First Time Loading...

Azbil Corp
TSE:6845

Watchlist Manager
Azbil Corp Logo
Azbil Corp
TSE:6845
Watchlist
Price: 4 460 JPY 1.48% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

292.7B
+1%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+17%
5 Years
+11%
7 Years
+13%
10 Years
+22%
38.5B
+7%
Operating Income
Growth Rates:
1 Year
+37%
3 Years
+44%
5 Years
+51%
7 Years
+92%
10 Years
+218%
31.2B
+10%
Net Income
Growth Rates:
1 Year
+61%
3 Years
+53%
5 Years
+58%
7 Years
+172%
10 Years
+273%

Earnings Waterfall
Azbil Corp

Revenue
292.7B JPY
Cost of Revenue
-169.9B JPY
Gross Profit
122.8B JPY
Operating Expenses
-84.2B JPY
Operating Income
38.5B JPY
Other Expenses
-7.3B JPY
Net Income
31.2B JPY

Income Statement
Azbil 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
240 198
N/A
248 416
+3%
250 899
+1%
252 829
+1%
255 340
+1%
254 469
0%
252 695
-1%
252 859
+0%
254 396
+1%
256 889
+1%
263 740
+3%
260 400
-1%
259 354
0%
254 810
-2%
253 472
-1%
255 100
+1%
258 955
+2%
260 384
+1%
260 388
+0%
262 248
+1%
262 640
+0%
262 054
0%
261 609
0%
260 952
0%
259 743
0%
259 411
0%
257 033
-1%
252 169
-2%
250 598
-1%
246 821
-2%
248 334
+1%
250 799
+1%
251 916
+0%
256 551
+2%
259 121
+1%
262 169
+1%
268 299
+2%
278 406
+4%
283 548
+2%
289 285
+2%
292 681
+1%
Gross Profit
Cost of Revenue
(157 917)
(161 866)
(163 823)
(164 204)
(164 923)
(164 585)
(163 126)
(163 402)
(164 356)
(165 801)
(170 515)
(168 636)
(167 174)
(163 319)
(161 021)
(160 660)
(162 704)
(162 903)
(161 961)
(162 826)
(161 584)
(159 716)
(158 959)
(157 672)
(156 394)
(155 769)
(153 991)
(150 437)
(149 819)
(147 451)
(147 249)
(148 398)
(148 596)
(150 845)
(153 975)
(156 635)
(160 740)
(166 467)
(167 776)
(170 042)
(169 906)
Gross Profit
82 281
N/A
86 550
+5%
87 076
+1%
88 625
+2%
90 417
+2%
89 884
-1%
89 569
0%
89 457
0%
90 040
+1%
91 088
+1%
93 225
+2%
91 764
-2%
92 180
+0%
91 491
-1%
92 451
+1%
94 440
+2%
96 251
+2%
97 481
+1%
98 427
+1%
99 422
+1%
101 056
+2%
102 338
+1%
102 650
+0%
103 280
+1%
103 349
+0%
103 642
+0%
103 042
-1%
101 732
-1%
100 779
-1%
99 370
-1%
101 085
+2%
102 401
+1%
103 320
+1%
105 706
+2%
105 146
-1%
105 534
+0%
107 559
+2%
111 939
+4%
115 772
+3%
119 243
+3%
122 775
+3%
Operating Income
Operating Expenses
(70 156)
(72 647)
(73 184)
(73 589)
(73 974)
(74 547)
(74 598)
(74 168)
(74 291)
(73 953)
(73 418)
(73 243)
(72 132)
(71 346)
(72 909)
(71 488)
(72 192)
(73 455)
(74 356)
(74 965)
(75 595)
(75 648)
(75 445)
(75 894)
(76 263)
(76 387)
(75 619)
(74 993)
(74 018)
(73 650)
(74 875)
(75 624)
(76 752)
(77 475)
(77 699)
(78 512)
(79 411)
(80 688)
(84 540)
(83 193)
(84 241)
Selling, General & Administrative
(70 154)
(63 878)
(73 183)
(73 587)
(73 973)
(64 423)
(74 596)
(74 168)
(74 288)
(62 940)
(73 416)
(73 241)
(72 131)
(60 901)
(71 346)
(71 487)
(72 192)
(62 193)
(74 356)
(74 965)
(75 595)
(63 752)
(75 443)
(75 894)
(76 264)
(64 598)
(75 618)
(74 992)
(74 016)
(62 467)
(74 874)
(75 634)
(76 749)
(65 366)
(77 698)
(78 512)
(79 410)
(68 316)
(82 036)
(83 192)
(84 241)
Research & Development
0
(8 767)
0
0
0
(10 123)
0
0
0
0
0
0
0
(10 445)
0
0
0
(11 261)
0
0
0
(11 896)
0
0
0
(11 788)
0
0
0
(11 181)
0
0
0
(12 108)
0
0
0
(12 371)
0
0
0
Other Operating Expenses
0
(2)
(1)
(2)
(1)
0
(2)
0
(3)
(11 013)
(2)
0
(1)
0
(1 563)
(1)
0
(1)
0
0
0
0
(2)
0
1
(1)
(1)
(1)
0
(2)
(1)
10
(3)
(1)
(1)
0
(1)
(1)
(2 504)
(1)
0
Operating Income
12 125
N/A
13 903
+15%
13 892
0%
15 036
+8%
16 443
+9%
15 337
-7%
14 971
-2%
15 289
+2%
15 749
+3%
17 135
+9%
19 807
+16%
18 521
-6%
20 048
+8%
20 145
+0%
19 542
-3%
22 952
+17%
24 059
+5%
24 026
0%
24 071
+0%
24 457
+2%
25 461
+4%
26 690
+5%
27 205
+2%
27 386
+1%
27 086
-1%
27 255
+1%
27 423
+1%
26 739
-2%
26 761
+0%
25 720
-4%
26 210
+2%
26 777
+2%
26 568
-1%
28 231
+6%
27 447
-3%
27 022
-2%
28 148
+4%
31 251
+11%
31 232
0%
36 050
+15%
38 534
+7%
Pre-Tax Income
Interest Income Expense
1 607
611
115
1 137
1 683
1 825
2 407
1 114
(218)
(532)
(1 724)
(1 444)
61
304
1 186
1 503
440
843
1 177
1 097
885
3 034
2 571
2 483
2 780
1 273
1 416
1 305
1 797
2 119
2 091
2 786
2 273
2 168
3 086
3 232
4 166
3 814
3 715
5 591
4 238
Non-Reccuring Items
(642)
(20)
7
(275)
(3 015)
(7 283)
(5 676)
(5 545)
(3 602)
(3 663)
(3 727)
(4 368)
(4 150)
(1 626)
0
(633)
(948)
(659)
(680)
(679)
(287)
(3 297)
(3 279)
(3 282)
(3 317)
(307)
(324)
(325)
(281)
(10)
11
0
5
(218)
(218)
(755)
(2 644)
(2 501)
0
(1 367)
523
Gain/Loss on Disposition of Assets
404
(54)
(11)
(34)
(36)
1 701
55
104
85
0
(9)
(36)
(19)
(283)
(272)
(377)
(372)
(130)
(159)
(60)
(49)
(144)
(145)
(134)
(142)
(47)
609
599
0
195
(438)
(435)
(496)
(114)
(107)
(120)
(187)
(198)
(222)
(216)
(96)
Total Other Income
143
109
101
182
166
32
(187)
(90)
212
212
401
311
28
89
77
54
40
101
138
115
108
159
124
131
115
(40)
(148)
(78)
542
(15)
80
(3)
43
(23)
(46)
(53)
(153)
(248)
(270)
(252)
(176)
Pre-Tax Income
13 637
N/A
14 549
+7%
14 104
-3%
16 046
+14%
15 241
-5%
11 612
-24%
11 570
0%
10 872
-6%
12 226
+12%
13 152
+8%
14 748
+12%
12 984
-12%
15 968
+23%
18 629
+17%
20 533
+10%
23 499
+14%
23 219
-1%
24 181
+4%
24 547
+2%
24 930
+2%
26 118
+5%
26 442
+1%
26 476
+0%
26 584
+0%
26 522
0%
28 134
+6%
28 976
+3%
28 240
-3%
28 819
+2%
28 009
-3%
27 954
0%
29 125
+4%
28 393
-3%
30 044
+6%
30 162
+0%
29 326
-3%
29 330
+0%
32 118
+10%
34 455
+7%
39 806
+16%
43 023
+8%
Net Income
Tax Provision
(5 254)
(6 900)
(6 819)
(7 285)
(5 985)
(4 193)
(4 146)
(3 710)
(5 379)
(4 595)
(4 892)
(3 879)
(4 239)
(5 231)
(5 858)
(7 057)
(7 020)
(6 038)
(6 065)
(6 245)
(6 143)
(7 226)
(7 250)
(7 250)
(7 444)
(7 932)
(8 172)
(7 839)
(7 891)
(7 612)
(7 568)
(7 781)
(7 560)
(8 623)
(8 766)
(8 924)
(9 439)
(8 812)
(9 411)
(10 444)
(10 910)
Income from Continuing Operations
8 383
7 649
7 285
8 761
9 256
7 419
7 424
7 162
6 847
8 557
9 856
9 105
11 729
13 398
14 675
16 442
16 199
18 143
18 482
18 685
19 975
19 216
19 226
19 334
19 078
20 202
20 804
20 401
20 928
20 397
20 386
21 344
20 833
21 421
21 396
20 402
19 891
23 306
25 044
29 362
32 113
Income to Minority Interest
(20)
21
55
59
(180)
(250)
(349)
(427)
(263)
(288)
(284)
(253)
(246)
(243)
(265)
(285)
(296)
(252)
(256)
(281)
(248)
(264)
(328)
(269)
(354)
(409)
(364)
(457)
(461)
(478)
(556)
(605)
(638)
(637)
(570)
(485)
(538)
(703)
(802)
(872)
(879)
Net Income (Common)
8 363
N/A
7 669
-8%
7 339
-4%
8 819
+20%
9 073
+3%
7 168
-21%
7 073
-1%
6 733
-5%
6 583
-2%
8 268
+26%
9 571
+16%
8 851
-8%
11 482
+30%
13 153
+15%
14 406
+10%
16 155
+12%
15 901
-2%
17 890
+13%
18 226
+2%
18 403
+1%
19 726
+7%
18 951
-4%
18 896
0%
19 064
+1%
18 723
-2%
19 793
+6%
20 441
+3%
19 945
-2%
20 467
+3%
19 918
-3%
19 829
0%
20 737
+5%
20 194
-3%
20 784
+3%
20 826
+0%
19 917
-4%
19 352
-3%
22 602
+17%
24 241
+7%
28 489
+18%
31 234
+10%
EPS (Diluted)
56.5
N/A
51.81
-8%
49.58
-4%
59.58
+20%
61.3
+3%
48.53
-21%
48.11
-1%
46.11
-4%
44.8
-3%
56.36
+26%
65.1
+16%
60.21
-8%
78.1
+30%
89.78
+15%
98.67
+10%
111.41
+13%
109.66
-2%
123.08
+12%
125.69
+2%
128.69
+2%
137.74
+7%
132.03
-4%
132.55
+0%
135.5
+2%
134.14
-1%
140.8
+5%
146.52
+4%
142.95
-2%
146.71
+3%
142.77
-3%
142.42
0%
150.74
+6%
147.1
-2%
150.79
+3%
152.7
+1%
148.69
-3%
145.05
-2%
168.26
+16%
181.69
+8%
215.52
+19%
237.22
+10%

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.