Allied Telesis Holdings KK
TSE:6835

Watchlist Manager
Allied Telesis Holdings KK Logo
Allied Telesis Holdings KK
TSE:6835
Watchlist
Price: 235 JPY -0.84% Market Closed
Market Cap: 25.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+45%
5Y
+80%
10Y
+69%
Operating Income
+
3Y
+1 047%
5Y
+21 756%
10Y
-
Net Income
+
3Y
-51%
5Y
+2 674%
10Y
-

Earnings Waterfall
Allied Telesis Holdings KK

Revenue
49.7B JPY
Cost of Revenue
-21.4B JPY
Gross Profit
28.4B JPY
Operating Expenses
-24.3B JPY
Operating Income
4B JPY
Other Expenses
-294.6m JPY
Net Income
3.7B JPY

Income Statement
Allied Telesis Holdings KK

Rotate your device to view
Income Statement
Currency: JPY
Mar-2005 Jun-2005 Sep-2005 Mar-2006 Jun-2006 Sep-2006 Mar-2007 Jun-2007 Sep-2007 Mar-2008 Jun-2008 Sep-2008 Mar-2009 Jun-2009 Sep-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
0
0
0
0
0
54
0
0
120
0
0
15
0
0
13
0
38
84
75
100
107
102
102
104
100
108
118
113
112
110
120
131
120
130
114
108
128
127
136
145
132
124
114
105
109
108
111
115
113
115
128
147
172
197
203
222
239
259
274
266
263
257
261
265
267
268
257
247
240
225
216
221
219
221
0
0
Revenue
39 004
N/A
39 937
+2%
39 641
-1%
40 041
+1%
40 234
+0%
40 708
+1%
39 643
-3%
39 765
+0%
39 605
0%
38 977
-2%
37 461
-4%
36 003
-4%
31 046
-14%
26 780
-14%
24 230
-10%
25 533
+5%
26 821
+5%
25 365
-5%
35 827
+41%
33 371
-7%
33 402
+0%
34 070
+2%
34 080
+0%
33 249
-2%
31 481
-5%
28 771
-9%
28 288
-2%
28 113
-1%
28 077
0%
29 400
+5%
29 924
+2%
30 378
+2%
31 283
+3%
31 207
0%
30 217
-3%
30 679
+2%
29 438
-4%
30 196
+3%
28 361
-6%
29 679
+5%
29 220
-2%
28 904
-1%
29 301
+1%
28 524
-3%
28 590
+0%
29 202
+2%
29 206
+0%
28 993
-1%
29 068
+0%
28 391
-2%
28 639
+1%
29 000
+1%
29 173
+1%
29 496
+1%
29 122
-1%
28 618
-2%
27 625
-3%
28 131
+2%
29 381
+4%
32 993
+12%
34 643
+5%
34 137
-1%
33 265
-3%
33 053
-1%
34 374
+4%
38 319
+11%
41 498
+8%
43 120
+4%
43 666
+1%
43 715
+0%
44 386
+2%
44 639
+1%
46 118
+3%
46 947
+2%
48 459
+3%
49 462
+2%
49 722
+1%
Gross Profit
Cost of Revenue
(20 667)
(21 247)
(21 260)
(21 760)
(21 702)
(22 598)
(21 861)
(22 641)
(21 674)
(21 181)
(19 961)
(19 108)
(16 644)
(13 930)
(12 120)
(11 946)
(11 884)
(10 965)
(14 823)
(13 592)
(13 304)
(13 458)
(13 220)
(12 888)
(11 845)
(10 380)
(9 720)
(9 641)
(9 858)
(10 417)
(11 037)
(11 207)
(11 348)
(11 403)
(11 554)
(11 594)
(11 359)
(11 641)
(11 028)
(11 509)
(11 501)
(11 111)
(11 085)
(10 658)
(10 650)
(10 940)
(10 746)
(10 712)
(10 578)
(10 277)
(10 575)
(10 941)
(11 379)
(11 543)
(10 634)
(10 928)
(10 326)
(10 519)
(11 462)
(12 674)
(13 257)
(13 165)
(12 636)
(12 854)
(13 487)
(15 210)
(17 285)
(18 118)
(18 704)
(19 179)
(19 343)
(19 440)
(19 928)
(19 976)
(20 559)
(21 060)
(21 370)
Gross Profit
18 338
N/A
18 690
+2%
18 381
-2%
18 280
-1%
18 532
+1%
18 110
-2%
17 781
-2%
17 123
-4%
17 930
+5%
17 795
-1%
17 499
-2%
16 894
-3%
14 402
-15%
12 850
-11%
12 110
-6%
13 587
+12%
14 936
+10%
14 400
-4%
21 004
+46%
19 778
-6%
20 099
+2%
20 613
+3%
20 860
+1%
20 363
-2%
19 637
-4%
18 391
-6%
18 568
+1%
18 473
-1%
18 220
-1%
18 983
+4%
18 888
-1%
19 170
+1%
19 934
+4%
19 803
-1%
18 663
-6%
19 084
+2%
18 078
-5%
18 555
+3%
17 333
-7%
18 171
+5%
17 720
-2%
17 794
+0%
18 216
+2%
17 866
-2%
17 940
+0%
18 262
+2%
18 461
+1%
18 281
-1%
18 489
+1%
18 113
-2%
18 064
0%
18 058
0%
17 794
-1%
17 952
+1%
18 488
+3%
17 690
-4%
17 299
-2%
17 612
+2%
17 919
+2%
20 319
+13%
21 387
+5%
20 972
-2%
20 630
-2%
20 199
-2%
20 887
+3%
23 109
+11%
24 212
+5%
25 002
+3%
24 962
0%
24 536
-2%
25 043
+2%
25 199
+1%
26 190
+4%
26 971
+3%
27 899
+3%
28 403
+2%
28 353
0%
Operating Income
Operating Expenses
(20 368)
(19 309)
(18 230)
(18 749)
(20 309)
(20 661)
(20 206)
(18 308)
(17 749)
(16 697)
(16 201)
(15 662)
(15 033)
(13 986)
(13 368)
(13 526)
(13 972)
(14 094)
(18 773)
(18 738)
(19 019)
(19 408)
(19 337)
(19 432)
(19 009)
(18 547)
(18 372)
(18 722)
(19 020)
(19 660)
(20 173)
(20 145)
(20 375)
(20 082)
(20 507)
(20 776)
(20 514)
(20 495)
(19 860)
(19 245)
(18 718)
(17 998)
(17 643)
(17 412)
(17 273)
(17 207)
(17 320)
(17 143)
(17 389)
(17 398)
(17 513)
(17 766)
(17 766)
(18 024)
(18 242)
(17 698)
(17 281)
(17 122)
(17 294)
(17 590)
(17 992)
(18 434)
(19 227)
(19 729)
(20 535)
(21 604)
(22 327)
(22 423)
(22 679)
(22 655)
(22 835)
(23 542)
(24 144)
(24 247)
(24 475)
(24 615)
(24 316)
Selling, General & Administrative
(20 370)
(19 311)
(18 232)
(18 749)
(16 070)
(19 675)
(19 221)
(18 710)
(17 749)
(16 696)
(16 837)
(15 662)
(14 168)
(14 431)
(10 651)
(10 756)
(11 138)
(11 286)
(15 094)
(15 098)
(15 443)
(15 875)
(15 898)
(16 876)
(17 358)
(17 774)
(15 085)
(18 723)
(19 022)
(19 661)
(16 281)
(20 147)
(20 376)
(20 083)
(16 452)
(20 776)
(20 513)
(20 494)
(15 366)
(19 245)
(18 718)
(17 997)
(13 989)
(17 409)
(17 270)
(17 204)
(13 571)
(17 141)
(17 388)
(17 398)
(13 901)
(17 766)
(17 766)
(18 024)
(14 441)
(17 646)
(17 333)
(17 191)
(13 628)
(17 590)
(17 992)
(18 434)
(15 351)
(19 729)
(20 535)
(21 604)
(17 911)
(22 423)
(22 679)
(22 655)
(18 060)
(23 542)
(24 144)
(24 247)
(19 358)
(24 567)
(24 267)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(866)
(1 771)
(2 718)
(2 771)
(2 835)
(2 808)
(3 679)
(3 640)
(3 577)
(3 535)
(3 439)
0
0
0
(3 286)
0
0
0
(3 892)
0
0
0
(4 056)
0
0
0
(4 494)
0
0
0
(3 654)
0
0
0
(3 749)
0
0
0
(3 613)
0
0
0
(3 801)
0
0
0
(3 666)
0
0
0
(3 875)
0
0
0
(4 416)
0
0
0
(4 775)
0
0
0
(5 116)
0
0
Depreciation & Amortization
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
(4 239)
(986)
(985)
402
0
0
636
0
0
2 216
0
0
0
0
0
0
0
0
0
(2 556)
(1 651)
(773)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(3)
(3)
(0)
0
0
0
(0)
0
0
0
(0)
(52)
52
69
(0)
(0)
(0)
(0)
(0)
0
(0)
0
(0)
(0)
0
(0)
0
0
0
0
(0)
(49)
(49)
Operating Income
(2 031)
N/A
(620)
+69%
150
N/A
(469)
N/A
(1 777)
-279%
(2 550)
-44%
(2 424)
+5%
(1 184)
+51%
182
N/A
1 100
+504%
1 300
+18%
1 232
-5%
(632)
N/A
(1 137)
-80%
(1 259)
-11%
60
N/A
964
+1 507%
307
-68%
2 230
+626%
1 041
-53%
1 079
+4%
1 203
+11%
1 524
+27%
927
-39%
625
-33%
(158)
N/A
197
N/A
(250)
N/A
(802)
-221%
(679)
+15%
(1 285)
-89%
(977)
+24%
(442)
+55%
(280)
+37%
(1 844)
-559%
(1 692)
+8%
(2 435)
-44%
(1 939)
+20%
(2 527)
-30%
(1 073)
+58%
(997)
+7%
(203)
+80%
573
N/A
455
-21%
667
+47%
1 055
+58%
1 141
+8%
1 138
0%
1 100
-3%
715
-35%
550
-23%
291
-47%
28
-90%
(72)
N/A
246
N/A
(8)
N/A
18
N/A
490
+2 554%
624
+27%
2 729
+337%
3 395
+24%
2 538
-25%
1 403
-45%
470
-66%
352
-25%
1 505
+328%
1 885
+25%
2 579
+37%
2 283
-11%
1 882
-18%
2 208
+17%
1 657
-25%
2 046
+24%
2 723
+33%
3 425
+26%
3 787
+11%
4 037
+7%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
315
235
726
329
(956)
(1 035)
(1 484)
597
(25)
(42)
(716)
(1 082)
(934)
(1 234)
(1 054)
(746)
(959)
(576)
(292)
(416)
114
879
366
1 230
1 241
2 044
920
222
283
1 432
705
1 228
1 105
646
(694)
(2 145)
(2 311)
(813)
(162)
935
1 249
(217)
(347)
(185)
(118)
(347)
(65)
(409)
(579)
(401)
(405)
(269)
(218)
(252)
(339)
(307)
(334)
(347)
372
1 274
1 653
1 087
428
(257)
(646)
(299)
26
51
(445)
280
(213)
(590)
Non-Reccuring Items
(582)
(202)
2
14
(211)
(172)
(281)
(564)
(596)
(523)
(80)
(36)
(76)
(122)
(154)
(53)
2
19
(53)
(104)
(85)
(90)
(93)
(94)
(85)
(116)
(77)
(75)
(91)
(39)
(3)
1
9
23
(2 943)
(3 027)
(3 099)
(3 170)
(560)
275
349
406
325
103
56
427
280
340
385
13
52
(7)
(112)
(128)
(51)
0
0
0
(6)
20
20
20
26
8 636
8 636
8 636
8 636
0
0
0
(65)
(76)
(76)
(76)
(59)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
9
9
9
6
7
7
43
42
43
1
1
0
0
21
1
1
1
(19)
0
0
0
0
0
(3)
(3)
(3)
(3)
0
0
0
0
0
290
17
0
0
0
0
0
0
0
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
7
7
7
9
5
6
3
3
(1)
1 659
0
0
Total Other Income
319
317
462
320
(25)
(371)
(129)
(91)
(72)
(213)
20
18
21
(3)
(26)
(24)
(9)
(3)
(6)
(15)
(8)
(9)
(8)
(2)
3
(134)
28
838
840
982
3
20
2
945
45
959
980
(181)
9
99
24
(42)
(34)
(115)
(54)
(60)
(79)
12
(119)
(124)
(118)
(126)
8
2
4
(5)
35
46
29
(68)
(102)
(102)
(87)
14
9
10
11
18
15
17
12
(4)
15
(59)
23
1 630
1 622
Pre-Tax Income
(2 294)
N/A
(505)
+78%
613
N/A
(134)
N/A
(2 013)
-1 402%
(2 769)
-38%
(2 590)
+6%
(1 104)
+57%
(151)
+86%
(585)
-287%
212
N/A
(227)
N/A
(48)
+79%
(1 244)
-2 492%
(1 480)
-19%
(733)
+50%
(126)
+83%
(612)
-386%
959
N/A
(130)
N/A
241
N/A
146
-39%
828
+467%
539
-35%
128
-76%
(293)
N/A
1 027
N/A
879
-14%
1 173
+33%
1 501
+28%
755
-50%
(40)
N/A
(209)
-423%
972
N/A
(3 311)
N/A
(3 055)
+8%
(3 326)
-9%
(3 896)
-17%
(2 415)
+38%
(1 393)
+42%
(2 769)
-99%
(2 149)
+22%
51
N/A
281
+451%
1 606
+472%
2 673
+66%
1 128
-58%
1 144
+1%
1 181
+3%
486
-59%
137
-72%
93
-32%
(485)
N/A
(777)
-60%
(202)
+74%
(418)
-107%
(215)
+48%
318
N/A
395
+24%
2 342
+494%
3 006
+28%
2 122
-29%
995
-53%
9 492
+854%
10 269
+8%
11 811
+15%
11 625
-2%
3 033
-74%
2 051
-32%
1 257
-39%
1 862
+48%
1 606
-14%
2 040
+27%
2 142
+5%
5 328
+149%
5 205
-2%
5 070
-3%
Net Income
Tax Provision
(242)
(840)
(845)
(824)
(676)
(420)
(39)
(109)
(246)
(202)
(36)
140
143
(21)
(101)
(241)
(248)
(133)
(355)
(230)
(292)
(471)
(144)
(160)
(67)
27
(297)
(226)
(219)
(496)
(660)
(580)
(734)
(701)
(644)
(762)
(706)
(400)
(274)
(160)
(40)
(227)
60
12
(50)
(6)
3
(91)
(133)
(116)
74
119
185
308
337
343
350
239
(209)
(443)
(485)
(525)
375
(2 429)
(2 620)
(3 013)
(3 020)
(277)
(128)
87
(772)
(977)
(1 096)
(1 166)
(1 726)
(1 583)
(1 327)
Income from Continuing Operations
(2 536)
(1 345)
(233)
(960)
(2 691)
(3 191)
(2 630)
(1 215)
(399)
(789)
175
(87)
95
(1 265)
(1 581)
(974)
(374)
(746)
603
(361)
(51)
(325)
684
380
61
(265)
730
653
954
1 005
95
(621)
(944)
270
(3 955)
(3 817)
(4 032)
(4 296)
(2 690)
(1 553)
(2 809)
(2 376)
111
292
1 555
2 665
1 132
1 052
1 047
370
211
212
(300)
(469)
135
(75)
135
557
186
1 899
2 521
1 597
1 370
7 063
7 649
8 798
8 605
2 756
1 922
1 343
1 090
629
944
976
3 602
3 621
3 742
Income to Minority Interest
580
246
34
353
401
321
20
(3)
0
(15)
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
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
0
0
0
Net Income (Common)
(1 957)
N/A
(1 099)
+44%
(197)
+82%
(604)
-207%
(2 288)
-279%
(2 868)
-25%
(2 608)
+9%
(1 216)
+53%
(398)
+67%
(804)
-102%
175
N/A
(87)
N/A
95
N/A
(1 265)
N/A
(1 581)
-25%
(974)
+38%
(374)
+62%
(746)
-99%
603
N/A
(361)
N/A
(51)
+86%
(325)
-537%
684
N/A
380
-44%
61
-84%
(265)
N/A
730
N/A
653
-11%
954
+46%
1 005
+5%
95
-91%
(621)
N/A
(944)
-52%
270
N/A
(3 955)
N/A
(3 817)
+3%
(4 032)
-6%
(4 296)
-7%
(2 690)
+37%
(1 553)
+42%
(2 809)
-81%
(2 376)
+15%
111
N/A
292
+162%
1 555
+433%
2 665
+71%
1 132
-58%
1 052
-7%
1 047
0%
370
-65%
211
-43%
212
+0%
(300)
N/A
(469)
-56%
135
N/A
(75)
N/A
135
N/A
557
+313%
186
-67%
1 899
+922%
2 521
+33%
1 597
-37%
1 370
-14%
7 063
+415%
7 649
+8%
8 798
+15%
8 605
-2%
2 756
-68%
1 922
-30%
1 343
-30%
1 090
-19%
629
-42%
944
+50%
976
+3%
3 602
+269%
3 621
+1%
3 742
+3%
EPS (Diluted)
-24.77
N/A
-13.56
+45%
-2.31
+83%
-7.02
-204%
-25.14
-258%
-29.26
-16%
-20.53
+30%
-8.44
+59%
-2.55
+70%
-5.12
-101%
1.1
N/A
-0.55
N/A
0.61
N/A
-7.95
N/A
-10.19
-28%
-6.76
+34%
-2.61
+61%
-5.87
-125%
4.38
N/A
-2.95
N/A
-0.43
+85%
-2.8
-551%
5.61
N/A
3.27
-42%
0.52
-84%
-2.26
N/A
6.13
N/A
5.44
-11%
8.15
+50%
9.05
+11%
0.83
-91%
-5.69
N/A
-8.66
-52%
2.47
N/A
-36.33
N/A
-35.03
+4%
-37
-6%
-39.41
-7%
-24.66
+37%
-14.24
+42%
-25.77
-81%
-21.78
+15%
1.02
N/A
2.67
+162%
14.26
+434%
24.44
+71%
10.36
-58%
9.65
-7%
9.51
-1%
3.39
-64%
1.9
-44%
1.93
+2%
-2.73
N/A
-4.27
-56%
1.23
N/A
-0.68
N/A
1.23
N/A
5.08
+313%
1.7
-67%
17.31
+918%
22.98
+33%
14.56
-37%
12.49
-14%
64.36
+415%
69.71
+8%
80.18
+15%
78.42
-2%
25.11
-68%
17.52
-30%
12.24
-30%
9.93
-19%
5.73
-42%
8.6
+50%
8.9
+3%
32.97
+270%
33.68
+2%
35.32
+5%

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
Follow us
Join more than 301,200+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.