First Time Loading...

Wakita & Co Ltd
TSE:8125

Watchlist Manager
Wakita & Co Ltd Logo
Wakita & Co Ltd
TSE:8125
Watchlist
Price: 1 554 JPY -0.32% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

85.8B
+3%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+11%
5 Years
+27%
7 Years
+48%
10 Years
+65%
5.6B
-3%
Operating Income
Growth Rates:
1 Year
+0%
3 Years
+1%
5 Years
-12%
7 Years
-6%
10 Years
-27%
3.6B
-5%
Net Income
Growth Rates:
1 Year
-6%
3 Years
+6%
5 Years
-13%
7 Years
-7%
10 Years
-16%

Earnings Waterfall
Wakita & Co Ltd

Revenue
85.8B JPY
Cost of Revenue
-62.1B JPY
Gross Profit
23.7B JPY
Operating Expenses
-18.1B JPY
Operating Income
5.6B JPY
Other Expenses
-2B JPY
Net Income
3.6B JPY

Income Statement
Wakita & Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Nov-2013 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
Revenue
Revenue
52 175
N/A
53 820
+3%
55 370
+3%
56 500
+2%
57 332
+1%
57 634
+1%
58 045
+1%
57 953
0%
58 187
+0%
57 617
-1%
57 118
-1%
57 228
+0%
57 909
+1%
61 886
+7%
62 802
+1%
65 496
+4%
66 136
+1%
63 739
-4%
63 864
+0%
65 949
+3%
67 723
+3%
70 479
+4%
74 276
+5%
74 909
+1%
78 886
+5%
82 275
+4%
82 308
+0%
81 203
-1%
77 319
-5%
74 015
-4%
71 937
-3%
71 537
-1%
73 234
+2%
74 989
+2%
75 710
+1%
77 237
+2%
77 557
+0%
78 870
+2%
80 477
+2%
83 285
+3%
85 833
+3%
Gross Profit
Cost of Revenue
(38 095)
(39 403)
(40 813)
(41 668)
(42 188)
(42 436)
(42 824)
(43 171)
(43 941)
(43 889)
(44 132)
(44 339)
(44 902)
(48 008)
(48 860)
(51 413)
(52 109)
(50 148)
(50 006)
(51 202)
(52 205)
(54 404)
(57 505)
(58 328)
(61 365)
(63 906)
(63 629)
(62 191)
(58 606)
(55 413)
(52 853)
(52 255)
(53 827)
(55 189)
(55 858)
(56 826)
(56 475)
(57 374)
(58 499)
(60 273)
(62 122)
Gross Profit
14 080
N/A
14 417
+2%
14 557
+1%
14 832
+2%
15 144
+2%
15 198
+0%
15 221
+0%
14 782
-3%
14 246
-4%
13 728
-4%
12 986
-5%
12 889
-1%
13 007
+1%
13 878
+7%
13 942
+0%
14 083
+1%
14 027
0%
13 591
-3%
13 858
+2%
14 747
+6%
15 518
+5%
16 075
+4%
16 771
+4%
16 581
-1%
17 521
+6%
18 369
+5%
18 679
+2%
19 012
+2%
18 713
-2%
18 602
-1%
19 084
+3%
19 282
+1%
19 407
+1%
19 800
+2%
19 852
+0%
20 411
+3%
21 082
+3%
21 496
+2%
21 978
+2%
23 012
+5%
23 711
+3%
Operating Income
Operating Expenses
(6 370)
(6 548)
(6 557)
(6 584)
(6 642)
(6 560)
(6 673)
(6 776)
(6 796)
(6 967)
(6 983)
(6 917)
(6 990)
(7 304)
(7 419)
(7 617)
(7 719)
(7 778)
(7 960)
(8 480)
(9 130)
(9 694)
(10 503)
(11 046)
(11 854)
(12 480)
(12 832)
(13 164)
(13 131)
(13 180)
(13 408)
(13 558)
(13 811)
(14 294)
(14 655)
(15 078)
(15 456)
(15 731)
(16 194)
(17 193)
(18 082)
Selling, General & Administrative
(6 310)
(6 164)
(6 525)
(6 574)
(6 613)
(6 201)
(6 608)
(6 689)
(6 750)
(6 631)
(7 069)
(7 050)
(7 125)
(7 182)
(7 528)
(7 692)
(7 797)
(7 520)
(8 020)
(8 537)
(9 179)
(9 450)
(10 559)
(11 118)
(11 870)
(11 999)
(12 831)
(13 160)
(13 223)
(12 838)
(13 591)
(13 767)
(14 004)
(13 963)
(14 764)
(15 146)
(15 484)
(15 089)
(16 193)
(17 192)
(18 081)
Depreciation & Amortization
0
(278)
0
0
0
(314)
0
0
0
(348)
0
0
0
(305)
0
0
0
(279)
0
0
0
(329)
0
0
0
(454)
0
0
0
(487)
0
0
0
(496)
0
0
0
(641)
0
0
0
Other Operating Expenses
(60)
(106)
(32)
(10)
(29)
(45)
(65)
(87)
(46)
12
86
133
135
183
109
75
78
21
60
57
49
85
56
72
16
(27)
(1)
(4)
92
145
183
209
193
165
109
68
28
(1)
(1)
0
(1)
Operating Income
7 710
N/A
7 869
+2%
8 000
+2%
8 248
+3%
8 502
+3%
8 638
+2%
8 548
-1%
8 006
-6%
7 450
-7%
6 761
-9%
6 003
-11%
5 972
-1%
6 017
+1%
6 574
+9%
6 523
-1%
6 466
-1%
6 308
-2%
5 813
-8%
5 898
+1%
6 267
+6%
6 388
+2%
6 381
0%
6 268
-2%
5 535
-12%
5 667
+2%
5 889
+4%
5 847
-1%
5 848
+0%
5 582
-5%
5 422
-3%
5 676
+5%
5 724
+1%
5 596
-2%
5 506
-2%
5 197
-6%
5 333
+3%
5 626
+5%
5 765
+2%
5 784
+0%
5 819
+1%
5 629
-3%
Pre-Tax Income
Interest Income Expense
504
659
585
602
263
115
116
135
104
78
82
15
37
24
50
96
67
41
45
45
43
36
47
45
62
41
62
58
41
69
80
93
120
114
99
95
82
491
467
463
435
Non-Reccuring Items
(762)
(84)
(83)
(79)
(84)
(70)
(69)
(70)
(70)
(21)
(682)
(690)
(709)
(1 163)
(497)
(488)
(489)
(106)
(140)
(141)
(123)
(39)
(4)
(5)
(4)
(87)
(94)
(95)
(94)
(12)
(7)
(148)
(150)
(150)
(148)
(5)
(6)
(34)
(40)
(41)
(40)
Gain/Loss on Disposition of Assets
4
4
4
3
0
1
1
2
2
26
1
4
3
4
0
0
1
0
0
2
2
3
0
4
5
8
21
22
29
(198)
12
8
7
541
541
554
549
29
30
16
21
Total Other Income
25
33
58
72
113
108
116
112
102
94
102
77
87
102
70
99
65
72
66
56
87
154
146
149
135
107
119
116
180
170
(93)
(87)
(147)
69
98
89
66
34
53
69
98
Pre-Tax Income
7 481
N/A
8 481
+13%
8 564
+1%
8 846
+3%
8 794
-1%
8 792
0%
8 712
-1%
8 185
-6%
7 588
-7%
6 938
-9%
5 506
-21%
5 378
-2%
5 435
+1%
5 541
+2%
6 146
+11%
6 173
+0%
5 952
-4%
5 820
-2%
5 869
+1%
6 229
+6%
6 397
+3%
6 535
+2%
6 457
-1%
5 728
-11%
5 865
+2%
5 958
+2%
5 955
0%
5 949
0%
5 738
-4%
5 451
-5%
5 668
+4%
5 590
-1%
5 426
-3%
6 080
+12%
5 787
-5%
6 066
+5%
6 317
+4%
6 285
-1%
6 294
+0%
6 326
+1%
6 143
-3%
Net Income
Tax Provision
(3 174)
(3 303)
(3 347)
(3 489)
(3 536)
(3 398)
(3 322)
(3 079)
(2 808)
(2 399)
(1 870)
(1 788)
(1 535)
(1 823)
(1 974)
(1 943)
(2 059)
(1 905)
(1 945)
(2 106)
(2 216)
(2 269)
(2 259)
(2 085)
(2 185)
(2 268)
(2 300)
(2 297)
(2 222)
(2 136)
(2 214)
(2 234)
(2 186)
(2 375)
(2 208)
(2 262)
(2 333)
(2 262)
(2 385)
(2 419)
(2 428)
Income from Continuing Operations
4 307
5 178
5 217
5 357
5 258
5 394
5 390
5 106
4 780
4 539
3 636
3 590
3 900
3 718
4 172
4 230
3 893
3 915
3 924
4 123
4 181
4 266
4 198
3 643
3 680
3 690
3 655
3 652
3 516
3 315
3 454
3 356
3 240
3 705
3 579
3 804
3 984
4 023
3 909
3 907
3 715
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(15)
(41)
(81)
(93)
(92)
(101)
(82)
(86)
(100)
(106)
(123)
(130)
(131)
(133)
(131)
(135)
(128)
(127)
(121)
(117)
(109)
(105)
Net Income (Common)
4 308
N/A
5 177
+20%
5 216
+1%
5 356
+3%
5 257
-2%
5 394
+3%
5 390
0%
5 106
-5%
4 780
-6%
4 539
-5%
3 636
-20%
3 590
-1%
3 900
+9%
3 718
-5%
4 172
+12%
4 229
+1%
3 892
-8%
3 914
+1%
3 922
+0%
4 108
+5%
4 139
+1%
4 184
+1%
4 103
-2%
3 549
-14%
3 578
+1%
3 607
+1%
3 568
-1%
3 551
0%
3 409
-4%
3 191
-6%
3 324
+4%
3 224
-3%
3 106
-4%
3 573
+15%
3 443
-4%
3 675
+7%
3 856
+5%
3 901
+1%
3 790
-3%
3 797
+0%
3 610
-5%
EPS (Diluted)
82.84
N/A
103.54
+25%
100.3
-3%
103
+3%
101.09
-2%
103.72
+3%
103.65
0%
98.19
-5%
91.92
-6%
87.28
-5%
69.92
-20%
69.03
-1%
74.99
+9%
71.49
-5%
80.22
+12%
81.32
+1%
74.84
-8%
75.26
+1%
75.42
+0%
79.02
+5%
79.69
+1%
80.53
+1%
79
-2%
68.34
-13%
68.9
+1%
69.45
+1%
68.7
-1%
68.37
0%
65.64
-4%
61.44
-6%
64
+4%
62.08
-3%
59.83
-4%
68.82
+15%
66.5
-3%
71.6
+8%
75.89
+6%
76.42
+1%
75.61
-1%
75.95
+0%
72.76
-4%

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 134,400+ 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.