First Time Loading...
F

Fuyo General Lease Co Ltd
TSE:8424

Watchlist Manager
Fuyo General Lease Co Ltd
TSE:8424
Watchlist
Price: 13 820 JPY 0.84%
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

675.5B
-1%
Revenue
Growth Rates:
1 Year
-7%
3 Years
-8%
5 Years
+10%
7 Years
+37%
10 Years
+56%
57.9B
+10%
Operating Income
Growth Rates:
1 Year
+9%
3 Years
+37%
5 Years
+75%
7 Years
+134%
10 Years
+161%
48.1B
+15%
Net Income
Growth Rates:
1 Year
+23%
3 Years
+80%
5 Years
+109%
7 Years
+179%
10 Years
+311%

Earnings Waterfall
Fuyo General Lease Co Ltd

Revenue
675.5B JPY
Cost of Revenue
-566.4B JPY
Gross Profit
109.1B JPY
Operating Expenses
-51.2B JPY
Operating Income
57.9B JPY
Other Expenses
-9.8B JPY
Net Income
48.1B JPY

Income Statement
Fuyo General Lease 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
433 873
N/A
441 691
+2%
448 614
+2%
455 168
+1%
467 133
+3%
472 262
+1%
489 804
+4%
495 195
+1%
496 608
+0%
493 704
-1%
487 442
-1%
490 172
+1%
494 421
+1%
507 001
+3%
526 078
+4%
564 754
+7%
569 986
+1%
590 318
+4%
613 631
+4%
583 348
-5%
615 598
+6%
618 119
+0%
617 763
0%
666 983
+8%
691 051
+4%
712 330
+3%
726 383
+2%
725 174
0%
736 645
+2%
740 263
+0%
702 822
-5%
668 310
-5%
649 491
-3%
657 847
+1%
733 684
+12%
728 484
-1%
728 542
+0%
688 655
-5%
628 423
-9%
682 985
+9%
675 479
-1%
Gross Profit
Cost of Revenue
(386 834)
(394 535)
(401 639)
(407 807)
(419 415)
(423 721)
(440 757)
(444 758)
(445 506)
(442 631)
(435 514)
(438 305)
(441 950)
(451 856)
(468 861)
(505 348)
(509 164)
(529 798)
(552 572)
(521 959)
(552 787)
(551 433)
(549 981)
(595 525)
(616 713)
(635 982)
(647 641)
(644 783)
(655 033)
(657 519)
(618 441)
(583 001)
(561 878)
(568 988)
(644 097)
(634 615)
(630 946)
(591 338)
(528 147)
(580 570)
(566 419)
Gross Profit
47 039
N/A
47 156
+0%
46 975
0%
47 361
+1%
47 718
+1%
48 541
+2%
49 047
+1%
50 437
+3%
51 102
+1%
51 073
0%
51 928
+2%
51 867
0%
52 471
+1%
55 145
+5%
57 217
+4%
59 406
+4%
60 822
+2%
60 520
0%
61 059
+1%
61 389
+1%
62 811
+2%
66 686
+6%
67 782
+2%
71 458
+5%
74 338
+4%
76 348
+3%
78 742
+3%
80 391
+2%
81 612
+2%
82 744
+1%
84 381
+2%
85 309
+1%
87 613
+3%
88 859
+1%
89 587
+1%
93 869
+5%
97 596
+4%
97 317
0%
100 276
+3%
102 415
+2%
109 060
+6%
Operating Income
Operating Expenses
(24 861)
(23 982)
(23 857)
(24 080)
(24 547)
(24 024)
(24 136)
(24 405)
(24 616)
(26 653)
(27 171)
(27 311)
(27 788)
(26 511)
(27 117)
(27 417)
(27 692)
(27 803)
(27 782)
(27 990)
(29 706)
(31 006)
(32 160)
(33 544)
(33 388)
(34 925)
(37 093)
(38 498)
(39 422)
(38 189)
(38 424)
(38 187)
(39 953)
(42 825)
(43 148)
(44 329)
(44 704)
(45 756)
(47 802)
(50 046)
(51 196)
Selling, General & Administrative
(24 859)
(21 771)
(23 992)
(24 079)
(24 119)
(21 719)
(24 135)
(24 405)
(24 615)
(24 305)
(26 947)
(27 091)
(27 572)
(23 982)
(27 117)
(27 416)
(27 692)
(24 980)
(27 781)
(27 989)
(29 690)
(28 558)
(32 146)
(33 532)
(33 390)
(31 668)
(37 094)
(38 496)
(39 421)
(34 464)
(38 422)
(38 186)
(39 951)
(39 083)
(43 146)
(44 328)
(44 703)
(41 397)
(47 802)
(50 044)
(51 195)
Depreciation & Amortization
0
(2 210)
0
0
0
(2 304)
0
0
0
(2 347)
0
0
0
(2 528)
0
0
0
(2 822)
0
0
0
(2 448)
0
0
0
(3 256)
0
0
0
(3 724)
0
0
0
(3 741)
0
0
0
(4 358)
0
0
0
Other Operating Expenses
(2)
(1)
135
0
(428)
(1)
(1)
0
(1)
(1)
(224)
(220)
(216)
(1)
0
0
0
(1)
(1)
(1)
(16)
0
(14)
(12)
0
(1)
0
(2)
(1)
(1)
(2)
(1)
0
(1)
(2)
(1)
(1)
(1)
0
(2)
(1)
Operating Income
22 178
N/A
23 174
+4%
23 118
0%
23 281
+1%
23 171
0%
24 517
+6%
24 911
+2%
26 032
+5%
26 486
+2%
24 420
-8%
24 757
+1%
24 556
-1%
24 683
+1%
28 634
+16%
30 100
+5%
31 989
+6%
33 130
+4%
32 717
-1%
33 277
+2%
33 399
+0%
33 105
-1%
35 680
+8%
35 622
0%
37 914
+6%
40 950
+8%
41 423
+1%
41 649
+1%
41 893
+1%
42 190
+1%
44 555
+6%
45 957
+3%
47 122
+3%
47 660
+1%
46 034
-3%
46 439
+1%
49 540
+7%
52 892
+7%
51 561
-3%
52 474
+2%
52 369
0%
57 864
+10%
Pre-Tax Income
Interest Income Expense
1 287
976
990
1 031
1 242
1 861
2 003
2 592
2 485
2 496
2 323
1 903
2 132
2 533
2 555
2 530
2 439
2 166
2 487
2 890
3 577
4 114
3 894
4 121
2 899
2 268
2 189
1 921
2 574
2 768
3 216
4 010
4 380
5 235
5 658
6 411
6 903
7 641
8 073
9 308
9 115
Non-Reccuring Items
155
137
0
137
0
0
(34)
(38)
(41)
(256)
0
0
0
0
0
0
(2)
(60)
(57)
(59)
(57)
(11)
(4)
(7)
(7)
(1 833)
(1 839)
(1 833)
(1 848)
(2)
(79)
(206)
(112)
(928)
(859)
(782)
(1 827)
(1 693)
(2 019)
(1 941)
(977)
Gain/Loss on Disposition of Assets
22
(5)
(5)
(3)
(2)
(4)
(4)
(4)
(17)
0
(18)
(19)
(5)
(2)
(2)
(8)
(9)
(10)
(10)
(5)
(10)
(10)
(10)
(8)
(5)
(14)
(34)
(28)
0
(35)
(8)
(15)
(29)
(40)
(59)
(64)
(52)
(41)
(17)
(34)
(32)
Total Other Income
267
1 231
1 562
1 732
1 606
192
387
324
1 119
2 396
1 927
1 631
812
679
538
485
421
317
(61)
(56)
187
246
291
280
254
236
353
710
766
674
834
1 867
1 905
2 294
2 256
953
979
561
671
742
1 027
Pre-Tax Income
23 909
N/A
25 513
+7%
25 665
+1%
26 178
+2%
26 017
-1%
26 566
+2%
27 263
+3%
28 906
+6%
30 032
+4%
29 056
-3%
28 989
0%
28 071
-3%
27 622
-2%
31 844
+15%
33 191
+4%
34 996
+5%
35 979
+3%
35 130
-2%
35 636
+1%
36 169
+1%
36 802
+2%
40 019
+9%
39 793
-1%
42 300
+6%
44 091
+4%
42 080
-5%
42 318
+1%
42 663
+1%
43 682
+2%
47 960
+10%
49 920
+4%
52 778
+6%
53 804
+2%
52 595
-2%
53 435
+2%
56 058
+5%
58 895
+5%
58 029
-1%
59 182
+2%
60 444
+2%
66 997
+11%
Net Income
Tax Provision
(10 085)
(10 497)
(10 197)
(10 158)
(9 998)
(10 357)
(10 096)
(10 149)
(10 168)
(9 511)
(8 727)
(8 553)
(8 421)
(9 540)
(10 511)
(11 121)
(11 175)
(10 872)
(10 998)
(11 045)
(11 506)
(11 969)
(11 910)
(12 639)
(12 514)
(12 427)
(12 598)
(12 896)
(13 770)
(15 086)
(15 384)
(15 959)
(16 261)
(16 119)
(16 887)
(17 744)
(17 920)
(17 152)
(17 081)
(16 656)
(16 727)
Income from Continuing Operations
13 824
15 016
15 468
16 020
16 019
16 209
17 167
18 757
19 864
19 545
20 262
19 518
19 201
22 304
22 680
23 875
24 804
24 258
24 638
25 124
25 296
28 050
27 883
29 661
31 577
29 653
29 720
29 767
29 912
32 874
34 536
36 819
37 543
36 476
36 548
38 314
40 975
40 877
42 101
43 788
50 270
Income to Minority Interest
(2 117)
(2 033)
(2 044)
(2 089)
(1 959)
(2 005)
(2 031)
(2 029)
(2 081)
(2 079)
(2 080)
(2 002)
(1 987)
(2 330)
(2 385)
(2 465)
(2 546)
(2 312)
(2 259)
(2 199)
(2 245)
(2 534)
(2 701)
(3 352)
(3 643)
(3 466)
(3 739)
(3 427)
(3 251)
(3 307)
(3 174)
(3 047)
(2 957)
(2 589)
(2 435)
(2 200)
(2 049)
(1 936)
(2 015)
(2 108)
(2 204)
Net Income (Common)
11 705
N/A
12 981
+11%
13 422
+3%
13 930
+4%
14 059
+1%
14 203
+1%
15 135
+7%
16 726
+11%
17 782
+6%
17 464
-2%
18 181
+4%
17 514
-4%
17 212
-2%
19 974
+16%
20 294
+2%
21 410
+5%
22 257
+4%
21 944
-1%
22 378
+2%
22 924
+2%
23 049
+1%
25 515
+11%
25 180
-1%
26 306
+4%
27 932
+6%
26 187
-6%
25 980
-1%
26 340
+1%
26 661
+1%
29 566
+11%
31 361
+6%
33 771
+8%
34 585
+2%
33 886
-2%
34 112
+1%
36 112
+6%
38 925
+8%
38 939
+0%
40 084
+3%
41 679
+4%
48 064
+15%
EPS (Diluted)
377.58
N/A
432.7
+15%
432.96
+0%
449.35
+4%
453.51
+1%
465.44
+3%
504.5
+8%
557.53
+11%
592.73
+6%
574.13
-3%
606.03
+6%
583.79
-4%
573.73
-2%
655.98
+14%
676.46
+3%
713.66
+5%
741.9
+4%
719.99
-3%
745.93
+4%
764.13
+2%
756.84
-1%
837.77
+11%
831.37
-1%
869.24
+5%
925.48
+6%
865.56
-6%
860.63
-1%
878.58
+2%
883.16
+1%
979.4
+11%
1 038.71
+6%
1 118.54
+8%
1 146.64
+3%
1 123.39
-2%
1 132.38
+1%
1 198.53
+6%
1 291.9
+8%
1 292.45
+0%
1 330.28
+3%
1 383.21
+4%
1 595.11
+15%

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 135,000+ 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.