First Time Loading...

Onward Holdings Co Ltd
TSE:8016

Watchlist Manager
Onward Holdings Co Ltd Logo
Onward Holdings Co Ltd
TSE:8016
Watchlist
Price: 607 JPY -0.98% Market Closed
Updated: May 25, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

189.6B
+1%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+8%
5 Years
-21%
7 Years
-23%
10 Years
-32%
11.3B
+6%
Operating Income
Growth Rates:
1 Year
+116%
3 Years
-
5 Years
+152%
7 Years
+168%
10 Years
+10%
6.6B
+9%
Net Income
Growth Rates:
1 Year
+116%
3 Years
-
5 Years
+34%
7 Years
+39%
10 Years
+42%

Earnings Waterfall
Onward Holdings Co Ltd

Revenue
189.6B JPY
Cost of Revenue
-83.8B JPY
Gross Profit
105.8B JPY
Operating Expenses
-94.5B JPY
Operating Income
11.3B JPY
Other Expenses
-4.6B JPY
Net Income
6.6B JPY

Income Statement
Onward Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024
Revenue
Revenue
280 007
N/A
281 394
+0%
279 413
-1%
281 705
+1%
281 501
0%
276 709
-2%
274 871
-1%
270 108
-2%
263 516
-2%
260 260
-1%
257 516
-1%
247 599
-4%
244 900
-1%
240 415
-2%
240 805
+0%
245 298
+2%
243 075
-1%
242 929
0%
241 539
-1%
240 915
0%
240 652
0%
244 648
+2%
245 254
+0%
244 878
0%
248 233
+1%
226 008
-9%
211 120
-7%
197 586
-6%
175 899
-11%
178 865
+2%
174 928
-2%
167 624
-4%
168 453
+0%
166 982
-1%
169 834
+2%
174 495
+3%
176 072
+1%
181 428
+3%
184 317
+2%
187 058
+1%
189 629
+1%
Gross Profit
Cost of Revenue
(149 270)
(149 677)
(148 881)
(151 134)
(152 438)
(151 103)
(150 613)
(148 164)
(144 063)
(141 554)
(140 238)
(133 580)
(131 638)
(129 179)
(129 388)
(131 770)
(129 498)
(129 741)
(128 584)
(129 626)
(129 019)
(131 931)
(132 427)
(133 034)
(135 550)
(124 814)
(118 394)
(112 483)
(105 196)
(104 140)
(97 798)
(88 929)
(80 841)
(78 432)
(78 505)
(79 717)
(79 320)
(80 415)
(81 147)
(82 657)
(83 847)
Gross Profit
130 737
N/A
131 717
+1%
130 532
-1%
130 571
+0%
129 063
-1%
125 606
-3%
124 258
-1%
121 944
-2%
119 453
-2%
118 706
-1%
117 278
-1%
114 019
-3%
113 262
-1%
111 236
-2%
111 417
+0%
113 528
+2%
113 577
+0%
113 188
0%
112 955
0%
111 289
-1%
111 633
+0%
112 717
+1%
112 827
+0%
111 844
-1%
112 683
+1%
101 194
-10%
92 726
-8%
85 103
-8%
70 703
-17%
74 725
+6%
77 130
+3%
78 695
+2%
87 612
+11%
88 550
+1%
91 329
+3%
94 778
+4%
96 752
+2%
101 013
+4%
103 170
+2%
104 401
+1%
105 782
+1%
Operating Income
Operating Expenses
(120 537)
(121 944)
(121 406)
(122 851)
(123 332)
(121 439)
(120 879)
(119 073)
(115 675)
(114 385)
(113 196)
(110 211)
(109 059)
(107 414)
(106 314)
(108 224)
(108 410)
(109 024)
(108 611)
(108 025)
(107 172)
(108 874)
(109 833)
(109 446)
(115 744)
(109 046)
(105 905)
(100 852)
(90 876)
(92 155)
(89 873)
(89 809)
(88 691)
(88 771)
(88 921)
(90 594)
(91 538)
(92 424)
(93 127)
(93 802)
(94 522)
Selling, General & Administrative
(120 537)
(121 944)
(121 406)
(122 851)
(113 943)
(121 439)
(120 880)
(119 073)
(106 081)
(114 384)
(113 193)
(110 210)
(101 418)
(107 414)
(106 315)
(108 223)
(100 676)
(109 023)
(108 611)
(108 024)
(99 571)
(108 873)
(109 832)
(109 445)
(108 919)
(109 046)
(105 904)
(100 854)
(86 081)
(92 156)
(89 876)
(89 810)
(84 464)
(88 771)
(88 919)
(90 593)
(87 149)
(92 424)
(93 125)
(93 801)
(94 521)
Depreciation & Amortization
0
0
0
0
(9 389)
0
0
0
(9 593)
0
0
0
(7 641)
0
0
0
(7 733)
0
0
0
(7 600)
0
0
0
(6 825)
0
0
0
(4 795)
0
0
0
(4 227)
0
0
0
(4 388)
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
1
0
(1)
(1)
(3)
(1)
0
0
1
(1)
(1)
(1)
0
(1)
(1)
(1)
(1)
(1)
0
0
0
2
0
1
3
1
0
0
0
0
(1)
0
(2)
(1)
(1)
Operating Income
10 200
N/A
9 773
-4%
9 126
-7%
7 720
-15%
5 731
-26%
4 167
-27%
3 379
-19%
2 871
-15%
3 778
+32%
4 321
+14%
4 082
-6%
3 808
-7%
4 203
+10%
3 822
-9%
5 103
+34%
5 304
+4%
5 167
-3%
4 164
-19%
4 344
+4%
3 264
-25%
4 461
+37%
3 843
-14%
2 994
-22%
2 398
-20%
(3 061)
N/A
(7 852)
-157%
(13 179)
-68%
(15 749)
-20%
(20 173)
-28%
(17 430)
+14%
(12 743)
+27%
(11 114)
+13%
(1 079)
+90%
(221)
+80%
2 408
N/A
4 184
+74%
5 214
+25%
8 589
+65%
10 043
+17%
10 599
+6%
11 260
+6%
Pre-Tax Income
Interest Income Expense
1 345
1 090
2 160
3 506
5 590
6 216
7 545
8 423
9 005
6 755
5 596
3 167
3 161
2 968
1 847
3 575
840
807
1 157
713
2 316
2 007
1 550
214
(1 347)
(1 194)
(1 833)
(1 453)
(852)
(398)
(22)
(251)
1 132
1 479
1 865
2 048
1 140
(151)
141
178
(608)
Non-Reccuring Items
(2 644)
(2 559)
(3 098)
(3 674)
(4 008)
(4 394)
(3 948)
(3 171)
(15 039)
(14 757)
(14 836)
(15 212)
(4 634)
(3 960)
(3 742)
(3 271)
(1 434)
(1 941)
(1 859)
(1 897)
(5 814)
(5 817)
(31 041)
(30 822)
(36 726)
(39 643)
(16 435)
(18 023)
(9 006)
(13 332)
(11 700)
(11 032)
(5 831)
(3 265)
(2 872)
(2 526)
(3 403)
(3 077)
(3 287)
(3 053)
(4 410)
Gain/Loss on Disposition of Assets
(1 318)
(1 506)
(888)
(883)
440
575
93
(63)
7 322
7 260
9 047
14 193
6 858
6 887
8 529
3 555
3 645
3 582
2 226
2 206
1 128
0
2 847
2 833
2 424
4 418
1 687
2 280
3 399
6 333
18 783
19 039
19 036
14 618
2 138
1 300
1 321
0
0
0
69
Total Other Income
1 891
1 554
1 929
2 089
1 642
2 624
2 340
2 077
2 064
1 956
1 742
1 889
1 392
1 405
1 351
1 984
1 811
2 386
2 262
398
1 063
1 958
(584)
160
1 131
421
548
1 146
1 072
7 230
7 057
6 562
654
(49)
(117)
(144)
(463)
(364)
(322)
(316)
(147)
Pre-Tax Income
9 474
N/A
8 352
-12%
9 229
+11%
8 758
-5%
9 395
+7%
9 188
-2%
9 409
+2%
10 137
+8%
7 130
-30%
5 535
-22%
5 631
+2%
7 845
+39%
10 980
+40%
11 122
+1%
13 088
+18%
11 147
-15%
10 029
-10%
8 998
-10%
8 130
-10%
4 684
-42%
3 154
-33%
1 991
-37%
(24 234)
N/A
(25 217)
-4%
(37 579)
-49%
(43 850)
-17%
(29 212)
+33%
(31 799)
-9%
(25 560)
+20%
(17 597)
+31%
1 375
N/A
3 204
+133%
13 912
+334%
12 562
-10%
3 422
-73%
4 862
+42%
3 809
-22%
4 997
+31%
6 575
+32%
7 408
+13%
6 164
-17%
Net Income
Tax Provision
(4 781)
(3 970)
(4 488)
(4 023)
(5 172)
(4 961)
(5 025)
(5 894)
(2 868)
(1 935)
(1 555)
(2 236)
(6 239)
(5 571)
(6 764)
(5 215)
(3 241)
(3 551)
(2 719)
(997)
2 654
3 294
4 177
3 679
(13 855)
(11 644)
(13 212)
(11 778)
2 892
(631)
(1 487)
(3 455)
(5 218)
(4 562)
(2 034)
(1 733)
(698)
40
(739)
(997)
713
Income from Continuing Operations
4 693
4 382
4 741
4 735
4 223
4 227
4 384
4 243
4 262
3 600
4 076
5 609
4 741
5 551
6 324
5 932
6 788
5 447
5 411
3 687
5 808
5 285
(20 057)
(21 538)
(51 434)
(55 494)
(42 424)
(43 577)
(22 668)
(18 228)
(112)
(251)
8 694
8 000
1 388
3 129
3 111
5 037
5 836
6 411
6 877
Income to Minority Interest
(34)
(35)
(30)
(10)
(18)
20
36
103
15
(31)
(171)
(271)
3
(696)
(857)
(1 047)
(1 421)
(908)
(834)
(808)
(860)
(861)
(906)
(863)
(700)
(679)
(467)
(482)
(513)
(475)
(432)
(251)
(127)
328
206
77
(49)
(448)
(386)
(325)
(266)
Net Income (Common)
4 658
N/A
4 345
-7%
4 709
+8%
4 724
+0%
4 204
-11%
4 247
+1%
4 422
+4%
4 347
-2%
4 278
-2%
3 569
-17%
3 904
+9%
5 337
+37%
4 744
-11%
4 854
+2%
5 467
+13%
4 885
-11%
5 366
+10%
4 539
-15%
4 576
+1%
2 877
-37%
4 948
+72%
4 424
-11%
(20 963)
N/A
(22 401)
-7%
(52 135)
-133%
(56 173)
-8%
(42 891)
+24%
(44 059)
-3%
(23 181)
+47%
(18 704)
+19%
(545)
+97%
(503)
+8%
8 566
N/A
8 329
-3%
1 594
-81%
3 207
+101%
3 061
-5%
4 586
+50%
5 447
+19%
6 084
+12%
6 611
+9%
EPS (Diluted)
29.66
N/A
27.32
-8%
29.99
+10%
29.71
-1%
26.48
-11%
26.71
+1%
28.16
+5%
27.51
-2%
27.96
+2%
23.02
-18%
25.85
+12%
34.88
+35%
31.15
-11%
32.79
+5%
37.44
+14%
33.45
-11%
36.6
+9%
31.74
-13%
32.45
+2%
20.34
-37%
34.96
+72%
31.94
-9%
-154.55
N/A
-165.93
-7%
-383.97
-131%
-415.81
-8%
-316.53
+24%
-325.09
-3%
-171.18
+47%
-137.64
+20%
-4.01
+97%
-3.7
+8%
63.04
N/A
61.29
-3%
11.75
-81%
23.58
+101%
22.53
-4%
33.73
+50%
40.13
+19%
44.75
+12%
48.65
+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 140,400+ 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.