First Time Loading...

Meidensha Corp
TSE:6508

Watchlist Manager
Meidensha Corp Logo
Meidensha Corp
TSE:6508
Watchlist
Price: 3 530 JPY 3.82% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

286.5B
+2%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+15%
5 Years
+18%
7 Years
+24%
10 Years
+38%
13.2B
+19%
Operating Income
Growth Rates:
1 Year
+123%
3 Years
-7%
5 Years
+13%
7 Years
+79%
10 Years
+56%
11.4B
+37%
Net Income
Growth Rates:
1 Year
+112%
3 Years
+30%
5 Years
+30%
7 Years
+131%
10 Years
+163%

Earnings Waterfall
Meidensha Corp

Revenue
286.5B JPY
Cost of Revenue
-218.2B JPY
Gross Profit
68.3B JPY
Operating Expenses
-55.1B JPY
Operating Income
13.2B JPY
Other Expenses
-1.8B JPY
Net Income
11.4B JPY

Income Statement
Meidensha 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
208 163
N/A
216 176
+4%
220 304
+2%
221 891
+1%
226 067
+2%
230 299
+2%
233 449
+1%
235 388
+1%
241 207
+2%
237 404
-2%
240 276
+1%
236 112
-2%
230 362
-2%
220 141
-4%
224 521
+2%
228 003
+2%
231 522
+2%
241 832
+4%
239 378
-1%
240 867
+1%
243 410
+1%
245 033
+1%
244 348
0%
249 170
+2%
249 475
+0%
255 748
+3%
253 762
-1%
250 805
-1%
249 234
-1%
231 254
-7%
240 202
+4%
241 237
+0%
252 482
+5%
255 046
+1%
257 458
+1%
267 838
+4%
266 614
0%
272 578
+2%
278 585
+2%
279 883
+0%
286 487
+2%
Gross Profit
Cost of Revenue
(159 093)
(164 792)
(167 567)
(168 825)
(170 729)
(174 407)
(176 634)
(178 422)
(182 029)
(181 040)
(183 654)
(179 527)
(176 011)
(164 685)
(167 857)
(171 350)
(173 528)
(181 429)
(179 579)
(180 084)
(182 074)
(185 027)
(184 476)
(188 122)
(188 841)
(192 641)
(190 533)
(187 922)
(185 993)
(173 352)
(180 678)
(181 746)
(190 574)
(193 923)
(197 504)
(206 480)
(206 297)
(209 599)
(214 540)
(214 353)
(218 230)
Gross Profit
49 070
N/A
51 384
+5%
52 737
+3%
53 066
+1%
55 338
+4%
55 892
+1%
56 815
+2%
56 966
+0%
59 178
+4%
56 364
-5%
56 622
+0%
56 585
0%
54 351
-4%
55 456
+2%
56 664
+2%
56 653
0%
57 994
+2%
60 403
+4%
59 799
-1%
60 783
+2%
61 336
+1%
60 006
-2%
59 872
0%
61 048
+2%
60 634
-1%
63 107
+4%
63 229
+0%
62 883
-1%
63 241
+1%
57 902
-8%
59 524
+3%
59 491
0%
61 908
+4%
61 123
-1%
59 954
-2%
61 358
+2%
60 317
-2%
62 979
+4%
64 045
+2%
65 530
+2%
68 257
+4%
Operating Income
Operating Expenses
(40 649)
(41 838)
(43 118)
(44 092)
(44 970)
(44 729)
(44 764)
(45 291)
(45 222)
(45 847)
(46 631)
(46 537)
(46 998)
(46 607)
(47 186)
(47 735)
(48 178)
(49 022)
(48 924)
(49 311)
(49 719)
(49 670)
(49 710)
(50 078)
(50 292)
(50 382)
(49 883)
(49 576)
(49 105)
(49 518)
(50 146)
(50 307)
(51 169)
(51 655)
(52 936)
(54 032)
(54 420)
(54 440)
(54 403)
(54 465)
(55 105)
Selling, General & Administrative
(40 271)
(35 692)
(42 922)
(43 990)
(44 969)
(38 093)
(45 043)
(45 289)
(45 221)
(39 691)
(46 630)
(46 536)
(46 996)
(40 174)
(47 185)
(47 734)
(48 177)
(41 571)
(48 923)
(49 310)
(49 720)
(42 506)
(49 710)
(50 077)
(50 290)
(42 805)
(49 882)
(49 576)
(49 104)
(42 169)
(50 145)
(50 307)
(51 168)
(44 126)
(52 935)
(54 031)
(54 419)
(47 219)
(54 401)
(54 463)
(55 105)
Research & Development
0
(3 908)
0
0
0
(4 111)
0
0
0
0
0
0
0
(3 511)
0
0
0
(4 439)
0
0
0
(4 270)
0
0
0
(4 462)
0
0
0
(4 101)
0
0
0
(4 289)
0
0
0
(4 057)
0
0
0
Depreciation & Amortization
(379)
(2 237)
0
0
0
(2 524)
0
0
0
(2 734)
0
0
0
(2 921)
0
0
0
(3 012)
0
0
0
(2 893)
0
0
0
(3 114)
0
0
0
(3 247)
0
0
0
(3 239)
0
0
0
(3 163)
0
0
0
Other Operating Expenses
1
(1)
(196)
(102)
(1)
(1)
279
0
(1)
(3 422)
0
(1)
(2)
(1)
(1)
(1)
0
0
(1)
0
1
(1)
0
(1)
(2)
(1)
0
0
0
(1)
(1)
0
(1)
(1)
0
(1)
(1)
(1)
(2)
(2)
0
Operating Income
8 421
N/A
9 546
+13%
9 619
+1%
8 974
-7%
10 368
+16%
11 163
+8%
12 051
+8%
11 675
-3%
13 956
+20%
10 517
-25%
9 991
-5%
10 048
+1%
7 353
-27%
8 849
+20%
9 478
+7%
8 918
-6%
9 816
+10%
11 381
+16%
10 875
-4%
11 472
+5%
11 617
+1%
10 336
-11%
10 162
-2%
10 970
+8%
10 342
-6%
12 725
+23%
13 346
+5%
13 307
0%
14 136
+6%
8 384
-41%
9 378
+12%
9 184
-2%
10 739
+17%
9 468
-12%
7 018
-26%
7 326
+4%
5 897
-20%
8 539
+45%
9 642
+13%
11 065
+15%
13 152
+19%
Pre-Tax Income
Interest Income Expense
(129)
(319)
(239)
218
251
415
426
(198)
(578)
(9)
(272)
(119)
417
(175)
(665)
(990)
(1 294)
(452)
(74)
352
549
346
(7)
(201)
(87)
(600)
(495)
(407)
(589)
423
620
682
701
897
1 689
1 910
1 406
1 284
840
707
995
Non-Reccuring Items
(545)
1 895
2 076
2 055
2 086
137
0
270
289
(627)
(633)
(628)
(759)
(336)
29
38
(22)
(600)
(308)
(453)
(412)
(771)
(230)
(334)
(358)
(697)
(934)
(1 344)
(1 081)
(880)
(928)
(305)
(410)
(654)
(404)
(295)
(464)
(137)
(354)
(708)
(1 052)
Gain/Loss on Disposition of Assets
0
535
0
0
0
253
0
25
25
0
0
0
0
160
0
0
0
209
0
0
0
463
0
0
0
233
0
0
0
3 497
0
0
0
234
(45)
(45)
533
807
0
0
3 240
Total Other Income
(1 574)
(1 646)
(1 102)
(971)
(642)
(1 043)
(509)
(323)
(202)
477
424
235
277
(267)
(93)
(3)
(214)
(266)
(401)
(379)
259
(102)
373
224
(118)
(220)
(48)
38
(10)
(121)
3 392
3 473
3 467
39
331
350
412
(96)
787
741
106
Pre-Tax Income
6 173
N/A
10 011
+62%
10 354
+3%
10 276
-1%
12 063
+17%
10 925
-9%
11 968
+10%
11 449
-4%
13 490
+18%
10 358
-23%
9 510
-8%
9 536
+0%
7 288
-24%
8 231
+13%
8 749
+6%
7 963
-9%
8 286
+4%
10 272
+24%
10 092
-2%
10 992
+9%
12 013
+9%
10 272
-14%
10 298
+0%
10 659
+4%
9 779
-8%
11 441
+17%
11 869
+4%
11 594
-2%
12 456
+7%
11 303
-9%
12 462
+10%
13 034
+5%
14 497
+11%
9 984
-31%
8 589
-14%
9 246
+8%
7 784
-16%
10 397
+34%
10 915
+5%
11 805
+8%
16 441
+39%
Net Income
Tax Provision
(1 836)
(3 377)
(3 614)
(3 442)
(4 052)
(3 865)
(4 250)
(4 281)
(5 196)
(3 371)
(3 320)
(3 208)
(2 539)
(2 551)
(2 701)
(2 717)
(2 887)
(3 208)
(3 158)
(3 328)
(3 461)
(2 824)
(2 547)
(2 658)
(2 609)
(3 062)
(3 425)
(3 422)
(3 531)
(3 747)
(4 163)
(4 326)
(4 685)
(3 030)
(2 711)
(2 853)
(2 334)
(3 136)
(3 275)
(3 472)
(4 894)
Income from Continuing Operations
4 337
6 634
6 740
6 834
8 011
7 060
7 718
7 168
8 294
6 987
6 190
6 328
4 749
5 680
6 048
5 246
5 399
7 064
6 934
7 664
8 552
7 448
7 751
8 001
7 170
8 379
8 444
8 172
8 925
7 556
8 299
8 708
9 812
6 954
5 878
6 393
5 450
7 261
7 640
8 333
11 547
Income to Minority Interest
(23)
(53)
(84)
(123)
(166)
(192)
(161)
(142)
(180)
(25)
45
41
167
62
(3)
(2)
(67)
(7)
126
182
174
205
71
4
22
(170)
(195)
(187)
(197)
(252)
(271)
(268)
(307)
(220)
(208)
(225)
(97)
(132)
(117)
(75)
(193)
Net Income (Common)
4 314
N/A
6 580
+53%
6 654
+1%
6 709
+1%
7 844
+17%
6 868
-12%
7 557
+10%
7 026
-7%
8 113
+15%
6 962
-14%
6 236
-10%
6 371
+2%
4 917
-23%
5 743
+17%
6 045
+5%
5 245
-13%
5 332
+2%
7 056
+32%
7 058
+0%
7 845
+11%
8 726
+11%
7 653
-12%
7 823
+2%
8 004
+2%
7 192
-10%
8 208
+14%
8 248
+0%
7 983
-3%
8 727
+9%
7 303
-16%
8 026
+10%
8 439
+5%
9 502
+13%
6 733
-29%
5 670
-16%
6 167
+9%
5 354
-13%
7 128
+33%
7 522
+6%
8 258
+10%
11 351
+37%
EPS (Diluted)
95.86
N/A
146.22
+53%
147.86
+1%
149.08
+1%
174.31
+17%
151.34
-13%
167.93
+11%
156.13
-7%
180.28
+15%
153.42
-15%
138.57
-10%
141.57
+2%
109.26
-23%
126.56
+16%
134.33
+6%
116.55
-13%
118.48
+2%
155.5
+31%
156.84
+1%
174.33
+11%
192.31
+10%
168.67
-12%
172.44
+2%
176.42
+2%
158.53
-10%
180.91
+14%
181.79
+0%
175.95
-3%
192.35
+9%
160.97
-16%
176.9
+10%
186.01
+5%
209.44
+13%
148.41
-29%
124.97
-16%
135.93
+9%
118.01
-13%
157.12
+33%
165.8
+6%
182.02
+10%
250.2
+37%

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 133,900+ 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.