Hagiwara Electric Holdings Co Ltd
TSE:7467

Watchlist Manager
Hagiwara Electric Holdings Co Ltd Logo
Hagiwara Electric Holdings Co Ltd
TSE:7467
Watchlist
Price: 4 105 JPY Market Closed
Updated: May 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

217.2B
+5%
Revenue
Growth Rates:
1 Year
+21%
3 Years
+77%
5 Years
+84%
7 Years
+121%
10 Years
+153%
8.9B
+3%
Operating Income
Growth Rates:
1 Year
+58%
3 Years
+144%
5 Years
+116%
7 Years
+204%
10 Years
+258%
5.3B
+3%
Net Income
Growth Rates:
1 Year
+15%
3 Years
+119%
5 Years
+87%
7 Years
+160%
10 Years
+263%

Earnings Waterfall
Hagiwara Electric Holdings Co Ltd

Revenue
217.2B JPY
Cost of Revenue
-196.2B JPY
Gross Profit
21B JPY
Operating Expenses
-12.1B JPY
Operating Income
8.9B JPY
Other Expenses
-3.7B JPY
Net Income
5.3B JPY

Income Statement
Hagiwara Electric Holdings Co 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
85 721
N/A
87 632
+2%
88 165
+1%
88 367
+0%
88 542
+0%
89 014
+1%
89 404
+0%
90 627
+1%
92 300
+2%
93 261
+1%
95 079
+2%
97 033
+2%
98 469
+1%
101 755
+3%
104 236
+2%
106 085
+2%
109 867
+4%
112 249
+2%
114 471
+2%
116 950
+2%
118 328
+1%
119 021
+1%
121 398
+2%
124 280
+2%
125 546
+1%
128 206
+2%
121 414
-5%
118 682
-2%
122 763
+3%
127 830
+4%
139 239
+9%
146 622
+5%
152 081
+4%
158 427
+4%
164 137
+4%
173 235
+6%
180 218
+4%
186 001
+3%
196 801
+6%
207 602
+5%
217 205
+5%
Gross Profit
Cost of Revenue
(77 147)
(78 900)
(79 442)
(79 516)
(79 679)
(79 966)
(80 153)
(81 362)
(82 934)
(83 759)
(85 646)
(87 585)
(88 876)
(92 011)
(94 119)
(95 717)
(99 031)
(101 365)
(103 266)
(105 322)
(106 317)
(106 825)
(108 963)
(111 721)
(113 165)
(115 491)
(109 367)
(106 830)
(110 708)
(115 941)
(126 455)
(133 450)
(138 484)
(143 814)
(148 828)
(157 112)
(163 289)
(167 786)
(177 085)
(187 022)
(196 201)
Gross Profit
8 574
N/A
8 732
+2%
8 723
0%
8 851
+1%
8 863
+0%
9 048
+2%
9 251
+2%
9 265
+0%
9 366
+1%
9 502
+1%
9 433
-1%
9 448
+0%
9 593
+2%
9 744
+2%
10 117
+4%
10 368
+2%
10 836
+5%
10 884
+0%
11 205
+3%
11 628
+4%
12 011
+3%
12 196
+2%
12 435
+2%
12 559
+1%
12 381
-1%
12 715
+3%
12 047
-5%
11 852
-2%
12 055
+2%
11 889
-1%
12 784
+8%
13 172
+3%
13 597
+3%
14 613
+7%
15 309
+5%
16 123
+5%
16 929
+5%
18 215
+8%
19 716
+8%
20 580
+4%
21 004
+2%
Operating Income
Operating Expenses
(6 075)
(6 219)
(6 215)
(6 170)
(6 197)
(6 203)
(6 257)
(6 309)
(6 347)
(6 487)
(6 521)
(6 561)
(6 654)
(6 644)
(6 785)
(6 900)
(7 013)
(7 253)
(7 482)
(7 674)
(7 878)
(7 877)
(7 977)
(8 189)
(8 289)
(8 542)
(8 407)
(8 342)
(8 388)
(8 421)
(8 893)
(9 330)
(9 710)
(10 257)
(10 556)
(10 850)
(11 266)
(11 490)
(11 701)
(11 937)
(12 062)
Selling, General & Administrative
(6 076)
(6 020)
(6 214)
(6 170)
(6 195)
(5 990)
(6 255)
(6 308)
(6 345)
(6 286)
(6 520)
(6 560)
(6 654)
(6 481)
(6 788)
(6 898)
(7 011)
(7 251)
(7 480)
(7 673)
(7 859)
(7 820)
(7 958)
(8 170)
(8 288)
(8 454)
(8 413)
(8 340)
(8 385)
(8 396)
(8 892)
(9 329)
(9 711)
(10 197)
(10 563)
(10 849)
(11 264)
(11 399)
(11 701)
(11 936)
(12 062)
Research & Development
0
(198)
0
0
0
(198)
0
0
0
0
0
0
0
(162)
0
0
0
0
0
0
0
(56)
0
0
0
(87)
0
0
0
(24)
0
0
0
(58)
0
0
0
(90)
0
0
0
Other Operating Expenses
1
(1)
(1)
0
0
(15)
(2)
(1)
(2)
(201)
(1)
(1)
0
(1)
3
0
0
(2)
(2)
(1)
(19)
(1)
(19)
(19)
0
(1)
6
0
(3)
(1)
(1)
(1)
0
(2)
7
(1)
(2)
(1)
0
(1)
0
Operating Income
2 499
N/A
2 513
+1%
2 508
0%
2 681
+7%
2 666
-1%
2 845
+7%
2 994
+5%
2 956
-1%
3 019
+2%
3 015
0%
2 912
-3%
2 887
-1%
2 939
+2%
3 100
+5%
3 332
+7%
3 468
+4%
3 823
+10%
3 631
-5%
3 723
+3%
3 954
+6%
4 133
+5%
4 319
+5%
4 458
+3%
4 370
-2%
4 092
-6%
4 173
+2%
3 640
-13%
3 510
-4%
3 667
+4%
3 468
-5%
3 891
+12%
3 842
-1%
3 887
+1%
4 356
+12%
4 753
+9%
5 273
+11%
5 663
+7%
6 725
+19%
8 015
+19%
8 643
+8%
8 942
+3%
Pre-Tax Income
Interest Income Expense
(69)
(39)
(55)
(45)
(5)
(6)
0
(33)
(79)
(120)
(174)
(143)
(109)
(43)
(46)
(29)
(43)
(28)
(11)
(23)
(67)
(39)
(75)
(101)
(81)
(105)
(107)
(112)
(102)
64
128
161
202
113
271
260
(52)
(246)
(407)
(402)
(448)
Non-Reccuring Items
1
0
0
0
0
0
0
0
0
0
(9)
(5)
(5)
(5)
0
0
7
24
6
6
(1)
3
0
(3)
(2)
(21)
0
62
61
54
43
1
0
0
0
882
882
638
672
(206)
(192)
Gain/Loss on Disposition of Assets
(37)
(42)
(41)
(39)
(33)
(25)
(24)
(23)
(24)
0
(24)
100
85
83
70
(61)
(52)
(51)
(49)
(45)
(41)
(33)
(26)
(22)
(18)
(17)
(19)
(22)
0
(24)
(13)
(11)
(25)
(27)
(27)
(40)
(36)
(37)
(37)
(27)
(22)
Total Other Income
100
23
35
46
16
52
62
37
37
31
51
48
135
31
124
135
56
15
4
(5)
(13)
6
27
36
45
57
31
24
(2)
31
24
22
(25)
(39)
14
39
89
31
(70)
(74)
(80)
Pre-Tax Income
2 494
N/A
2 455
-2%
2 447
0%
2 643
+8%
2 644
+0%
2 866
+8%
3 032
+6%
2 937
-3%
2 953
+1%
2 926
-1%
2 756
-6%
2 887
+5%
3 045
+5%
3 166
+4%
3 480
+10%
3 513
+1%
3 791
+8%
3 591
-5%
3 673
+2%
3 887
+6%
4 011
+3%
4 256
+6%
4 384
+3%
4 280
-2%
4 036
-6%
4 087
+1%
3 545
-13%
3 462
-2%
3 624
+5%
3 593
-1%
4 073
+13%
4 015
-1%
4 039
+1%
4 403
+9%
5 011
+14%
6 414
+28%
6 546
+2%
7 111
+9%
8 173
+15%
7 934
-3%
8 200
+3%
Net Income
Tax Provision
(1 044)
(1 070)
(1 057)
(1 093)
(1 064)
(1 035)
(1 059)
(1 021)
(1 041)
(1 012)
(951)
(975)
(1 019)
(967)
(1 060)
(1 045)
(1 099)
(1 050)
(1 064)
(1 149)
(1 187)
(1 433)
(1 488)
(1 462)
(1 415)
(1 311)
(1 146)
(1 117)
(1 164)
(1 225)
(1 401)
(1 378)
(1 370)
(1 473)
(1 628)
(1 818)
(1 935)
(2 155)
(2 492)
(2 758)
(2 889)
Income from Continuing Operations
1 450
1 385
1 390
1 550
1 580
1 831
1 973
1 916
1 912
1 914
1 805
1 912
2 026
2 199
2 420
2 468
2 692
2 541
2 609
2 738
2 824
2 823
2 896
2 818
2 621
2 776
2 399
2 345
2 460
2 368
2 672
2 637
2 669
2 930
3 383
4 596
4 611
4 956
5 681
5 176
5 311
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(3)
(4)
(17)
(26)
(42)
(56)
(59)
(63)
(58)
(55)
(53)
(51)
(53)
(55)
(54)
(50)
(48)
(43)
(42)
(45)
(43)
(44)
Net Income (Common)
1 449
N/A
1 385
-4%
1 390
+0%
1 550
+12%
1 580
+2%
1 831
+16%
1 972
+8%
1 916
-3%
1 912
0%
1 913
+0%
1 804
-6%
1 912
+6%
2 025
+6%
2 198
+9%
2 420
+10%
2 466
+2%
2 692
+9%
2 540
-6%
2 605
+3%
2 734
+5%
2 818
+3%
2 806
0%
2 870
+2%
2 777
-3%
2 565
-8%
2 716
+6%
2 334
-14%
2 285
-2%
2 404
+5%
2 314
-4%
2 621
+13%
2 583
-1%
2 614
+1%
2 876
+10%
3 333
+16%
4 548
+36%
4 566
+0%
4 912
+8%
5 633
+15%
5 131
-9%
5 267
+3%
EPS (Diluted)
207
N/A
197.85
-4%
173.75
-12%
193.75
+12%
197.5
+2%
220.45
+12%
246.5
+12%
239.5
-3%
239
0%
230.33
-4%
225.5
-2%
239
+6%
253.12
+6%
269.07
+6%
302.5
+12%
308.25
+2%
336.5
+9%
309.66
-8%
289.44
-7%
303.77
+5%
319.07
+5%
319.49
+0%
324.97
+2%
314.29
-3%
290.27
-8%
307.41
+6%
264.14
-14%
258.42
-2%
271.83
+5%
261.72
-4%
296.39
+13%
291.89
-2%
295.33
+1%
325.02
+10%
376.59
+16%
513.47
+36%
515.37
+0%
554.6
+8%
619.4
+12%
533.52
-14%
528.65
-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 140,900+ 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.