First Time Loading...
H

Hitachi Zosen Corp
TSE:7004

Watchlist Manager
Hitachi Zosen Corp
TSE:7004
Watchlist
Price: 1 205 JPY 0.67% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

533.6B
+3%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+33%
5 Years
+45%
7 Years
+33%
10 Years
+75%
23.7B
+13%
Operating Income
Growth Rates:
1 Year
+27%
3 Years
+56%
5 Years
+983%
7 Years
+51%
10 Years
+259%
19B
-0.5%
Net Income
Growth Rates:
1 Year
+62%
3 Years
+6%
5 Years
+941%
7 Years
+86%
10 Years
+519%

Earnings Waterfall
Hitachi Zosen Corp

Revenue
533.6B JPY
Cost of Revenue
-441.5B JPY
Gross Profit
92.1B JPY
Operating Expenses
-68.4B JPY
Operating Income
23.7B JPY
Other Expenses
-4.7B JPY
Net Income
19B JPY

Income Statement
Hitachi Zosen 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
305 702
N/A
333 433
+9%
340 475
+2%
346 970
+2%
355 063
+2%
359 332
+1%
369 060
+3%
375 738
+2%
376 591
+0%
387 043
+3%
391 859
+1%
400 082
+2%
400 767
+0%
399 331
0%
393 566
-1%
390 533
-1%
389 157
0%
376 437
-3%
373 451
-1%
367 298
-2%
366 978
0%
378 140
+3%
378 093
0%
393 157
+4%
404 045
+3%
402 450
0%
407 037
+1%
401 062
-1%
399 923
0%
408 592
+2%
413 459
+1%
422 154
+2%
434 074
+3%
441 797
+2%
457 713
+4%
468 597
+2%
485 170
+4%
492 692
+2%
498 817
+1%
517 650
+4%
533 606
+3%
Gross Profit
Cost of Revenue
(258 444)
(283 260)
(289 788)
(296 016)
(302 865)
(302 494)
(306 161)
(312 077)
(311 394)
(322 765)
(328 606)
(334 862)
(335 994)
(334 325)
(329 895)
(327 130)
(328 764)
(316 776)
(314 631)
(312 332)
(310 010)
(317 038)
(318 611)
(329 274)
(335 051)
(333 171)
(333 903)
(326 143)
(325 009)
(335 777)
(337 514)
(346 548)
(359 884)
(369 648)
(385 112)
(394 810)
(405 519)
(409 334)
(414 349)
(430 636)
(441 497)
Gross Profit
47 258
N/A
50 173
+6%
50 687
+1%
50 954
+1%
52 198
+2%
56 838
+9%
62 899
+11%
63 661
+1%
65 197
+2%
64 278
-1%
63 253
-2%
65 220
+3%
64 773
-1%
65 006
+0%
63 671
-2%
63 403
0%
60 393
-5%
59 661
-1%
58 820
-1%
54 966
-7%
56 968
+4%
61 102
+7%
59 482
-3%
63 883
+7%
68 994
+8%
69 279
+0%
73 134
+6%
74 919
+2%
74 914
0%
72 815
-3%
75 945
+4%
75 606
0%
74 190
-2%
72 149
-3%
72 601
+1%
73 787
+2%
79 651
+8%
83 358
+5%
84 468
+1%
87 014
+3%
92 109
+6%
Operating Income
Operating Expenses
(40 637)
(42 295)
(42 445)
(42 886)
(43 783)
(44 020)
(47 621)
(47 761)
(48 739)
(49 166)
(53 233)
(49 903)
(49 086)
(50 059)
(50 209)
(51 545)
(53 239)
(53 754)
(54 112)
(54 224)
(54 775)
(53 744)
(54 125)
(54 485)
(54 361)
(55 388)
(73 681)
(65 597)
(59 719)
(57 419)
(63 435)
(65 248)
(63 469)
(56 608)
(55 867)
(56 683)
(60 882)
(63 302)
(66 812)
(65 990)
(68 366)
Selling, General & Administrative
(40 637)
(36 009)
(42 444)
(42 885)
(43 781)
(37 837)
(46 283)
(47 760)
(48 736)
(42 639)
(50 041)
(49 901)
(49 085)
(42 969)
(50 207)
(51 545)
(53 239)
(46 342)
(54 113)
(54 222)
(54 651)
(46 581)
(53 499)
(54 361)
(54 361)
(48 490)
(56 881)
(55 994)
(56 017)
(50 754)
(58 511)
(60 323)
(58 544)
(50 471)
(55 954)
(56 682)
(60 880)
(54 720)
(66 812)
(65 989)
(68 366)
Research & Development
0
(6 285)
0
0
0
(6 181)
0
0
0
0
0
0
0
(7 089)
0
0
0
(7 411)
0
0
0
(7 162)
0
0
0
(6 897)
0
0
0
(6 664)
0
0
0
(6 136)
0
0
0
(8 581)
0
0
0
Other Operating Expenses
0
(1)
0
(1)
0
(2)
(1 338)
(1)
(3)
(6 527)
(3 192)
(2)
(1)
(1)
(2)
0
0
(1)
1
(2)
(124)
(1)
(626)
(124)
0
(1)
(16 800)
(9 603)
(3 702)
(1)
(4 924)
(4 925)
(4 925)
(1)
87
0
(2)
(1)
0
(1)
0
Operating Income
6 621
N/A
7 878
+19%
8 242
+5%
8 068
-2%
8 415
+4%
12 818
+52%
15 278
+19%
15 900
+4%
16 458
+4%
15 112
-8%
10 020
-34%
15 317
+53%
15 687
+2%
14 947
-5%
13 462
-10%
11 858
-12%
7 154
-40%
5 907
-17%
4 708
-20%
742
-84%
2 193
+196%
7 358
+236%
5 357
-27%
9 398
+75%
14 633
+56%
13 891
-5%
(547)
N/A
9 322
N/A
15 195
+63%
15 396
+1%
12 510
-19%
10 358
-17%
10 721
+4%
15 541
+45%
16 734
+8%
17 104
+2%
18 769
+10%
20 056
+7%
17 656
-12%
21 024
+19%
23 743
+13%
Pre-Tax Income
Interest Income Expense
(559)
(1 305)
(1 051)
(1 687)
(1 531)
(4 597)
(3 408)
(3 077)
(4 801)
(2 078)
(2 742)
(1 544)
921
786
1 377
640
544
284
245
285
(463)
520
(657)
(610)
(345)
(357)
(928)
(1 158)
(1 370)
(633)
(656)
(620)
(1 621)
(1 302)
(1 389)
(2 430)
(253)
(38)
1 809
3 565
1 713
Non-Reccuring Items
(1 690)
0
3 146
3 146
3 146
1 810
0
(2 741)
(2 741)
(3 191)
0
(2 948)
(2 948)
(2 961)
(3 503)
(2 814)
(3 325)
(1 911)
(1 841)
(1 832)
(1 321)
(1 096)
0
(7 234)
(13 136)
(16 798)
0
0
0
(5 481)
0
0
0
287
0
89
90
(1 198)
(454)
(782)
(713)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
1 425
1 425
1 425
1 425
0
0
0
0
0
0
0
0
0
0
0
10 969
11 015
11 098
0
0
245
171
298
286
0
0
1 020
1 020
0
0
0
Total Other Income
111
(353)
(421)
(1 229)
(1 684)
(653)
(1 874)
(1 568)
(2 082)
(763)
(1 019)
(1 128)
(1 670)
(4 508)
(4 658)
(4 481)
(3 512)
(915)
(533)
633
502
(62)
395
(250)
(2 384)
(4 105)
(3 394)
(4 067)
8 971
(2 414)
(3 035)
(3 375)
(3 429)
(2 939)
(2 552)
(2 843)
(2 878)
(1 314)
(881)
(945)
(1 873)
Pre-Tax Income
4 483
N/A
6 220
+39%
9 916
+59%
8 298
-16%
8 346
+1%
9 378
+12%
9 996
+7%
8 514
-15%
6 834
-20%
9 080
+33%
7 684
-15%
11 122
+45%
13 415
+21%
9 689
-28%
6 678
-31%
5 203
-22%
861
-83%
3 365
+291%
2 579
-23%
(172)
N/A
911
N/A
6 720
+638%
5 095
-24%
1 304
-74%
(1 232)
N/A
3 600
N/A
6 146
+71%
15 195
+147%
22 796
+50%
6 868
-70%
9 064
+32%
6 534
-28%
5 969
-9%
11 873
+99%
12 793
+8%
11 920
-7%
16 748
+41%
18 526
+11%
18 130
-2%
22 862
+26%
22 870
+0%
Net Income
Tax Provision
(353)
(1 497)
(1 946)
(1 862)
(2 039)
(3 230)
(3 598)
(3 363)
(3 230)
(2 180)
(1 978)
(2 445)
(2 392)
(3 332)
(2 996)
(2 698)
(2 807)
(1 260)
(948)
1
841
(1 332)
(807)
1 224
410
(1 359)
(1 025)
(4 289)
(4 717)
(2 576)
(3 800)
(3 369)
(3 027)
(3 960)
(4 199)
(4 172)
(4 945)
(2 910)
(2 468)
(3 695)
(3 864)
Income from Continuing Operations
4 130
4 723
7 970
6 436
6 307
6 148
6 398
5 151
3 604
6 900
5 706
8 677
11 023
6 357
3 682
2 505
(1 946)
2 105
1 631
(171)
1 752
5 388
4 288
2 528
(822)
2 241
5 121
10 906
18 079
4 292
5 264
3 165
2 942
7 913
8 594
7 748
11 803
15 616
15 662
19 167
19 006
Income to Minority Interest
(1 053)
(1 002)
(1 531)
(1 545)
(1 426)
(1 048)
(911)
(1 098)
(1 132)
(1 051)
(1 013)
(914)
(781)
(491)
(297)
(4)
170
66
98
62
75
56
1
(25)
(51)
(44)
(47)
(68)
(47)
(33)
(6)
15
0
(13)
(63)
9
(22)
(38)
47
(34)
29
Net Income (Common)
3 075
N/A
3 719
+21%
6 435
+73%
4 888
-24%
4 879
0%
5 100
+5%
5 487
+8%
4 054
-26%
2 472
-39%
5 848
+137%
4 693
-20%
7 761
+65%
10 242
+32%
5 864
-43%
3 384
-42%
2 499
-26%
(1 777)
N/A
2 171
N/A
1 728
-20%
(107)
N/A
1 828
N/A
5 445
+198%
4 291
-21%
2 502
-42%
(873)
N/A
2 197
N/A
5 073
+131%
10 839
+114%
18 031
+66%
4 258
-76%
5 257
+23%
3 180
-40%
2 939
-8%
7 899
+169%
8 528
+8%
7 754
-9%
11 781
+52%
15 577
+32%
15 711
+1%
19 133
+22%
19 034
-1%
EPS (Diluted)
19.71
N/A
23.68
+20%
38.53
+63%
29.26
-24%
29.21
0%
30.52
+4%
32.84
+8%
24.26
-26%
14.79
-39%
34.96
+136%
27.76
-21%
45.92
+65%
60.6
+32%
34.79
-43%
20.02
-42%
14.78
-26%
-10.51
N/A
12.88
N/A
10.22
-21%
-0.64
N/A
10.84
N/A
32.31
+198%
25.46
-21%
14.85
-42%
-5.18
N/A
13.04
N/A
30.1
+131%
64.31
+114%
106.98
+66%
25.26
-76%
31.19
+23%
18.87
-39%
17.44
-8%
46.87
+169%
50.6
+8%
46.01
-9%
69.91
+52%
92.43
+32%
93.22
+1%
113.53
+22%
112.94
-1%

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.