First Time Loading...

Axial Retailing Inc
TSE:8255

Watchlist Manager
Axial Retailing Inc Logo
Axial Retailing Inc
TSE:8255
Watchlist
Price: 1 051 JPY -1.13% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

265.5B
+1%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+4%
5 Years
+13%
7 Years
+16%
10 Years
+75%
12B
+5%
Operating Income
Growth Rates:
1 Year
+17%
3 Years
-7%
5 Years
+32%
7 Years
+34%
10 Years
+154%
7.2B
+3%
Net Income
Growth Rates:
1 Year
+2%
3 Years
-18%
5 Years
+20%
7 Years
+46%
10 Years
+195%

Earnings Waterfall
Axial Retailing Inc

Revenue
265.5B JPY
Cost of Revenue
-187.4B JPY
Gross Profit
78B JPY
Operating Expenses
-66B JPY
Operating Income
12B JPY
Other Expenses
-4.7B JPY
Net Income
7.2B JPY

Income Statement
Axial Retailing Inc

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
152 096
N/A
172 393
+13%
190 473
+10%
209 804
+10%
211 726
+1%
212 611
+0%
216 156
+2%
218 844
+1%
220 997
+1%
223 709
+1%
225 132
+1%
226 273
+1%
228 288
+1%
228 899
+0%
229 666
+0%
230 984
+1%
231 702
+0%
232 810
+0%
233 508
+0%
235 425
+1%
235 342
0%
235 347
+0%
235 883
+0%
235 606
0%
237 245
+1%
240 898
+2%
247 995
+3%
251 307
+1%
254 603
+1%
256 351
+1%
251 746
-2%
249 916
-1%
247 520
-1%
246 450
0%
247 215
+0%
249 531
+1%
253 390
+2%
254 966
+1%
257 879
+1%
261 850
+2%
265 456
+1%
Gross Profit
Cost of Revenue
(111 951)
(126 502)
(139 514)
(153 242)
(154 394)
(154 750)
(157 054)
(158 937)
(160 471)
(162 365)
(163 440)
(164 219)
(165 676)
(166 084)
(166 213)
(166 681)
(166 505)
(166 659)
(166 851)
(168 093)
(168 039)
(168 033)
(168 384)
(168 254)
(169 202)
(171 941)
(176 655)
(178 749)
(181 077)
(182 398)
(178 894)
(177 323)
(175 267)
(174 046)
(174 666)
(176 301)
(179 035)
(180 139)
(182 104)
(184 952)
(187 445)
Gross Profit
40 145
N/A
45 891
+14%
50 960
+11%
56 563
+11%
57 332
+1%
57 861
+1%
59 102
+2%
59 907
+1%
60 526
+1%
61 344
+1%
61 692
+1%
62 054
+1%
62 612
+1%
62 815
+0%
63 453
+1%
64 303
+1%
65 197
+1%
66 151
+1%
66 657
+1%
67 332
+1%
67 303
0%
67 314
+0%
67 499
+0%
67 352
0%
68 043
+1%
68 957
+1%
71 340
+3%
72 558
+2%
73 526
+1%
73 953
+1%
72 852
-1%
72 593
0%
72 253
0%
72 404
+0%
72 549
+0%
73 230
+1%
74 355
+2%
74 827
+1%
75 775
+1%
76 898
+1%
78 011
+1%
Operating Income
Operating Expenses
(35 433)
(40 372)
(45 287)
(50 075)
(50 481)
(51 196)
(51 316)
(51 749)
(52 003)
(52 801)
(53 068)
(53 279)
(53 683)
(53 762)
(54 576)
(55 692)
(56 300)
(57 083)
(57 637)
(57 964)
(58 206)
(57 791)
(57 727)
(57 927)
(58 619)
(59 490)
(60 125)
(60 505)
(60 585)
(61 839)
(61 846)
(61 910)
(62 150)
(62 094)
(62 752)
(63 429)
(64 158)
(64 384)
(64 922)
(65 461)
(66 036)
Selling, General & Administrative
(32 998)
(37 473)
(41 956)
(46 466)
(46 943)
(47 706)
(47 873)
(48 233)
(48 462)
(49 192)
(49 386)
(49 523)
(49 877)
(49 922)
(50 716)
(51 796)
(52 375)
(53 111)
(53 598)
(53 874)
(54 130)
(53 750)
(53 705)
(53 896)
(54 532)
(55 330)
(55 863)
(56 196)
(56 243)
(57 467)
(57 454)
(57 455)
(57 635)
(57 485)
(58 097)
(58 693)
(59 377)
(59 589)
(60 116)
(60 669)
(61 174)
Depreciation & Amortization
(2 434)
(2 899)
(3 330)
(3 608)
(3 536)
(3 489)
(3 439)
(3 513)
(3 540)
(3 608)
(3 682)
(3 755)
(3 804)
(3 839)
(3 859)
(3 895)
(3 923)
(3 971)
(4 038)
(4 089)
(4 076)
(4 040)
(4 021)
(4 029)
(4 086)
(4 160)
(4 262)
(4 311)
(4 341)
(4 371)
(4 390)
(4 454)
(4 514)
(4 608)
(4 655)
(4 734)
(4 781)
(4 794)
(4 805)
(4 791)
(4 860)
Other Operating Expenses
0
0
0
0
0
(1)
(3)
(2)
(1)
(1)
0
(1)
(2)
(1)
(1)
0
(2)
(1)
(1)
(1)
0
(1)
(1)
(2)
(1)
0
0
2
(1)
(1)
(2)
(1)
(1)
(1)
0
(2)
0
(1)
(1)
0
(2)
Operating Income
4 712
N/A
5 519
+17%
5 673
+3%
6 487
+14%
6 851
+6%
6 665
-3%
7 785
+17%
8 158
+5%
8 523
+4%
8 543
+0%
8 624
+1%
8 775
+2%
8 929
+2%
9 053
+1%
8 877
-2%
8 611
-3%
8 897
+3%
9 068
+2%
9 020
-1%
9 368
+4%
9 097
-3%
9 523
+5%
9 772
+3%
9 425
-4%
9 424
0%
9 467
+0%
11 215
+18%
12 053
+7%
12 941
+7%
12 114
-6%
11 006
-9%
10 683
-3%
10 103
-5%
10 310
+2%
9 797
-5%
9 801
+0%
10 197
+4%
10 443
+2%
10 853
+4%
11 437
+5%
11 975
+5%
Pre-Tax Income
Interest Income Expense
(17)
(32)
(42)
(55)
(46)
(42)
(35)
(30)
(23)
(15)
(9)
(5)
(2)
1
7
11
16
18
26
27
28
31
32
35
38
38
40
44
47
49
51
48
49
48
48
47
44
79
85
82
89
Non-Reccuring Items
(530)
(739)
(727)
(722)
(701)
(722)
(720)
(720)
(746)
(1 196)
(1 192)
(1 330)
(1 404)
(665)
(664)
(529)
(457)
(104)
(138)
(180)
(354)
(303)
(268)
(270)
(77)
(359)
(368)
(334)
(413)
(361)
(359)
(448)
(376)
(142)
(164)
(161)
(144)
(1 358)
(1 347)
(1 260)
(1 335)
Gain/Loss on Disposition of Assets
(4)
(4)
1
5
6
5
6
6
4
0
0
3
3
14
15
(68)
(68)
(59)
(60)
20
20
0
(10)
(10)
(52)
(52)
0
(42)
0
0
0
0
(4)
(151)
0
0
(146)
11
15
15
10
Total Other Income
121
276
276
279
264
156
158
158
143
111
136
126
133
130
99
115
114
120
131
125
171
144
138
195
193
203
174
387
374
410
398
308
279
258
224
122
456
454
342
343
199
Pre-Tax Income
4 284
N/A
5 020
+17%
5 182
+3%
5 995
+16%
6 375
+6%
6 062
-5%
7 195
+19%
7 572
+5%
7 901
+4%
7 443
-6%
7 559
+2%
7 569
+0%
7 659
+1%
8 533
+11%
8 334
-2%
8 140
-2%
8 502
+4%
9 043
+6%
8 979
-1%
9 360
+4%
8 962
-4%
9 395
+5%
9 664
+3%
9 375
-3%
9 526
+2%
9 297
-2%
11 061
+19%
12 108
+9%
12 949
+7%
12 212
-6%
11 096
-9%
10 591
-5%
10 051
-5%
10 323
+3%
9 905
-4%
9 809
-1%
10 407
+6%
9 629
-7%
9 948
+3%
10 617
+7%
10 938
+3%
Net Income
Tax Provision
(1 831)
(2 191)
(2 265)
(2 550)
(2 665)
(2 766)
(3 083)
(3 132)
(3 153)
(2 778)
(2 760)
(2 710)
(2 696)
(2 749)
(2 689)
(2 661)
(2 787)
(2 972)
(2 961)
(3 070)
(2 950)
(2 968)
(3 055)
(2 958)
(3 022)
(3 058)
(3 590)
(3 922)
(4 161)
(3 930)
(3 590)
(3 401)
(3 242)
(3 249)
(3 121)
(3 117)
(3 299)
(3 273)
(3 376)
(3 589)
(3 695)
Income from Continuing Operations
2 453
2 829
2 917
3 444
3 709
3 296
4 111
4 440
4 748
4 665
4 799
4 859
4 963
5 784
5 645
5 479
5 715
6 071
6 018
6 290
6 012
6 427
6 609
6 417
6 504
6 239
7 471
8 186
8 788
8 282
7 506
7 190
6 809
7 074
6 784
6 692
7 108
6 356
6 572
7 028
7 243
Net Income (Common)
2 453
N/A
2 829
+15%
2 917
+3%
3 444
+18%
3 709
+8%
3 296
-11%
4 110
+25%
4 439
+8%
4 748
+7%
4 664
-2%
4 799
+3%
4 859
+1%
4 962
+2%
5 784
+17%
5 644
-2%
5 478
-3%
5 714
+4%
6 070
+6%
6 017
-1%
6 289
+5%
6 012
-4%
6 427
+7%
6 610
+3%
6 417
-3%
6 504
+1%
6 239
-4%
7 471
+20%
8 186
+10%
8 787
+7%
8 282
-6%
7 505
-9%
7 191
-4%
6 810
-5%
7 074
+4%
6 785
-4%
6 691
-1%
7 108
+6%
6 356
-11%
6 571
+3%
7 029
+7%
7 242
+3%
EPS (Diluted)
106.65
N/A
141.44
+33%
126.82
-10%
149.73
+18%
161.26
+8%
141.2
-12%
178.69
+27%
193
+8%
206.43
+7%
199.8
-3%
208.65
+4%
211.26
+1%
215.73
+2%
247.78
+15%
245.39
-1%
238.17
-3%
248.43
+4%
260.04
+5%
261.6
+1%
273.43
+5%
257.55
-6%
275.34
+7%
284.53
+3%
278.5
-2%
282.26
+1%
270.21
-4%
324.23
+20%
355.26
+10%
381.34
+7%
89.86
-76%
325.71
+262%
312.08
-4%
295.55
-5%
76.75
-74%
294.47
+284%
290.39
-1%
308.48
+6%
68.96
-78%
71.32
+3%
77.4
+9%
79.99
+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 134,300+ 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.