First Time Loading...

Isuzu Motors Ltd
TSE:7202

Watchlist Manager
Isuzu Motors Ltd Logo
Isuzu Motors Ltd
TSE:7202
Watchlist
Price: 1 959.5 JPY 0.59%
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.4T
+2%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+81%
5 Years
+57%
7 Years
+79%
10 Years
+93%
309.2B
+9%
Operating Income
Growth Rates:
1 Year
+31%
3 Years
+244%
5 Years
+65%
7 Years
+97%
10 Years
+78%
185.3B
+11%
Net Income
Growth Rates:
1 Year
+26%
3 Years
+338%
5 Years
+60%
7 Years
+78%
10 Years
+53%

Earnings Waterfall
Isuzu Motors Ltd

Revenue
3.4T JPY
Cost of Revenue
-2.7T JPY
Gross Profit
674.4B JPY
Operating Expenses
-365.2B JPY
Operating Income
309.2B JPY
Other Expenses
-123.9B JPY
Net Income
185.3B JPY

Income Statement
Isuzu Motors Ltd

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
1 762 010
N/A
1 760 858
0%
1 743 425
-1%
1 767 680
+1%
1 817 791
+3%
1 879 442
+3%
1 947 573
+4%
1 968 340
+1%
1 946 630
-1%
1 926 967
-1%
1 886 379
-2%
1 864 088
-1%
1 895 175
+2%
1 953 186
+3%
1 984 618
+2%
2 029 797
+2%
2 068 290
+2%
2 070 359
+0%
2 094 554
+1%
2 120 716
+1%
2 159 073
+2%
2 149 168
0%
2 170 113
+1%
2 134 240
-2%
2 079 076
-3%
2 079 936
+0%
1 898 318
-9%
1 852 683
-2%
1 869 865
+1%
1 908 150
+2%
2 110 312
+11%
2 260 338
+7%
2 383 760
+5%
2 514 291
+5%
2 672 884
+6%
2 862 573
+7%
3 074 474
+7%
3 195 537
+4%
3 282 802
+3%
3 340 184
+2%
3 393 085
+2%
Gross Profit
Cost of Revenue
(1 451 886)
(1 441 483)
(1 429 398)
(1 451 694)
(1 494 378)
(1 543 661)
(1 591 433)
(1 605 208)
(1 590 015)
(1 574 885)
(1 549 610)
(1 537 567)
(1 566 101)
(1 623 948)
(1 647 814)
(1 682 458)
(1 703 272)
(1 700 726)
(1 712 911)
(1 735 112)
(1 768 460)
(1 765 270)
(1 789 665)
(1 761 670)
(1 719 562)
(1 730 354)
(1 596 286)
(1 567 220)
(1 582 683)
(1 605 111)
(1 745 268)
(1 854 910)
(1 948 087)
(2 056 104)
(2 192 406)
(2 341 627)
(2 505 704)
(2 600 347)
(2 660 436)
(2 695 390)
(2 718 693)
Gross Profit
310 124
N/A
319 375
+3%
314 027
-2%
315 986
+1%
323 413
+2%
335 781
+4%
356 140
+6%
363 132
+2%
356 615
-2%
352 082
-1%
336 769
-4%
326 521
-3%
329 074
+1%
329 238
+0%
336 804
+2%
347 339
+3%
365 018
+5%
369 633
+1%
381 643
+3%
385 604
+1%
390 613
+1%
383 898
-2%
380 448
-1%
372 570
-2%
359 514
-4%
349 582
-3%
302 032
-14%
285 463
-5%
287 182
+1%
303 039
+6%
365 044
+20%
405 428
+11%
435 673
+7%
458 187
+5%
480 478
+5%
520 946
+8%
568 770
+9%
595 190
+5%
622 366
+5%
644 794
+4%
674 392
+5%
Operating Income
Operating Expenses
(136 728)
(145 126)
(147 109)
(155 012)
(159 117)
(164 670)
(172 921)
(182 865)
(183 971)
(180 523)
(177 649)
(172 764)
(172 325)
(182 794)
(187 574)
(195 154)
(205 211)
(202 868)
(202 042)
(205 461)
(202 761)
(207 117)
(210 082)
(211 929)
(213 203)
(209 000)
(205 292)
(199 437)
(197 224)
(207 307)
(212 163)
(229 197)
(254 361)
(270 990)
(297 846)
(318 849)
(332 304)
(341 644)
(354 985)
(360 247)
(365 170)
Selling, General & Administrative
(136 726)
(141 086)
(147 108)
(155 010)
(159 117)
(159 657)
(172 921)
(182 865)
(183 970)
(174 671)
(177 648)
(172 763)
(172 323)
(173 975)
(187 574)
(195 152)
(205 210)
(193 428)
(202 040)
(205 461)
(202 761)
(195 614)
(210 081)
(211 928)
(213 203)
(197 031)
(205 291)
(199 436)
(197 222)
(195 090)
(212 162)
(229 195)
(254 358)
(249 555)
(297 844)
(318 848)
(332 305)
(320 806)
(354 983)
(360 245)
(365 167)
Depreciation & Amortization
0
(4 039)
0
0
0
(5 012)
0
0
0
(5 851)
0
0
0
(8 818)
0
0
0
(9 439)
0
0
0
(11 502)
0
0
0
(11 968)
0
0
0
(12 215)
0
0
0
(21 434)
0
0
0
(20 836)
0
0
0
Other Operating Expenses
(2)
(1)
(1)
0
0
(1)
0
0
0
(1)
(1)
0
(2)
(1)
0
(2)
0
(1)
(2)
0
0
(1)
(1)
0
0
(1)
(1)
(1)
0
(2)
0
(2)
(3)
(1)
(2)
(1)
1
(2)
(2)
0
(3)
Operating Income
173 396
N/A
174 249
+0%
166 918
-4%
160 974
-4%
164 296
+2%
171 111
+4%
183 219
+7%
180 267
-2%
172 644
-4%
171 559
-1%
159 120
-7%
153 757
-3%
156 749
+2%
146 444
-7%
149 230
+2%
152 185
+2%
159 807
+5%
166 765
+4%
179 601
+8%
180 143
+0%
187 852
+4%
176 781
-6%
170 366
-4%
160 641
-6%
146 311
-9%
140 582
-4%
96 740
-31%
86 026
-11%
89 958
+5%
95 732
+6%
152 881
+60%
176 231
+15%
181 312
+3%
187 197
+3%
182 632
-2%
202 097
+11%
236 466
+17%
253 546
+7%
267 381
+5%
284 547
+6%
309 222
+9%
Pre-Tax Income
Interest Income Expense
13 921
13 073
11 043
12 991
13 580
17 794
21 020
21 520
20 078
15 138
10 179
8 903
12 172
7 004
12 049
11 897
8 797
9 567
9 393
8 168
7 521
13 146
10 117
11 100
11 480
13 055
11 702
8 695
10 760
10 086
13 753
19 055
17 963
24 716
25 316
28 414
22 425
15 422
17 937
17 002
22 515
Non-Reccuring Items
(1 227)
1 386
1 100
407
(2 713)
(3 091)
(2 639)
(2 224)
(1 818)
(298)
146
208
532
(1 470)
2 466
2 373
2 465
3 484
(361)
616
1 160
(2 238)
(2 255)
(3 052)
(3 624)
(5 714)
(8 773)
(9 367)
(9 683)
(18 157)
(15 377)
(14 785)
(14 521)
(5 622)
(5 531)
(5 401)
(5 565)
(2 116)
(1 945)
(1 957)
(2 324)
Gain/Loss on Disposition of Assets
362
(731)
(755)
(794)
(1 454)
(1 992)
(2 273)
(1 564)
(1 028)
0
(658)
(1 565)
(1 851)
(1 873)
(1 883)
(2 185)
(1 654)
(1 238)
(837)
(560)
(841)
(874)
(1 243)
(1 557)
(1 486)
(1 698)
(1 656)
(1 034)
0
(795)
(611)
(1 113)
(1 437)
(1 444)
(1 568)
(1 271)
(1 105)
(1 148)
(3 249)
(3 352)
(3 438)
Total Other Income
2 831
471
658
1 734
3 902
429
1 049
931
(1 370)
(20)
296
(1 542)
(3 264)
(1 184)
(2 035)
(1 368)
(316)
(2 483)
(2 821)
(3 935)
(2 899)
(707)
(3 477)
(2 510)
(3 605)
(2 714)
(960)
103
(711)
(37)
661
(239)
(254)
(566)
(19)
709
4 671
4 137
3 891
3 519
(577)
Pre-Tax Income
189 283
N/A
188 448
0%
178 964
-5%
175 312
-2%
177 611
+1%
184 251
+4%
200 376
+9%
198 930
-1%
188 506
-5%
186 379
-1%
169 083
-9%
159 761
-6%
164 338
+3%
148 921
-9%
159 827
+7%
162 902
+2%
169 099
+4%
176 095
+4%
184 975
+5%
184 432
0%
192 793
+5%
186 108
-3%
173 508
-7%
164 622
-5%
149 076
-9%
143 511
-4%
97 053
-32%
84 423
-13%
90 324
+7%
86 829
-4%
151 307
+74%
179 149
+18%
183 063
+2%
204 281
+12%
200 830
-2%
224 548
+12%
256 892
+14%
269 841
+5%
284 015
+5%
299 759
+6%
325 398
+9%
Net Income
Tax Provision
(44 487)
(44 649)
(42 711)
(42 065)
(42 876)
(44 289)
(45 021)
(53 286)
(50 904)
(50 042)
(47 495)
(42 842)
(44 048)
(40 694)
(41 497)
(38 562)
(41 604)
(49 054)
(51 034)
(50 691)
(51 451)
(48 038)
(45 629)
(44 793)
(41 042)
(41 022)
(39 459)
(32 396)
(33 900)
(34 292)
(33 983)
(42 013)
(41 644)
(47 562)
(51 623)
(59 187)
(68 185)
(73 241)
(77 550)
(83 733)
(88 760)
Income from Continuing Operations
144 796
143 799
136 253
133 247
134 735
139 962
155 355
145 644
137 602
136 337
121 588
116 919
120 290
108 227
118 330
124 340
127 495
127 041
133 941
133 741
141 342
138 070
127 879
119 829
108 034
102 489
57 594
52 027
56 424
52 537
117 324
137 136
141 419
156 719
149 207
165 361
188 707
196 600
206 465
216 026
236 638
Income to Minority Interest
(23 507)
(24 483)
(23 198)
(21 109)
(22 457)
(22 902)
(24 654)
(25 115)
(23 359)
(21 659)
(18 884)
(16 574)
(16 329)
(14 368)
(14 654)
(16 581)
(18 722)
(21 376)
(23 007)
(24 300)
(25 547)
(24 624)
(25 151)
(22 985)
(21 134)
(21 256)
(13 506)
(12 370)
(14 116)
(9 828)
(18 425)
(21 541)
(22 518)
(30 526)
(33 394)
(37 314)
(41 332)
(44 856)
(45 730)
(49 169)
(51 320)
Net Income (Common)
121 288
N/A
119 316
-2%
113 056
-5%
112 138
-1%
112 278
+0%
117 060
+4%
130 700
+12%
120 528
-8%
114 243
-5%
114 676
+0%
102 704
-10%
100 344
-2%
103 959
+4%
93 858
-10%
103 674
+10%
107 756
+4%
108 772
+1%
105 663
-3%
110 932
+5%
109 440
-1%
115 794
+6%
113 444
-2%
102 727
-9%
96 842
-6%
86 897
-10%
81 232
-7%
44 087
-46%
39 657
-10%
42 307
+7%
42 708
+1%
98 896
+132%
115 593
+17%
118 900
+3%
126 193
+6%
115 815
-8%
128 047
+11%
147 375
+15%
151 743
+3%
160 733
+6%
166 855
+4%
185 316
+11%
EPS (Diluted)
143.18
N/A
140.85
-2%
133.79
-5%
133.65
0%
133.82
+0%
139.34
+4%
156.9
+13%
144.69
-8%
137.14
-5%
138.42
+1%
130.33
-6%
127.34
-2%
131.92
+4%
119.13
-10%
131.56
+10%
136.74
+4%
138.03
+1%
134.17
-3%
140.77
+5%
144.18
+2%
157
+9%
150.17
-4%
139.28
-7%
131.3
-6%
117.81
-10%
110.14
-7%
59.78
-46%
53.77
-10%
57.36
+7%
57.91
+1%
127.91
+121%
149.02
+17%
153.35
+3%
162.87
+6%
149.41
-8%
165.18
+11%
190.12
+15%
195.75
+3%
207.35
+6%
215.24
+4%
241.34
+12%

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 135,000+ 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.