Heiwado Co Ltd
TSE:8276
Heiwado Co Ltd
TSE:8276
Price:
2 457 JPY
-0.28%
Market Closed
Updated:
May 5, 2024
Income Statement
Earnings Waterfall
Heiwado Co Ltd
Heiwado Co Ltd
|
Revenue
|
425.4B
JPY
|
|
Cost of Revenue
|
-270.5B
JPY
|
|
Gross Profit
|
154.9B
JPY
|
|
Operating Expenses
|
-141.6B
JPY
|
|
Operating Income
|
13.3B
JPY
|
|
Other Expenses
|
-6.5B
JPY
|
|
Net Income
|
6.8B
JPY
|
Income Statement
Heiwado Co Ltd
Heiwado Co Ltd
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 |
404 596
N/A
|
409 833
+1%
|
412 089
+1%
|
415 643
+1%
|
419 284
+1%
|
424 055
+1%
|
430 430
+2%
|
434 127
+1%
|
437 085
+1%
|
438 142
+0%
|
437 682
0%
|
438 465
+0%
|
437 587
0%
|
435 862
0%
|
435 741
0%
|
435 646
0%
|
438 132
+1%
|
438 121
0%
|
438 887
+0%
|
438 861
0%
|
437 636
0%
|
437 150
0%
|
436 319
0%
|
435 851
0%
|
433 641
-1%
|
430 780
-1%
|
432 660
+0%
|
435 575
+1%
|
439 326
+1%
|
443 124
+1%
|
442 940
0%
|
441 107
0%
|
439 739
0%
|
433 575
-1%
|
426 988
-2%
|
422 774
-1%
|
415 675
-2%
|
417 833
+1%
|
420 424
+1%
|
422 430
+0%
|
425 423
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(267 698)
|
(271 394)
|
(272 695)
|
(275 210)
|
(277 671)
|
(281 538)
|
(286 025)
|
(288 388)
|
(289 975)
|
(290 126)
|
(289 815)
|
(290 274)
|
(289 661)
|
(288 838)
|
(288 776)
|
(288 721)
|
(290 456)
|
(289 964)
|
(290 240)
|
(290 164)
|
(289 143)
|
(288 717)
|
(288 269)
|
(287 701)
|
(285 475)
|
(284 060)
|
(285 260)
|
(287 248)
|
(290 098)
|
(292 225)
|
(292 088)
|
(290 800)
|
(289 629)
|
(283 580)
|
(277 291)
|
(272 479)
|
(265 501)
|
(266 453)
|
(267 649)
|
(269 029)
|
(270 536)
|
|
| Gross Profit |
136 898
N/A
|
138 439
+1%
|
139 394
+1%
|
140 433
+1%
|
141 613
+1%
|
142 517
+1%
|
144 405
+1%
|
145 739
+1%
|
147 110
+1%
|
148 016
+1%
|
147 867
0%
|
148 191
+0%
|
147 926
0%
|
147 024
-1%
|
146 965
0%
|
146 925
0%
|
147 676
+1%
|
148 157
+0%
|
148 647
+0%
|
148 697
+0%
|
148 493
0%
|
148 433
0%
|
148 050
0%
|
148 150
+0%
|
148 166
+0%
|
146 720
-1%
|
147 400
+0%
|
148 327
+1%
|
149 228
+1%
|
150 899
+1%
|
150 852
0%
|
150 307
0%
|
150 110
0%
|
149 995
0%
|
149 697
0%
|
150 295
+0%
|
150 174
0%
|
151 380
+1%
|
152 775
+1%
|
153 401
+0%
|
154 887
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(123 576)
|
(124 664)
|
(125 406)
|
(125 953)
|
(127 482)
|
(128 815)
|
(129 896)
|
(130 868)
|
(131 275)
|
(132 247)
|
(132 625)
|
(132 724)
|
(132 582)
|
(132 091)
|
(132 649)
|
(133 287)
|
(133 757)
|
(133 915)
|
(133 824)
|
(134 114)
|
(134 943)
|
(135 191)
|
(135 486)
|
(136 515)
|
(137 703)
|
(137 222)
|
(136 673)
|
(135 658)
|
(135 191)
|
(135 507)
|
(135 572)
|
(135 565)
|
(134 748)
|
(135 644)
|
(136 564)
|
(137 807)
|
(138 895)
|
(139 391)
|
(139 935)
|
(140 836)
|
(141 630)
|
|
| Selling, General & Administrative |
(123 577)
|
(124 664)
|
(125 405)
|
(125 954)
|
(115 887)
|
(128 813)
|
(129 894)
|
(130 866)
|
(119 396)
|
(132 246)
|
(132 625)
|
(132 723)
|
(120 778)
|
(132 091)
|
(132 647)
|
(133 286)
|
(121 695)
|
(133 914)
|
(133 825)
|
(134 115)
|
(123 581)
|
(135 192)
|
(135 487)
|
(136 514)
|
(126 276)
|
(137 221)
|
(136 673)
|
(135 658)
|
(123 539)
|
(135 504)
|
(135 568)
|
(135 563)
|
(122 843)
|
(135 646)
|
(136 564)
|
(137 808)
|
(127 384)
|
(139 390)
|
(139 938)
|
(140 836)
|
(129 141)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(11 594)
|
0
|
0
|
0
|
(11 878)
|
0
|
0
|
0
|
(11 803)
|
0
|
0
|
0
|
(12 060)
|
0
|
0
|
0
|
(11 361)
|
0
|
0
|
0
|
(11 426)
|
0
|
0
|
0
|
(11 650)
|
0
|
0
|
0
|
(11 905)
|
0
|
0
|
0
|
(11 511)
|
0
|
0
|
0
|
(12 489)
|
|
| Other Operating Expenses |
1
|
0
|
(1)
|
1
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(2)
|
(1)
|
1
|
1
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(2)
|
0
|
0
|
0
|
1
|
0
|
(1)
|
3
|
0
|
0
|
|
| Operating Income |
13 322
N/A
|
13 775
+3%
|
13 988
+2%
|
14 480
+4%
|
14 131
-2%
|
13 702
-3%
|
14 509
+6%
|
14 871
+2%
|
15 835
+6%
|
15 769
0%
|
15 242
-3%
|
15 467
+1%
|
15 344
-1%
|
14 933
-3%
|
14 316
-4%
|
13 638
-5%
|
13 919
+2%
|
14 242
+2%
|
14 823
+4%
|
14 583
-2%
|
13 550
-7%
|
13 242
-2%
|
12 564
-5%
|
11 635
-7%
|
10 463
-10%
|
9 498
-9%
|
10 727
+13%
|
12 669
+18%
|
14 037
+11%
|
15 392
+10%
|
15 280
-1%
|
14 742
-4%
|
15 362
+4%
|
14 351
-7%
|
13 133
-8%
|
12 488
-5%
|
11 279
-10%
|
11 989
+6%
|
12 840
+7%
|
12 565
-2%
|
13 257
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
706
|
558
|
578
|
601
|
590
|
519
|
532
|
545
|
484
|
255
|
121
|
116
|
366
|
257
|
407
|
444
|
848
|
508
|
494
|
557
|
356
|
235
|
276
|
226
|
338
|
268
|
711
|
689
|
768
|
681
|
248
|
252
|
338
|
312
|
455
|
979
|
1 423
|
1 328
|
1 150
|
625
|
302
|
|
| Non-Reccuring Items |
(975)
|
(946)
|
(895)
|
(860)
|
(1 104)
|
(1 121)
|
(1 224)
|
(1 364)
|
(1 104)
|
(1 092)
|
(2 100)
|
(2 178)
|
(2 105)
|
(1 992)
|
(1 161)
|
(958)
|
(1 894)
|
(1 680)
|
(1 606)
|
(1 548)
|
(1 190)
|
(1 321)
|
(1 212)
|
(1 346)
|
(1 808)
|
(2 001)
|
(1 885)
|
(1 842)
|
(1 169)
|
(926)
|
(772)
|
(672)
|
(1 103)
|
(976)
|
(2 283)
|
(2 498)
|
(1 918)
|
(2 297)
|
(1 366)
|
(1 446)
|
(3 989)
|
|
| Gain/Loss on Disposition of Assets |
411
|
380
|
(42)
|
(45)
|
173
|
0
|
173
|
173
|
41
|
28
|
505
|
667
|
704
|
593
|
116
|
40
|
1 213
|
1 206
|
1 191
|
1 105
|
2
|
0
|
0
|
63
|
64
|
67
|
67
|
11
|
10
|
7
|
6
|
48
|
3
|
13
|
127
|
79
|
124
|
114
|
1
|
10
|
11
|
|
| Total Other Income |
463
|
368
|
465
|
642
|
1 186
|
1 494
|
1 336
|
1 196
|
799
|
621
|
541
|
568
|
176
|
508
|
578
|
509
|
590
|
739
|
674
|
688
|
610
|
492
|
548
|
610
|
579
|
697
|
949
|
934
|
688
|
930
|
760
|
914
|
1 252
|
1 246
|
1 391
|
1 276
|
1 004
|
1 104
|
949
|
1 039
|
948
|
|
| Pre-Tax Income |
13 927
N/A
|
14 135
+1%
|
14 094
0%
|
14 818
+5%
|
14 976
+1%
|
14 594
-3%
|
15 326
+5%
|
15 421
+1%
|
16 055
+4%
|
15 581
-3%
|
14 309
-8%
|
14 640
+2%
|
14 485
-1%
|
14 299
-1%
|
14 256
0%
|
13 673
-4%
|
14 676
+7%
|
15 015
+2%
|
15 576
+4%
|
15 387
-1%
|
13 328
-13%
|
12 648
-5%
|
12 178
-4%
|
11 188
-8%
|
9 636
-14%
|
8 529
-11%
|
10 569
+24%
|
12 461
+18%
|
14 334
+15%
|
16 084
+12%
|
15 522
-3%
|
15 284
-2%
|
15 852
+4%
|
14 946
-6%
|
12 823
-14%
|
12 324
-4%
|
11 912
-3%
|
12 238
+3%
|
13 574
+11%
|
12 793
-6%
|
10 529
-18%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 885)
|
(6 072)
|
(6 042)
|
(6 356)
|
(6 292)
|
(6 201)
|
(6 360)
|
(6 298)
|
(6 225)
|
(5 891)
|
(5 387)
|
(5 395)
|
(5 081)
|
(4 867)
|
(4 773)
|
(4 514)
|
(4 985)
|
(5 116)
|
(5 268)
|
(5 175)
|
(4 533)
|
(4 496)
|
(4 169)
|
(3 905)
|
(3 587)
|
(3 692)
|
(4 547)
|
(4 977)
|
(4 623)
|
(4 640)
|
(4 413)
|
(4 555)
|
(5 156)
|
(5 087)
|
(4 338)
|
(4 145)
|
(4 416)
|
(4 361)
|
(4 870)
|
(4 621)
|
(3 670)
|
|
| Income from Continuing Operations |
8 042
|
8 063
|
8 052
|
8 462
|
8 684
|
8 393
|
8 966
|
9 123
|
9 830
|
9 690
|
8 922
|
9 245
|
9 404
|
9 432
|
9 483
|
9 159
|
9 691
|
9 899
|
10 308
|
10 212
|
8 795
|
8 152
|
8 009
|
7 283
|
6 049
|
4 837
|
6 022
|
7 484
|
9 711
|
11 444
|
11 109
|
10 729
|
10 696
|
9 859
|
8 485
|
8 179
|
7 496
|
7 877
|
8 704
|
8 172
|
6 859
|
|
| Income to Minority Interest |
(242)
|
(252)
|
(246)
|
(228)
|
(230)
|
(208)
|
(211)
|
(223)
|
(255)
|
(249)
|
(250)
|
(246)
|
(187)
|
(184)
|
(179)
|
(233)
|
(253)
|
(252)
|
(266)
|
(217)
|
(209)
|
(195)
|
(157)
|
(41)
|
51
|
133
|
176
|
89
|
13
|
(51)
|
(82)
|
(69)
|
(48)
|
(46)
|
(4)
|
(14)
|
20
|
9
|
(41)
|
(42)
|
(74)
|
|
| Net Income (Common) |
7 799
N/A
|
7 811
+0%
|
7 806
0%
|
8 235
+5%
|
8 453
+3%
|
8 183
-3%
|
8 755
+7%
|
8 897
+2%
|
9 574
+8%
|
9 440
-1%
|
8 669
-8%
|
8 999
+4%
|
9 216
+2%
|
9 248
+0%
|
9 304
+1%
|
8 925
-4%
|
9 438
+6%
|
9 647
+2%
|
10 042
+4%
|
9 995
0%
|
8 585
-14%
|
7 956
-7%
|
7 851
-1%
|
7 242
-8%
|
6 101
-16%
|
4 972
-19%
|
6 200
+25%
|
7 574
+22%
|
9 724
+28%
|
11 392
+17%
|
11 026
-3%
|
10 659
-3%
|
10 647
0%
|
9 812
-8%
|
8 480
-14%
|
8 164
-4%
|
7 516
-8%
|
7 885
+5%
|
8 663
+10%
|
8 129
-6%
|
6 784
-17%
|
|
| EPS (Diluted) |
141.8
N/A
|
142.01
+0%
|
141.92
0%
|
149.72
+5%
|
152.99
+2%
|
148.78
-3%
|
162.12
+9%
|
167.86
+4%
|
178.86
+7%
|
181.53
+1%
|
166.71
-8%
|
173.05
+4%
|
175.71
+2%
|
177.84
+1%
|
178.92
+1%
|
171.63
-4%
|
179.94
+5%
|
185.51
+3%
|
193.11
+4%
|
190.56
-1%
|
163.68
-14%
|
151.69
-7%
|
149.69
-1%
|
138.08
-8%
|
116.32
-16%
|
94.8
-19%
|
118.21
+25%
|
144.41
+22%
|
185.4
+28%
|
217.2
+17%
|
210.22
-3%
|
203.23
-3%
|
203
0%
|
187.08
-8%
|
161.69
-14%
|
155.66
-4%
|
143.3
-8%
|
150.34
+5%
|
165.17
+10%
|
154.99
-6%
|
129.35
-17%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
