
6 341
5 969
5 584
5 634
5 893
5 842
6 422
6 688
6 681
2 985
2 913
3 233
3 227
(1 086)
(597)
(798)
592
9 454
9 446
9 674
8 251
8 273
8 070
8 056
9 799
11 420
13 020
15 467
15 839
25 725
26 936
27 146
27 332
18 736
18 161
16 375
15 342
10 929
9 056
8 895
7 852
Income to Minority Interest
0
0
0
(31)
(36)
0
(113)
(103)
(131)
(118)
(85)
(102)
(119)
(127)
(150)
(112)
(62)
(37)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
6 341
N/A
5 969
-6%
5 585
-6%
5 602
+0%
5 856
+5%
5 774
-1%
6 306
+9%
6 584
+4%
6 547
-1%
2 867
-56%
2 826
-1%
3 128
+11%
3 105
-1%
(1 213)
N/A
(750)
+38%
(913)
-22%
528
N/A
9 416
+1 683%
9 445
+0%
9 674
+2%
8 370
-13%
9 000
+8%
8 662
-4%
8 964
+3%
9 128
+2%
9 846
+8%
11 442
+16%
13 572
+19%
15 404
+13%
25 725
+67%
26 934
+5%
27 145
+1%
27 331
+1%
18 735
-31%
18 161
-3%
16 375
-10%
15 342
-6%
10 929
-29%
9 057
-17%
8 895
-2%
7 851
-12%
EPS (Diluted)
192.15
N/A
180.87
-6%
169.24
-6%
169.75
+0%
177.45
+5%
176.86
0%
191.09
+8%
199.51
+4%
198.39
-1%
43.74
-78%
85.63
+96%
94.78
+11%
94.09
-1%
-18.6
N/A
-22.72
-22%
-27.66
-22%
15.52
N/A
134.95
+770%
236.12
+75%
241.85
+2%
212.79
-12%
113.59
-47%
219.46
+93%
227.03
+3%
115.59
-49%
124.25
+7%
144.42
+16%
171.29
+19%
194.41
+13%
322.91
+66%
303.28
-6%
307.02
+1%
310.72
+1%
211.65
-32%
205.87
-3%
187.61
-9%
177.95
-5%
125.65
-29%
104.91
-17%
103.03
-2%
90.94
-12%

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 133,700+ 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.