First Time Loading...

Hamamatsu Photonics KK
TSE:6965

Watchlist Manager
Hamamatsu Photonics KK Logo
Hamamatsu Photonics KK
TSE:6965
Watchlist
Price: 5 710 JPY 0.67% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

219.8B
-0.7%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+55%
5 Years
+51%
7 Years
+80%
10 Years
+110%
52.6B
-7%
Operating Income
Growth Rates:
1 Year
-14%
3 Years
+140%
5 Years
+94%
7 Years
+166%
10 Years
+202%
40.5B
-6%
Net Income
Growth Rates:
1 Year
-8%
3 Years
+145%
5 Years
+86%
7 Years
+183%
10 Years
+236%

Earnings Waterfall
Hamamatsu Photonics KK

Revenue
219.8B JPY
Cost of Revenue
-102.1B JPY
Gross Profit
117.7B JPY
Operating Expenses
-65B JPY
Operating Income
52.6B JPY
Other Expenses
-12.2B JPY
Net Income
40.5B JPY

Income Statement
Hamamatsu Photonics KK

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
104 700
N/A
108 362
+3%
110 356
+2%
112 092
+2%
114 542
+2%
117 641
+3%
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%
Gross Profit
Cost of Revenue
(51 892)
(52 764)
(53 189)
(53 451)
(53 982)
(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)
Gross Profit
52 808
N/A
55 598
+5%
57 167
+3%
58 641
+3%
60 560
+3%
62 175
+3%
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%
Operating Income
Operating Expenses
(35 346)
(36 222)
(36 685)
(36 976)
(37 310)
(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)
Selling, General & Administrative
(35 344)
(36 220)
(36 683)
(24 741)
(37 309)
(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)
Research & Development
0
0
0
(10 977)
0
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
Depreciation & Amortization
0
0
0
(1 257)
0
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
Other Operating Expenses
(2)
(2)
(2)
(1)
(1)
(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)
Operating Income
17 462
N/A
19 376
+11%
20 482
+6%
21 665
+6%
23 250
+7%
24 364
+5%
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%
Pre-Tax Income
Interest Income Expense
525
498
227
511
768
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
Non-Reccuring Items
5
(45)
(75)
(69)
(98)
(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)
Gain/Loss on Disposition of Assets
19
11
7
3
48
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)
Total Other Income
406
347
368
352
395
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
Pre-Tax Income
18 417
N/A
20 187
+10%
21 009
+4%
22 462
+7%
24 363
+8%
25 648
+5%
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%
Net Income
Tax Provision
(6 375)
(6 907)
(7 151)
(7 276)
(7 675)
(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)
Income from Continuing Operations
12 042
13 280
13 858
15 186
16 688
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
Income to Minority Interest
(8)
(15)
(24)
(29)
(28)
(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)
Net Income (Common)
12 034
N/A
13 266
+10%
13 834
+4%
15 155
+10%
16 657
+10%
17 548
+5%
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%
EPS (Diluted)
74.74
N/A
82.39
+10%
85.92
+4%
94.13
+10%
103.45
+10%
108.99
+5%
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%
161.82
+13%
191.94
+19%
229.99
+20%
250.88
+9%
266.7
+6%
284.29
+7%
282.24
-1%
271.85
-4%
276.56
+2%
261.22
-6%

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 132,600+ 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.