First Time Loading...
I

Iwatani Corp
TSE:8088

Watchlist Manager
Iwatani Corp
TSE:8088
Watchlist
Price: 8 989 JPY 0.85%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

868B
-2%
Revenue
Growth Rates:
1 Year
+0%
3 Years
+50%
5 Years
+22%
7 Years
+52%
10 Years
+28%
48.2B
+20%
Operating Income
Growth Rates:
1 Year
+27%
3 Years
+73%
5 Years
+76%
7 Years
+134%
10 Years
+194%
36.9B
+16%
Net Income
Growth Rates:
1 Year
+25%
3 Years
+70%
5 Years
+100%
7 Years
+168%
10 Years
+294%

Earnings Waterfall
Iwatani Corp

Revenue
868B JPY
Cost of Revenue
-642.5B JPY
Gross Profit
225.5B JPY
Operating Expenses
-177.4B JPY
Operating Income
48.2B JPY
Other Expenses
-11.2B JPY
Net Income
36.9B JPY

Income Statement
Iwatani Corp

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
677 443
N/A
703 923
+4%
712 734
+1%
727 242
+2%
723 092
-1%
691 902
-4%
682 816
-1%
661 791
-3%
639 605
-3%
616 201
-4%
597 041
-3%
578 354
-3%
572 193
-1%
588 045
+3%
600 861
+2%
622 342
+4%
656 331
+5%
670 792
+2%
689 309
+3%
706 662
+3%
712 196
+1%
715 085
+0%
716 948
+0%
704 161
-2%
693 009
-2%
686 771
-1%
644 195
-6%
613 896
-5%
580 190
-5%
562 223
-3%
585 475
+4%
609 003
+4%
648 738
+7%
690 392
+6%
748 770
+8%
806 605
+8%
866 756
+7%
906 261
+5%
904 367
0%
887 254
-2%
867 986
-2%
Gross Profit
Cost of Revenue
(536 175)
(557 130)
(565 576)
(579 443)
(577 661)
(550 868)
(536 802)
(514 894)
(488 468)
(462 145)
(442 988)
(423 275)
(415 896)
(426 452)
(438 395)
(457 705)
(487 212)
(502 764)
(519 277)
(533 712)
(541 967)
(544 471)
(544 430)
(534 009)
(520 374)
(510 512)
(471 298)
(440 573)
(406 167)
(385 978)
(402 881)
(422 854)
(457 274)
(498 630)
(550 981)
(603 745)
(662 035)
(693 335)
(690 339)
(671 564)
(642 470)
Gross Profit
141 268
N/A
146 793
+4%
147 158
+0%
147 799
+0%
145 431
-2%
141 034
-3%
146 014
+4%
146 897
+1%
151 137
+3%
154 056
+2%
154 053
0%
155 079
+1%
156 297
+1%
161 593
+3%
162 466
+1%
164 637
+1%
169 119
+3%
168 028
-1%
170 032
+1%
172 950
+2%
170 229
-2%
170 614
+0%
172 518
+1%
170 152
-1%
172 635
+1%
176 259
+2%
172 897
-2%
173 323
+0%
174 023
+0%
176 245
+1%
182 594
+4%
186 149
+2%
191 464
+3%
191 762
+0%
197 789
+3%
202 860
+3%
204 721
+1%
212 926
+4%
214 028
+1%
215 690
+1%
225 516
+5%
Operating Income
Operating Expenses
(124 870)
(128 161)
(128 553)
(129 621)
(130 279)
(129 860)
(130 812)
(132 007)
(133 168)
(133 560)
(134 721)
(134 951)
(135 717)
(136 555)
(137 024)
(138 553)
(139 703)
(140 835)
(141 933)
(142 444)
(142 931)
(144 158)
(144 938)
(145 721)
(146 890)
(147 531)
(147 066)
(146 471)
(146 107)
(146 893)
(147 958)
(149 561)
(150 887)
(151 686)
(156 634)
(161 964)
(166 717)
(172 891)
(174 394)
(175 561)
(177 356)
Selling, General & Administrative
(124 983)
(115 432)
(128 637)
(129 677)
(130 307)
(115 404)
(130 810)
(132 006)
(133 166)
(118 792)
(134 721)
(134 950)
(135 718)
(120 743)
(137 023)
(138 551)
(139 701)
(124 671)
(141 932)
(142 443)
(142 930)
(127 326)
(144 938)
(145 722)
(146 889)
(129 817)
(147 065)
(146 471)
(146 108)
(130 743)
(147 957)
(149 559)
(150 885)
(133 354)
(156 633)
(161 963)
(166 717)
(151 640)
(174 393)
(175 560)
(177 355)
Research & Development
0
0
0
0
0
(1 250)
0
0
0
0
0
0
0
(1 302)
0
0
0
(1 912)
0
0
0
(2 428)
0
0
0
(2 494)
0
0
0
0
0
0
0
(1 917)
0
0
0
(2 056)
0
0
0
Depreciation & Amortization
114
(12 728)
0
0
0
(13 205)
0
0
0
(13 594)
0
0
0
(14 509)
0
0
0
(14 251)
0
0
0
(14 403)
0
0
0
(15 220)
0
0
0
(16 149)
0
0
0
(16 414)
0
0
0
(19 194)
0
0
0
Other Operating Expenses
(1)
(1)
84
56
28
(1)
(2)
(1)
(2)
(1 174)
0
0
1
(1)
(1)
(2)
(2)
(1)
(1)
(1)
(2)
(1)
0
0
(1)
0
(1)
0
0
(1)
(1)
(2)
(2)
(1)
(1)
0
0
(1)
(1)
0
(1)
Operating Income
16 398
N/A
18 632
+14%
18 605
0%
18 178
-2%
15 152
-17%
11 174
-26%
15 202
+36%
14 890
-2%
17 969
+21%
20 496
+14%
19 332
-6%
20 128
+4%
20 580
+2%
25 038
+22%
25 442
+2%
26 084
+3%
29 416
+13%
27 193
-8%
28 099
+3%
30 506
+9%
27 298
-11%
26 456
-3%
27 580
+4%
24 431
-11%
25 745
+5%
28 728
+12%
25 831
-10%
26 852
+4%
27 916
+4%
29 352
+5%
34 636
+18%
36 588
+6%
40 577
+11%
40 076
-1%
41 155
+3%
40 896
-1%
38 004
-7%
40 035
+5%
39 634
-1%
40 129
+1%
48 160
+20%
Pre-Tax Income
Interest Income Expense
290
288
324
533
901
785
890
396
191
436
253
389
786
663
1 029
933
783
645
805
1 024
1 045
1 661
1 658
1 599
1 690
1 545
1 616
1 632
1 866
2 407
2 433
3 042
3 060
2 306
3 021
2 623
2 658
2 558
2 076
2 278
1 873
Non-Reccuring Items
(1 021)
(1 276)
(1 334)
(1 129)
(1 216)
(717)
(905)
(1 258)
(1 396)
(1 035)
(897)
(538)
(130)
(190)
(79)
(119)
(322)
(335)
(381)
(441)
(451)
(773)
(843)
(632)
(619)
(418)
(349)
(537)
(551)
(944)
(935)
(922)
(886)
(827)
(860)
(971)
(1 303)
(455)
(476)
(277)
(601)
Gain/Loss on Disposition of Assets
4
85
78
128
141
137
129
102
132
0
203
160
136
121
132
173
163
(31)
(60)
(71)
(71)
106
135
269
292
288
286
185
0
194
76
(359)
(323)
(307)
(239)
306
283
236
830
745
804
Total Other Income
934
573
579
537
645
1 089
1 232
1 149
945
884
568
858
1 190
1 149
1 500
1 333
1 433
1 568
1 385
1 483
1 678
1 988
1 991
2 208
2 197
2 054
2 358
2 938
3 472
3 746
3 942
4 094
4 409
4 695
5 159
5 044
4 913
4 948
4 885
5 081
5 036
Pre-Tax Income
16 605
N/A
18 302
+10%
18 252
0%
18 247
0%
15 623
-14%
12 468
-20%
16 548
+33%
15 279
-8%
17 841
+17%
20 781
+16%
19 459
-6%
20 997
+8%
22 562
+7%
26 781
+19%
28 024
+5%
28 404
+1%
31 473
+11%
29 040
-8%
29 848
+3%
32 501
+9%
29 499
-9%
29 438
0%
30 521
+4%
27 875
-9%
29 305
+5%
32 197
+10%
29 742
-8%
31 070
+4%
32 703
+5%
34 755
+6%
40 152
+16%
42 443
+6%
46 837
+10%
45 943
-2%
48 236
+5%
47 898
-1%
44 555
-7%
47 322
+6%
46 949
-1%
47 956
+2%
55 272
+15%
Net Income
Tax Provision
(6 496)
(7 177)
(7 151)
(6 989)
(5 654)
(5 548)
(6 932)
(6 644)
(7 806)
(7 447)
(6 951)
(7 384)
(7 701)
(9 217)
(9 895)
(10 114)
(11 111)
(10 469)
(10 269)
(11 020)
(9 989)
(9 268)
(9 844)
(8 942)
(9 465)
(10 373)
(9 351)
(9 963)
(10 278)
(10 974)
(12 908)
(13 867)
(15 373)
(14 943)
(15 411)
(14 738)
(13 697)
(14 103)
(14 347)
(15 030)
(17 375)
Income from Continuing Operations
10 109
11 125
11 101
11 258
9 969
6 920
9 616
8 635
10 035
13 334
12 508
13 613
14 861
17 564
18 129
18 290
20 362
18 571
19 579
21 481
19 510
20 170
20 677
18 933
19 840
21 824
20 391
21 107
22 425
23 781
27 244
28 576
31 464
31 000
32 825
33 160
30 858
33 219
32 602
32 926
37 897
Income to Minority Interest
(736)
(658)
(628)
(603)
(624)
(719)
(801)
(816)
(873)
(969)
(980)
(998)
(1 067)
(1 018)
(1 001)
(986)
(971)
(993)
(1 004)
(1 053)
(1 019)
(948)
(963)
(916)
(896)
(829)
(722)
(709)
(686)
(750)
(827)
(886)
(973)
(1 035)
(1 130)
(1 189)
(1 227)
(1 196)
(1 151)
(1 142)
(972)
Net Income (Common)
9 371
N/A
10 466
+12%
10 472
+0%
10 654
+2%
9 344
-12%
6 199
-34%
8 814
+42%
7 817
-11%
9 162
+17%
12 365
+35%
11 528
-7%
12 614
+9%
13 793
+9%
16 546
+20%
17 129
+4%
17 305
+1%
19 390
+12%
17 577
-9%
18 573
+6%
20 427
+10%
18 491
-9%
19 221
+4%
19 713
+3%
18 015
-9%
18 943
+5%
20 994
+11%
19 668
-6%
20 399
+4%
21 737
+7%
23 030
+6%
26 417
+15%
27 688
+5%
30 491
+10%
29 964
-2%
31 692
+6%
31 970
+1%
29 630
-7%
32 022
+8%
31 451
-2%
31 783
+1%
36 925
+16%
EPS (Diluted)
191.24
N/A
213.59
+12%
213.71
+0%
217.42
+2%
190.69
-12%
125.97
-34%
179.87
+43%
159.53
-11%
166.58
+4%
236.85
+42%
202.24
-15%
221.29
+9%
241.98
+9%
288.65
+19%
300.5
+4%
303.59
+1%
340.17
+12%
306.66
-10%
325.84
+6%
358.36
+10%
322.46
-10%
335.23
+4%
343.59
+2%
313.92
-9%
330.08
+5%
365.84
+11%
342.05
-7%
350.08
+2%
377.92
+8%
428.35
+13%
459.33
+7%
481.41
+5%
530.09
+10%
520.97
-2%
551
+6%
555.75
+1%
515.07
-7%
556.69
+8%
546.75
-2%
552.45
+1%
641.83
+16%

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.