Araya Industrial Co Ltd
TSE:7305
Araya Industrial Co Ltd
TSE:7305
Price:
3 985 JPY
-0.75%
Market Closed
Updated:
May 6, 2024
Income Statement
Earnings Waterfall
Araya Industrial Co Ltd
Araya Industrial Co Ltd
|
Revenue
|
45.3B
JPY
|
|
Cost of Revenue
|
-37.1B
JPY
|
|
Gross Profit
|
8.2B
JPY
|
|
Operating Expenses
|
-5.8B
JPY
|
|
Operating Income
|
2.5B
JPY
|
|
Other Expenses
|
-396m
JPY
|
|
Net Income
|
2.1B
JPY
|
Income Statement
Araya Industrial Co Ltd
Araya Industrial Co Ltd
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 |
35 875
N/A
|
37 129
+3%
|
37 587
+1%
|
37 632
+0%
|
37 366
-1%
|
36 819
-1%
|
36 509
-1%
|
36 599
+0%
|
36 538
0%
|
36 032
-1%
|
35 803
-1%
|
35 556
-1%
|
35 577
+0%
|
36 363
+2%
|
37 344
+3%
|
38 427
+3%
|
39 430
+3%
|
39 736
+1%
|
40 889
+3%
|
41 770
+2%
|
42 977
+3%
|
43 256
+1%
|
43 082
0%
|
42 765
-1%
|
41 915
-2%
|
41 046
-2%
|
39 635
-3%
|
37 839
-5%
|
36 688
-3%
|
36 504
-1%
|
36 560
+0%
|
37 705
+3%
|
39 318
+4%
|
40 760
+4%
|
43 626
+7%
|
45 262
+4%
|
46 074
+2%
|
46 426
+1%
|
46 095
-1%
|
45 671
-1%
|
45 349
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(30 349)
|
(31 443)
|
(31 851)
|
(31 777)
|
(31 474)
|
(31 032)
|
(30 844)
|
(31 049)
|
(30 975)
|
(30 320)
|
(29 950)
|
(29 510)
|
(29 254)
|
(29 675)
|
(30 250)
|
(31 064)
|
(31 947)
|
(32 351)
|
(33 471)
|
(34 255)
|
(35 205)
|
(35 502)
|
(35 459)
|
(35 296)
|
(34 783)
|
(33 950)
|
(32 760)
|
(31 339)
|
(30 399)
|
(30 292)
|
(30 012)
|
(30 385)
|
(30 994)
|
(31 784)
|
(33 872)
|
(34 836)
|
(35 484)
|
(35 997)
|
(36 305)
|
(36 728)
|
(37 103)
|
|
| Gross Profit |
5 526
N/A
|
5 686
+3%
|
5 736
+1%
|
5 855
+2%
|
5 892
+1%
|
5 787
-2%
|
5 665
-2%
|
5 550
-2%
|
5 563
+0%
|
5 712
+3%
|
5 853
+2%
|
6 046
+3%
|
6 323
+5%
|
6 688
+6%
|
7 094
+6%
|
7 363
+4%
|
7 483
+2%
|
7 385
-1%
|
7 418
+0%
|
7 515
+1%
|
7 772
+3%
|
7 754
0%
|
7 623
-2%
|
7 469
-2%
|
7 132
-5%
|
7 096
-1%
|
6 875
-3%
|
6 500
-5%
|
6 289
-3%
|
6 212
-1%
|
6 548
+5%
|
7 320
+12%
|
8 324
+14%
|
8 976
+8%
|
9 754
+9%
|
10 426
+7%
|
10 590
+2%
|
10 429
-2%
|
9 790
-6%
|
8 943
-9%
|
8 246
-8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 794)
|
(4 938)
|
(4 947)
|
(5 019)
|
(5 060)
|
(5 017)
|
(5 040)
|
(5 038)
|
(5 013)
|
(4 963)
|
(4 945)
|
(4 924)
|
(4 919)
|
(5 031)
|
(5 070)
|
(5 146)
|
(5 236)
|
(5 231)
|
(5 406)
|
(5 494)
|
(5 594)
|
(5 691)
|
(5 711)
|
(5 797)
|
(5 810)
|
(5 821)
|
(5 726)
|
(5 687)
|
(5 598)
|
(5 499)
|
(5 488)
|
(5 436)
|
(5 466)
|
(5 592)
|
(5 709)
|
(5 754)
|
(5 851)
|
(5 801)
|
(5 719)
|
(5 742)
|
(5 763)
|
|
| Selling, General & Administrative |
(4 793)
|
(4 937)
|
(4 947)
|
(5 018)
|
(5 059)
|
(5 016)
|
(5 039)
|
(5 037)
|
(5 012)
|
(4 962)
|
(4 943)
|
(4 923)
|
(4 918)
|
(5 031)
|
(5 070)
|
(5 145)
|
(5 237)
|
(5 230)
|
(5 405)
|
(5 494)
|
(5 592)
|
(5 690)
|
(5 710)
|
(5 797)
|
(5 809)
|
(5 820)
|
(5 725)
|
(5 685)
|
(5 597)
|
(5 499)
|
(5 488)
|
(5 437)
|
(5 467)
|
(5 591)
|
(5 708)
|
(5 752)
|
(5 849)
|
(5 800)
|
(5 718)
|
(5 741)
|
(5 762)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
1
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
732
N/A
|
748
+2%
|
789
+5%
|
836
+6%
|
832
0%
|
770
-7%
|
625
-19%
|
512
-18%
|
550
+7%
|
749
+36%
|
908
+21%
|
1 122
+24%
|
1 404
+25%
|
1 657
+18%
|
2 024
+22%
|
2 217
+10%
|
2 247
+1%
|
2 154
-4%
|
2 012
-7%
|
2 021
+0%
|
2 178
+8%
|
2 063
-5%
|
1 912
-7%
|
1 672
-13%
|
1 322
-21%
|
1 275
-4%
|
1 149
-10%
|
813
-29%
|
691
-15%
|
713
+3%
|
1 060
+49%
|
1 884
+78%
|
2 858
+52%
|
3 384
+18%
|
4 045
+20%
|
4 672
+16%
|
4 739
+1%
|
4 628
-2%
|
4 071
-12%
|
3 201
-21%
|
2 483
-22%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
141
|
25
|
60
|
112
|
190
|
236
|
179
|
261
|
127
|
125
|
86
|
(34)
|
160
|
838
|
910
|
933
|
818
|
110
|
145
|
130
|
97
|
155
|
104
|
116
|
172
|
137
|
67
|
113
|
62
|
218
|
285
|
259
|
341
|
308
|
464
|
486
|
262
|
228
|
300
|
270
|
468
|
|
| Non-Reccuring Items |
(27)
|
(9)
|
(8)
|
(10)
|
(31)
|
(39)
|
(40)
|
(178)
|
(157)
|
(329)
|
(329)
|
(187)
|
(188)
|
(842)
|
(841)
|
(838)
|
(838)
|
(17)
|
8
|
(90)
|
(136)
|
16
|
(12)
|
70
|
113
|
(49)
|
(46)
|
139
|
144
|
(12)
|
(18)
|
(185)
|
(186)
|
(38)
|
(33)
|
(34)
|
(294)
|
(330)
|
(330)
|
(329)
|
(68)
|
|
| Gain/Loss on Disposition of Assets |
19
|
19
|
1
|
1
|
137
|
136
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(24)
|
(24)
|
(24)
|
1
|
2
|
2
|
2
|
1
|
0
|
12
|
14
|
14
|
14
|
2
|
0
|
717
|
0
|
686
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
2
|
|
| Total Other Income |
(145)
|
(120)
|
(144)
|
(133)
|
(111)
|
(120)
|
54
|
86
|
(17)
|
21
|
15
|
17
|
20
|
17
|
24
|
29
|
32
|
23
|
27
|
16
|
6
|
17
|
11
|
23
|
65
|
52
|
51
|
68
|
718
|
51
|
747
|
23
|
91
|
88
|
97
|
103
|
83
|
89
|
103
|
94
|
84
|
|
| Pre-Tax Income |
720
N/A
|
663
-8%
|
698
+5%
|
806
+15%
|
1 017
+26%
|
983
-3%
|
818
-17%
|
681
-17%
|
502
-26%
|
566
+13%
|
680
+20%
|
894
+31%
|
1 372
+53%
|
1 646
+20%
|
2 093
+27%
|
2 342
+12%
|
2 261
-3%
|
2 272
+0%
|
2 194
-3%
|
2 078
-5%
|
2 145
+3%
|
2 263
+6%
|
2 029
-10%
|
1 895
-7%
|
1 686
-11%
|
1 417
-16%
|
1 221
-14%
|
1 850
+52%
|
1 615
-13%
|
1 656
+3%
|
2 074
+25%
|
1 981
-4%
|
3 104
+57%
|
3 742
+21%
|
4 573
+22%
|
5 227
+14%
|
4 790
-8%
|
4 617
-4%
|
4 146
-10%
|
3 238
-22%
|
2 969
-8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(262)
|
(225)
|
(196)
|
(216)
|
(259)
|
(323)
|
(326)
|
(305)
|
(269)
|
(321)
|
(322)
|
(385)
|
(484)
|
(236)
|
(353)
|
(378)
|
(368)
|
(557)
|
(539)
|
(515)
|
(491)
|
(551)
|
(527)
|
(498)
|
(500)
|
(568)
|
(539)
|
(522)
|
(471)
|
(301)
|
(391)
|
(596)
|
(930)
|
(1 140)
|
(1 363)
|
(1 628)
|
(1 584)
|
(1 421)
|
(1 271)
|
(976)
|
(814)
|
|
| Income from Continuing Operations |
458
|
438
|
502
|
590
|
758
|
660
|
492
|
376
|
233
|
245
|
358
|
509
|
888
|
1 410
|
1 740
|
1 964
|
1 893
|
1 715
|
1 655
|
1 563
|
1 654
|
1 712
|
1 502
|
1 397
|
1 186
|
849
|
682
|
1 328
|
1 144
|
1 355
|
1 683
|
1 385
|
2 174
|
2 602
|
3 210
|
3 599
|
3 206
|
3 196
|
2 875
|
2 262
|
2 155
|
|
| Income to Minority Interest |
(21)
|
(12)
|
(16)
|
(38)
|
(50)
|
(58)
|
(49)
|
(32)
|
(24)
|
(29)
|
(32)
|
(40)
|
(62)
|
(113)
|
(139)
|
(167)
|
(169)
|
(138)
|
(150)
|
(155)
|
(204)
|
(209)
|
(198)
|
(184)
|
(144)
|
(142)
|
(134)
|
(118)
|
(87)
|
(71)
|
(52)
|
(48)
|
(65)
|
(28)
|
(66)
|
(88)
|
(103)
|
(135)
|
(101)
|
(86)
|
(68)
|
|
| Net Income (Common) |
437
N/A
|
425
-3%
|
485
+14%
|
550
+13%
|
708
+29%
|
601
-15%
|
442
-26%
|
344
-22%
|
207
-40%
|
215
+4%
|
325
+51%
|
468
+44%
|
825
+76%
|
1 296
+57%
|
1 600
+23%
|
1 796
+12%
|
1 723
-4%
|
1 576
-9%
|
1 504
-5%
|
1 407
-6%
|
1 449
+3%
|
1 502
+4%
|
1 303
-13%
|
1 211
-7%
|
1 041
-14%
|
706
-32%
|
548
-22%
|
1 211
+121%
|
1 057
-13%
|
1 284
+21%
|
1 630
+27%
|
1 336
-18%
|
2 108
+58%
|
2 573
+22%
|
3 143
+22%
|
3 511
+12%
|
3 101
-12%
|
3 060
-1%
|
2 773
-9%
|
2 175
-22%
|
2 087
-4%
|
|
| EPS (Diluted) |
72.83
N/A
|
70.83
-3%
|
80.83
+14%
|
91.66
+13%
|
118
+29%
|
108.16
-8%
|
73.66
-32%
|
57.33
-22%
|
34.5
-40%
|
38.71
+12%
|
54.16
+40%
|
78
+44%
|
137.5
+76%
|
234.35
+70%
|
266.66
+14%
|
299.33
+12%
|
287.16
-4%
|
285.04
-1%
|
250.66
-12%
|
234.5
-6%
|
262.16
+12%
|
271.61
+4%
|
233.88
-14%
|
217.37
-7%
|
186.86
-14%
|
126.75
-32%
|
98.4
-22%
|
217.44
+121%
|
189.9
-13%
|
230.6
+21%
|
292.79
+27%
|
239.98
-18%
|
378.65
+58%
|
462.19
+22%
|
564.67
+22%
|
630.79
+12%
|
557.13
-12%
|
549.77
-1%
|
498.38
-9%
|
390.76
-22%
|
375.01
-4%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
