First Time Loading...

United Arrows Ltd
TSE:7606

Watchlist Manager
United Arrows Ltd Logo
United Arrows Ltd
TSE:7606
Watchlist
Price: 1 947 JPY 7.81%
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

133.7B
+0%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+3%
5 Years
-15%
7 Years
-7%
10 Years
+8%
5.8B
-14%
Operating Income
Growth Rates:
1 Year
-7%
3 Years
-
5 Years
-44%
7 Years
-38%
10 Years
-51%
4.3B
-9%
Net Income
Growth Rates:
1 Year
+13%
3 Years
-
5 Years
-19%
7 Years
-23%
10 Years
-39%

Earnings Waterfall
United Arrows Ltd

Revenue
133.7B JPY
Cost of Revenue
-64.6B JPY
Gross Profit
69.1B JPY
Operating Expenses
-63.3B JPY
Operating Income
5.8B JPY
Other Expenses
-1.5B JPY
Net Income
4.3B JPY

Income Statement
United Arrows 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
124 043
N/A
128 489
+4%
129 092
+0%
130 772
+1%
131 250
+0%
131 029
0%
133 272
+2%
136 178
+2%
139 389
+2%
140 919
+1%
141 773
+1%
141 900
+0%
143 764
+1%
145 535
+1%
147 816
+2%
150 192
+2%
153 106
+2%
154 409
+1%
155 559
+1%
156 421
+1%
157 063
+0%
158 918
+1%
160 045
+1%
161 742
+1%
160 182
-1%
157 412
-2%
142 105
-10%
136 095
-4%
130 118
-4%
121 712
-6%
124 778
+3%
118 890
-5%
116 817
-2%
118 384
+1%
122 784
+4%
125 400
+2%
127 573
+2%
130 135
+2%
132 626
+2%
133 696
+1%
133 746
+0%
Gross Profit
Cost of Revenue
(57 766)
(59 997)
(60 311)
(61 336)
(61 826)
(62 982)
(64 657)
(66 544)
(68 490)
(69 345)
(69 712)
(69 961)
(70 450)
(71 379)
(72 508)
(73 359)
(74 894)
(74 901)
(75 220)
(75 674)
(76 057)
(77 158)
(77 700)
(78 408)
(77 911)
(77 429)
(73 017)
(71 763)
(69 769)
(66 691)
(66 395)
(61 938)
(60 420)
(59 293)
(60 510)
(61 258)
(62 250)
(62 956)
(63 951)
(64 376)
(64 623)
Gross Profit
66 277
N/A
68 492
+3%
68 781
+0%
69 436
+1%
69 424
0%
68 047
-2%
68 615
+1%
69 634
+1%
70 899
+2%
71 574
+1%
72 061
+1%
71 939
0%
73 314
+2%
74 156
+1%
75 308
+2%
76 833
+2%
78 212
+2%
79 508
+2%
80 339
+1%
80 747
+1%
81 006
+0%
81 760
+1%
82 345
+1%
83 334
+1%
82 271
-1%
79 983
-3%
69 088
-14%
64 332
-7%
60 349
-6%
55 021
-9%
58 383
+6%
56 952
-2%
56 397
-1%
59 091
+5%
62 274
+5%
64 142
+3%
65 323
+2%
67 179
+3%
68 675
+2%
69 320
+1%
69 123
0%
Operating Income
Operating Expenses
(54 398)
(54 843)
(55 745)
(56 712)
(57 125)
(56 696)
(57 429)
(58 159)
(59 321)
(60 503)
(61 681)
(62 769)
(63 939)
(64 991)
(65 810)
(66 356)
(67 365)
(68 990)
(69 664)
(70 224)
(70 692)
(70 697)
(70 732)
(71 399)
(71 908)
(71 225)
(68 492)
(66 317)
(63 947)
(61 634)
(60 880)
(59 373)
(57 703)
(57 408)
(57 835)
(58 426)
(59 090)
(60 817)
(61 664)
(62 568)
(63 331)
Selling, General & Administrative
(54 398)
(53 131)
(55 744)
(56 711)
(57 123)
(54 897)
(57 428)
(58 158)
(59 321)
(58 709)
(61 679)
(62 766)
(63 936)
(63 127)
(65 809)
(66 356)
(67 365)
(67 188)
(69 663)
(70 222)
(70 690)
(68 837)
(70 732)
(71 398)
(71 908)
(69 278)
(68 491)
(66 317)
(63 947)
(59 955)
(60 880)
(59 374)
(57 702)
(56 308)
(57 833)
(58 423)
(59 089)
(59 943)
(61 664)
(62 568)
(63 330)
Depreciation & Amortization
0
(1 711)
0
0
0
(1 798)
0
0
0
(1 792)
0
0
0
(1 863)
0
0
0
(1 801)
0
0
0
(1 859)
0
0
0
(1 946)
0
0
0
(1 679)
0
0
0
(1 099)
0
0
0
(873)
0
0
0
Other Operating Expenses
0
(1)
(1)
0
(2)
(1)
(1)
(1)
0
(2)
(2)
(3)
(3)
(1)
(1)
0
0
(1)
(1)
(2)
(2)
(1)
0
(1)
0
(1)
0
0
0
0
0
0
(1)
(1)
(2)
(3)
(1)
(1)
0
0
0
Operating Income
11 879
N/A
13 649
+15%
13 036
-4%
12 724
-2%
12 299
-3%
11 351
-8%
11 186
-1%
11 475
+3%
11 578
+1%
11 071
-4%
10 380
-6%
9 170
-12%
9 375
+2%
9 165
-2%
9 498
+4%
10 477
+10%
10 847
+4%
10 518
-3%
10 675
+1%
10 523
-1%
10 314
-2%
11 063
+7%
11 613
+5%
11 935
+3%
10 363
-13%
8 758
-15%
596
-93%
(1 985)
N/A
(3 598)
-81%
(6 613)
-84%
(2 497)
+62%
(2 421)
+3%
(1 306)
+46%
1 683
N/A
4 439
+164%
5 716
+29%
6 233
+9%
6 362
+2%
7 011
+10%
6 752
-4%
5 792
-14%
Pre-Tax Income
Interest Income Expense
(85)
(54)
(20)
(38)
(31)
12
22
63
88
74
(7)
9
62
118
108
56
38
52
(11)
15
(28)
14
(59)
(79)
(85)
(84)
(17)
(21)
16
161
232
408
629
756
782
656
406
369
406
485
636
Non-Reccuring Items
(496)
(466)
(559)
(458)
(564)
(1 066)
(876)
(998)
(1 041)
(789)
(887)
(912)
(892)
(1 366)
(1 531)
(1 903)
(1 877)
(2 115)
(1 885)
(1 580)
(1 576)
(589)
(568)
(636)
(1 194)
(2 582)
(2 560)
(3 006)
(2 300)
(1 860)
(1 898)
(1 549)
(1 536)
(1 068)
(1 077)
(684)
(928)
(352)
(330)
(306)
(251)
Gain/Loss on Disposition of Assets
1
1
19
19
19
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
(457)
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
90
144
171
160
180
198
149
133
114
94
154
180
164
137
182
208
212
205
250
238
255
235
257
224
233
129
165
1 129
1 239
1 250
828
(41)
(82)
388
418
347
260
169
155
137
127
Pre-Tax Income
11 389
N/A
13 274
+17%
12 647
-5%
12 407
-2%
11 903
-4%
10 495
-12%
10 481
0%
10 673
+2%
10 739
+1%
10 450
-3%
9 640
-8%
8 447
-12%
8 709
+3%
8 054
-8%
8 257
+3%
8 838
+7%
9 220
+4%
8 661
-6%
9 030
+4%
9 197
+2%
8 966
-3%
10 723
+20%
11 243
+5%
11 444
+2%
9 317
-19%
6 221
-33%
(1 816)
N/A
(3 883)
-114%
(4 643)
-20%
(7 519)
-62%
(3 335)
+56%
(3 603)
-8%
(2 295)
+36%
1 759
N/A
4 562
+159%
6 035
+32%
5 971
-1%
6 548
+10%
7 242
+11%
7 068
-2%
6 304
-11%
Net Income
Tax Provision
(4 440)
(5 354)
(5 074)
(4 965)
(4 618)
(4 163)
(4 128)
(4 162)
(4 056)
(3 960)
(3 589)
(3 230)
(3 161)
(2 841)
(2 939)
(3 168)
(3 350)
(3 252)
(3 387)
(3 449)
(3 368)
(3 947)
(4 068)
(4 105)
(3 443)
(2 041)
437
1 085
1 373
1 001
(313)
(155)
(591)
(1 026)
(1 856)
(2 232)
(2 194)
(2 206)
(2 426)
(2 375)
(2 048)
Income from Continuing Operations
6 949
7 920
7 573
7 442
7 285
6 332
6 353
6 511
6 683
6 490
6 051
5 217
5 548
5 213
5 318
5 670
5 870
5 409
5 643
5 748
5 598
6 776
7 175
7 339
5 874
4 180
(1 379)
(2 798)
(3 270)
(6 518)
(3 648)
(3 758)
(2 886)
733
2 706
3 803
3 777
4 342
4 816
4 693
4 256
Income to Minority Interest
0
0
0
0
0
0
0
0
2
5
8
11
7
(21)
(47)
(78)
(104)
(161)
(211)
(265)
(316)
(358)
(410)
(483)
(550)
(656)
(594)
(719)
(908)
(678)
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
6 949
N/A
7 920
+14%
7 573
-4%
7 443
-2%
7 284
-2%
6 332
-13%
6 352
+0%
6 510
+2%
6 686
+3%
6 494
-3%
6 059
-7%
5 228
-14%
5 555
+6%
5 191
-7%
5 269
+2%
5 589
+6%
5 763
+3%
5 247
-9%
5 432
+4%
5 482
+1%
5 281
-4%
6 417
+22%
6 763
+5%
6 856
+1%
5 323
-22%
3 522
-34%
(1 974)
N/A
(3 517)
-78%
(4 179)
-19%
(7 197)
-72%
(4 263)
+41%
(4 094)
+4%
(2 887)
+29%
732
N/A
2 703
+269%
3 800
+41%
3 776
-1%
4 341
+15%
4 816
+11%
4 693
-3%
4 254
-9%
EPS (Diluted)
217.15
N/A
247.5
+14%
236.65
-4%
232.59
-2%
227.62
-2%
199.52
-12%
211.73
+6%
217
+2%
222.86
+3%
214.86
-4%
201.96
-6%
174.26
-14%
185.16
+6%
174.57
-6%
188.17
+8%
199.6
+6%
205.82
+3%
185.07
-10%
194
+5%
195.78
+1%
186.14
-5%
226.17
+22%
238.35
+5%
241.63
+1%
187.59
-22%
124.12
-34%
-69.57
N/A
-123.54
-78%
-146.45
-19%
-252.72
-73%
-149.4
+41%
-143.82
+4%
-101.31
+30%
25.69
N/A
94.85
+269%
133.36
+41%
132.52
-1%
152.34
+15%
169.98
+12%
169.63
0%
154.16
-9%

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 134,900+ 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.