First Time Loading...

Ebara Corp
TSE:6361

Watchlist Manager
Ebara Corp Logo
Ebara Corp
TSE:6361
Watchlist
Price: 13 360 JPY 0.6% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

759.3B
+1%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+45%
5 Years
+49%
7 Years
+62%
10 Years
+67%
88.1B
+4%
Operating Income
Growth Rates:
1 Year
+19%
3 Years
+130%
5 Years
+171%
7 Years
+183%
10 Years
+226%
60.3B
+4%
Net Income
Growth Rates:
1 Year
+19%
3 Years
+149%
5 Years
+230%
7 Years
+301%
10 Years
+276%

Earnings Waterfall
Ebara Corp

Revenue
759.3B JPY
Cost of Revenue
-516.6B JPY
Gross Profit
242.7B JPY
Operating Expenses
-154.7B JPY
Operating Income
88.1B JPY
Other Expenses
-27.8B JPY
Net Income
60.3B JPY

Income Statement
Ebara 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
454 735
N/A
448 657
-1%
454 378
+1%
459 946
+1%
471 506
+3%
482 699
+2%
486 723
+1%
503 647
+3%
498 555
-1%
486 235
-2%
488 711
+1%
471 120
-4%
469 330
0%
476 104
+1%
486 993
+2%
490 952
+1%
381 993
-22%
512 231
+34%
530 306
+4%
543 197
+2%
509 175
-6%
509 133
0%
505 973
-1%
507 634
+0%
522 424
+3%
515 682
-1%
519 802
+1%
524 988
+1%
522 478
0%
534 291
+2%
551 197
+3%
573 377
+4%
603 213
+5%
620 752
+3%
641 477
+3%
663 340
+3%
680 870
+3%
712 132
+5%
732 284
+3%
752 031
+3%
759 328
+1%
Gross Profit
Cost of Revenue
(339 163)
(329 059)
(333 735)
(339 633)
(348 683)
(356 424)
(358 529)
(368 252)
(362 358)
(353 344)
(354 279)
(341 490)
(343 499)
(350 032)
(358 926)
(361 070)
(285 261)
(383 460)
(394 107)
(402 749)
(376 021)
(374 132)
(374 276)
(376 331)
(385 736)
(380 160)
(379 690)
(379 243)
(376 032)
(380 628)
(388 743)
(406 036)
(424 571)
(435 802)
(451 940)
(464 489)
(469 694)
(494 022)
(503 438)
(513 214)
(516 618)
Gross Profit
115 572
N/A
119 598
+3%
120 643
+1%
120 313
0%
122 823
+2%
126 275
+3%
128 194
+2%
135 395
+6%
136 197
+1%
132 891
-2%
134 432
+1%
129 630
-4%
125 831
-3%
126 072
+0%
128 067
+2%
129 882
+1%
96 732
-26%
128 771
+33%
136 199
+6%
140 448
+3%
133 154
-5%
135 001
+1%
131 697
-2%
131 303
0%
136 688
+4%
135 522
-1%
140 112
+3%
145 745
+4%
146 446
+0%
153 663
+5%
162 454
+6%
167 341
+3%
178 642
+7%
184 950
+4%
189 537
+2%
198 851
+5%
211 176
+6%
218 110
+3%
228 846
+5%
238 817
+4%
242 710
+2%
Operating Income
Operating Expenses
(88 541)
(87 404)
(87 969)
(88 947)
(89 908)
(91 708)
(94 216)
(95 596)
(95 740)
(94 880)
(94 658)
(93 577)
(94 746)
(96 077)
(97 107)
(97 429)
(78 617)
(102 702)
(104 031)
(106 998)
(100 672)
(101 345)
(100 964)
(99 003)
(101 390)
(103 336)
(105 016)
(108 671)
(108 214)
(109 427)
(112 512)
(114 219)
(119 733)
(124 732)
(128 456)
(133 505)
(137 472)
(144 909)
(150 301)
(154 346)
(154 656)
Selling, General & Administrative
(88 540)
(87 403)
(87 969)
(88 946)
(89 907)
(80 597)
(94 215)
(95 595)
(95 740)
(83 077)
(94 658)
(93 576)
(94 746)
(82 543)
(97 106)
(97 429)
(67 326)
(102 700)
(104 030)
(106 996)
(84 925)
(101 344)
(100 964)
(99 003)
(85 567)
(103 337)
(104 995)
(108 659)
(89 035)
(109 687)
(112 998)
(114 889)
(99 002)
(124 981)
(128 666)
(133 669)
(113 655)
(143 724)
(149 218)
(153 642)
(126 807)
Research & Development
0
0
0
0
0
(6 754)
0
0
0
(7 632)
0
0
0
(8 758)
0
0
(7 218)
0
0
0
(10 698)
0
0
0
(11 530)
0
0
0
(12 507)
0
0
0
(13 575)
0
0
0
(15 264)
0
0
0
(18 281)
Depreciation & Amortization
0
0
0
0
0
(4 357)
0
0
0
(4 170)
0
0
0
(4 775)
0
0
(4 072)
0
0
0
(5 049)
0
0
0
(4 292)
0
0
0
(7 021)
0
0
0
(7 800)
0
0
0
(8 502)
0
0
0
(10 396)
Other Operating Expenses
(1)
0
0
(1)
(1)
0
(1)
0
0
(1)
0
(1)
0
(1)
0
0
(1)
(2)
(1)
(2)
0
(1)
0
0
(1)
1
(21)
(12)
349
260
486
670
644
249
210
164
(51)
(1 185)
(1 083)
(704)
828
Operating Income
27 031
N/A
32 194
+19%
32 674
+1%
31 366
-4%
32 915
+5%
34 567
+5%
33 978
-2%
39 799
+17%
40 457
+2%
38 011
-6%
39 774
+5%
36 053
-9%
31 085
-14%
29 995
-4%
30 960
+3%
32 453
+5%
18 115
-44%
26 069
+44%
32 168
+23%
33 450
+4%
32 482
-3%
33 656
+4%
30 733
-9%
32 300
+5%
35 298
+9%
32 186
-9%
35 096
+9%
37 074
+6%
38 232
+3%
44 236
+16%
49 942
+13%
53 122
+6%
58 909
+11%
60 218
+2%
61 081
+1%
65 346
+7%
73 704
+13%
73 201
-1%
78 545
+7%
84 471
+8%
88 054
+4%
Pre-Tax Income
Interest Income Expense
1 532
685
122
856
1 384
2 139
1 619
1 104
(871)
(850)
(2 287)
(3 108)
(137)
1 528
2 583
4 119
428
1 120
838
(123)
(537)
(315)
(481)
(1 307)
(186)
(1 803)
(1 827)
(1 315)
(1 534)
12
875
774
(917)
(340)
(876)
(1 575)
(1 212)
(2 677)
(1 783)
(1 087)
(1 007)
Non-Reccuring Items
(1 242)
(735)
(604)
(615)
(664)
(331)
(285)
(225)
(173)
(5 227)
(5 241)
(5 256)
(4 981)
(563)
(296)
(284)
(1 328)
(1 369)
(4 307)
(4 879)
(4 864)
(4 942)
(2 482)
(2 226)
(1 319)
(1 204)
(688)
(365)
(669)
(452)
(454)
(517)
2 475
2 767
2 460
1 309
(3 082)
(1 499)
(1 400)
381
(2 047)
Gain/Loss on Disposition of Assets
67
394
374
401
952
611
618
617
35
62
147
142
155
384
308
310
2 033
2 028
1 947
1 945
82
90
158
146
363
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(570)
(1 520)
(1 015)
(1 141)
(1 218)
(198)
59
111
77
(310)
(15)
(49)
(284)
(847)
(957)
(1 325)
(694)
(875)
(800)
(209)
140
689
733
805
1 028
1 024
933
430
(273)
(273)
(272)
(146)
(165)
(197)
(30)
176
71
69
25
21
(267)
Pre-Tax Income
26 818
N/A
31 018
+16%
31 551
+2%
30 867
-2%
33 369
+8%
36 788
+10%
35 989
-2%
41 406
+15%
39 525
-5%
31 686
-20%
32 378
+2%
27 782
-14%
25 838
-7%
30 497
+18%
32 598
+7%
35 273
+8%
18 554
-47%
26 973
+45%
29 846
+11%
30 184
+1%
27 303
-10%
29 178
+7%
28 661
-2%
29 718
+4%
35 184
+18%
30 203
-14%
33 514
+11%
35 824
+7%
35 756
0%
43 523
+22%
50 091
+15%
53 233
+6%
60 302
+13%
62 448
+4%
62 635
+0%
65 256
+4%
69 481
+6%
69 094
-1%
75 387
+9%
83 786
+11%
84 733
+1%
Net Income
Tax Provision
(8 936)
(10 306)
(10 379)
(10 524)
(11 319)
(11 463)
(11 263)
(12 777)
(11 869)
(12 789)
(12 433)
(10 869)
(9 657)
(8 845)
(9 836)
(10 101)
(8 232)
(10 294)
(11 403)
(11 077)
(7 617)
(8 592)
(8 202)
(9 222)
(10 045)
(8 589)
(9 377)
(10 203)
(9 805)
(11 913)
(13 515)
(14 111)
(13 873)
(14 580)
(15 707)
(16 773)
(16 775)
(18 638)
(19 544)
(22 553)
(20 933)
Income from Continuing Operations
17 882
20 712
21 172
20 343
22 050
25 325
24 726
28 629
27 656
18 897
19 945
16 913
16 181
21 652
22 762
25 172
10 322
16 679
18 443
19 107
19 686
20 586
20 459
20 496
25 139
21 614
24 137
25 621
25 951
31 610
36 576
39 122
46 429
47 868
46 928
48 483
52 706
50 456
55 843
61 233
63 800
Income to Minority Interest
(1 839)
(1 738)
(1 676)
(1 673)
(1 633)
(1 743)
(1 705)
(1 766)
(1 854)
(1 642)
(1 721)
(1 454)
(1 134)
(1 063)
(991)
(1 042)
(790)
(1 013)
(1 164)
(1 466)
(1 423)
(1 724)
(1 642)
(1 580)
(1 789)
(1 647)
(1 819)
(1 843)
(1 713)
(2 149)
(2 539)
(2 758)
(2 812)
(2 841)
(2 307)
(2 258)
(2 217)
(2 119)
(2 836)
(3 133)
(3 516)
Net Income (Common)
16 043
N/A
18 972
+18%
19 494
+3%
18 670
-4%
20 413
+9%
23 580
+16%
23 019
-2%
26 860
+17%
25 801
-4%
17 254
-33%
18 227
+6%
15 459
-15%
15 046
-3%
20 587
+37%
21 764
+6%
24 128
+11%
9 531
-60%
15 664
+64%
17 278
+10%
17 640
+2%
18 262
+4%
18 862
+3%
18 816
0%
18 913
+1%
23 349
+23%
19 965
-14%
22 317
+12%
23 777
+7%
24 236
+2%
29 457
+22%
34 032
+16%
36 359
+7%
43 616
+20%
45 024
+3%
44 619
-1%
46 222
+4%
50 488
+9%
48 334
-4%
53 004
+10%
58 099
+10%
60 283
+4%
EPS (Diluted)
122.46
N/A
186
+52%
209.61
+13%
200.75
-4%
171.53
-15%
231.17
+35%
247.51
+7%
241.98
-2%
252.95
+5%
169.42
-33%
195.98
+16%
166.22
-15%
125.38
-25%
201.53
+61%
213.37
+6%
234.25
+10%
93.31
-60%
153.56
+65%
169.39
+10%
172.94
+2%
178.99
+3%
189.18
+6%
193.51
+2%
197.7
+2%
240.56
+22%
208.83
-13%
233.19
+12%
248.46
+7%
253.34
+2%
307.81
+22%
356.76
+16%
387.2
+9%
462.08
+19%
489.43
+6%
483.71
-1%
501
+4%
547.34
+9%
523.88
-4%
573.91
+10%
628.36
+9%
652.55
+4%

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 134,200+ 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.