First Time Loading...
A

Alinco Inc
TSE:5933

Watchlist Manager
Alinco Inc
TSE:5933
Watchlist
Price: 1 132 JPY -1.39%
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

58.7B
-2%
Revenue
Growth Rates:
1 Year
-4%
3 Years
+11%
5 Years
+11%
7 Years
+34%
10 Years
+56%
2.4B
-12%
Operating Income
Growth Rates:
1 Year
+39%
3 Years
+15%
5 Years
-11%
7 Years
-17%
10 Years
-17%
2.1B
+19%
Net Income
Growth Rates:
1 Year
+57%
3 Years
+76%
5 Years
+23%
7 Years
+19%
10 Years
-2%

Earnings Waterfall
Alinco Inc

Revenue
58.7B JPY
Cost of Revenue
-43.6B JPY
Gross Profit
15.1B JPY
Operating Expenses
-12.7B JPY
Operating Income
2.4B JPY
Other Expenses
-298.3m JPY
Net Income
2.1B JPY

Income Statement
Alinco 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
37 712
N/A
39 333
+4%
40 201
+2%
40 597
+1%
40 629
+0%
42 244
+4%
43 263
+2%
44 135
+2%
44 853
+2%
43 819
-2%
43 712
0%
44 092
+1%
43 860
-1%
44 591
+2%
45 943
+3%
47 046
+2%
48 597
+3%
50 097
+3%
50 996
+2%
51 892
+2%
53 138
+2%
53 863
+1%
54 742
+2%
56 066
+2%
55 996
0%
55 613
-1%
54 040
-3%
52 417
-3%
52 829
+1%
53 342
+1%
54 168
+2%
54 853
+1%
54 416
-1%
55 256
+2%
56 736
+3%
58 394
+3%
60 922
+4%
60 718
0%
60 453
0%
60 096
-1%
58 719
-2%
Gross Profit
Cost of Revenue
(26 209)
(27 415)
(28 035)
(28 466)
(28 770)
(30 360)
(31 397)
(32 008)
(32 373)
(31 370)
(31 268)
(31 458)
(31 303)
(31 841)
(32 825)
(33 701)
(35 062)
(36 412)
(37 094)
(38 042)
(39 000)
(39 449)
(40 100)
(40 778)
(40 545)
(40 228)
(38 845)
(37 744)
(38 080)
(38 312)
(39 154)
(40 035)
(40 385)
(41 853)
(43 254)
(44 762)
(46 656)
(45 798)
(45 228)
(44 721)
(43 607)
Gross Profit
11 504
N/A
11 919
+4%
12 169
+2%
12 133
0%
11 861
-2%
11 884
+0%
11 868
0%
12 129
+2%
12 480
+3%
12 449
0%
12 443
0%
12 633
+2%
12 557
-1%
12 750
+2%
13 118
+3%
13 345
+2%
13 535
+1%
13 685
+1%
13 902
+2%
13 850
0%
14 138
+2%
14 413
+2%
14 642
+2%
15 288
+4%
15 450
+1%
15 385
0%
15 195
-1%
14 673
-3%
14 749
+1%
15 030
+2%
15 015
0%
14 819
-1%
14 031
-5%
13 402
-4%
13 482
+1%
13 632
+1%
14 266
+5%
14 919
+5%
15 225
+2%
15 375
+1%
15 112
-2%
Operating Income
Operating Expenses
(8 557)
(8 887)
(9 040)
(9 202)
(9 369)
(9 436)
(9 511)
(9 452)
(9 388)
(9 260)
(9 356)
(9 452)
(9 623)
(9 836)
(10 284)
(10 690)
(10 985)
(10 967)
(11 113)
(11 212)
(11 387)
(11 493)
(11 683)
(11 762)
(11 856)
(12 046)
(12 315)
(12 379)
(12 630)
(12 475)
(12 585)
(12 317)
(12 253)
(12 283)
(12 376)
(12 433)
(12 517)
(12 498)
(12 518)
(12 589)
(12 672)
Selling, General & Administrative
(8 557)
(8 801)
(9 038)
(9 203)
(9 370)
(9 275)
(9 471)
(9 453)
(9 388)
(9 093)
(9 357)
(9 452)
(9 623)
(9 630)
(10 117)
(10 523)
(10 818)
(10 756)
(11 111)
(11 211)
(11 350)
(11 275)
(11 635)
(11 715)
(11 845)
(11 829)
(12 145)
(12 379)
(12 459)
(12 299)
(12 489)
(12 317)
(12 253)
(12 060)
(12 376)
(12 433)
(12 517)
(12 281)
(12 518)
(12 589)
(12 672)
Depreciation & Amortization
0
(86)
0
0
0
(123)
0
0
0
(167)
0
0
0
(207)
0
0
0
(211)
0
0
0
(217)
0
0
0
(217)
0
0
0
(176)
0
0
0
(223)
0
0
0
(217)
0
0
0
Other Operating Expenses
0
0
0
0
0
(38)
(40)
0
0
(0)
0
0
0
0
(167)
(167)
(167)
(0)
0
0
(37)
(0)
(48)
(47)
(11)
(0)
(170)
0
(170)
(0)
(96)
(0)
(0)
(0)
(0)
0
0
(0)
(0)
(0)
(0)
Operating Income
2 946
N/A
3 032
+3%
3 127
+3%
2 929
-6%
2 490
-15%
2 447
-2%
2 356
-4%
2 675
+14%
3 092
+16%
3 189
+3%
3 086
-3%
3 181
+3%
2 934
-8%
2 914
-1%
2 836
-3%
2 657
-6%
2 551
-4%
2 718
+7%
2 790
+3%
2 639
-5%
2 752
+4%
2 921
+6%
2 960
+1%
3 527
+19%
3 595
+2%
3 339
-7%
2 880
-14%
2 294
-20%
2 119
-8%
2 555
+21%
2 430
-5%
2 501
+3%
1 778
-29%
1 119
-37%
1 106
-1%
1 199
+8%
1 749
+46%
2 421
+38%
2 706
+12%
2 786
+3%
2 440
-12%
Pre-Tax Income
Interest Income Expense
709
612
486
573
859
1 121
1 267
1 048
734
273
(81)
(400)
(288)
21
326
694
521
163
105
107
102
99
64
(18)
364
309
506
481
50
321
313
272
(430)
(344)
(38)
410
1 279
919
885
625
499
Non-Reccuring Items
(180)
(3)
0
(43)
(43)
(3)
0
0
0
0
103
103
103
(63)
0
0
0
(25)
(42)
(44)
(44)
(71)
0
0
0
(170)
0
(170)
0
(96)
0
(96)
76
168
164
157
(286)
(298)
(295)
(289)
(18)
Gain/Loss on Disposition of Assets
61
63
64
72
64
54
48
14
13
0
19
46
55
(134)
(103)
(88)
(39)
189
182
205
164
169
155
136
125
104
98
80
0
106
76
120
200
332
349
307
259
225
244
288
303
Total Other Income
99
104
97
93
75
136
139
146
160
153
(44)
(43)
(31)
56
113
113
113
59
117
109
101
123
112
107
114
96
90
76
151
37
95
116
99
89
77
81
84
36
55
68
50
Pre-Tax Income
3 634
N/A
3 808
+5%
3 774
-1%
3 626
-4%
3 446
-5%
3 755
+9%
3 809
+1%
3 881
+2%
3 997
+3%
3 615
-10%
3 082
-15%
2 887
-6%
2 774
-4%
2 793
+1%
3 171
+14%
3 374
+6%
3 144
-7%
3 104
-1%
3 152
+2%
3 015
-4%
3 073
+2%
3 241
+5%
3 290
+2%
3 752
+14%
4 198
+12%
3 677
-12%
3 574
-3%
2 761
-23%
2 320
-16%
2 923
+26%
2 914
0%
2 913
0%
1 723
-41%
1 363
-21%
1 658
+22%
2 154
+30%
3 084
+43%
3 303
+7%
3 595
+9%
3 477
-3%
3 274
-6%
Net Income
Tax Provision
(1 457)
(1 521)
(1 551)
(1 497)
(1 434)
(1 563)
(1 636)
(1 547)
(1 572)
(1 363)
(1 064)
(1 086)
(1 019)
(1 256)
(1 404)
(1 461)
(1 379)
(1 192)
(1 200)
(1 121)
(1 120)
(1 225)
(1 232)
(1 396)
(1 551)
(1 331)
(1 339)
(1 158)
(1 009)
(1 209)
(1 157)
(1 116)
(1 032)
(926)
(1 080)
(1 243)
(1 387)
(1 423)
(1 433)
(1 345)
(1 134)
Income from Continuing Operations
2 176
2 287
2 224
2 129
2 013
2 192
2 172
2 334
2 424
2 252
2 020
1 803
1 757
1 537
1 767
1 912
1 764
1 912
1 950
1 894
1 954
2 016
2 060
2 356
2 648
2 346
2 235
1 602
1 310
1 714
1 757
1 796
691
437
579
911
1 698
1 880
2 162
2 132
2 140
Income to Minority Interest
14
24
37
46
33
54
56
55
72
47
41
37
37
88
79
15
(44)
(232)
(258)
(244)
(206)
(125)
(148)
(155)
(197)
(191)
(184)
(148)
(95)
(49)
(3)
14
17
14
16
14
(330)
(333)
(337)
(339)
2
Net Income (Common)
2 191
N/A
2 311
+5%
2 259
-2%
2 173
-4%
2 043
-6%
2 246
+10%
2 228
-1%
2 389
+7%
2 497
+5%
2 299
-8%
2 061
-10%
1 840
-11%
1 794
-3%
1 625
-9%
1 846
+14%
1 927
+4%
1 720
-11%
1 681
-2%
1 692
+1%
1 650
-2%
1 747
+6%
1 891
+8%
1 912
+1%
2 201
+15%
2 450
+11%
2 155
-12%
2 051
-5%
1 455
-29%
1 215
-16%
1 665
+37%
1 754
+5%
1 810
+3%
708
-61%
451
-36%
594
+32%
926
+56%
1 368
+48%
1 547
+13%
1 825
+18%
1 793
-2%
2 141
+19%
EPS (Diluted)
121.72
N/A
128.38
+5%
125.5
-2%
120.72
-4%
107.52
-11%
119.67
+11%
106.09
-11%
113.76
+7%
118.9
+5%
112.08
-6%
98.14
-12%
87.61
-11%
85.42
-2%
79.24
-7%
87.9
+11%
91.76
+4%
81.9
-11%
81.94
+0%
80.57
-2%
78.57
-2%
86.89
+11%
93.41
+8%
96.5
+3%
111.05
+15%
123.58
+11%
108.73
-12%
103.44
-5%
74.46
-28%
62.81
-16%
85.32
+36%
90.76
+6%
93.44
+3%
36.48
-61%
23.28
-36%
30.55
+31%
47.41
+55%
69.95
+48%
79.2
+13%
93.03
+17%
91.17
-2%
108.72
+19%

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 133,800+ 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.