First Time Loading...

Aisin Corp
TSE:7259

Watchlist Manager
Aisin Corp Logo
Aisin Corp
TSE:7259
Watchlist
Price: 5 771 JPY -0.71% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

4.9T
+4%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+44%
5 Years
+22%
7 Years
+43%
10 Years
+79%
124.7B
+2%
Operating Income
Growth Rates:
1 Year
+78%
3 Years
+341%
5 Years
-46%
7 Years
-42%
10 Years
-24%
81.5B
+8%
Net Income
Growth Rates:
1 Year
+24%
3 Years
+394%
5 Years
-33%
7 Years
-33%
10 Years
-15%

Earnings Waterfall
Aisin Corp

Revenue
4.9T JPY
Cost of Revenue
-4.4T JPY
Gross Profit
544.3B JPY
Operating Expenses
-419.6B JPY
Operating Income
124.7B JPY
Other Expenses
-43.2B JPY
Net Income
81.5B JPY

Income Statement
Aisin 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
2 741 792
N/A
2 822 215
+3%
2 829 651
+0%
2 870 065
+1%
2 911 753
+1%
2 964 619
+2%
3 028 821
+2%
3 093 224
+2%
3 180 261
+3%
3 245 985
+2%
3 313 469
+2%
3 380 088
+2%
3 444 098
+2%
3 562 622
+3%
3 640 976
+2%
3 720 175
+2%
3 836 180
+3%
3 908 937
+2%
3 999 825
+2%
4 048 287
+1%
4 043 662
0%
4 043 110
0%
3 998 223
-1%
3 962 406
-1%
3 901 528
-2%
3 784 585
-3%
3 376 798
-11%
3 326 809
-1%
3 417 256
+3%
3 525 799
+3%
3 948 055
+12%
3 934 528
0%
3 889 686
-1%
3 917 434
+1%
3 937 793
+1%
4 159 327
+6%
4 260 192
+2%
4 402 823
+3%
4 596 659
+4%
4 750 908
+3%
4 920 425
+4%
Gross Profit
Cost of Revenue
(2 341 934)
(2 412 135)
(2 423 703)
(2 467 139)
(2 505 282)
(2 548 231)
(2 606 649)
(2 665 844)
(2 738 768)
(2 781 071)
(2 846 309)
(2 902 180)
(2 953 824)
(3 048 541)
(3 117 568)
(3 186 715)
(3 291 797)
(3 371 980)
(3 445 928)
(3 501 328)
(3 518 770)
(3 545 278)
(3 533 141)
(3 515 005)
(3 473 941)
(3 400 414)
(3 120 847)
(3 070 152)
(3 100 342)
(3 121 266)
(3 392 041)
(3 391 466)
(3 391 247)
(3 468 942)
(3 527 509)
(3 745 072)
(3 874 174)
(4 001 434)
(4 163 861)
(4 268 788)
(4 376 139)
Gross Profit
399 858
N/A
410 080
+3%
405 948
-1%
402 926
-1%
406 471
+1%
416 388
+2%
422 172
+1%
427 380
+1%
441 493
+3%
464 914
+5%
467 160
+0%
477 908
+2%
490 274
+3%
514 081
+5%
523 408
+2%
533 460
+2%
544 383
+2%
536 957
-1%
553 897
+3%
546 959
-1%
524 892
-4%
497 832
-5%
465 082
-7%
447 401
-4%
427 587
-4%
384 171
-10%
255 951
-33%
256 657
+0%
316 914
+23%
404 533
+28%
556 014
+37%
543 062
-2%
498 439
-8%
448 492
-10%
410 284
-9%
414 255
+1%
386 018
-7%
401 389
+4%
432 798
+8%
482 120
+11%
544 286
+13%
Operating Income
Operating Expenses
(235 085)
(238 884)
(240 567)
(247 459)
(249 485)
(250 285)
(265 703)
(259 245)
(251 965)
(271 941)
(248 589)
(267 272)
(274 320)
(277 115)
(300 202)
(291 558)
(292 258)
(281 365)
(288 731)
(277 890)
(295 320)
(291 211)
(298 877)
(311 649)
(306 227)
(289 190)
(305 329)
(292 549)
(288 614)
(259 491)
(270 859)
(274 008)
(263 345)
(269 436)
(281 530)
(290 786)
(316 079)
(326 836)
(346 993)
(359 963)
(419 624)
Selling, General & Administrative
(235 084)
(238 883)
(240 568)
(247 458)
(249 482)
(250 283)
(261 628)
(257 342)
(262 055)
(267 661)
(273 408)
(283 430)
(292 429)
(295 728)
(308 865)
(307 765)
(299 713)
(276 289)
(300 781)
(294 317)
(314 992)
(293 778)
(310 756)
(319 538)
(310 090)
(283 092)
(280 143)
(267 234)
(266 872)
(252 877)
(281 492)
(287 426)
(278 270)
(274 664)
(303 743)
(314 834)
(336 891)
(321 823)
(344 331)
(353 020)
(413 979)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(12 538)
0
0
0
(13 396)
0
0
0
(13 253)
0
0
0
(12 813)
0
0
0
(17 490)
0
0
0
(17 879)
0
0
0
(17 820)
0
0
0
(17 352)
0
0
0
Other Operating Expenses
(1)
(1)
0
(1)
(3)
(2)
(4 075)
(1 903)
10 090
8 258
24 819
16 158
18 109
32 009
8 663
16 207
7 455
8 177
12 050
16 427
19 672
15 380
11 879
7 889
3 863
11 392
(25 186)
(25 315)
(21 742)
11 265
10 633
13 418
14 925
23 048
22 213
24 048
20 812
12 339
(2 662)
(6 943)
(5 645)
Operating Income
164 773
N/A
171 196
+4%
165 381
-3%
155 467
-6%
156 986
+1%
166 103
+6%
156 469
-6%
168 135
+7%
189 528
+13%
192 973
+2%
218 571
+13%
210 636
-4%
215 954
+3%
236 966
+10%
223 206
-6%
241 902
+8%
252 125
+4%
255 592
+1%
265 166
+4%
269 069
+1%
229 572
-15%
206 621
-10%
166 205
-20%
135 752
-18%
121 360
-11%
94 981
-22%
(49 378)
N/A
(35 892)
+27%
28 300
N/A
145 042
+413%
285 155
+97%
269 054
-6%
235 094
-13%
179 056
-24%
128 754
-28%
123 469
-4%
69 939
-43%
74 553
+7%
85 805
+15%
122 157
+42%
124 662
+2%
Pre-Tax Income
Interest Income Expense
11 854
10 361
12 954
15 107
25 216
20 436
24 241
14 872
6 538
1 685
(8 876)
(4 280)
4 390
9 244
17 287
20 849
13 156
14 545
15 897
15 113
12 437
11 256
7 410
3 964
7 181
727
(74)
3 500
2 842
21 786
25 964
25 891
30 499
38 419
52 800
55 311
34 458
20 362
10 952
4 899
8 551
Non-Reccuring Items
0
0
0
0
(4 315)
(4 315)
0
0
0
(251)
0
0
0
(8 275)
0
0
0
(1 784)
0
0
0
(1 059)
0
0
0
(38 852)
0
0
0
290
0
0
0
2 955
0
0
0
(16 611)
0
0
0
Gain/Loss on Disposition of Assets
0
(3 059)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
12 050
10 964
2 720
4 234
(2 962)
1 838
(980)
(1 780)
84
(347)
3
3
3
(624)
2
2
2
(182)
3
2
2
668
1
3
3
(3 461)
1
1
0
405
3
3
2
(447)
1
1
4
(4 563)
4
4
4
Pre-Tax Income
188 677
N/A
189 462
+0%
181 055
-4%
174 808
-3%
174 925
+0%
184 062
+5%
179 730
-2%
181 227
+1%
196 150
+8%
194 060
-1%
209 698
+8%
206 359
-2%
220 347
+7%
237 311
+8%
240 495
+1%
262 753
+9%
265 283
+1%
268 171
+1%
281 066
+5%
284 184
+1%
242 011
-15%
217 486
-10%
173 616
-20%
139 719
-20%
128 544
-8%
53 395
-58%
(49 451)
N/A
(32 391)
+34%
31 142
N/A
167 523
+438%
311 122
+86%
294 948
-5%
265 595
-10%
219 983
-17%
181 555
-17%
178 781
-2%
104 401
-42%
73 741
-29%
96 761
+31%
127 060
+31%
133 217
+5%
Net Income
Tax Provision
(49 255)
(59 227)
(60 244)
(61 284)
(61 934)
(65 750)
(64 083)
(61 831)
(64 449)
(53 937)
(47 849)
(46 843)
(50 472)
(57 279)
(67 833)
(74 168)
(73 956)
(72 825)
(70 350)
(74 734)
(66 140)
(58 361)
(50 377)
(37 815)
(33 167)
(23 859)
(4 115)
(5 040)
(19 459)
(57 409)
(90 683)
(87 806)
(82 808)
(62 971)
(50 602)
(50 977)
(28 713)
(25 832)
(27 925)
(38 861)
(33 145)
Income from Continuing Operations
139 422
130 235
120 811
113 524
112 991
118 312
115 647
119 396
131 701
140 123
161 849
159 516
169 875
180 032
172 662
188 585
191 327
195 346
210 716
209 450
175 871
159 125
123 239
101 904
95 377
29 536
(53 566)
(37 431)
11 683
110 114
220 439
207 142
182 787
157 012
130 953
127 804
75 688
47 909
68 836
88 199
100 072
Income to Minority Interest
(43 863)
(40 145)
(35 860)
(35 924)
(38 090)
(40 761)
(40 269)
(40 938)
(38 179)
(39 790)
(41 409)
(41 976)
(48 039)
(53 378)
(56 299)
(60 706)
(62 900)
(60 794)
(67 538)
(66 347)
(54 520)
(49 000)
(35 827)
(25 948)
(21 798)
(5 474)
9 919
11 615
4 798
(4 474)
(18 472)
(19 676)
(16 361)
(15 070)
(13 395)
(16 272)
(10 010)
(10 238)
(11 810)
(12 803)
(18 613)
Net Income (Common)
95 556
N/A
90 089
-6%
84 951
-6%
77 599
-9%
74 901
-3%
77 550
+4%
75 376
-3%
78 456
+4%
93 520
+19%
100 332
+7%
120 438
+20%
117 537
-2%
121 833
+4%
126 653
+4%
116 361
-8%
127 878
+10%
128 425
+0%
134 551
+5%
143 175
+6%
143 100
0%
121 349
-15%
110 123
-9%
87 409
-21%
75 952
-13%
73 574
-3%
24 061
-67%
(43 648)
N/A
(25 815)
+41%
16 483
N/A
105 638
+541%
201 964
+91%
187 462
-7%
166 421
-11%
141 941
-15%
117 556
-17%
111 530
-5%
65 676
-41%
37 670
-43%
57 023
+51%
75 392
+32%
81 456
+8%
EPS (Diluted)
337.65
N/A
318.33
-6%
300.18
-6%
274.2
-9%
264.66
-3%
273.97
+4%
265.4
-3%
276.25
+4%
329.29
+19%
353.67
+7%
416.74
+18%
408.11
-2%
428.98
+5%
443.98
+3%
417.06
-6%
461.65
+11%
470.42
+2%
490.09
+4%
532.24
+9%
531.97
0%
450.29
-15%
408.64
-9%
324.35
-21%
281.83
-13%
273.01
-3%
89.28
-67%
-161.96
N/A
-95.79
+41%
61.15
N/A
391.96
+541%
749.36
+91%
695.55
-7%
617.48
-11%
526.65
-15%
436.18
-17%
413.82
-5%
243.68
-41%
139.77
-43%
211.57
+51%
279.72
+32%
302.22
+8%

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 134,300+ 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.