First Time Loading...

Hanwa Co Ltd
TSE:8078

Watchlist Manager
Hanwa Co Ltd Logo
Hanwa Co Ltd
TSE:8078
Watchlist
Price: 6 050 JPY 1.51%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.5T
-2%
Revenue
Growth Rates:
1 Year
-7%
3 Years
+43%
5 Years
+21%
7 Years
+72%
10 Years
+52%
50.5B
+3%
Operating Income
Growth Rates:
1 Year
-27%
3 Years
+97%
5 Years
+76%
7 Years
+141%
10 Years
+223%
37.3B
+12%
Net Income
Growth Rates:
1 Year
-33%
3 Years
-
5 Years
+121%
7 Years
+38%
10 Years
+409%

Earnings Waterfall
Hanwa Co Ltd

Revenue
2.5T JPY
Cost of Revenue
-2.3T JPY
Gross Profit
121.6B JPY
Operating Expenses
-71.1B JPY
Operating Income
50.5B JPY
Other Expenses
-13.2B JPY
Net Income
37.3B JPY

Income Statement
Hanwa Co 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
1 623 589
N/A
1 682 503
+4%
1 721 352
+2%
1 752 895
+2%
1 762 709
+1%
1 737 397
-1%
1 712 107
-1%
1 664 497
-3%
1 602 157
-4%
1 511 800
-6%
1 464 317
-3%
1 439 203
-2%
1 437 984
0%
1 514 037
+5%
1 571 853
+4%
1 635 397
+4%
1 721 775
+5%
1 791 118
+4%
1 880 204
+5%
1 959 066
+4%
2 042 823
+4%
2 074 600
+2%
2 049 560
-1%
2 015 697
-2%
1 939 623
-4%
1 907 493
-2%
1 810 714
-5%
1 762 522
-3%
1 729 168
-2%
1 745 501
+1%
1 822 460
+4%
1 924 790
+6%
2 041 614
+6%
2 164 049
+6%
2 377 025
+10%
2 522 672
+6%
2 646 443
+5%
2 668 228
+1%
2 611 390
-2%
2 530 539
-3%
2 471 380
-2%
Gross Profit
Cost of Revenue
(1 573 150)
(1 631 138)
(1 669 290)
(1 698 505)
(1 707 830)
(1 681 667)
(1 655 364)
(1 608 706)
(1 545 494)
(1 455 240)
(1 407 017)
(1 379 278)
(1 377 447)
(1 449 522)
(1 505 705)
(1 568 092)
(1 650 856)
(1 718 922)
(1 806 179)
(1 882 513)
(1 964 434)
(1 995 378)
(1 968 829)
(1 934 710)
(1 859 473)
(1 827 666)
(1 734 437)
(1 686 970)
(1 653 352)
(1 665 576)
(1 732 090)
(1 822 765)
(1 927 014)
(2 045 040)
(2 245 981)
(2 390 065)
(2 516 530)
(2 539 686)
(2 489 181)
(2 412 832)
(2 349 807)
Gross Profit
50 439
N/A
51 365
+2%
52 062
+1%
54 390
+4%
54 879
+1%
55 730
+2%
56 743
+2%
55 791
-2%
56 663
+2%
56 560
0%
57 300
+1%
59 925
+5%
60 537
+1%
64 515
+7%
66 148
+3%
67 305
+2%
70 919
+5%
72 196
+2%
74 025
+3%
76 553
+3%
78 389
+2%
79 222
+1%
80 731
+2%
80 987
+0%
80 150
-1%
79 827
0%
76 277
-4%
75 552
-1%
75 816
+0%
79 925
+5%
90 370
+13%
102 025
+13%
114 600
+12%
119 009
+4%
131 044
+10%
132 607
+1%
129 913
-2%
128 542
-1%
122 209
-5%
117 707
-4%
121 573
+3%
Operating Income
Operating Expenses
(34 789)
(35 113)
(36 375)
(36 755)
(36 436)
(36 623)
(36 913)
(37 533)
(37 701)
(38 382)
(41 277)
(42 380)
(39 553)
(41 089)
(42 389)
(43 355)
(45 021)
(45 979)
(46 927)
(48 650)
(49 637)
(50 318)
(51 057)
(51 612)
(52 163)
(52 497)
(59 740)
(50 763)
(50 154)
(50 693)
(52 736)
(54 035)
(54 883)
(56 642)
(58 037)
(59 292)
(60 712)
(64 437)
(69 334)
(68 637)
(71 069)
Selling, General & Administrative
(34 790)
(35 112)
(35 479)
(36 141)
(36 435)
(36 622)
(36 912)
(37 532)
(37 700)
(38 381)
(38 930)
(38 978)
(39 552)
(41 088)
(42 388)
(43 355)
(45 021)
(45 977)
(46 924)
(48 648)
(49 634)
(50 318)
(51 058)
(51 612)
(52 162)
(52 496)
(51 469)
(50 762)
(50 155)
(50 692)
(52 044)
(53 442)
(54 881)
(56 641)
(58 037)
(59 292)
(60 711)
(64 435)
(65 968)
(68 634)
(71 067)
Other Operating Expenses
0
(1)
(896)
(614)
(1)
(1)
(1)
(1)
0
(1)
(2 347)
(3 402)
(1)
(1)
0
0
0
(2)
(3)
(2)
(3)
0
0
0
(1)
(1)
(8 271)
(1)
1
(1)
(692)
(593)
(2)
(1)
0
0
(1)
(2)
(3 366)
(3)
(2)
Operating Income
15 650
N/A
16 252
+4%
15 687
-3%
17 635
+12%
18 443
+5%
19 107
+4%
19 830
+4%
18 258
-8%
18 962
+4%
18 178
-4%
16 023
-12%
17 545
+9%
20 984
+20%
23 426
+12%
23 759
+1%
23 950
+1%
25 898
+8%
26 217
+1%
27 098
+3%
27 903
+3%
28 752
+3%
28 904
+1%
29 674
+3%
29 375
-1%
27 987
-5%
27 330
-2%
16 537
-39%
24 789
+50%
25 662
+4%
29 232
+14%
37 634
+29%
47 990
+28%
59 717
+24%
62 367
+4%
73 007
+17%
73 315
+0%
69 201
-6%
64 105
-7%
52 875
-18%
49 070
-7%
50 504
+3%
Pre-Tax Income
Interest Income Expense
(1 379)
(902)
(995)
(2 497)
(4 267)
(4 148)
(5 377)
(3 614)
(2 595)
(2 206)
(1 032)
(1 853)
(797)
433
1 705
2 953
332
(17)
(1 077)
(3 159)
(684)
(2 880)
(2 707)
(2 735)
(5 831)
(38 462)
(39 038)
(37 240)
(34 119)
(339)
1 157
1 014
854
2 143
11 632
14 844
12 053
5 342
(4 521)
(5 831)
(2 249)
Non-Reccuring Items
(1 262)
(807)
0
0
(946)
(1 161)
(1 310)
(257)
(482)
(2 236)
0
0
(2 692)
(814)
36
347
285
(231)
(404)
(1 756)
(2 270)
(2 545)
(2 851)
(5 459)
(1 637)
(8 602)
0
(4 719)
(7 877)
(691)
0
0
(1 819)
(1 029)
(1 049)
(1 079)
592
(3 384)
0
(3 957)
(4 887)
Gain/Loss on Disposition of Assets
0
(89)
0
0
0
(89)
265
439
447
0
0
12 341
12 320
396
0
0
0
0
0
228
221
105
376
187
201
229
641
606
0
584
0
0
0
0
0
0
0
14 417
0
0
15 587
Total Other Income
(462)
(466)
(466)
(756)
(713)
(691)
(75)
192
184
13 007
12 449
(315)
(296)
(278)
(308)
(305)
(124)
(534)
(910)
(754)
(1 194)
(2 629)
(2 614)
(2 491)
(2 158)
(490)
(617)
(517)
130
53
298
(276)
(188)
(343)
(627)
(1 107)
(2 226)
(4 519)
9 766
10 050
(4 173)
Pre-Tax Income
12 547
N/A
13 988
+11%
14 226
+2%
14 382
+1%
12 517
-13%
13 018
+4%
13 333
+2%
15 018
+13%
16 516
+10%
26 743
+62%
27 440
+3%
27 718
+1%
29 519
+6%
23 163
-22%
25 192
+9%
26 945
+7%
26 391
-2%
25 435
-4%
24 707
-3%
22 462
-9%
24 825
+11%
20 955
-16%
21 878
+4%
18 877
-14%
18 562
-2%
(19 995)
N/A
(22 477)
-12%
(17 081)
+24%
(16 204)
+5%
28 839
N/A
39 089
+36%
48 728
+25%
58 564
+20%
63 138
+8%
82 963
+31%
85 973
+4%
79 620
-7%
75 961
-5%
58 120
-23%
49 332
-15%
54 782
+11%
Net Income
Tax Provision
(5 048)
(5 986)
(6 215)
(6 180)
(4 821)
(3 876)
(3 290)
(3 829)
(4 966)
(1 264)
(2 075)
(2 068)
(2 378)
(6 728)
(7 123)
(7 989)
(7 922)
(8 315)
(7 951)
(6 998)
(7 682)
(7 130)
(7 274)
(6 548)
(7 006)
(5 555)
(4 991)
(6 398)
(5 714)
(8 978)
(11 835)
(14 459)
(17 507)
(18 733)
(23 693)
(23 534)
(22 100)
(23 218)
(18 360)
(16 269)
(17 545)
Income from Continuing Operations
7 499
8 002
8 011
8 202
7 696
9 142
10 043
11 189
11 550
25 479
25 365
25 650
27 141
16 435
18 069
18 956
18 469
17 120
16 756
15 464
17 143
13 825
14 604
12 329
11 556
(25 550)
(27 468)
(23 479)
(21 918)
19 861
27 254
34 269
41 057
44 405
59 270
62 439
57 520
52 743
39 760
33 063
37 237
Income to Minority Interest
(163)
(105)
(105)
(115)
(66)
(55)
(37)
(29)
8
(9)
(36)
(27)
(80)
(71)
(79)
(249)
425
233
231
400
(208)
88
(120)
178
953
11 876
11 865
11 509
10 587
(242)
(353)
(515)
(531)
(787)
(1 228)
(2 628)
(2 155)
(1 237)
(679)
331
107
Net Income (Common)
7 333
N/A
7 896
+8%
7 905
+0%
8 085
+2%
7 629
-6%
9 086
+19%
10 006
+10%
11 158
+12%
11 558
+4%
25 469
+120%
25 326
-1%
25 623
+1%
27 060
+6%
16 363
-40%
17 991
+10%
18 706
+4%
18 893
+1%
17 354
-8%
16 988
-2%
15 866
-7%
16 935
+7%
13 914
-18%
14 485
+4%
12 507
-14%
12 512
+0%
(13 674)
N/A
(15 603)
-14%
(11 970)
+23%
(11 332)
+5%
19 617
N/A
26 898
+37%
33 752
+25%
40 523
+20%
43 617
+8%
58 042
+33%
59 810
+3%
55 364
-7%
51 505
-7%
39 080
-24%
33 392
-15%
37 342
+12%
EPS (Diluted)
178.85
N/A
192.58
+8%
192.8
+0%
197.19
+2%
186.07
-6%
219.24
+18%
244.04
+11%
272.14
+12%
281.9
+4%
614.57
+118%
617.7
+1%
624.95
+1%
660
+6%
400.88
-39%
438.8
+9%
456.24
+4%
460.8
+1%
427.03
-7%
414.34
-3%
386.97
-7%
416.74
+8%
342.41
-18%
356.46
+4%
307.75
-14%
307.9
+0%
-336.49
N/A
-383.95
-14%
-294.55
+23%
-278.85
+5%
482.73
N/A
661.9
+37%
830.56
+25%
997.18
+20%
1 073.32
+8%
1 428.29
+33%
1 471.8
+3%
1 362.4
-7%
1 267.44
-7%
961.68
-24%
821.29
-15%
918.2
+12%

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 134,600+ 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.