First Time Loading...

IHI Corp
TSE:7013

Watchlist Manager
IHI Corp Logo
IHI Corp
TSE:7013
Watchlist
Price: 3 751 JPY -0.95% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.3T
+4%
Revenue
Growth Rates:
1 Year
-2%
3 Years
-37%
5 Years
-15%
7 Years
-16%
10 Years
+1%
-86.7B
+20%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-92.1B
+19%
Net Income
Growth Rates:
1 Year
-
3 Years
-4 724%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
IHI Corp

Revenue
1.3T JPY
Cost of Revenue
-1.1T JPY
Gross Profit
129.2B JPY
Operating Expenses
-215.9B JPY
Operating Income
-86.7B JPY
Other Expenses
-5.4B JPY
Net Income
-92.1B JPY

Income Statement
IHI 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
1 259 440
N/A
1 304 038
+4%
1 332 351
+2%
1 373 877
+3%
1 406 587
+2%
1 455 844
+4%
1 515 334
+4%
1 527 971
+1%
1 539 957
+1%
1 539 388
0%
1 540 029
+0%
1 542 916
+0%
1 519 414
-2%
1 486 332
-2%
1 547 334
+4%
1 568 024
+1%
1 579 426
+1%
1 590 333
+1%
1 525 084
-4%
1 516 349
-1%
1 506 253
-1%
1 483 442
-2%
1 427 450
-4%
1 378 851
-3%
1 358 243
-1%
1 263 178
-7%
2 121 644
+68%
2 072 004
-2%
2 028 439
-2%
1 112 906
-45%
1 905 835
+71%
1 913 009
+0%
1 929 098
+1%
1 172 904
-39%
1 191 932
+2%
1 250 812
+5%
1 303 094
+4%
1 352 940
+4%
1 387 107
+3%
1 228 794
-11%
1 273 221
+4%
Gross Profit
Cost of Revenue
(1 044 322)
(1 081 630)
(1 100 552)
(1 138 273)
(1 167 543)
(1 210 313)
(1 279 600)
(1 301 249)
(1 319 260)
(1 320 376)
(1 310 609)
(1 313 278)
(1 289 250)
(1 244 033)
(1 285 975)
(1 297 532)
(1 297 153)
(1 316 915)
(1 268 512)
(1 237 109)
(1 234 239)
(1 205 713)
(1 163 370)
(1 138 003)
(1 112 176)
(1 030 585)
(1 738 965)
(1 701 687)
(1 675 642)
(932 932)
(1 595 781)
(1 598 795)
(1 605 287)
(963 497)
(972 594)
(1 006 421)
(1 033 354)
(1 070 935)
(1 095 820)
(1 123 218)
(1 144 036)
Gross Profit
215 118
N/A
222 408
+3%
231 799
+4%
235 604
+2%
239 044
+1%
245 531
+3%
235 734
-4%
226 722
-4%
220 697
-3%
219 012
-1%
229 420
+5%
229 638
+0%
230 164
+0%
242 299
+5%
261 359
+8%
270 492
+3%
282 273
+4%
273 418
-3%
256 572
-6%
279 240
+9%
272 014
-3%
277 729
+2%
264 080
-5%
240 848
-9%
246 067
+2%
232 593
-5%
382 679
+65%
370 317
-3%
352 797
-5%
179 974
-49%
310 054
+72%
314 214
+1%
323 811
+3%
209 407
-35%
219 338
+5%
244 391
+11%
269 740
+10%
282 005
+5%
291 287
+3%
105 576
-64%
129 185
+22%
Operating Income
Operating Expenses
(163 355)
(169 137)
(171 147)
(173 154)
(174 440)
(182 278)
(216 901)
(221 398)
(197 573)
(196 964)
(208 102)
(207 258)
(158 270)
(194 910)
(199 152)
(200 437)
(202 827)
(201 151)
(198 120)
(196 378)
(194 665)
(195 241)
(194 988)
(193 034)
(192 987)
(189 161)
(320 900)
(317 961)
(311 370)
(170 651)
(296 298)
(294 640)
(300 210)
(179 551)
(194 900)
(200 109)
(203 832)
(203 670)
(207 926)
(214 148)
(215 924)
Selling, General & Administrative
(163 355)
(133 273)
(171 147)
(173 154)
(174 215)
(141 718)
(187 637)
(192 134)
(197 573)
(149 412)
(196 747)
(195 903)
(194 179)
(152 690)
(199 152)
(200 437)
(202 827)
(155 479)
(197 025)
(196 378)
(194 622)
(152 029)
(193 378)
(192 991)
(192 987)
(135 090)
(266 851)
(259 374)
(252 925)
(124 089)
(245 214)
(247 127)
(250 698)
(132 367)
(179 180)
(184 201)
(187 875)
(153 557)
(207 012)
(213 560)
(216 951)
Research & Development
0
(29 510)
0
0
0
(32 674)
0
0
0
0
0
0
0
(32 391)
0
0
0
(35 919)
0
0
0
(34 342)
0
0
0
(37 616)
0
0
0
(24 951)
0
0
0
(28 678)
0
0
0
(32 113)
0
0
0
Depreciation & Amortization
0
(6 354)
0
0
0
(7 886)
0
0
0
(9 867)
0
0
0
(9 829)
0
0
0
(9 753)
0
0
0
(8 870)
0
0
0
(15 398)
0
0
0
(15 185)
0
0
0
(15 555)
0
0
0
(15 488)
0
0
0
Other Operating Expenses
0
0
0
0
(225)
0
(29 264)
(29 264)
0
(37 685)
(11 355)
(11 355)
35 909
0
0
0
0
0
(1 095)
0
(43)
0
(1 610)
(43)
0
(1 057)
(54 049)
(58 587)
(58 445)
(6 426)
(51 084)
(47 513)
(49 512)
(2 951)
(15 720)
(15 908)
(15 957)
(2 512)
(914)
(588)
1 027
Operating Income
51 763
N/A
53 271
+3%
60 652
+14%
62 450
+3%
64 604
+3%
63 253
-2%
18 833
-70%
5 324
-72%
23 124
+334%
22 048
-5%
21 318
-3%
22 380
+5%
71 894
+221%
47 389
-34%
62 207
+31%
70 055
+13%
79 446
+13%
72 267
-9%
58 452
-19%
82 862
+42%
77 349
-7%
82 488
+7%
69 092
-16%
47 814
-31%
53 080
+11%
43 432
-18%
61 779
+42%
52 356
-15%
41 427
-21%
9 323
-77%
13 756
+48%
19 574
+42%
23 601
+21%
29 856
+27%
24 438
-18%
44 282
+81%
65 908
+49%
78 335
+19%
83 361
+6%
(108 572)
N/A
(86 739)
+20%
Pre-Tax Income
Interest Income Expense
19 875
9 650
1 862
10 402
528
1 721
4 322
(7 539)
(6 088)
(3 156)
(16 290)
(10 493)
(8 132)
(10 798)
(578)
(3 300)
(18 516)
(37 404)
(32 851)
(30 488)
(19 584)
2 932
(4 638)
(8 819)
(15 540)
(17 998)
(27 107)
(28 367)
(24 132)
(2 221)
(7 867)
(5 417)
42
5 951
14 002
11 893
(8 713)
(17 141)
(22 667)
(17 162)
(10 652)
Non-Reccuring Items
18 395
7 255
7 275
7 275
0
(29 264)
0
0
(76 528)
(41 807)
0
0
0
(28 264)
2 776
2 776
2 776
(4 027)
0
(2 655)
(2 655)
(1 610)
0
58
902
4 427
5 377
6 921
5 272
18 638
41 220
39 704
49 875
51 641
44 353
44 365
35 011
3 650
0
0
0
Gain/Loss on Disposition of Assets
233
0
0
0
0
0
0
0
0
0
0
0
798
24 331
0
2 384
1 586
1 586
805
3 406
3 406
5 307
4 162
0
(277)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(14 380)
(9 686)
(12 327)
(10 644)
(11 560)
(8 445)
(8 486)
(6 887)
(4 389)
21 276
(1 652)
(4 397)
(21 805)
(14 580)
(32 015)
(40 708)
(18 016)
(13 438)
(9 582)
(569)
(6 533)
(19 671)
(16 594)
(17 751)
(20 689)
(679)
(7 791)
(4 878)
(679)
1 877
1 877
1 877
1 877
189
0
0
0
21
0
0
0
Pre-Tax Income
75 886
N/A
60 490
-20%
57 462
-5%
69 483
+21%
53 572
-23%
27 265
-49%
14 669
-46%
(9 102)
N/A
(63 881)
-602%
(1 639)
+97%
3 376
N/A
7 490
+122%
42 755
+471%
18 078
-58%
32 390
+79%
31 207
-4%
47 276
+51%
18 984
-60%
16 824
-11%
52 556
+212%
51 983
-1%
69 446
+34%
52 022
-25%
21 302
-59%
17 476
-18%
29 182
+67%
32 258
+11%
26 032
-19%
21 888
-16%
27 617
+26%
48 986
+77%
55 738
+14%
75 395
+35%
87 637
+16%
82 793
-6%
100 540
+21%
92 206
-8%
64 865
-30%
60 694
-6%
(125 734)
N/A
(97 391)
+23%
Net Income
Tax Provision
(27 322)
(24 993)
(25 200)
(26 352)
(24 290)
(20 518)
(13 900)
(8 686)
11 131
6 771
2 827
(3 280)
(10 762)
(8 393)
(10 993)
(8 619)
(18 243)
(5 567)
(9 189)
(16 484)
(13 685)
(24 206)
(15 528)
(9 991)
(8 180)
(15 931)
(20 870)
(16 118)
(16 289)
(10 663)
(18 876)
(21 284)
(27 978)
(18 718)
(19 655)
(25 845)
(23 675)
(16 485)
(15 102)
15 597
8 849
Income from Continuing Operations
48 564
35 497
32 262
43 131
29 282
6 747
769
(17 788)
(52 750)
5 132
6 203
4 210
31 993
9 685
21 397
22 588
29 033
13 417
7 635
36 072
38 298
45 240
36 494
11 311
9 296
13 251
11 388
9 914
5 599
16 954
30 110
34 454
47 417
68 919
63 138
74 695
68 531
48 380
45 592
(110 137)
(88 542)
Income to Minority Interest
(1 853)
(2 364)
(1 762)
(1 805)
(576)
2 335
1 735
2 017
657
(3 603)
(3 780)
(4 030)
(5 351)
(4 438)
(5 278)
(5 203)
(4 772)
(5 126)
(4 920)
(6 234)
(5 674)
(5 351)
(5 510)
(4 721)
(5 337)
(5 047)
(8 343)
(8 374)
(7 508)
(3 861)
(6 784)
(6 524)
(6 692)
(2 854)
(2 758)
(2 686)
(3 055)
(3 835)
(3 935)
(3 999)
(3 555)
Net Income (Common)
46 711
N/A
33 133
-29%
30 500
-8%
41 326
+35%
28 706
-31%
9 082
-68%
2 504
-72%
(15 771)
N/A
(52 093)
-230%
1 529
N/A
2 423
+58%
180
-93%
26 642
+14 701%
5 247
-80%
16 119
+207%
17 385
+8%
24 261
+40%
8 291
-66%
2 715
-67%
29 838
+999%
32 624
+9%
39 889
+22%
30 984
-22%
6 590
-79%
3 959
-40%
8 204
+107%
3 045
-63%
1 540
-49%
(1 909)
N/A
13 093
N/A
23 326
+78%
27 930
+20%
40 725
+46%
66 065
+62%
60 380
-9%
72 009
+19%
65 476
-9%
44 545
-32%
41 657
-6%
(114 136)
N/A
(92 097)
+19%
EPS (Diluted)
301.36
N/A
213.76
-29%
196.77
-8%
266.61
+35%
184.01
-31%
58.77
-68%
16.25
-72%
-102.4
N/A
-338.26
-230%
9.9
N/A
15.73
+59%
1.16
-93%
173
+14 814%
33.98
-80%
103.99
+206%
112.88
+9%
157.53
+40%
53.67
-66%
17.62
-67%
193.75
+1 000%
211.36
+9%
258.37
+22%
200.81
-22%
42.71
-79%
26.15
-39%
53.91
+106%
20.48
-62%
10.36
-49%
-12.85
N/A
88.13
N/A
157.03
+78%
186.32
+19%
269.24
+45%
439.74
+63%
399.12
-9%
475.98
+19%
432.78
-9%
294.44
-32%
274.61
-7%
-754.34
N/A
-608.49
+19%

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 133,300+ 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.