First Time Loading...

Yamaha Corp
TSE:7951

Watchlist Manager
Yamaha Corp Logo
Yamaha Corp
TSE:7951
Watchlist
Price: 3 282 JPY -0.79% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

451.4B
+2%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+9%
5 Years
+4%
7 Years
+4%
10 Years
+23%
46.2B
-4%
Operating Income
Growth Rates:
1 Year
+5%
3 Years
-1%
5 Years
-5%
7 Years
+36%
10 Years
+401%
38.2B
+2%
Net Income
Growth Rates:
1 Year
+2%
3 Years
+10%
5 Years
-30%
7 Years
+17%
10 Years
+826%

Earnings Waterfall
Yamaha Corp

Revenue
451.4B JPY
Cost of Revenue
-280.3B JPY
Gross Profit
171.1B JPY
Operating Expenses
-125B JPY
Operating Income
46.2B JPY
Other Expenses
-8B JPY
Net Income
38.2B JPY

Income Statement
Yamaha Corp

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
366 941
N/A
373 917
+2%
387 783
+4%
401 683
+4%
410 304
+2%
412 901
+1%
419 022
+1%
424 876
+1%
432 177
+2%
438 109
+1%
443 238
+1%
444 690
+0%
435 477
-2%
428 343
-2%
417 178
-3%
408 028
-2%
408 248
+0%
411 098
+1%
418 895
+2%
428 667
+2%
432 967
+1%
436 202
+1%
436 446
+0%
435 950
0%
434 373
0%
429 406
-1%
429 617
+0%
425 275
-1%
414 227
-3%
386 496
-7%
370 505
-4%
363 913
-2%
372 630
+2%
403 306
+8%
406 323
+1%
402 657
-1%
408 197
+1%
411 620
+1%
427 707
+4%
444 085
+4%
451 410
+2%
Gross Profit
Cost of Revenue
(238 261)
(242 412)
(251 090)
(258 635)
(262 310)
(262 415)
(264 892)
(266 854)
(270 357)
(272 796)
(272 663)
(269 816)
(262 406)
(255 129)
(247 298)
(243 087)
(242 451)
(245 848)
(253 146)
(256 616)
(258 465)
(260 380)
(257 895)
(256 615)
(255 367)
(251 720)
(252 032)
(251 291)
(245 967)
(234 594)
(228 138)
(224 437)
(229 720)
(244 956)
(247 250)
(247 949)
(253 460)
(256 335)
(265 788)
(275 129)
(280 270)
Gross Profit
128 680
N/A
131 505
+2%
136 693
+4%
143 048
+5%
147 994
+3%
150 486
+2%
154 130
+2%
158 022
+3%
161 820
+2%
165 313
+2%
170 575
+3%
174 874
+3%
173 071
-1%
173 214
+0%
169 880
-2%
164 941
-3%
165 797
+1%
165 250
0%
165 749
+0%
172 051
+4%
174 502
+1%
175 822
+1%
178 551
+2%
179 335
+0%
179 006
0%
177 686
-1%
177 585
0%
173 984
-2%
168 260
-3%
151 902
-10%
142 367
-6%
139 476
-2%
142 910
+2%
158 350
+11%
159 073
+0%
154 708
-3%
154 737
+0%
155 285
+0%
161 919
+4%
168 956
+4%
171 140
+1%
Operating Income
Operating Expenses
(119 465)
(120 377)
(120 615)
(121 478)
(122 000)
(124 421)
(126 726)
(129 091)
(131 685)
(132 562)
(134 291)
(138 036)
(139 167)
(136 386)
(132 563)
(126 097)
(122 994)
(121 148)
(122 166)
(123 633)
(125 669)
(126 875)
(127 344)
(126 683)
(126 223)
(125 885)
(123 736)
(122 425)
(121 712)
(118 667)
(113 436)
(111 146)
(102 862)
(108 430)
(110 802)
(110 460)
(110 770)
(113 180)
(116 632)
(121 112)
(124 981)
Selling, General & Administrative
(119 465)
(120 376)
(120 616)
(121 478)
(119 287)
(124 420)
(126 724)
(129 090)
(129 223)
(132 561)
(134 290)
(133 519)
(129 967)
(129 626)
(125 803)
(123 853)
(119 194)
(121 145)
(122 164)
(123 631)
(123 564)
(126 136)
(126 937)
(127 113)
(121 535)
(126 575)
(125 401)
(123 698)
(117 005)
(115 201)
(109 126)
(106 492)
(97 288)
(105 393)
(107 885)
(108 160)
(106 772)
(114 676)
(117 987)
(122 067)
(120 134)
Depreciation & Amortization
0
0
0
0
(2 712)
0
0
0
(2 461)
0
0
(4 516)
(9 199)
0
0
0
(3 798)
0
0
0
(2 104)
0
0
0
(4 724)
0
0
0
(4 902)
0
0
0
(4 910)
0
0
0
(4 934)
0
0
0
(5 138)
Other Operating Expenses
0
(1)
1
0
(1)
(1)
(2)
0
(1)
(1)
(1)
0
(1)
(6 760)
(6 760)
(2 244)
(2)
(3)
(2)
(2)
(1)
(739)
(407)
430
36
690
1 665
1 273
195
(3 466)
(4 310)
(4 654)
(664)
(3 037)
(2 917)
(2 300)
936
1 496
1 355
955
291
Operating Income
9 215
N/A
11 128
+21%
16 078
+44%
21 570
+34%
25 994
+21%
26 065
+0%
27 404
+5%
28 931
+6%
30 135
+4%
32 751
+9%
36 284
+11%
36 838
+2%
33 904
-8%
36 828
+9%
37 317
+1%
38 844
+4%
42 803
+10%
44 102
+3%
43 583
-1%
48 418
+11%
48 833
+1%
48 947
+0%
51 207
+5%
52 652
+3%
52 783
+0%
51 801
-2%
53 849
+4%
51 559
-4%
46 548
-10%
33 235
-29%
28 931
-13%
28 330
-2%
40 048
+41%
49 920
+25%
48 271
-3%
44 248
-8%
43 967
-1%
42 105
-4%
45 287
+8%
47 844
+6%
46 159
-4%
Pre-Tax Income
Interest Income Expense
2 112
3 754
3 757
3 577
2 756
1 552
2 050
2 120
2 547
2 972
3 431
3 459
2 156
2 983
2 534
3 901
3 524
3 940
4 910
29 223
28 854
29 491
29 473
2 918
3 656
2 589
2 282
2 851
3 459
3 797
1 977
1 529
2 071
2 679
3 385
4 250
5 243
4 787
8 374
5 148
4 003
Non-Reccuring Items
(3 731)
(3 654)
(2 624)
(2 508)
(1 905)
(1 898)
(2 013)
(1 345)
(2 851)
(3 025)
(2 841)
(2 879)
(1 550)
(1 781)
(6 707)
(6 559)
(4 637)
(5 956)
(1 190)
(891)
(709)
0
0
(137)
32
0
0
0
(2 783)
(2 544)
(2 423)
(2 317)
(5 017)
4 927
4 806
4 700
3 817
0
0
0
390
Gain/Loss on Disposition of Assets
1 857
1 854
1 529
1 859
587
591
503
175
144
150
669
6 277
0
9 148
8 645
4 082
3 848
3 649
3 650
2 588
125
0
0
57
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(1 658)
(1 728)
(1 985)
(1 981)
(1 614)
(1 904)
(1 719)
(1 291)
(1 449)
(1 882)
(1 299)
(1 923)
7 068
(2 645)
(3 440)
(3 950)
(2 640)
(3 099)
(3 069)
(2 749)
(2 632)
(1 859)
(1 288)
(437)
0
(2)
0
0
1
0
0
0
0
0
0
0
1
1
0
0
0
Pre-Tax Income
7 795
N/A
11 354
+46%
16 755
+48%
22 517
+34%
25 818
+15%
24 406
-5%
26 225
+7%
28 590
+9%
28 526
0%
30 966
+9%
36 244
+17%
41 772
+15%
41 578
0%
44 533
+7%
38 349
-14%
36 318
-5%
42 898
+18%
42 636
-1%
47 884
+12%
76 589
+60%
74 471
-3%
76 579
+3%
79 392
+4%
55 053
-31%
56 471
+3%
54 388
-4%
56 130
+3%
54 409
-3%
47 225
-13%
34 489
-27%
28 485
-17%
27 542
-3%
37 102
+35%
57 525
+55%
56 462
-2%
53 198
-6%
53 028
0%
46 893
-12%
53 662
+14%
52 993
-1%
50 552
-5%
Net Income
Tax Provision
(3 455)
(4 015)
(3 235)
(3 628)
(2 690)
(2 803)
(4 841)
(3 783)
(3 420)
(3 884)
(4 625)
(6 945)
(8 885)
4 517
4 175
2 931
3 978
(8 903)
(8 620)
(17 294)
(20 046)
(22 104)
(23 480)
(16 521)
(16 085)
(16 114)
(15 687)
(14 872)
(12 521)
(8 921)
(7 908)
(7 981)
(10 393)
(15 605)
(15 452)
(14 161)
(15 666)
(14 335)
(16 874)
(15 653)
(12 375)
Income from Continuing Operations
4 340
7 339
13 520
18 889
23 128
21 603
21 384
24 807
25 106
27 082
31 619
34 827
32 693
49 050
42 524
39 249
46 876
33 733
39 264
59 295
54 425
54 475
55 912
38 532
40 386
38 274
40 443
39 537
34 704
25 568
20 577
19 561
26 709
41 920
41 010
39 037
37 362
32 558
36 788
37 340
38 177
Income to Minority Interest
(217)
(30)
(241)
(187)
(229)
(443)
(200)
(245)
(176)
22
(69)
(103)
(59)
(182)
(87)
(57)
(156)
(165)
(120)
(73)
(46)
63
1
(56)
(48)
(141)
(159)
(136)
(81)
(42)
12
(34)
(93)
(82)
(45)
(41)
(92)
(123)
(160)
(82)
6
Net Income (Common)
4 122
N/A
7 309
+77%
13 279
+82%
18 702
+41%
22 898
+22%
21 157
-8%
21 181
+0%
24 560
+16%
24 929
+2%
27 103
+9%
31 550
+16%
34 723
+10%
32 633
-6%
48 868
+50%
42 437
-13%
39 191
-8%
46 719
+19%
33 565
-28%
39 142
+17%
59 220
+51%
54 378
-8%
54 540
+0%
55 913
+3%
38 477
-31%
40 337
+5%
38 132
-5%
40 283
+6%
39 399
-2%
34 621
-12%
25 522
-26%
20 586
-19%
19 523
-5%
26 615
+36%
41 836
+57%
40 963
-2%
38 994
-5%
37 268
-4%
32 432
-13%
36 624
+13%
37 257
+2%
38 183
+2%
EPS (Diluted)
21.24
N/A
37.67
+77%
68.44
+82%
96.4
+41%
118.03
+22%
109.05
-8%
109.18
+0%
126.59
+16%
128.75
+2%
139.7
+9%
162.62
+16%
178.98
+10%
168.9
-6%
259.93
+54%
226.93
-13%
209.57
-8%
249.17
+19%
179.49
-28%
209.31
+17%
316.68
+51%
291.81
-8%
299.67
+3%
307.21
+3%
211.59
-31%
222.12
+5%
213.42
-4%
225.85
+6%
221.4
-2%
194.71
-12%
145.16
-25%
115.3
-21%
111.05
-4%
151.39
+36%
237.97
+57%
234.88
-1%
226.73
-3%
214.87
-5%
189.02
-12%
213.35
+13%
217.05
+2%
222.64
+3%

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 134,200+ 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.