First Time Loading...

Amada Co Ltd
TSE:6113

Watchlist Manager
Amada Co Ltd Logo
Amada Co Ltd
TSE:6113
Watchlist
Price: 1 721 JPY 0.47% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

392B
+2%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+49%
5 Years
+19%
7 Years
+39%
10 Years
+73%
55.1B
+3%
Operating Income
Growth Rates:
1 Year
+17%
3 Years
+202%
5 Years
+26%
7 Years
+65%
10 Years
+511%
38.1B
+3%
Net Income
Growth Rates:
1 Year
+21%
3 Years
+98%
5 Years
+35%
7 Years
+79%
10 Years
+332%

Earnings Waterfall
Amada Co Ltd

Revenue
392B JPY
Cost of Revenue
-220.2B JPY
Gross Profit
171.8B JPY
Operating Expenses
-116.7B JPY
Operating Income
55.1B JPY
Other Expenses
-17B JPY
Net Income
38.1B JPY

Income Statement
Amada Co Ltd

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
226 462
N/A
256 482
+13%
262 707
+2%
275 171
+5%
284 997
+4%
286 527
+1%
292 100
+2%
300 625
+3%
310 427
+3%
304 018
-2%
300 456
-1%
285 806
-5%
282 149
-1%
278 840
-1%
283 192
+2%
290 306
+3%
292 562
+1%
301 732
+3%
311 263
+3%
319 406
+3%
329 607
+3%
338 175
+3%
335 717
-1%
338 531
+1%
330 802
-2%
320 112
-3%
302 925
-5%
278 690
-8%
263 472
-5%
250 448
-5%
264 942
+6%
278 823
+5%
295 889
+6%
312 658
+6%
324 509
+4%
340 165
+5%
354 405
+4%
365 687
+3%
378 178
+3%
383 334
+1%
391 998
+2%
Gross Profit
Cost of Revenue
(136 477)
(153 977)
(156 166)
(162 570)
(167 121)
(165 961)
(168 047)
(169 921)
(173 238)
(167 813)
(165 697)
(157 623)
(157 745)
(155 916)
(158 761)
(162 902)
(163 557)
(169 037)
(175 169)
(179 952)
(185 364)
(191 081)
(189 374)
(192 258)
(190 071)
(186 650)
(179 411)
(167 376)
(159 296)
(151 246)
(158 392)
(164 583)
(172 003)
(179 015)
(184 755)
(192 767)
(200 490)
(206 332)
(212 128)
(214 583)
(220 219)
Gross Profit
89 985
N/A
102 505
+14%
106 541
+4%
112 601
+6%
117 876
+5%
120 566
+2%
124 053
+3%
130 704
+5%
137 189
+5%
136 205
-1%
134 759
-1%
128 183
-5%
124 404
-3%
122 924
-1%
124 431
+1%
127 404
+2%
129 005
+1%
132 695
+3%
136 094
+3%
139 454
+2%
144 243
+3%
147 094
+2%
146 343
-1%
146 273
0%
140 731
-4%
133 462
-5%
123 514
-7%
111 314
-10%
104 176
-6%
99 202
-5%
106 550
+7%
114 240
+7%
123 886
+8%
133 643
+8%
139 754
+5%
147 398
+5%
153 915
+4%
159 355
+4%
166 050
+4%
168 751
+2%
171 779
+2%
Operating Income
Operating Expenses
(80 965)
(86 280)
(88 600)
(90 808)
(92 447)
(92 872)
(93 030)
(93 423)
(93 532)
(93 679)
(93 304)
(90 660)
(90 896)
(89 894)
(88 871)
(88 370)
(88 905)
(93 137)
(94 711)
(97 208)
(100 580)
(101 594)
(102 502)
(102 310)
(100 627)
(98 729)
(95 151)
(90 678)
(85 933)
(82 380)
(84 082)
(86 232)
(89 571)
(93 431)
(98 739)
(102 614)
(106 929)
(108 991)
(111 923)
(115 424)
(116 657)
Selling, General & Administrative
(80 825)
(72 694)
(88 682)
(91 153)
(92 465)
(80 485)
(93 455)
(93 675)
(93 928)
(82 046)
(94 366)
(91 476)
(91 578)
(78 055)
(89 906)
(90 403)
(91 061)
(80 990)
(95 511)
(98 035)
(100 955)
(88 676)
(103 343)
(103 128)
(101 413)
(84 413)
(95 357)
(90 454)
(85 642)
(67 164)
(82 879)
(85 713)
(89 928)
(78 747)
(98 407)
(102 058)
(106 064)
(93 316)
(111 965)
(115 321)
(116 855)
Research & Development
0
(9 048)
0
0
0
(8 332)
0
0
0
0
0
0
0
(7 112)
0
0
0
(6 780)
0
0
0
(7 172)
0
0
0
(6 789)
0
0
0
(4 823)
0
0
0
(5 949)
0
0
0
(6 554)
0
0
0
Depreciation & Amortization
0
(4 566)
0
0
0
(4 429)
0
0
0
(4 914)
0
0
0
(4 826)
0
0
0
(5 979)
0
0
0
(6 686)
0
0
0
(8 985)
0
0
0
(9 560)
0
0
0
(9 736)
0
0
0
(9 920)
0
0
0
Other Operating Expenses
(140)
28
82
345
18
374
425
252
396
(6 719)
1 062
816
682
99
1 035
2 033
2 156
612
800
827
375
940
841
818
786
1 458
206
(224)
(291)
(833)
(1 203)
(519)
357
1 001
(332)
(556)
(865)
799
42
(103)
198
Operating Income
9 020
N/A
16 225
+80%
17 941
+11%
21 793
+21%
25 429
+17%
27 694
+9%
31 023
+12%
37 281
+20%
43 657
+17%
42 526
-3%
41 455
-3%
37 523
-9%
33 508
-11%
33 030
-1%
35 560
+8%
39 034
+10%
40 100
+3%
39 558
-1%
41 383
+5%
42 246
+2%
43 663
+3%
45 500
+4%
43 841
-4%
43 963
+0%
40 104
-9%
34 733
-13%
28 363
-18%
20 636
-27%
18 243
-12%
16 822
-8%
22 468
+34%
28 008
+25%
34 315
+23%
40 212
+17%
41 015
+2%
44 784
+9%
46 986
+5%
50 364
+7%
54 127
+7%
53 327
-1%
55 122
+3%
Pre-Tax Income
Interest Income Expense
3 926
4 231
3 128
3 050
4 406
4 920
5 495
4 726
2 017
298
(2 806)
(2 584)
(1 023)
822
4 268
4 508
4 010
970
378
1 844
(1 444)
1 528
2 003
(27)
2 893
(566)
108
415
133
1 388
1 497
1 637
1 872
3 355
1 525
1 304
(557)
2 894
709
384
935
Non-Reccuring Items
(1 813)
(470)
(383)
(1 045)
(828)
(2 462)
(2 419)
(433)
(555)
49
574
(966)
(888)
1 793
0
0
0
237
0
0
0
354
0
0
0
(378)
10 266
10 316
10 336
10 865
864
829
0
(3 069)
0
0
0
(3 650)
0
0
0
Gain/Loss on Disposition of Assets
1 108
1 112
1 104
1 102
30
0
125
164
156
0
(72)
(51)
(24)
99
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
2 355
712
665
1 349
1 403
923
946
230
100
239
447
193
142
475
(86)
(21)
(98)
0
5
4
3
360
0
0
1
0
0
2
1
(257)
1
2
0
(2)
3
0
0
0
0
(1)
0
Pre-Tax Income
14 596
N/A
21 810
+49%
22 455
+3%
26 249
+17%
30 440
+16%
31 075
+2%
35 170
+13%
41 968
+19%
45 375
+8%
43 112
-5%
39 598
-8%
34 115
-14%
31 715
-7%
36 219
+14%
39 742
+10%
43 521
+10%
44 012
+1%
40 765
-7%
41 766
+2%
44 094
+6%
42 222
-4%
47 742
+13%
45 845
-4%
43 937
-4%
42 998
-2%
33 789
-21%
38 739
+15%
31 369
-19%
28 713
-8%
28 818
+0%
24 830
-14%
30 476
+23%
36 189
+19%
40 496
+12%
42 543
+5%
46 089
+8%
46 429
+1%
49 608
+7%
54 834
+11%
53 710
-2%
56 057
+4%
Net Income
Tax Provision
(5 525)
(9 362)
(9 271)
(10 633)
(12 388)
(12 284)
(13 902)
(15 502)
(16 364)
(15 303)
(13 711)
(11 632)
(10 099)
(10 055)
(11 050)
(12 431)
(12 453)
(12 819)
(13 463)
(13 926)
(13 613)
(14 081)
(13 381)
(13 192)
(13 018)
(10 147)
(12 385)
(9 941)
(9 347)
(10 081)
(8 296)
(9 730)
(10 928)
(12 497)
(12 906)
(14 269)
(14 539)
(15 177)
(16 861)
(16 521)
(17 719)
Income from Continuing Operations
9 071
12 448
13 184
15 616
18 052
18 791
21 268
26 466
29 011
27 809
25 887
22 483
21 616
26 164
28 692
31 090
31 559
27 946
28 303
30 168
28 609
33 661
32 464
30 745
29 980
23 642
26 354
21 428
19 366
18 737
16 534
20 746
25 261
27 999
29 637
31 820
31 890
34 431
37 973
37 189
38 338
Income to Minority Interest
(239)
(263)
(271)
(325)
(321)
(367)
(376)
(386)
(383)
(383)
(388)
(337)
(298)
(269)
(251)
(269)
(353)
(341)
(360)
(349)
(310)
(356)
(351)
(342)
(347)
(251)
(192)
(157)
(137)
(173)
(212)
(234)
(227)
(229)
(201)
(215)
(281)
(272)
(292)
(272)
(206)
Net Income (Common)
8 832
N/A
12 184
+38%
12 913
+6%
15 290
+18%
17 730
+16%
18 423
+4%
20 891
+13%
26 079
+25%
28 625
+10%
27 425
-4%
25 498
-7%
22 144
-13%
21 318
-4%
25 894
+21%
28 440
+10%
30 820
+8%
31 203
+1%
27 094
-13%
27 940
+3%
29 817
+7%
28 298
-5%
33 303
+18%
32 111
-4%
30 399
-5%
29 628
-3%
23 390
-21%
26 157
+12%
21 267
-19%
19 226
-10%
18 564
-3%
16 321
-12%
20 510
+26%
25 032
+22%
27 769
+11%
29 433
+6%
31 603
+7%
31 606
+0%
34 158
+8%
37 678
+10%
36 914
-2%
38 128
+3%
EPS (Diluted)
23.06
N/A
31.81
+38%
34.07
+7%
40.88
+20%
47.4
+16%
49.12
+4%
55.85
+14%
70.86
+27%
78.21
+10%
74.49
-5%
69.66
-6%
60.5
-13%
58.24
-4%
70.81
+22%
77.7
+10%
84.2
+8%
85.25
+1%
74.05
-13%
76.33
+3%
81.46
+7%
77.47
-5%
91.5
+18%
90.04
-2%
85.24
-5%
83.19
-2%
65.9
-21%
75.23
+14%
61.17
-19%
55.3
-10%
53.4
-3%
46.94
-12%
58.99
+26%
72
+22%
79.87
+11%
84.66
+6%
90.9
+7%
90.91
+0%
98.25
+8%
108.42
+10%
107.3
-1%
112.3
+5%

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.