United Arrows Ltd
TSE:7606

Watchlist Manager
United Arrows Ltd Logo
United Arrows Ltd
TSE:7606
Watchlist
Price: 2 255 JPY -2.97% Market Closed
Market Cap: 68.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+25%
5Y
+8%
10Y
+15%
Operating Income
+
3Y
+75%
5Y
+1 200%
10Y
-31%
Net Income
+
3Y
+47%
5Y
-
10Y
-37%

Earnings Waterfall
United Arrows Ltd

Revenue
153.6B JPY
Cost of Revenue
-73.3B JPY
Gross Profit
80.3B JPY
Operating Expenses
-72.6B JPY
Operating Income
7.8B JPY
Other Expenses
-3.8B JPY
Net Income
4B JPY

Income Statement
United Arrows Ltd

Rotate your device to view
Income Statement
Currency: JPY
Mar-2004 Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
11
0
0
0
0
0
0
0
0
0
0
0
0
21
0
0
39
0
0
29
56
103
148
160
167
152
133
116
103
93
84
75
68
61
54
45
40
35
38
43
45
46
41
37
35
37
42
45
45
41
35
29
26
23
21
20
19
18
18
22
28
33
36
36
33
31
28
25
20
15
13
11
9
9
8
7
10
11
14
0
Revenue
42 903
N/A
43 477
+1%
44 388
+2%
45 248
+2%
36 137
-20%
37 435
+4%
40 099
+7%
41 452
+3%
43 212
+4%
44 852
+4%
47 925
+7%
49 757
+4%
53 312
+7%
55 656
+4%
58 322
+5%
59 750
+2%
60 132
+1%
61 277
+2%
61 742
+1%
63 137
+2%
64 932
+3%
68 448
+5%
90 571
+32%
93 544
+3%
94 546
+1%
97 956
+4%
102 052
+4%
104 340
+2%
107 273
+3%
110 855
+3%
115 041
+4%
118 552
+3%
121 129
+2%
124 043
+2%
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%
134 269
+0%
137 609
+2%
141 520
+3%
147 553
+4%
150 910
+2%
153 605
+2%
Gross Profit
Cost of Revenue
(20 180)
(20 321)
(20 876)
(21 144)
(16 334)
(16 929)
(17 942)
(18 416)
(18 987)
(19 607)
(21 352)
(22 851)
(24 803)
(25 992)
(27 610)
(28 105)
(28 147)
(28 763)
(28 933)
(29 135)
(29 596)
(30 876)
(42 569)
(44 009)
(44 258)
(45 222)
(46 390)
(46 979)
(48 412)
(50 083)
(52 422)
(54 249)
(55 928)
(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)
(64 807)
(66 413)
(68 099)
(70 764)
(72 281)
(73 285)
Gross Profit
22 723
N/A
23 156
+2%
23 513
+2%
24 105
+3%
19 803
-18%
20 506
+4%
22 157
+8%
23 036
+4%
24 225
+5%
25 245
+4%
26 573
+5%
26 906
+1%
28 509
+6%
29 664
+4%
30 712
+4%
31 645
+3%
31 985
+1%
32 514
+2%
32 809
+1%
34 002
+4%
35 336
+4%
37 572
+6%
48 002
+28%
49 535
+3%
50 288
+2%
52 734
+5%
55 662
+6%
57 361
+3%
58 861
+3%
60 772
+3%
62 619
+3%
64 303
+3%
65 201
+1%
66 277
+2%
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%
69 462
+0%
71 196
+2%
73 421
+3%
76 789
+5%
78 629
+2%
80 320
+2%
Operating Income
Operating Expenses
(17 482)
(17 763)
(17 764)
(18 003)
(14 232)
(14 686)
(15 535)
(16 385)
(17 813)
(18 973)
(20 528)
(21 813)
(23 515)
(25 258)
(26 388)
(27 409)
(27 444)
(27 537)
(27 406)
(27 869)
(28 871)
(29 709)
(40 617)
(41 295)
(41 452)
(42 943)
(45 469)
(46 505)
(47 886)
(49 236)
(50 057)
(51 833)
(53 112)
(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)
(62 722)
(64 190)
(65 503)
(67 831)
(70 645)
(72 570)
Selling, General & Administrative
(17 019)
(17 763)
(17 764)
(18 003)
(14 232)
(14 686)
(15 535)
(16 385)
(17 813)
(18 973)
(20 528)
(21 813)
(23 515)
(25 258)
(26 388)
(27 409)
(27 444)
(27 537)
(27 406)
(27 869)
(28 871)
(29 709)
(39 254)
(41 295)
(41 452)
(42 943)
(44 052)
(46 505)
(47 885)
(49 235)
(48 538)
(51 832)
(53 112)
(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)
(61 804)
(64 190)
(65 503)
(67 832)
(69 323)
(72 568)
Depreciation & Amortization
(463)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 363)
0
0
0
(1 416)
0
0
0
(1 518)
0
0
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
(918)
0
0
0
(1 322)
0
Other Operating Expenses
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
(1)
0
(1)
0
(1)
0
0
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
0
0
0
1
0
(2)
Operating Income
5 241
N/A
5 394
+3%
5 749
+7%
6 101
+6%
5 570
-9%
5 820
+4%
6 622
+14%
6 651
+0%
6 412
-4%
6 272
-2%
6 045
-4%
5 093
-16%
4 994
-2%
4 406
-12%
4 324
-2%
4 236
-2%
4 541
+7%
4 977
+10%
5 403
+9%
6 133
+14%
6 465
+5%
7 863
+22%
7 385
-6%
8 240
+12%
8 836
+7%
9 791
+11%
10 193
+4%
10 856
+7%
10 975
+1%
11 536
+5%
12 562
+9%
12 470
-1%
12 089
-3%
11 879
-2%
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%
6 740
+16%
7 006
+4%
7 918
+13%
8 958
+13%
7 984
-11%
7 750
-3%
Pre-Tax Income
Interest Income Expense
3
0
0
0
0
0
0
0
0
0
0
0
(19)
(63)
(61)
(47)
(33)
(82)
(83)
(68)
(37)
(76)
(124)
(134)
(127)
(99)
(90)
(54)
(45)
(88)
(110)
(110)
(108)
(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
669
634
516
656
278
233
Non-Reccuring Items
(242)
(175)
(124)
(125)
(94)
(374)
(372)
(374)
(482)
(484)
2 077
(183)
(318)
(2 965)
(354)
(310)
(211)
(184)
(41)
(1 123)
(1 154)
(1 242)
(1 319)
(352)
(306)
(350)
(908)
(901)
(1 402)
(1 384)
(954)
(945)
(556)
(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)
(358)
(518)
(678)
(1 098)
(1 456)
(1 632)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
3
7
0
0
4
0
0
0
0
0
1
1
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
0
0
0
0
0
0
Total Other Income
26
29
15
17
50
26
30
3
16
(15)
13
2 568
2 602
2 609
73
71
74
145
125
111
(62)
(46)
(21)
3
124
146
169
152
152
136
129
84
85
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
104
106
293
284
276
247
Pre-Tax Income
5 028
N/A
5 249
+4%
5 641
+7%
5 994
+6%
5 526
-8%
5 470
-1%
6 280
+15%
6 280
N/A
5 946
-5%
5 773
-3%
8 135
+41%
7 478
-8%
7 259
-3%
3 987
-45%
3 982
0%
3 950
-1%
4 371
+11%
4 856
+11%
5 404
+11%
5 053
-6%
5 213
+3%
6 502
+25%
5 928
-9%
7 757
+31%
8 527
+10%
9 492
+11%
9 364
-1%
10 053
+7%
9 680
-4%
10 200
+5%
11 627
+14%
11 500
-1%
11 511
+0%
11 389
-1%
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%
7 155
+13%
7 228
+1%
8 049
+11%
8 800
+9%
7 082
-20%
6 598
-7%
Net Income
Tax Provision
(2 151)
(2 226)
(2 365)
(2 468)
(2 268)
(2 252)
(2 619)
(2 661)
(2 551)
(2 483)
(3 445)
(3 191)
(3 112)
(1 831)
(1 894)
(1 994)
(2 231)
(2 448)
(2 633)
(2 848)
(2 809)
(2 510)
(2 331)
(2 635)
(2 935)
(4 266)
(4 347)
(4 362)
(4 176)
(4 039)
(4 310)
(4 417)
(4 492)
(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)
(2 278)
(2 385)
(2 699)
(3 113)
(2 800)
(2 617)
Income from Continuing Operations
2 878
3 023
3 276
3 526
3 258
3 218
3 661
3 619
3 395
3 290
4 690
4 287
4 147
2 156
2 088
1 956
2 140
2 408
2 771
2 205
2 404
3 992
3 597
5 122
5 592
5 226
5 017
5 691
5 504
6 161
7 317
7 083
7 019
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
4 877
4 843
5 350
5 687
4 282
3 981
Income to Minority Interest
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
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
0
0
0
0
0
0
Net Income (Common)
2 834
N/A
2 980
+5%
3 233
+8%
3 483
+8%
3 255
-7%
3 218
-1%
3 658
+14%
3 618
-1%
3 390
-6%
3 287
-3%
4 686
+43%
4 284
-9%
4 144
-3%
2 153
-48%
2 084
-3%
1 953
-6%
2 138
+9%
2 406
+13%
2 768
+15%
2 202
-20%
2 402
+9%
3 989
+66%
3 596
-10%
5 120
+42%
5 590
+9%
5 227
-6%
5 016
-4%
5 691
+13%
5 503
-3%
6 159
+12%
7 316
+19%
7 082
-3%
7 018
-1%
6 949
-1%
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%
4 876
+15%
4 841
-1%
5 348
+10%
5 686
+6%
4 282
-25%
3 982
-7%
EPS (Diluted)
64.4
N/A
67.72
+5%
71.84
+6%
79.15
+10%
72.33
-9%
71.51
-1%
81.28
+14%
86.14
+6%
80.71
-6%
78.26
-3%
111.57
+43%
102
-9%
96.37
-6%
51.26
-47%
48.46
-5%
46.5
-4%
50.9
+9%
55.95
+10%
65.9
+18%
52.42
-20%
57.19
+9%
102.28
+79%
97.18
-5%
160
+65%
174.68
+9%
163.34
-6%
156.75
-4%
177.84
+13%
171.96
-3%
192.46
+12%
228.62
+19%
221.31
-3%
219.31
-1%
217.15
-1%
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%
175.41
+14%
175.42
+0%
193.73
+10%
205.95
+6%
155.12
-25%
144.23
-7%

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
Follow us
Join more than 301,500+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.