First Time Loading...

Maxell Ltd
TSE:6810

Watchlist Manager
Maxell Ltd Logo
Maxell Ltd
TSE:6810
Watchlist
Price: 1 501 JPY -3.29% Market Closed
Updated: Apr 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

130.8B
-2%
Revenue
Growth Rates:
1 Year
-2%
3 Years
-4%
5 Years
-9%
7 Years
-5%
10 Years
-
7.5B
+10%
Operating Income
Growth Rates:
1 Year
+42%
3 Years
+479%
5 Years
+47%
7 Years
+12%
10 Years
-
5.9B
-16%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
+62%
7 Years
+74%
10 Years
-

Earnings Waterfall
Maxell Ltd

Revenue
130.8B JPY
Cost of Revenue
-100.7B JPY
Gross Profit
30.1B JPY
Operating Expenses
-22.6B JPY
Operating Income
7.5B JPY
Other Expenses
-1.6B JPY
Net Income
5.9B JPY

Income Statement
Maxell Ltd

Rotate your device to view
Income Statement
Currency: JPY
Mar-2010 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
76 842
N/A
148 481
+93%
74 214
-50%
113 866
+53%
155 938
+37%
156 033
+0%
157 498
+1%
159 077
+1%
157 603
-1%
156 216
-1%
151 579
-3%
143 645
-5%
138 106
-4%
135 116
-2%
135 961
+1%
142 121
+5%
145 955
+3%
148 198
+2%
148 521
+0%
145 807
-2%
144 466
-1%
150 584
+4%
153 140
+2%
153 574
+0%
153 812
+0%
145 041
-6%
138 578
-4%
135 082
-3%
136 988
+1%
139 055
+2%
144 026
+4%
144 676
+0%
140 272
-3%
138 215
-1%
135 512
-2%
134 159
-1%
132 897
-1%
132 776
0%
132 774
0%
133 191
+0%
130 845
-2%
Gross Profit
Cost of Revenue
(61 771)
(115 671)
(58 578)
(90 292)
(122 964)
(124 310)
(125 144)
(125 667)
(125 012)
(123 023)
(119 403)
(113 149)
(108 163)
(104 871)
(104 563)
(109 357)
(111 550)
(113 870)
(114 748)
(113 043)
(113 568)
(119 417)
(122 079)
(123 024)
(123 329)
(117 710)
(113 094)
(109 399)
(110 440)
(108 992)
(109 410)
(108 722)
(104 345)
(103 613)
(103 755)
(103 574)
(102 883)
(102 678)
(102 629)
(102 895)
(100 725)
Gross Profit
15 071
N/A
32 810
+118%
15 636
-52%
23 574
+51%
32 974
+40%
31 723
-4%
32 354
+2%
33 410
+3%
32 591
-2%
33 193
+2%
32 176
-3%
30 496
-5%
29 943
-2%
30 245
+1%
31 398
+4%
32 764
+4%
34 405
+5%
34 328
0%
33 773
-2%
32 764
-3%
30 898
-6%
31 167
+1%
31 061
0%
30 550
-2%
30 483
0%
27 331
-10%
25 484
-7%
25 683
+1%
26 548
+3%
30 063
+13%
34 616
+15%
35 954
+4%
35 927
0%
34 602
-4%
31 757
-8%
30 585
-4%
30 014
-2%
30 098
+0%
30 145
+0%
30 296
+1%
30 120
-1%
Operating Income
Operating Expenses
(18 838)
(25 454)
(12 839)
(19 471)
(26 335)
(26 533)
(26 647)
(26 628)
(26 160)
(25 887)
(25 033)
(23 932)
(23 200)
(22 678)
(27 431)
(23 558)
(24 381)
(25 480)
(25 684)
(25 817)
(25 757)
(25 743)
(25 135)
(25 381)
(25 982)
(27 468)
(26 212)
(25 695)
(25 246)
(26 257)
(26 957)
(26 829)
(26 399)
(25 270)
(36 100)
(24 938)
(24 689)
(24 460)
(24 637)
(23 421)
(22 575)
Selling, General & Administrative
(17 229)
(22 708)
(12 839)
(19 471)
(26 335)
(24 021)
(26 647)
(26 628)
(26 160)
(23 341)
(25 033)
(23 932)
(23 200)
(20 169)
(22 870)
(23 558)
(24 381)
(21 936)
(25 684)
(25 817)
(26 003)
(22 379)
(26 699)
(27 138)
(27 493)
(24 084)
(26 212)
(25 695)
(25 246)
(23 085)
(26 957)
(26 829)
(26 399)
(22 291)
(24 715)
(24 938)
(24 689)
(21 546)
(23 769)
(22 553)
(22 575)
Research & Development
0
(2 274)
0
0
0
(2 097)
0
0
0
0
0
0
0
(2 112)
0
0
0
(2 969)
0
0
0
(2 395)
0
0
0
(2 052)
0
0
0
(2 065)
0
0
0
(1 871)
0
0
0
(1 758)
0
0
0
Depreciation & Amortization
(1 204)
(472)
0
0
0
(415)
0
0
0
(383)
0
0
0
(397)
0
0
0
(575)
0
0
0
(969)
0
0
0
(1 332)
0
0
0
(1 107)
0
0
0
(1 108)
0
0
0
(1 156)
0
0
0
Other Operating Expenses
(405)
0
0
0
0
0
0
0
0
(2 163)
0
0
0
0
(4 561)
0
0
0
0
0
246
0
1 564
1 757
1 511
0
0
0
0
0
0
0
0
0
(11 385)
0
0
0
(868)
(868)
0
Operating Income
(3 767)
N/A
7 356
N/A
2 797
-62%
4 103
+47%
6 639
+62%
5 190
-22%
5 707
+10%
6 782
+19%
6 431
-5%
7 306
+14%
7 143
-2%
6 564
-8%
6 743
+3%
7 567
+12%
3 967
-48%
9 206
+132%
10 024
+9%
8 848
-12%
8 089
-9%
6 947
-14%
5 141
-26%
5 424
+6%
5 926
+9%
5 169
-13%
4 501
-13%
(137)
N/A
(728)
-431%
(12)
+98%
1 302
N/A
3 806
+192%
7 659
+101%
9 125
+19%
9 528
+4%
9 332
-2%
(4 343)
N/A
5 647
N/A
5 325
-6%
5 638
+6%
5 508
-2%
6 875
+25%
7 545
+10%
Pre-Tax Income
Interest Income Expense
2 923
1 825
(556)
362
898
900
1 230
285
(236)
(205)
(775)
(846)
(392)
24
355
388
19
(80)
368
920
1 083
1 261
982
709
468
716
685
430
232
89
170
382
588
804
1 292
1 770
1 483
850
1 324
933
894
Non-Reccuring Items
(6 490)
(643)
(280)
(752)
(5 347)
(8 098)
(7 992)
(7 690)
(3 095)
(1 553)
(1 783)
(1 613)
(2 194)
(4 770)
0
(3 728)
(3 346)
(142)
(508)
(1 534)
(1 335)
1 204
0
0
0
(9 374)
(9 484)
(9 637)
(11 492)
(17 883)
(17 798)
(17 645)
(16 765)
(11 410)
0
(11 385)
(10 410)
(859)
0
0
(1 303)
Gain/Loss on Disposition of Assets
(76)
(53)
68
57
58
10 802
10 792
10 786
10 741
0
(118)
(109)
(163)
4 064
3 951
3 924
4 190
(384)
(289)
(389)
(571)
(280)
(285)
(185)
(181)
(308)
(282)
(275)
0
6 339
(69)
(54)
(118)
(433)
(414)
(291)
(260)
1 397
1 388
1 158
1 169
Total Other Income
579
212
196
272
185
29
(5)
62
(104)
(325)
(234)
(414)
(183)
(182)
(142)
(82)
(120)
(201)
(101)
(177)
(128)
56
(158)
(247)
(301)
(323)
(322)
(138)
(441)
(49)
6 397
6 368
6 557
158
182
261
243
239
233
202
170
Pre-Tax Income
(6 831)
N/A
8 697
N/A
2 225
-74%
4 042
+82%
2 433
-40%
8 823
+263%
9 732
+10%
10 225
+5%
13 737
+34%
5 223
-62%
4 233
-19%
3 582
-15%
3 811
+6%
6 703
+76%
8 131
+21%
9 708
+19%
10 767
+11%
8 041
-25%
7 559
-6%
5 767
-24%
4 190
-27%
7 665
+83%
6 465
-16%
5 446
-16%
4 487
-18%
(9 426)
N/A
(10 131)
-7%
(9 632)
+5%
(10 399)
-8%
(7 698)
+26%
(3 641)
+53%
(1 824)
+50%
(210)
+88%
(1 549)
-638%
(3 283)
-112%
(3 998)
-22%
(3 619)
+9%
7 265
N/A
8 453
+16%
9 168
+8%
8 475
-8%
Net Income
Tax Provision
(110)
(1 115)
292
(151)
(760)
(1 784)
(1 974)
(1 983)
(2 532)
(1 229)
(1 041)
(913)
(302)
(867)
(1 241)
(1 475)
(1 683)
(868)
(736)
(601)
(438)
(2 170)
(1 872)
(926)
(478)
(736)
(732)
(2 450)
(2 475)
(1 799)
(2 637)
(2 738)
(2 758)
(1 718)
(1 007)
(134)
(13)
(2 009)
(2 531)
(2 273)
(2 540)
Income from Continuing Operations
(6 941)
7 582
2 517
3 891
1 673
7 039
7 758
8 242
11 205
3 994
3 192
2 669
3 509
5 836
6 890
8 233
9 084
7 173
6 823
5 166
3 752
5 495
4 593
4 520
4 009
(10 162)
(10 863)
(12 082)
(12 874)
(9 497)
(6 278)
(4 562)
(2 968)
(3 267)
(4 290)
(4 132)
(3 632)
5 256
5 922
6 895
5 935
Income to Minority Interest
0
(150)
(32)
(99)
(199)
(219)
(256)
(319)
(74)
(63)
(16)
96
(120)
(112)
(101)
(99)
(65)
(46)
(39)
(74)
(114)
(184)
(214)
(446)
(446)
(325)
(277)
(66)
(8)
124
57
5
61
(392)
(375)
(359)
(370)
(63)
(28)
92
(36)
Net Income (Common)
(6 941)
N/A
7 432
N/A
2 485
-67%
3 792
+53%
1 474
-61%
6 820
+363%
7 502
+10%
7 923
+6%
11 131
+40%
3 931
-65%
3 176
-19%
2 765
-13%
3 389
+23%
5 724
+69%
6 789
+19%
8 134
+20%
9 019
+11%
7 127
-21%
6 784
-5%
5 092
-25%
3 638
-29%
5 311
+46%
4 379
-18%
4 074
-7%
3 563
-13%
(10 487)
N/A
(11 140)
-6%
(12 148)
-9%
(12 882)
-6%
(9 373)
+27%
(6 221)
+34%
(4 557)
+27%
(2 907)
+36%
(3 659)
-26%
(4 665)
-27%
(4 491)
+4%
(4 002)
+11%
5 193
N/A
5 894
+13%
6 987
+19%
5 899
-16%
EPS (Diluted)
-62.53
N/A
117.96
N/A
46.9
-60%
71.54
+53%
27.81
-61%
129.07
+364%
141.54
+10%
149.49
+6%
210.01
+40%
74.39
-65%
59.92
-19%
52.16
-13%
63.94
+23%
108.32
+69%
128.09
+18%
153.47
+20%
170.16
+11%
134.88
-21%
128
-5%
96.07
-25%
68.85
-28%
100.51
+46%
82.87
-18%
78.5
-5%
70.97
-10%
-205.23
N/A
-225.23
-10%
-245.61
-9%
-260.45
-6%
-189.51
+27%
-125.78
+34%
-92.14
+27%
-58.78
+36%
-73.98
-26%
-94.79
-28%
-93.62
+1%
-85.55
+9%
109.33
N/A
128.62
+18%
152.44
+19%
128.69
-16%

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 129,500+ 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.