First Time Loading...
H

Hurxley Corp
TSE:7561

Watchlist Manager
Hurxley Corp
TSE:7561
Watchlist
Price: 886 JPY 0.45% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

42.3B
+3%
Revenue
Growth Rates:
1 Year
+27%
3 Years
+29%
5 Years
-9%
7 Years
-12%
10 Years
-17%
2B
+24%
Operating Income
Growth Rates:
1 Year
+75%
3 Years
+218%
5 Years
+120%
7 Years
+128%
10 Years
+145%
1.5B
+21%
Net Income
Growth Rates:
1 Year
+71%
3 Years
+84%
5 Years
+146%
7 Years
+101%
10 Years
+111%

Earnings Waterfall
Hurxley Corp

Revenue
42.3B JPY
Cost of Revenue
-27.7B JPY
Gross Profit
14.6B JPY
Operating Expenses
-12.6B JPY
Operating Income
2B JPY
Other Expenses
-474m JPY
Net Income
1.5B JPY

Income Statement
Hurxley 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
50 995
N/A
50 036
-2%
49 099
-2%
48 618
-1%
48 701
+0%
48 617
0%
48 578
0%
48 685
+0%
48 658
0%
48 736
+0%
48 601
0%
48 487
0%
48 294
0%
48 029
-1%
47 608
-1%
47 121
-1%
46 735
-1%
46 490
-1%
46 511
+0%
46 522
+0%
46 295
0%
45 952
-1%
46 344
+1%
46 634
+1%
47 032
+1%
47 382
+1%
42 195
-11%
37 455
-11%
32 697
-13%
27 593
-16%
27 525
0%
27 708
+1%
30 814
+11%
31 722
+3%
31 895
+1%
33 790
+6%
33 284
-1%
35 613
+7%
39 822
+12%
40 898
+3%
42 287
+3%
Gross Profit
Cost of Revenue
(38 840)
(37 995)
(37 205)
(36 805)
(37 030)
(37 139)
(37 229)
(37 326)
(37 181)
(37 204)
(37 138)
(37 139)
(37 189)
(37 178)
(36 984)
(36 714)
(36 418)
(36 347)
(36 328)
(36 253)
(36 006)
(35 568)
(35 925)
(36 243)
(36 461)
(36 701)
(31 733)
(27 052)
(22 625)
(17 770)
(17 643)
(17 701)
(20 289)
(20 888)
(20 969)
(22 404)
(21 563)
(23 091)
(26 238)
(26 869)
(27 680)
Gross Profit
12 156
N/A
12 041
-1%
11 893
-1%
11 812
-1%
11 670
-1%
11 478
-2%
11 349
-1%
11 359
+0%
11 477
+1%
11 532
+0%
11 463
-1%
11 349
-1%
11 106
-2%
10 850
-2%
10 625
-2%
10 407
-2%
10 317
-1%
10 143
-2%
10 183
+0%
10 269
+1%
10 289
+0%
10 384
+1%
10 419
+0%
10 391
0%
10 571
+2%
10 681
+1%
10 462
-2%
10 403
-1%
10 072
-3%
9 823
-2%
9 882
+1%
10 007
+1%
10 525
+5%
10 834
+3%
10 926
+1%
11 386
+4%
11 721
+3%
12 522
+7%
13 584
+8%
14 029
+3%
14 607
+4%
Operating Income
Operating Expenses
(11 331)
(11 139)
(10 881)
(10 793)
(10 626)
(10 371)
(10 320)
(10 343)
(10 496)
(10 627)
(10 607)
(10 481)
(10 218)
(9 966)
(9 731)
(9 621)
(9 613)
(9 404)
(9 388)
(9 358)
(9 372)
(9 506)
(9 500)
(9 468)
(9 571)
(9 737)
(9 722)
(9 686)
(9 437)
(9 325)
(9 386)
(9 427)
(9 512)
(9 739)
(9 814)
(9 890)
(10 569)
(11 062)
(11 738)
(12 401)
(12 589)
Selling, General & Administrative
(11 634)
(10 829)
(11 152)
(11 065)
(10 899)
(10 154)
(10 528)
(10 482)
(10 566)
(10 118)
(10 608)
(10 483)
(10 221)
(9 423)
(9 732)
(9 620)
(9 613)
(8 917)
(9 387)
(9 359)
(9 371)
(9 092)
(9 499)
(9 466)
(9 568)
(9 308)
(9 719)
(9 684)
(9 436)
(8 988)
(9 386)
(9 426)
(9 510)
(9 302)
(9 811)
(9 888)
(10 567)
(10 704)
(11 739)
(12 400)
(12 589)
Depreciation & Amortization
304
(310)
272
272
272
(217)
0
0
0
(508)
0
0
0
(543)
0
0
0
(487)
0
0
0
(412)
0
0
0
(427)
0
0
0
(336)
0
0
0
(437)
0
0
0
(357)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
208
139
70
(0)
0
0
3
0
(1)
(2)
0
0
(1)
1
(1)
(2)
(1)
0
(3)
(2)
(3)
(2)
0
(1)
0
0
(2)
0
(3)
(2)
(2)
(1)
0
(1)
0
Operating Income
825
N/A
902
+9%
1 015
+13%
1 021
+1%
1 045
+2%
1 106
+6%
1 026
-7%
1 015
-1%
980
-3%
906
-8%
857
-5%
867
+1%
887
+2%
885
0%
894
+1%
787
-12%
705
-10%
739
+5%
795
+8%
911
+15%
917
+1%
878
-4%
919
+5%
923
+0%
1 000
+8%
944
-6%
740
-22%
717
-3%
635
-11%
498
-22%
496
0%
580
+17%
1 013
+75%
1 095
+8%
1 112
+2%
1 496
+35%
1 152
-23%
1 460
+27%
1 846
+26%
1 628
-12%
2 018
+24%
Pre-Tax Income
Interest Income Expense
(73)
(76)
(58)
(45)
89
90
102
103
(18)
(15)
(7)
88
112
146
152
222
205
177
162
15
24
14
36
31
26
29
37
28
28
20
22
17
16
4
31
31
22
57
105
135
194
Non-Reccuring Items
(417)
1 090
1 103
1 240
1 346
(100)
(112)
(106)
(157)
(144)
(206)
(229)
(251)
(237)
(173)
(240)
(199)
(420)
(403)
(329)
(353)
(327)
(333)
(287)
(169)
(312)
(345)
(371)
(508)
(278)
(258)
(266)
(219)
(94)
(88)
(83)
(115)
(125)
(114)
(90)
(115)
Gain/Loss on Disposition of Assets
51
29
9
(8)
(2)
4
11
20
15
0
2
0
4
25
53
53
50
28
0
1
0
24
0
24
23
805
804
804
0
(1)
(1)
(2)
(1)
(1)
0
0
(1)
0
0
(1)
3
Total Other Income
559
513
457
475
410
385
408
407
483
508
467
476
400
411
400
426
427
376
387
366
387
413
403
331
280
272
301
310
1 189
406
419
443
306
281
233
172
238
61
52
57
(4)
Pre-Tax Income
946
N/A
2 457
+160%
2 525
+3%
2 682
+6%
2 886
+8%
1 486
-49%
1 434
-3%
1 438
+0%
1 303
-9%
1 255
-4%
1 111
-11%
1 200
+8%
1 152
-4%
1 229
+7%
1 326
+8%
1 248
-6%
1 189
-5%
900
-24%
943
+5%
964
+2%
975
+1%
1 002
+3%
1 025
+2%
1 022
0%
1 160
+14%
1 738
+50%
1 537
-12%
1 488
-3%
1 344
-10%
645
-52%
678
+5%
772
+14%
1 115
+44%
1 285
+15%
1 287
+0%
1 616
+26%
1 296
-20%
1 453
+12%
1 889
+30%
1 729
-8%
2 096
+21%
Net Income
Tax Provision
(198)
(244)
(345)
(375)
(297)
(249)
(241)
(254)
228
144
190
163
(386)
(259)
(300)
(264)
(272)
(274)
(361)
(376)
(346)
(82)
12
25
(2)
(461)
(448)
(468)
(503)
(563)
(577)
(572)
(569)
(307)
(319)
(376)
(392)
(405)
(423)
(450)
(550)
Income from Continuing Operations
748
2 214
2 181
2 308
2 589
1 237
1 193
1 184
1 531
1 399
1 301
1 363
766
971
1 026
984
917
626
582
588
629
920
1 037
1 047
1 158
1 277
1 089
1 020
841
82
101
200
546
978
968
1 240
904
1 048
1 466
1 279
1 546
Income to Minority Interest
(16)
(144)
(150)
(137)
(140)
0
5
(5)
(1)
(1)
0
0
0
1
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
Net Income (Common)
732
N/A
2 070
+183%
2 032
-2%
2 172
+7%
2 450
+13%
1 230
-50%
1 199
-3%
1 180
-2%
1 531
+30%
1 398
-9%
1 301
-7%
1 364
+5%
767
-44%
971
+27%
1 027
+6%
983
-4%
917
-7%
626
-32%
582
-7%
589
+1%
628
+7%
919
+46%
1 036
+13%
1 046
+1%
1 157
+11%
1 276
+10%
1 088
-15%
1 018
-6%
840
-17%
81
-90%
99
+22%
199
+101%
546
+174%
978
+79%
969
-1%
1 240
+28%
904
-27%
1 047
+16%
1 465
+40%
1 279
-13%
1 544
+21%
EPS (Diluted)
73.2
N/A
207
+183%
203.2
-2%
217.2
+7%
245
+13%
123.23
-50%
119.9
-3%
118
-2%
153.1
+30%
72.04
-53%
144.55
+101%
151.55
+5%
85.22
-44%
51.72
-39%
114.11
+121%
109.22
-4%
101.88
-7%
33.3
-67%
64.66
+94%
65.44
+1%
66.83
+2%
48.9
-27%
110.23
+125%
111.24
+1%
122.95
+11%
67.85
-45%
58.13
-14%
55.19
-5%
45.61
-17%
4.38
-90%
5.36
+22%
10.82
+102%
29.69
+174%
53.16
+79%
52.67
-1%
67.39
+28%
49.13
-27%
56.88
+16%
79.5
+40%
69.43
-13%
83.61
+20%

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 134,100+ 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.