First Time Loading...

Heiwa Corp
TSE:6412

Watchlist Manager
Heiwa Corp Logo
Heiwa Corp
TSE:6412
Watchlist
Price: 1 955 JPY -0.61% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

128.8B
-7%
Revenue
Growth Rates:
1 Year
-11%
3 Years
+21%
5 Years
-11%
7 Years
-33%
10 Years
-21%
18.1B
-24%
Operating Income
Growth Rates:
1 Year
-31%
3 Years
+595%
5 Years
-35%
7 Years
-49%
10 Years
-44%
11.8B
-32%
Net Income
Growth Rates:
1 Year
-35%
3 Years
-
5 Years
-34%
7 Years
-49%
10 Years
-15%

Earnings Waterfall
Heiwa Corp

Revenue
128.8B JPY
Cost of Revenue
-88.1B JPY
Gross Profit
40.7B JPY
Operating Expenses
-22.7B JPY
Operating Income
18.1B JPY
Other Expenses
-6.3B JPY
Net Income
11.8B JPY

Income Statement
Heiwa 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
164 009
N/A
181 570
+11%
201 063
+11%
207 483
+3%
202 031
-3%
198 605
-2%
182 275
-8%
207 255
+14%
221 124
+7%
214 954
-3%
216 771
+1%
188 967
-13%
191 066
+1%
186 218
-3%
167 410
-10%
154 762
-8%
136 949
-12%
132 765
-3%
143 846
+8%
150 799
+5%
143 983
-5%
144 980
+1%
140 161
-3%
138 680
-1%
147 863
+7%
144 573
-2%
123 937
-14%
108 443
-13%
106 348
-2%
107 744
+1%
123 622
+15%
128 717
+4%
124 011
-4%
121 558
-2%
124 238
+2%
133 734
+8%
145 435
+9%
142 290
-2%
142 501
+0%
138 075
-3%
128 841
-7%
Gross Profit
Cost of Revenue
(98 012)
(108 565)
(120 573)
(126 327)
(121 486)
(119 216)
(110 688)
(129 073)
(137 264)
(136 113)
(135 715)
(113 028)
(115 646)
(112 171)
(104 833)
(101 632)
(89 945)
(88 181)
(91 699)
(92 733)
(89 317)
(89 143)
(87 693)
(86 277)
(89 959)
(88 261)
(81 335)
(75 884)
(78 273)
(78 709)
(85 818)
(90 202)
(87 274)
(88 159)
(87 990)
(90 896)
(94 783)
(92 976)
(93 398)
(91 298)
(88 095)
Gross Profit
65 997
N/A
73 005
+11%
80 490
+10%
81 156
+1%
80 545
-1%
79 389
-1%
71 587
-10%
78 182
+9%
83 860
+7%
78 841
-6%
81 056
+3%
75 939
-6%
75 420
-1%
74 047
-2%
62 577
-15%
53 130
-15%
47 004
-12%
44 584
-5%
52 147
+17%
58 066
+11%
54 666
-6%
55 837
+2%
52 468
-6%
52 403
0%
57 904
+10%
56 312
-3%
42 602
-24%
32 559
-24%
28 075
-14%
29 035
+3%
37 804
+30%
38 515
+2%
36 737
-5%
33 399
-9%
36 248
+9%
42 838
+18%
50 652
+18%
49 314
-3%
49 103
0%
46 777
-5%
40 746
-13%
Operating Income
Operating Expenses
(33 898)
(36 169)
(36 655)
(37 415)
(36 652)
(36 587)
(36 605)
(37 555)
(38 030)
(39 937)
(40 287)
(40 175)
(39 713)
(37 448)
(35 051)
(34 607)
(33 987)
(30 653)
(30 190)
(28 591)
(26 980)
(27 823)
(28 592)
(31 582)
(33 092)
(32 761)
(31 568)
(27 238)
(25 476)
(23 724)
(24 432)
(24 512)
(23 322)
(23 164)
(24 784)
(24 258)
(24 472)
(22 409)
(22 562)
(23 038)
(22 688)
Selling, General & Administrative
(33 823)
(23 231)
(36 582)
(37 344)
(36 583)
(22 893)
(36 552)
(37 518)
(37 994)
(24 283)
(40 253)
(40 143)
(39 696)
(24 606)
(35 049)
(34 605)
(33 986)
(19 820)
(30 189)
(28 590)
(26 980)
(19 941)
(28 593)
(31 581)
(33 090)
(20 080)
(31 566)
(27 238)
(25 475)
(13 774)
(23 710)
(23 788)
(23 321)
(14 072)
(22 523)
(21 999)
(22 212)
(15 399)
(22 563)
(23 036)
(22 687)
Research & Development
0
(12 864)
0
0
0
(13 624)
0
0
0
0
0
0
0
(12 841)
0
0
0
(10 832)
0
0
0
(7 881)
0
0
0
(12 680)
0
0
0
(9 949)
0
0
0
(9 091)
0
0
0
(7 009)
0
0
0
Depreciation & Amortization
(74)
(73)
(72)
(71)
(69)
0
0
0
(33)
(63)
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
0
0
0
0
Other Operating Expenses
(1)
(1)
0
0
0
(70)
(53)
(37)
(3)
(15 591)
(34)
(32)
(17)
(1)
(2)
(2)
0
(1)
(1)
(1)
(1)
(1)
0
(2)
(2)
(1)
(2)
0
(1)
(1)
(722)
(724)
(1)
(1)
(2 261)
(2 259)
(2 260)
(1)
0
(2)
(1)
Operating Income
32 099
N/A
36 836
+15%
43 835
+19%
43 741
0%
43 893
+0%
42 802
-2%
34 982
-18%
40 627
+16%
45 830
+13%
38 904
-15%
40 769
+5%
35 764
-12%
35 707
0%
36 599
+2%
27 526
-25%
18 523
-33%
13 017
-30%
13 931
+7%
21 957
+58%
29 475
+34%
27 686
-6%
28 014
+1%
23 876
-15%
20 821
-13%
24 812
+19%
23 551
-5%
11 034
-53%
5 321
-52%
2 599
-51%
5 311
+104%
13 372
+152%
14 003
+5%
13 415
-4%
10 235
-24%
11 464
+12%
18 580
+62%
26 180
+41%
26 905
+3%
26 541
-1%
23 739
-11%
18 058
-24%
Pre-Tax Income
Interest Income Expense
(1 747)
(1 051)
(1 357)
646
785
1 042
1 309
(483)
(397)
(520)
(794)
(355)
(109)
84
213
(122)
(296)
(379)
(406)
(373)
(4)
32
62
97
(203)
(185)
(172)
(229)
182
162
88
136
(297)
(101)
(202)
(215)
(222)
(218)
(270)
(267)
(273)
Non-Reccuring Items
(1 979)
(98)
(1 302)
(1 170)
(435)
(87)
38
(113)
17
1
(518)
(526)
(526)
(544)
(41)
(92)
(92)
(81)
(61)
(2)
(2)
4
0
0
0
0
(3 048)
(3 048)
(3 769)
(3 769)
0
0
0
(2 259)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
231
299
171
160
158
13
0
(282)
(279)
0
(285)
(5)
(8)
(421)
0
(39)
(307)
(311)
0
(304)
(99)
(192)
560
592
658
712
0
0
0
(189)
0
0
0
215
(95)
(137)
(146)
(163)
(72)
(53)
(67)
Total Other Income
(111)
(380)
(191)
(402)
(633)
(132)
(407)
(433)
(461)
(1 219)
(1 017)
(1 043)
(1 065)
(616)
(589)
(517)
(451)
(106)
(474)
(321)
(342)
(402)
(342)
(124)
(256)
(48)
(248)
(42)
294
514
440
477
168
118
537
272
313
107
41
(477)
(334)
Pre-Tax Income
28 493
N/A
35 606
+25%
41 156
+16%
42 975
+4%
43 768
+2%
43 638
0%
35 922
-18%
39 316
+9%
44 710
+14%
37 166
-17%
38 155
+3%
33 835
-11%
33 999
+0%
35 102
+3%
27 107
-23%
17 753
-35%
11 871
-33%
13 054
+10%
21 016
+61%
28 475
+35%
27 239
-4%
27 456
+1%
24 156
-12%
21 386
-11%
25 011
+17%
24 030
-4%
7 566
-69%
2 002
-74%
(694)
N/A
2 029
N/A
13 900
+585%
14 616
+5%
13 286
-9%
8 208
-38%
11 704
+43%
18 500
+58%
26 125
+41%
26 631
+2%
26 240
-1%
22 942
-13%
17 384
-24%
Net Income
Tax Provision
(13 226)
(14 028)
(15 361)
(15 837)
(16 832)
(16 029)
(13 695)
(10 860)
(10 813)
(8 439)
(8 365)
(10 180)
(10 759)
(8 043)
(5 294)
(3 330)
(2 310)
(6 254)
(8 429)
(10 308)
(9 501)
(11 115)
(10 149)
(9 127)
(10 231)
(8 157)
(3 363)
(1 717)
(1 258)
(1 164)
(4 588)
(5 028)
(5 288)
(6 015)
(6 790)
(8 052)
(8 030)
(5 946)
(5 966)
(5 619)
(5 596)
Income from Continuing Operations
15 267
21 578
25 795
27 138
26 936
27 609
22 227
28 456
33 897
28 727
29 790
23 655
23 240
27 059
21 813
14 423
9 561
6 800
12 587
18 167
17 738
16 341
14 007
12 259
14 780
15 873
4 203
285
(1 952)
865
9 312
9 588
7 998
2 193
4 914
10 448
18 095
20 685
20 274
17 323
11 788
Income to Minority Interest
(1 377)
(1 216)
(1 183)
(1 285)
(1 098)
(1 372)
(1 348)
(1 041)
(596)
(583)
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
0
0
0
0
Net Income (Common)
13 889
N/A
20 361
+47%
24 610
+21%
25 852
+5%
25 836
0%
26 235
+2%
20 878
-20%
27 414
+31%
33 299
+21%
28 143
-15%
29 789
+6%
23 653
-21%
23 239
-2%
27 058
+16%
21 812
-19%
14 422
-34%
9 561
-34%
6 799
-29%
12 586
+85%
18 166
+44%
17 736
-2%
16 341
-8%
14 008
-14%
12 259
-12%
14 780
+21%
15 872
+7%
4 202
-74%
286
-93%
(1 952)
N/A
865
N/A
9 311
+976%
9 587
+3%
7 997
-17%
2 193
-73%
4 915
+124%
10 448
+113%
18 095
+73%
20 685
+14%
20 273
-2%
17 323
-15%
11 788
-32%
EPS (Diluted)
161.5
N/A
236.75
+47%
286.16
+21%
300.6
+5%
300.41
0%
305.26
+2%
242.76
-20%
291.63
+20%
336.35
+15%
298.18
-11%
300.89
+1%
238.91
-21%
234.73
-2%
274.44
+17%
220.32
-20%
145.67
-34%
96.57
-34%
68.95
-29%
127.13
+84%
183.49
+44%
179.79
-2%
165.66
-8%
142.01
-14%
124.28
-12%
149.84
+21%
160.91
+7%
42.6
-74%
2.9
-93%
-19.79
N/A
8.77
N/A
94.4
+976%
97.2
+3%
81.08
-17%
22.23
-73%
49.83
+124%
105.93
+113%
183.46
+73%
209.72
+14%
205.55
-2%
175.64
-15%
119.52
-32%

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.