First Time Loading...

Hoshizaki Corp
TSE:6465

Watchlist Manager
Hoshizaki Corp Logo
Hoshizaki Corp
TSE:6465
Watchlist
Price: 5 486 JPY -0.31% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

373.6B
+2%
Revenue
Growth Rates:
1 Year
+16%
3 Years
+57%
5 Years
+28%
7 Years
+41%
10 Years
+82%
43.5B
+8%
Operating Income
Growth Rates:
1 Year
+59%
3 Years
+136%
5 Years
+19%
7 Years
+26%
10 Years
+117%
32.8B
+18%
Net Income
Growth Rates:
1 Year
+37%
3 Years
+187%
5 Years
+28%
7 Years
+53%
10 Years
+108%

Earnings Waterfall
Hoshizaki Corp

Revenue
373.6B JPY
Cost of Revenue
-237.5B JPY
Gross Profit
136.1B JPY
Operating Expenses
-92.5B JPY
Operating Income
43.5B JPY
Other Expenses
-10.7B JPY
Net Income
32.8B JPY

Income Statement
Hoshizaki 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
205 513
N/A
217 834
+6%
222 451
+2%
228 311
+3%
233 252
+2%
237 324
+2%
246 714
+4%
255 044
+3%
260 174
+2%
264 833
+2%
266 683
+1%
265 867
0%
265 548
0%
268 180
+1%
271 808
+1%
277 475
+2%
282 215
+2%
285 838
+1%
288 469
+1%
289 707
+0%
292 774
+1%
295 312
+1%
292 420
-1%
293 947
+1%
290 136
-1%
286 647
-1%
261 583
-9%
245 699
-6%
238 314
-3%
234 302
-2%
253 879
+8%
262 820
+4%
274 419
+4%
278 424
+1%
288 021
+3%
305 451
+6%
321 338
+5%
339 351
+6%
354 884
+5%
364 455
+3%
373 563
+2%
Gross Profit
Cost of Revenue
(125 326)
(132 536)
(135 509)
(139 142)
(142 161)
(144 618)
(150 272)
(155 947)
(159 319)
(162 291)
(163 099)
(161 923)
(161 918)
(163 744)
(166 574)
(170 560)
(173 849)
(176 305)
(178 727)
(179 913)
(182 224)
(184 613)
(182 498)
(183 455)
(180 671)
(177 587)
(163 501)
(153 487)
(149 261)
(147 811)
(159 396)
(166 576)
(174 727)
(178 200)
(185 915)
(197 337)
(209 642)
(220 182)
(228 597)
(234 514)
(237 501)
Gross Profit
80 187
N/A
85 298
+6%
86 942
+2%
89 169
+3%
91 091
+2%
92 706
+2%
96 442
+4%
99 097
+3%
100 855
+2%
102 542
+2%
103 584
+1%
103 944
+0%
103 630
0%
104 436
+1%
105 234
+1%
106 915
+2%
108 366
+1%
109 533
+1%
109 742
+0%
109 794
+0%
110 550
+1%
110 699
+0%
109 922
-1%
110 492
+1%
109 465
-1%
109 060
0%
98 082
-10%
92 212
-6%
89 053
-3%
86 491
-3%
94 483
+9%
96 244
+2%
99 692
+4%
100 224
+1%
102 106
+2%
108 114
+6%
111 696
+3%
119 169
+7%
126 287
+6%
129 941
+3%
136 062
+5%
Operating Income
Operating Expenses
(60 135)
(61 645)
(62 139)
(63 152)
(67 293)
(65 278)
(66 840)
(68 951)
(69 865)
(69 441)
(68 851)
(68 014)
(69 055)
(69 829)
(71 369)
(72 662)
(72 301)
(72 371)
(72 427)
(72 871)
(74 104)
(75 464)
(76 292)
(76 772)
(76 801)
(76 486)
(73 506)
(72 148)
(70 606)
(69 881)
(72 390)
(73 512)
(74 761)
(76 213)
(78 101)
(80 941)
(84 318)
(86 232)
(88 641)
(89 742)
(92 542)
Selling, General & Administrative
(60 135)
(61 645)
(62 140)
(63 151)
(64 106)
(65 278)
(66 839)
(68 950)
(69 135)
(69 440)
(68 850)
(68 013)
(69 054)
(69 828)
(71 368)
(72 661)
(72 299)
(72 368)
(72 425)
(72 868)
(74 103)
(75 464)
(76 291)
(76 771)
(76 799)
(76 483)
(73 504)
(72 147)
(70 605)
(69 880)
(72 389)
(73 511)
(74 760)
(76 212)
(78 100)
(80 940)
(84 317)
(86 231)
(88 640)
(89 740)
(92 541)
Depreciation & Amortization
0
0
0
0
(3 186)
0
0
0
(729)
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
0
Other Operating Expenses
0
0
1
0
(1)
0
(1)
(1)
(1)
0
(1)
(1)
(1)
0
(1)
(1)
(2)
(3)
(2)
(3)
(1)
0
(2)
(2)
(2)
(3)
0
0
(1)
(1)
(1)
0
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
Operating Income
20 052
N/A
23 653
+18%
24 803
+5%
26 017
+5%
23 798
-9%
27 428
+15%
29 602
+8%
30 146
+2%
30 990
+3%
33 101
+7%
34 733
+5%
35 930
+3%
34 575
-4%
34 607
+0%
33 865
-2%
34 253
+1%
36 065
+5%
37 162
+3%
37 315
+0%
36 923
-1%
36 446
-1%
35 235
-3%
33 630
-5%
33 720
+0%
32 664
-3%
32 574
0%
24 576
-25%
20 064
-18%
18 447
-8%
16 610
-10%
22 093
+33%
22 732
+3%
24 931
+10%
24 011
-4%
24 005
0%
27 173
+13%
27 378
+1%
32 937
+20%
37 646
+14%
40 199
+7%
43 520
+8%
Pre-Tax Income
Interest Income Expense
5 786
3 031
1 880
3 101
3 544
3 665
4 902
1 109
(1 236)
(3 434)
(7 949)
(6 227)
(978)
381
4 224
5 562
458
(1 301)
(67)
892
(289)
2 764
445
(1 105)
1 476
(330)
806
109
(1 545)
3 183
3 172
3 944
5 841
6 846
12 798
16 904
9 642
5 977
4 541
2 119
6 516
Non-Reccuring Items
(50)
(109)
(101)
(1 202)
(1 345)
(4 429)
(4 433)
(3 347)
(1 109)
(1 852)
(1 859)
(1 923)
(381)
(376)
(368)
(292)
(1 885)
(1 875)
(2 117)
(2 120)
(294)
(285)
15
11
(45)
(30)
(10)
32
15
37
(39)
(84)
(54)
(80)
(78)
(154)
(3 211)
(3 183)
(3 191)
(3 105)
(2 040)
Gain/Loss on Disposition of Assets
(23)
(23)
(51)
(35)
(27)
(61)
6
7
51
48
3
0
(22)
(9)
(12)
(12)
100
86
99
101
12
17
10
0
(13)
0
0
0
5
0
2
2
4
8
13
19
26
33
36
28
37
Total Other Income
511
419
392
458
708
687
1 194
1 179
381
933
404
620
543
638
727
480
564
448
359
272
215
257
157
260
181
109
346
445
366
432
368
218
509
602
389
397
260
139
277
255
345
Pre-Tax Income
26 276
N/A
26 971
+3%
26 923
0%
28 339
+5%
26 678
-6%
27 290
+2%
31 271
+15%
29 094
-7%
29 077
0%
28 796
-1%
25 332
-12%
28 400
+12%
33 737
+19%
35 241
+4%
38 436
+9%
39 991
+4%
35 302
-12%
34 520
-2%
35 589
+3%
36 068
+1%
36 090
+0%
37 988
+5%
34 257
-10%
32 886
-4%
34 263
+4%
32 323
-6%
25 718
-20%
20 648
-20%
17 288
-16%
20 262
+17%
25 596
+26%
26 812
+5%
31 231
+16%
31 387
+0%
37 127
+18%
44 339
+19%
34 095
-23%
35 903
+5%
39 309
+9%
39 496
+0%
48 378
+22%
Net Income
Tax Provision
(10 547)
(10 715)
(10 334)
(10 909)
(11 618)
(12 222)
(13 604)
(12 943)
(11 851)
(11 277)
(9 736)
(10 199)
(11 956)
(12 089)
(13 208)
(13 625)
(11 980)
(11 546)
(11 473)
(11 379)
(10 132)
(10 658)
(9 415)
(8 804)
(9 518)
(9 100)
(7 340)
(5 997)
(5 663)
(6 358)
(7 720)
(7 981)
(9 229)
(9 218)
(11 090)
(13 394)
(9 571)
(10 106)
(10 883)
(10 846)
(14 830)
Income from Continuing Operations
15 729
16 256
16 589
17 430
15 060
15 068
17 667
16 151
17 226
17 519
15 596
18 201
21 781
23 152
25 228
26 366
23 322
22 974
24 116
24 689
25 958
27 330
24 842
24 082
24 745
23 223
18 378
14 651
11 625
13 904
17 876
18 831
22 002
22 169
26 037
30 945
24 524
25 797
28 426
28 650
33 548
Income to Minority Interest
41
32
24
77
(47)
(64)
(96)
(215)
(254)
(307)
(478)
(460)
(350)
(286)
(140)
(87)
(177)
(208)
(187)
(176)
(240)
(283)
(288)
(311)
(307)
(322)
(256)
(223)
(181)
(175)
(233)
(246)
(322)
(373)
(446)
(496)
(546)
(624)
(743)
(750)
(712)
Net Income (Common)
15 769
N/A
16 288
+3%
16 613
+2%
17 506
+5%
15 011
-14%
15 001
0%
17 569
+17%
15 934
-9%
16 971
+7%
17 211
+1%
15 117
-12%
17 741
+17%
21 430
+21%
22 864
+7%
25 087
+10%
26 277
+5%
23 144
-12%
22 766
-2%
23 928
+5%
24 512
+2%
25 717
+5%
27 046
+5%
24 553
-9%
23 771
-3%
24 437
+3%
22 899
-6%
18 121
-21%
14 426
-20%
11 442
-21%
13 729
+20%
17 641
+28%
18 583
+5%
21 679
+17%
21 795
+1%
25 590
+17%
30 447
+19%
23 977
-21%
25 170
+5%
27 681
+10%
27 899
+1%
32 835
+18%
EPS (Diluted)
219.01
N/A
226.22
+3%
230.73
+2%
243.13
+5%
208.48
-14%
205.49
-1%
240.67
+17%
221.3
-8%
234.22
+6%
239.04
+2%
209.95
-12%
246.4
+17%
147.97
-40%
317.55
+115%
348.43
+10%
364.95
+5%
159.8
-56%
316.19
+98%
332.33
+5%
340.44
+2%
177.56
-48%
373.47
+110%
339.05
-9%
328.25
-3%
168.72
-49%
316.2
+87%
250.22
-21%
199.2
-20%
79
-60%
94.78
+20%
121.78
+28%
128.29
+5%
149.67
+17%
150.46
+1%
176.66
+17%
210.19
+19%
165.52
-21%
173.76
+5%
191.09
+10%
192.58
+1%
226.65
+18%

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 134,000+ 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.