Denso Corp
TSE:6902

Watchlist Manager
Denso Corp Logo
Denso Corp
TSE:6902
Watchlist
Price: 2 001.5 JPY -3.5% Market Closed
Market Cap: 5.8T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+22%
5Y
+58%
10Y
+63%
Operating Income
+
3Y
+39%
5Y
-
10Y
+43%
Net Income
+
3Y
+40%
5Y
-
10Y
+39%

Earnings Waterfall
Denso Corp

Revenue
7.3T JPY
Cost of Revenue
-6.2T JPY
Gross Profit
1.1T JPY
Operating Expenses
-645B JPY
Operating Income
479.1B JPY
Other Expenses
-119.5B JPY
Net Income
359.6B JPY

Income Statement
Denso Corp

Rotate your device to view
Income Statement
Currency: JPY
Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 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 Sep-2025
Revenue
Interest Expense
3 448
0
0
787
3 541
1 916
0
2 397
4 506
2 584
0
2 921
5 709
3 554
0
3 560
6 814
3 232
0
0
1 933
0
0
1 200
2 746
4 044
5 208
5 388
5 514
6 166
6 596
6 874
6 753
6 538
6 681
6 724
6 980
7 777
7 516
6 338
6 268
6 100
7 626
7 483
7 596
6 875
6 821
7 090
6 937
6 893
7 337
6 916
7 052
7 355
7 042
7 443
7 942
8 282
9 223
9 228
8 680
8 071
7 324
6 386
5 882
5 509
4 510
4 333
4 189
4 134
4 699
5 435
6 742
8 938
9 346
11 036
11 669
11 694
12 835
0
0
0
0
0
0
Revenue
2 562 411
N/A
2 628 311
+3%
2 690 644
+2%
2 742 399
+2%
2 799 949
+2%
2 873 155
+3%
2 952 017
+3%
3 070 138
+4%
3 188 330
+4%
3 291 151
+3%
3 383 369
+3%
3 502 284
+4%
3 609 700
+3%
3 737 748
+4%
3 855 827
+3%
3 957 129
+3%
4 025 076
+2%
4 024 714
0%
3 969 522
-1%
3 678 413
-7%
2 231 313
-39%
2 040 279
-9%
2 118 203
+4%
2 336 089
+10%
2 405 574
+3%
2 358 025
-2%
3 131 460
+33%
2 958 880
-6%
2 951 033
0%
2 987 824
+1%
3 154 630
+6%
3 406 837
+8%
3 478 613
+2%
3 509 625
+1%
3 580 923
+2%
3 696 089
+3%
3 835 656
+4%
4 028 096
+5%
4 095 925
+2%
4 125 631
+1%
4 177 238
+1%
4 240 103
+2%
4 309 787
+2%
4 387 567
+2%
4 468 109
+2%
4 519 028
+1%
4 524 522
+0%
4 511 293
0%
4 472 974
-1%
4 465 097
0%
4 527 148
+1%
4 599 266
+2%
4 713 706
+2%
4 914 686
+4%
5 108 291
+4%
5 274 537
+3%
5 369 798
+2%
5 388 895
+0%
5 362 772
0%
5 355 731
0%
5 356 217
+0%
5 278 158
-1%
5 153 476
-2%
4 594 455
-11%
4 609 774
+0%
4 767 027
+3%
4 936 725
+4%
5 528 493
+12%
5 444 943
-2%
5 437 178
0%
5 515 512
+1%
5 573 655
+1%
5 952 686
+7%
6 142 146
+3%
6 401 320
+4%
6 699 171
+5%
6 894 704
+3%
7 120 527
+3%
7 144 733
+0%
7 185 714
+1%
7 106 087
-1%
7 078 292
0%
7 161 777
+1%
7 162 073
+0%
7 277 392
+2%
Gross Profit
Cost of Revenue
(2 128 604)
(2 179 204)
(2 227 636)
(2 268 926)
(2 309 713)
(2 371 146)
(2 441 756)
(2 527 705)
(2 622 998)
(2 710 866)
(2 789 308)
(2 900 779)
(2 990 370)
(3 093 815)
(3 184 921)
(3 261 266)
(3 314 890)
(3 329 871)
(3 316 357)
(3 156 994)
(2 006 326)
(1 844 052)
(1 845 461)
(1 971 385)
(2 010 358)
(1 982 039)
(2 661 963)
(2 568 540)
(2 581 740)
(2 615 373)
(2 719 890)
(2 884 653)
(2 933 204)
(2 955 896)
(3 007 614)
(3 081 881)
(3 167 225)
(3 291 604)
(3 341 834)
(3 395 612)
(3 449 476)
(3 506 736)
(3 552 192)
(3 618 280)
(3 694 582)
(3 736 558)
(3 747 311)
(3 746 754)
(3 723 644)
(3 719 975)
(3 769 532)
(3 820 941)
(3 910 923)
(4 079 978)
(4 254 598)
(4 406 220)
(4 503 415)
(4 542 115)
(4 531 872)
(4 553 042)
(4 568 303)
(4 522 761)
(4 423 876)
(4 059 138)
(4 074 161)
(4 165 005)
(4 275 239)
(4 643 323)
(4 566 632)
(4 602 787)
(4 714 024)
(4 810 071)
(5 137 772)
(5 295 948)
(5 490 176)
(5 733 686)
(5 875 185)
(6 040 095)
(6 054 780)
(6 071 934)
(6 018 554)
(6 004 261)
(6 058 910)
(6 065 329)
(6 153 220)
Gross Profit
433 807
N/A
449 107
+4%
463 008
+3%
473 473
+2%
490 236
+4%
502 009
+2%
510 261
+2%
542 433
+6%
565 332
+4%
580 285
+3%
594 061
+2%
601 505
+1%
619 330
+3%
643 933
+4%
670 906
+4%
695 863
+4%
710 186
+2%
694 843
-2%
653 165
-6%
521 419
-20%
224 987
-57%
196 227
-13%
272 742
+39%
364 704
+34%
395 216
+8%
375 986
-5%
469 497
+25%
390 340
-17%
369 293
-5%
372 451
+1%
434 740
+17%
522 184
+20%
545 409
+4%
553 729
+2%
573 309
+4%
614 208
+7%
668 431
+9%
736 492
+10%
754 091
+2%
730 019
-3%
727 762
0%
733 367
+1%
757 595
+3%
769 287
+2%
773 527
+1%
782 470
+1%
777 211
-1%
764 539
-2%
749 330
-2%
745 122
-1%
757 616
+2%
778 325
+3%
802 783
+3%
834 708
+4%
853 693
+2%
868 317
+2%
866 383
0%
846 780
-2%
830 900
-2%
802 689
-3%
787 914
-2%
755 397
-4%
729 600
-3%
535 317
-27%
535 613
+0%
602 022
+12%
661 486
+10%
885 170
+34%
878 311
-1%
834 391
-5%
801 488
-4%
763 584
-5%
814 914
+7%
846 198
+4%
911 144
+8%
965 485
+6%
1 019 519
+6%
1 080 432
+6%
1 089 953
+1%
1 113 780
+2%
1 087 533
-2%
1 074 031
-1%
1 102 867
+3%
1 096 744
-1%
1 124 172
+3%
Operating Income
Operating Expenses
(245 148)
(252 248)
(258 652)
(267 751)
(276 341)
(276 863)
(283 939)
(293 160)
(298 773)
(302 339)
(308 941)
(313 526)
(316 262)
(330 065)
(337 010)
(346 927)
(361 534)
(365 373)
(358 853)
(360 884)
(229 189)
(216 109)
(193 960)
(200 070)
(201 922)
(201 669)
(281 166)
(277 039)
(273 374)
(276 329)
(274 008)
(278 908)
(280 266)
(287 130)
(310 933)
(327 852)
(350 138)
(372 209)
(376 395)
(378 020)
(397 444)
(412 989)
(421 645)
(428 097)
(438 848)
(439 111)
(455 520)
(464 040)
(433 538)
(419 942)
(422 588)
(415 893)
(405 817)
(431 944)
(435 708)
(452 437)
(498 867)
(500 109)
(503 524)
(503 327)
(485 820)
(514 101)
(662 048)
(643 985)
(678 258)
(638 147)
(506 050)
(525 815)
(497 064)
(490 242)
(452 320)
(453 191)
(471 036)
(489 894)
(482 769)
(513 581)
(538 526)
(689 215)
(708 364)
(707 585)
(685 145)
(539 344)
(606 563)
(599 675)
(645 029)
Selling, General & Administrative
(233 355)
(240 455)
(246 785)
(255 884)
(263 996)
(264 518)
(270 770)
(279 991)
(284 299)
(287 865)
(293 908)
(298 493)
(302 105)
(315 908)
(321 633)
(331 550)
(344 588)
(348 427)
(350 287)
(352 318)
(229 189)
(216 109)
(193 960)
(200 070)
(201 922)
(201 669)
(267 835)
(277 039)
(273 374)
(276 329)
(260 920)
(278 908)
(280 266)
(287 130)
(296 820)
(327 852)
(350 138)
(372 209)
(359 220)
(380 835)
(386 330)
(387 272)
(380 781)
(387 300)
(388 678)
(390 817)
(391 283)
(391 062)
(391 668)
(388 173)
(410 838)
(413 617)
(404 132)
(423 893)
(421 934)
(435 721)
(468 932)
(473 589)
(485 198)
(477 593)
(458 438)
(485 886)
(636 072)
(621 379)
(652 980)
(611 085)
(479 187)
(492 386)
(466 293)
(464 381)
(424 144)
(427 963)
(436 295)
(448 418)
(455 363)
(471 560)
(504 306)
(656 050)
(679 818)
(690 764)
(678 447)
(552 960)
(568 819)
(609 866)
(640 987)
Depreciation & Amortization
(11 793)
0
0
0
(12 345)
0
0
0
(14 474)
0
0
0
(14 157)
0
0
0
(16 946)
0
0
0
0
0
0
0
0
0
(13 331)
0
0
0
(13 088)
0
0
0
(14 113)
0
0
0
(17 175)
(4 359)
(8 816)
(13 687)
(18 683)
(19 395)
(20 025)
(20 417)
(20 732)
(20 818)
(20 741)
(20 456)
(20 354)
(20 419)
(21 825)
(23 454)
(25 798)
(27 728)
(28 407)
(28 912)
(28 125)
(29 336)
(29 870)
(30 876)
(32 437)
(31 892)
(33 879)
(34 578)
(35 305)
(36 421)
(35 574)
(36 162)
(36 305)
(36 417)
(36 126)
(35 926)
(35 091)
(35 016)
(35 537)
(34 923)
(35 346)
0
0
0
(35 854)
0
0
Other Operating Expenses
0
(11 793)
(11 867)
(11 867)
0
(12 345)
(13 169)
(13 169)
0
(14 474)
(15 033)
(15 033)
0
(14 157)
(15 377)
(15 377)
0
(16 946)
(8 566)
(8 566)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7 174
(2 298)
(12 030)
(22 181)
(21 402)
(30 145)
(27 877)
(43 505)
(52 160)
(21 129)
(11 313)
8 604
18 143
20 140
15 403
12 024
11 012
(1 528)
2 392
9 799
3 602
2 488
2 661
6 461
9 286
8 601
7 516
8 442
2 992
4 803
10 301
8 129
11 189
1 385
(5 550)
7 685
(7 005)
1 317
1 758
6 800
(16 821)
(6 698)
13 616
(1 890)
10 191
(4 042)
Operating Income
188 659
N/A
196 859
+4%
204 356
+4%
205 722
+1%
213 895
+4%
225 146
+5%
226 322
+1%
249 273
+10%
266 559
+7%
277 946
+4%
285 120
+3%
287 979
+1%
303 068
+5%
313 868
+4%
333 896
+6%
348 936
+5%
348 652
0%
329 470
-6%
294 312
-11%
160 535
-45%
(4 202)
N/A
(19 882)
-373%
78 782
N/A
164 634
+109%
193 294
+17%
174 317
-10%
188 331
+8%
113 301
-40%
95 919
-15%
96 122
+0%
160 732
+67%
243 276
+51%
265 143
+9%
266 599
+1%
262 376
-2%
286 356
+9%
318 293
+11%
364 283
+14%
377 696
+4%
351 999
-7%
330 318
-6%
320 378
-3%
335 950
+5%
341 190
+2%
334 679
-2%
343 359
+3%
321 691
-6%
300 499
-7%
315 792
+5%
325 180
+3%
335 028
+3%
362 432
+8%
396 966
+10%
402 764
+1%
417 985
+4%
415 880
-1%
367 516
-12%
346 671
-6%
327 376
-6%
299 362
-9%
302 094
+1%
241 296
-20%
67 552
-72%
(108 668)
N/A
(142 645)
-31%
(36 125)
+75%
155 436
N/A
359 355
+131%
381 247
+6%
344 149
-10%
349 168
+1%
310 393
-11%
343 878
+11%
356 304
+4%
428 375
+20%
451 904
+5%
480 993
+6%
391 217
-19%
381 589
-2%
406 195
+6%
402 388
-1%
534 687
+33%
496 304
-7%
497 069
+0%
479 143
-4%
Pre-Tax Income
Interest Income Expense
6 179
0
0
5 465
8 061
4 941
10 550
11 907
13 151
14 478
13 151
13 995
15 417
17 455
17 349
20 506
16 062
24 984
571
(6 685)
(17 176)
3 099
9 996
8 120
11 974
10 229
14 229
16 323
11 940
12 855
13 392
10 933
15 204
20 131
22 562
31 870
29 917
31 751
25 269
28 699
33 282
39 265
40 539
48 739
40 752
35 825
33 258
19 029
20 621
29 575
32 647
43 055
44 789
39 783
39 092
34 815
32 734
30 892
40 699
38 984
39 605
42 614
28 739
25 191
24 602
25 256
35 434
46 445
46 460
45 234
45 190
40 076
36 250
35 366
33 810
51 149
58 522
61 369
62 787
42 617
61 233
57 824
71 154
83 445
61 570
Non-Reccuring Items
(10 397)
(13 197)
(13 345)
(13 656)
(1 314)
(11 461)
(10 251)
(10 225)
(11 200)
(293)
(1 916)
(3 470)
(4 041)
(7 068)
(6 465)
(4 911)
(4 950)
(1 550)
(5 494)
(8 973)
(8 783)
(4 946)
(2 461)
(835)
3 462
4 455
4 026
3 724
(459)
(6 614)
(17 271)
(17 309)
(29 661)
(11 168)
(14 872)
(14 859)
(2 515)
(14 852)
(950)
(546)
(1 193)
(1 035)
(4 574)
(5 264)
(5 077)
(6 563)
(5 963)
(4 235)
(5 402)
(5 092)
(4 477)
(5 918)
(4 667)
(5 088)
(5 309)
(5 482)
(6 907)
(5 084)
(11 180)
(4 899)
(4 257)
(5 963)
(6 474)
(6 016)
76
1 152
2 244
9 549
2 806
607
(7 989)
(12 752)
(6 605)
(3 451)
(2 276)
4 930
1 762
5 291
(2 434)
0
8 254
0
15 120
0
0
Gain/Loss on Disposition of Assets
(5 790)
0
0
0
(7 001)
0
0
0
(7 337)
0
(2 563)
(418)
(4 999)
(4 724)
(5 218)
(7 363)
(6 572)
(8 059)
(6 397)
(5 054)
(1 097)
(4 025)
(7 041)
(6 880)
(3 663)
(2 903)
(4 308)
(4 141)
(3 866)
(3 975)
(3 963)
(3 534)
(3 483)
(3 002)
(2 511)
(2 964)
(3 022)
(3 241)
(3 350)
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
Total Other Income
7 241
8 130
11 073
4 752
9 805
7 010
3 758
7 173
10 681
3 794
6 160
5 946
10 266
12 082
11 279
9 455
11 637
6 847
8 987
7 934
8 139
9 185
9 559
7 878
7 528
7 201
9 389
10 203
9 409
10 123
10 593
12 767
14 334
12 912
14 335
13 038
16 436
21 179
19 972
(1 878)
(7 914)
(13 322)
0
0
0
0
(1 693)
0
0
0
(2 340)
0
0
0
(1 865)
0
0
0
(864)
(639)
(415)
(497)
(186)
1 047
948
823
639
2 259
1 528
1 199
(1 561)
(1 953)
(926)
(1 797)
(3 039)
(4 407)
(7 388)
(10 447)
(5 705)
(4 127)
(1 567)
2 899
(4 573)
0
0
Pre-Tax Income
185 892
N/A
191 792
+3%
202 084
+5%
202 283
+0%
223 446
+10%
225 636
+1%
230 379
+2%
258 128
+12%
271 854
+5%
295 925
+9%
299 952
+1%
304 032
+1%
319 711
+5%
331 613
+4%
350 841
+6%
366 623
+4%
364 829
0%
351 692
-4%
291 979
-17%
147 757
-49%
(23 119)
N/A
(16 569)
+28%
88 835
N/A
172 917
+95%
212 595
+23%
193 299
-9%
211 667
+10%
139 410
-34%
112 943
-19%
108 511
-4%
163 483
+51%
246 133
+51%
261 537
+6%
285 472
+9%
281 890
-1%
313 441
+11%
359 109
+15%
399 120
+11%
418 637
+5%
378 274
-10%
354 493
-6%
345 286
-3%
371 915
+8%
384 665
+3%
370 354
-4%
372 621
+1%
347 293
-7%
315 293
-9%
331 011
+5%
349 663
+6%
360 858
+3%
399 569
+11%
437 088
+9%
437 459
+0%
449 903
+3%
445 213
-1%
393 343
-12%
372 479
-5%
356 031
-4%
332 808
-7%
337 027
+1%
277 450
-18%
89 631
-68%
(88 446)
N/A
(117 019)
-32%
(8 894)
+92%
193 753
N/A
417 608
+116%
432 041
+3%
391 189
-9%
384 808
-2%
335 764
-13%
372 597
+11%
386 422
+4%
456 870
+18%
503 576
+10%
533 889
+6%
447 430
-16%
436 237
-3%
444 685
+2%
470 308
+6%
595 410
+27%
578 005
-3%
580 514
+0%
540 713
-7%
Net Income
Tax Provision
(68 411)
(66 511)
(71 053)
(69 738)
(83 286)
(84 088)
(88 181)
(97 318)
(90 778)
(91 806)
(90 948)
(88 881)
(99 968)
(101 177)
(103 714)
(105 659)
(100 307)
(101 877)
(86 247)
(42 600)
12 005
4 789
(30 364)
(61 475)
(60 383)
(51 199)
(52 771)
(27 380)
(29 164)
(49 122)
(61 324)
(94 659)
(100 486)
(81 925)
(84 090)
(76 984)
(86 468)
(103 607)
(113 033)
(108 557)
(99 773)
(90 953)
(95 206)
(97 058)
(93 670)
(93 482)
(86 728)
(83 093)
(87 382)
(90 450)
(86 963)
(94 023)
(102 699)
(96 635)
(106 459)
(99 549)
(88 662)
(89 315)
(76 422)
(75 264)
(71 090)
(58 040)
(5 009)
17 949
21 551
335
(45 658)
(79 174)
(91 965)
(86 801)
(96 054)
(89 367)
(90 910)
(92 717)
(109 009)
(116 886)
(116 934)
(109 336)
(80 664)
(79 834)
(94 780)
(108 840)
(112 748)
(128 412)
(129 854)
Income from Continuing Operations
117 481
125 281
131 031
132 545
140 160
141 548
142 198
160 810
181 076
204 119
209 004
215 151
219 743
230 436
247 127
260 964
264 522
249 815
205 732
105 157
(11 114)
(11 780)
58 471
111 442
152 212
142 100
158 896
112 030
83 779
59 389
102 159
151 474
161 051
203 547
197 800
236 457
272 641
295 513
305 604
269 717
254 720
254 333
276 709
287 607
276 684
279 139
260 565
232 200
243 629
259 213
273 895
305 546
334 389
340 824
343 444
345 664
304 681
283 164
279 609
257 544
265 937
219 410
84 622
(70 497)
(95 468)
(8 559)
148 095
338 434
340 076
304 388
288 754
246 397
281 687
293 705
347 861
386 690
416 955
338 094
355 573
364 851
375 528
486 570
465 257
452 102
410 859
Income to Minority Interest
(7 454)
0
0
(3 560)
(7 540)
(6 215)
(8 768)
(10 536)
(11 428)
(11 945)
(12 467)
(13 540)
(14 573)
(16 470)
(17 782)
(19 579)
(20 105)
(21 082)
(20 654)
(15 701)
(6 126)
(5 023)
(8 101)
(12 408)
(13 200)
(12 753)
(15 863)
(12 399)
(11 159)
(9 337)
(12 861)
(15 655)
(16 963)
(19 812)
(16 118)
(17 835)
(18 950)
(19 046)
(18 216)
(15 547)
(15 557)
(14 922)
(18 327)
(18 375)
(17 301)
(17 215)
(16 314)
(15 707)
(14 933)
(15 399)
(16 276)
(17 338)
(20 074)
(22 833)
(22 883)
(24 506)
(24 231)
(21 869)
(25 085)
(23 156)
(21 269)
(20 779)
(16 523)
(8 631)
(11 780)
(16 386)
(23 040)
(33 965)
(31 171)
(29 045)
(24 853)
(19 966)
(24 714)
(25 367)
(33 228)
(38 472)
(39 197)
(45 640)
(42 782)
(43 061)
(40 823)
(36 653)
(46 176)
(48 212)
(51 258)
Net Income (Common)
109 476
N/A
117 276
+7%
122 959
+5%
124 842
+2%
132 128
+6%
131 249
-1%
132 938
+1%
149 782
+13%
169 110
+13%
191 636
+13%
195 999
+2%
201 073
+3%
205 170
+2%
213 966
+4%
229 345
+7%
241 385
+5%
244 417
+1%
228 733
-6%
185 078
-19%
89 456
-52%
(17 240)
N/A
(16 803)
+3%
50 370
N/A
99 034
+97%
139 012
+40%
129 347
-7%
143 033
+11%
99 631
-30%
72 620
-27%
50 052
-31%
89 298
+78%
135 819
+52%
144 088
+6%
183 735
+28%
181 682
-1%
218 622
+20%
253 691
+16%
276 467
+9%
287 388
+4%
254 170
-12%
239 163
-6%
239 411
+0%
258 382
+8%
269 232
+4%
259 383
-4%
261 924
+1%
244 251
-7%
216 493
-11%
228 696
+6%
243 814
+7%
257 619
+6%
288 208
+12%
314 315
+9%
317 991
+1%
320 561
+1%
321 158
+0%
280 450
-13%
261 295
-7%
254 524
-3%
234 388
-8%
244 668
+4%
198 631
-19%
68 099
-66%
(79 128)
N/A
(107 248)
-36%
(24 945)
+77%
125 055
N/A
304 469
+143%
308 905
+1%
275 343
-11%
263 901
-4%
226 431
-14%
256 973
+13%
268 338
+4%
314 633
+17%
348 218
+11%
377 758
+8%
292 454
-23%
312 791
+7%
321 790
+3%
334 705
+4%
449 917
+34%
419 081
-7%
403 890
-4%
359 601
-11%
EPS (Diluted)
130.01
N/A
139.28
+7%
147.08
+6%
150.23
+2%
158.99
+6%
158.89
0%
159.2
+0%
181.11
+14%
204.73
+13%
231.72
+13%
235.85
+2%
244.61
+4%
249.59
+2%
262.53
+5%
277.99
+6%
295.83
+6%
299.53
+1%
282.03
-6%
226.81
-20%
110.98
-51%
-21.38
N/A
-20.61
+4%
62.5
N/A
122.89
+97%
172.49
+40%
160.5
-7%
177.46
+11%
123.62
-30%
90.11
-27%
62.1
-31%
110.81
+78%
168.5
+52%
178.76
+6%
229.66
+28%
226.53
-1%
274.65
+21%
318.3
+16%
346.88
+9%
360.6
+4%
318.5
-12%
299.7
-6%
300.01
+0%
323.93
+8%
337.38
+4%
325.44
-4%
330.29
+1%
307.18
-7%
273
-11%
288.75
+6%
309.8
+7%
326.32
+5%
367.14
+13%
402.96
+10%
407.68
+1%
410.45
+1%
411.21
+0%
359.09
-13%
334.84
-7%
326.48
-2%
302.48
-7%
315.75
+4%
256.34
-19%
87.88
-66%
-102.12
N/A
-138.41
-36%
-32.19
+77%
40.35
N/A
392.73
+873%
399.49
+2%
358.72
-10%
85.69
-76%
296.63
+246%
337.3
+14%
89.29
-74%
104
+16%
116.25
+12%
126.11
+8%
97.64
-23%
104.97
+8%
110.55
+5%
114.98
+4%
155.32
+35%
145.02
-7%
145.2
+0%
131.89
-9%

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.