Hamamatsu Photonics KK
TSE:6965

Watchlist Manager
Hamamatsu Photonics KK Logo
Hamamatsu Photonics KK
TSE:6965
Watchlist
Price: 1 463 JPY -0.48% Market Closed
Market Cap: 467B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+9%
5Y
+43%
10Y
+76%
0
Operating Income
+0%
3Y
-52%
5Y
-3%
10Y
-6%
0
Net Income
+0%
3Y
-49%
5Y
+1%
10Y
+4%

Earnings Waterfall
Hamamatsu Photonics KK

Revenue
206.7B JPY
Cost of Revenue
-103.7B JPY
Gross Profit
103B JPY
Operating Expenses
-80.2B JPY
Operating Income
22.8B JPY
Other Expenses
-4.5B JPY
Net Income
18.3B JPY

Income Statement
Hamamatsu Photonics KK

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Interest Expense
102
107
97
98
95
93
97
101
108
125
121
109
96
71
65
62
60
57
55
55
56
55
55
55
50
53
53
56
70
70
82
98
83
89
120
110
124
143
174
299
414
Revenue
117 641
N/A
119 458
+2%
120 691
+1%
121 907
+1%
121 305
0%
121 570
+0%
121 852
+0%
122 011
+0%
123 962
+2%
126 640
+2%
130 495
+3%
134 796
+3%
138 616
+3%
142 192
+3%
144 338
+2%
145 756
+1%
145 677
0%
144 720
-1%
145 912
+1%
144 704
-1%
144 474
0%
141 142
-2%
140 251
-1%
142 189
+1%
146 618
+3%
158 863
+8%
169 026
+6%
179 624
+6%
190 200
+6%
198 923
+5%
208 803
+5%
216 938
+4%
219 905
+1%
221 528
+1%
221 445
0%
219 794
-1%
213 813
-3%
207 505
-3%
203 961
-2%
201 036
-1%
206 720
+3%
Gross Profit
Cost of Revenue
(55 466)
(56 833)
(57 582)
(58 605)
(59 353)
(59 381)
(60 807)
(61 707)
(62 755)
(64 469)
(65 670)
(67 045)
(68 169)
(69 268)
(70 385)
(71 047)
(71 257)
(71 146)
(71 916)
(71 889)
(72 429)
(71 450)
(71 774)
(73 466)
(75 949)
(82 023)
(85 631)
(89 244)
(90 931)
(93 312)
(96 421)
(98 390)
(99 629)
(101 461)
(101 439)
(102 122)
(102 556)
(100 506)
(100 077)
(101 022)
(103 676)
Gross Profit
62 175
N/A
62 625
+1%
63 109
+1%
63 302
+0%
61 952
-2%
62 189
+0%
61 045
-2%
60 304
-1%
61 207
+1%
62 171
+2%
64 825
+4%
67 751
+5%
70 447
+4%
72 924
+4%
73 953
+1%
74 709
+1%
74 420
0%
73 574
-1%
73 996
+1%
72 815
-2%
72 045
-1%
69 692
-3%
68 477
-2%
68 723
+0%
70 669
+3%
76 840
+9%
83 395
+9%
90 380
+8%
99 269
+10%
105 611
+6%
112 382
+6%
118 548
+5%
120 276
+1%
120 067
0%
120 006
0%
117 672
-2%
111 257
-5%
106 999
-4%
103 884
-3%
100 014
-4%
103 044
+3%
Operating Income
Operating Expenses
(37 811)
(38 697)
(39 513)
(40 426)
(41 032)
(41 075)
(40 501)
(40 483)
(40 603)
(40 871)
(41 976)
(43 073)
(43 824)
(45 122)
(46 690)
(47 640)
(48 167)
(48 450)
(48 593)
(48 415)
(48 421)
(47 568)
(46 725)
(46 800)
(46 753)
(47 700)
(49 077)
(50 062)
(51 246)
(53 387)
(55 399)
(57 243)
(59 870)
(61 522)
(63 330)
(65 023)
(66 037)
(67 977)
(71 766)
(75 095)
(80 213)
Selling, General & Administrative
(37 809)
(38 695)
(26 437)
(40 425)
(41 032)
(41 075)
(27 024)
(40 482)
(40 602)
(40 870)
(28 652)
(43 072)
(43 822)
(45 120)
(31 518)
(47 637)
(48 164)
(48 447)
(33 056)
(48 413)
(48 421)
(47 567)
(31 787)
(46 799)
(46 751)
(47 699)
(34 218)
(50 062)
(51 246)
(53 387)
(40 774)
(57 243)
(59 870)
(61 521)
(47 602)
(65 022)
(66 036)
(67 977)
(54 226)
(75 095)
(80 212)
Research & Development
0
0
(11 615)
0
0
0
(11 873)
0
0
0
(11 776)
0
0
0
(12 830)
0
0
0
(13 071)
0
0
0
(12 147)
0
0
0
(11 367)
0
0
0
(11 269)
0
0
0
(12 304)
0
0
0
(13 551)
0
0
Depreciation & Amortization
0
0
(1 465)
0
0
0
(1 603)
0
0
0
(1 547)
0
0
0
(2 340)
0
0
0
(2 465)
0
0
0
(2 790)
0
0
0
(3 492)
0
0
0
(3 355)
0
0
0
(3 424)
0
0
0
(3 989)
0
0
Other Operating Expenses
(2)
0
4
(1)
0
0
(1)
(1)
(1)
(1)
(1)
(1)
(2)
0
(2)
(3)
(3)
(3)
(1)
(2)
0
(1)
(1)
(1)
0
(1)
0
0
0
0
(1)
0
0
(1)
0
(1)
(1)
0
0
0
(1)
Operating Income
24 364
N/A
23 928
-2%
23 596
-1%
22 876
-3%
20 920
-9%
21 114
+1%
20 544
-3%
19 821
-4%
20 604
+4%
21 300
+3%
22 849
+7%
24 678
+8%
26 623
+8%
27 802
+4%
27 263
-2%
27 069
-1%
26 253
-3%
25 124
-4%
25 403
+1%
24 400
-4%
23 624
-3%
22 124
-6%
21 752
-2%
21 923
+1%
23 916
+9%
29 140
+22%
34 318
+18%
40 318
+17%
48 023
+19%
52 224
+9%
56 983
+9%
61 305
+8%
60 406
-1%
58 545
-3%
56 676
-3%
52 649
-7%
45 220
-14%
39 022
-14%
32 118
-18%
24 919
-22%
22 831
-8%
Pre-Tax Income
Interest Income Expense
888
1 065
712
233
(55)
(702)
(878)
(468)
(194)
343
728
355
236
287
374
321
253
203
282
193
315
353
323
(37)
(144)
(255)
(67)
360
310
780
1 062
731
1 292
1 457
1 796
1 813
1 726
2 033
1 433
1 777
1 496
Non-Reccuring Items
(95)
(73)
(55)
(25)
19
42
3
(1)
(66)
(91)
(481)
(1 011)
(1 199)
(1 196)
(507)
43
230
233
(46)
(45)
(497)
(505)
(495)
(338)
72
71
35
(168)
(111)
(158)
(235)
(412)
(693)
(724)
(965)
(727)
(113)
958
866
1 845
1 772
Gain/Loss on Disposition of Assets
52
55
70
53
46
43
27
4
8
12
14
12
(33)
(23)
(20)
0
47
42
(12)
(3)
(1)
5
58
0
24
22
172
71
74
67
24
149
26
37
384
(46)
73
66
57
73
76
Total Other Income
439
452
349
411
398
385
384
390
430
428
460
531
358
413
467
519
692
744
593
654
585
477
621
694
732
743
297
509
565
666
834
861
1 038
1 077
629
1 167
1 488
1 460
961
1 062
798
Pre-Tax Income
25 648
N/A
25 427
-1%
24 672
-3%
23 548
-5%
21 328
-9%
20 882
-2%
20 080
-4%
19 746
-2%
20 782
+5%
21 992
+6%
23 570
+7%
24 565
+4%
25 985
+6%
27 283
+5%
27 577
+1%
27 952
+1%
27 475
-2%
26 346
-4%
26 220
0%
25 199
-4%
24 026
-5%
22 454
-7%
22 259
-1%
22 242
0%
24 600
+11%
29 721
+21%
34 755
+17%
41 090
+18%
48 861
+19%
53 579
+10%
58 668
+9%
62 634
+7%
62 069
-1%
60 392
-3%
58 520
-3%
54 856
-6%
48 394
-12%
43 539
-10%
35 435
-19%
29 676
-16%
26 973
-9%
Net Income
Tax Provision
(8 061)
(8 063)
(8 038)
(7 752)
(6 673)
(6 160)
(5 612)
(5 384)
(5 270)
(5 495)
(5 727)
(5 705)
(6 251)
(6 571)
(6 287)
(6 154)
(5 828)
(5 546)
(6 232)
(6 130)
(5 923)
(5 551)
(5 674)
(5 706)
(6 261)
(7 389)
(9 530)
(11 175)
(13 066)
(14 565)
(17 191)
(18 412)
(18 126)
(18 064)
(15 480)
(14 180)
(12 325)
(12 563)
(10 034)
(9 040)
(8 317)
Income from Continuing Operations
17 587
17 364
16 634
15 796
14 655
14 722
14 468
14 362
15 512
16 497
17 843
18 860
19 734
20 712
21 290
21 798
21 647
20 800
19 988
19 069
18 103
16 903
16 585
16 536
18 339
22 332
25 225
29 915
35 795
39 014
41 477
44 222
43 943
42 328
43 040
40 676
36 069
30 976
25 401
20 636
18 656
Income to Minority Interest
(36)
(43)
(35)
(38)
(35)
(35)
(47)
(55)
(56)
(62)
(65)
(60)
(61)
(61)
(67)
(65)
(78)
(70)
(69)
(73)
(59)
(46)
(60)
(29)
(32)
(101)
(171)
(197)
(183)
(170)
(181)
(201)
(241)
(232)
(214)
(225)
(220)
(209)
(256)
(247)
(347)
Net Income (Common)
17 548
N/A
17 319
-1%
16 598
-4%
15 759
-5%
14 619
-7%
14 686
+0%
14 419
-2%
14 304
-1%
15 454
+8%
16 433
+6%
17 777
+8%
18 799
+6%
19 671
+5%
20 650
+5%
21 222
+3%
21 731
+2%
21 569
-1%
20 729
-4%
19 918
-4%
18 996
-5%
18 044
-5%
16 856
-7%
16 523
-2%
16 506
0%
18 304
+11%
22 229
+21%
25 053
+13%
29 717
+19%
35 610
+20%
38 844
+9%
41 295
+6%
44 019
+7%
43 703
-1%
42 094
-4%
42 825
+2%
40 450
-6%
35 847
-11%
30 765
-14%
25 145
-18%
20 388
-19%
18 309
-10%
EPS (Diluted)
108.99
N/A
107.57
-1%
103.23
-4%
97.88
-5%
90.8
-7%
91.78
+1%
90.22
-2%
91.1
+1%
98.43
+8%
104.66
+6%
113
+8%
119.73
+6%
126.9
+6%
133.22
+5%
136.5
+2%
140.38
+3%
139.34
-1%
133.91
-4%
128.67
-4%
122.72
-5%
116.56
-5%
108.89
-7%
106.73
-2%
106.62
0%
118.23
+11%
143.58
+21%
80.91
-44%
191.94
+137%
229.99
+20%
250.88
+9%
133.35
-47%
284.29
+113%
282.24
-1%
271.85
-4%
138.28
-49%
130.6
-6%
115.73
-11%
99.32
-14%
81.18
-18%
66.98
-17%
61.27
-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 255,200+ 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 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.