First Time Loading...

East Japan Railway Co
TSE:9020

Watchlist Manager
East Japan Railway Co Logo
East Japan Railway Co
TSE:9020
Watchlist
Price: 2 873.5 JPY -1.74% Market Closed
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.7T
+3%
Revenue
Growth Rates:
1 Year
+21%
3 Years
+35%
5 Years
-11%
7 Years
-7%
10 Years
-1%
327.1B
+23%
Operating Income
Growth Rates:
1 Year
+54 151%
3 Years
-
5 Years
-32%
7 Years
-30%
10 Years
-19%
211.9B
+12%
Net Income
Growth Rates:
1 Year
+245%
3 Years
-
5 Years
-28%
7 Years
-15%
10 Years
+12%

Earnings Waterfall
East Japan Railway Co

Revenue
2.7T JPY
Cost of Revenue
-1.7T JPY
Gross Profit
938.8B JPY
Operating Expenses
-611.7B JPY
Operating Income
327.1B JPY
Other Expenses
-115.3B JPY
Net Income
211.9B JPY

Income Statement
East Japan Railway Co

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
2 702 119
N/A
2 702 916
+0%
2 706 640
+0%
2 713 907
+0%
2 736 758
+1%
2 756 165
+1%
2 786 034
+1%
2 821 253
+1%
2 840 237
+1%
2 867 199
+1%
2 877 313
+0%
2 881 058
+0%
2 878 943
0%
2 880 802
+0%
2 894 673
+0%
2 910 464
+1%
2 926 479
+1%
2 950 156
+1%
2 964 623
+0%
2 972 329
+0%
2 996 312
+1%
3 002 043
+0%
3 018 066
+1%
3 033 943
+1%
3 015 516
-1%
2 946 639
-2%
2 537 203
-14%
2 215 043
-13%
1 986 259
-10%
1 764 584
-11%
1 865 036
+6%
1 855 127
-1%
1 941 113
+5%
1 978 967
+2%
2 103 187
+6%
2 216 200
+5%
2 223 257
+0%
2 405 538
+8%
2 477 392
+3%
2 590 294
+5%
2 679 476
+3%
Gross Profit
Cost of Revenue
(1 799 974)
(1 794 501)
(1 798 834)
(1 795 922)
(1 803 337)
(1 806 181)
(1 816 811)
(1 831 325)
(1 834 422)
(1 841 025)
(1 849 976)
(1 856 461)
(1 851 312)
(1 852 221)
(1 855 803)
(1 860 151)
(1 867 166)
(1 891 897)
(1 899 796)
(1 900 516)
(1 915 240)
(1 921 527)
(1 928 860)
(1 941 951)
(1 934 238)
(1 933 703)
(1 872 140)
(1 828 127)
(1 773 741)
(1 724 644)
(1 702 716)
(1 647 754)
(1 632 998)
(1 596 068)
(1 607 822)
(1 627 676)
(1 655 357)
(1 687 833)
(1 708 963)
(1 726 684)
(1 740 691)
Gross Profit
902 145
N/A
908 415
+1%
907 806
0%
917 985
+1%
933 421
+2%
949 984
+2%
969 223
+2%
989 928
+2%
1 005 815
+2%
1 026 174
+2%
1 027 337
+0%
1 024 597
0%
1 027 631
+0%
1 028 581
+0%
1 038 870
+1%
1 050 313
+1%
1 059 313
+1%
1 058 259
0%
1 064 827
+1%
1 071 813
+1%
1 081 072
+1%
1 080 516
0%
1 089 206
+1%
1 091 992
+0%
1 081 278
-1%
1 012 936
-6%
665 063
-34%
386 916
-42%
212 518
-45%
39 940
-81%
162 320
+306%
207 373
+28%
308 115
+49%
382 899
+24%
495 365
+29%
588 524
+19%
567 900
-4%
717 705
+26%
768 429
+7%
863 610
+12%
938 785
+9%
Operating Income
Operating Expenses
(496 353)
(501 622)
(508 615)
(512 889)
(516 661)
(522 463)
(526 292)
(527 981)
(529 994)
(538 353)
(543 555)
(551 453)
(558 909)
(562 272)
(566 834)
(569 305)
(570 924)
(576 964)
(583 442)
(590 635)
(596 967)
(595 656)
(598 404)
(602 790)
(609 738)
(632 095)
(607 161)
(597 931)
(581 960)
(560 298)
(559 627)
(548 334)
(547 925)
(536 837)
(553 751)
(559 861)
(567 297)
(577 077)
(587 922)
(597 895)
(611 653)
Selling, General & Administrative
(496 352)
(445 244)
(508 615)
(512 889)
(516 662)
(460 828)
(526 290)
(527 980)
(529 992)
(476 992)
(543 554)
(551 452)
(558 907)
(494 675)
(566 832)
(569 304)
(570 924)
(508 272)
(583 441)
(590 634)
(596 966)
(525 472)
(598 404)
(602 788)
(609 737)
(559 207)
(607 161)
(597 931)
(581 960)
(480 099)
(559 627)
(548 335)
(547 925)
(453 362)
(553 749)
(559 859)
(567 294)
(495 587)
(587 921)
(597 893)
(611 652)
Depreciation & Amortization
0
(56 378)
0
0
0
(61 634)
0
0
0
(61 360)
0
0
0
(67 596)
0
0
0
(68 691)
0
0
0
(70 183)
0
0
0
(72 887)
0
0
0
(80 199)
0
0
0
(83 474)
0
0
0
(81 488)
0
0
0
Other Operating Expenses
(1)
0
0
0
1
(1)
(2)
(1)
(2)
(1)
(1)
(1)
(2)
(1)
(2)
(1)
0
(1)
(1)
(1)
(1)
(1)
0
(2)
(1)
(1)
0
0
0
0
0
0
0
(1)
(2)
(2)
(3)
(2)
0
(2)
(1)
Operating Income
405 792
N/A
406 793
+0%
399 191
-2%
405 096
+1%
416 760
+3%
427 521
+3%
442 931
+4%
461 947
+4%
475 821
+3%
487 821
+3%
483 782
-1%
473 144
-2%
468 722
-1%
466 309
-1%
472 036
+1%
481 008
+2%
488 389
+2%
481 295
-1%
481 385
+0%
481 178
0%
484 105
+1%
484 860
+0%
490 802
+1%
489 202
0%
471 540
-4%
380 841
-19%
57 902
-85%
(211 015)
N/A
(369 442)
-75%
(520 358)
-41%
(397 307)
+24%
(340 961)
+14%
(239 810)
+30%
(153 938)
+36%
(58 386)
+62%
28 663
N/A
603
-98%
140 628
+23 221%
180 507
+28%
265 715
+47%
327 132
+23%
Pre-Tax Income
Interest Income Expense
(86 141)
(84 103)
(82 152)
(79 275)
(76 830)
(75 073)
(73 168)
(72 384)
(71 161)
(65 377)
(69 117)
(67 720)
(66 549)
(64 260)
(62 211)
(60 683)
(58 208)
(54 574)
(54 572)
(51 453)
(49 031)
(51 272)
(49 364)
(49 715)
(50 002)
(49 021)
(55 149)
(66 105)
(65 866)
(68 669)
(62 266)
(49 648)
(45 756)
(19 692)
(22 889)
(25 132)
(16 200)
(25 617)
(34 044)
(33 289)
(48 456)
Non-Reccuring Items
(2 835)
(9 692)
(20 663)
(23 729)
(40 961)
(45 799)
(48 217)
(44 544)
(31 193)
(48 251)
(43 283)
(43 712)
(31 741)
(19 157)
(8 231)
(6 216)
(14 087)
(18 625)
(24 956)
(20 611)
(20 020)
(17 044)
(7 665)
(8 741)
(36 821)
(61 194)
(65 739)
(89 354)
(62 336)
(135 661)
(125 023)
(103 780)
(97 210)
(21 358)
(26 831)
(26 444)
(18 530)
3 140
9 891
13 176
(2 391)
Gain/Loss on Disposition of Assets
0
3 403
0
0
0
211
0
0
0
440
0
0
0
11 820
0
0
0
1 257
0
0
0
3 333
0
0
0
6 896
0
10 812
10 958
12 234
12 297
2 857
4 560
7 580
0
0
0
5 591
6 176
4 790
11 429
Total Other Income
11 387
8 200
11 849
12 188
12 028
8 440
8 564
8 141
9 729
10 227
11 578
11 674
10 664
9 554
12 532
12 730
12 964
12 241
10 885
11 461
10 097
8 742
10 164
9 269
9 884
6 652
6 523
9 138
9 239
8 863
11 868
10 078
12 745
6 906
19 519
17 811
12 735
4 633
5 951
4 419
4 391
Pre-Tax Income
328 203
N/A
324 601
-1%
308 225
-5%
314 280
+2%
310 997
-1%
315 300
+1%
330 110
+5%
353 160
+7%
383 196
+9%
384 860
+0%
382 960
0%
373 386
-3%
381 096
+2%
404 266
+6%
414 126
+2%
426 839
+3%
429 058
+1%
421 594
-2%
412 742
-2%
420 575
+2%
425 151
+1%
428 619
+1%
443 937
+4%
440 015
-1%
394 601
-10%
284 174
-28%
(56 463)
N/A
(346 524)
-514%
(477 447)
-38%
(703 591)
-47%
(560 431)
+20%
(481 454)
+14%
(365 471)
+24%
(180 502)
+51%
(88 587)
+51%
(5 102)
+94%
(21 392)
-319%
128 375
N/A
168 481
+31%
254 811
+51%
292 105
+15%
Net Income
Tax Provision
(137 395)
(123 580)
(114 492)
(113 037)
(108 660)
(133 742)
(135 717)
(140 143)
(149 104)
(138 298)
(135 627)
(129 233)
(129 369)
(124 831)
(128 190)
(133 274)
(133 319)
(130 104)
(129 337)
(128 901)
(129 900)
(131 294)
(133 491)
(133 504)
(119 303)
(85 686)
6 607
90 085
127 436
120 890
57 319
19 626
(4 512)
85 977
90 083
82 958
83 453
(27 830)
(42 008)
(64 062)
(78 651)
Income from Continuing Operations
190 808
201 021
193 733
201 243
202 337
181 558
194 393
213 017
234 092
246 562
247 333
244 153
251 727
279 435
285 936
293 565
295 739
291 490
283 405
291 674
295 251
297 325
310 446
306 511
275 298
198 488
(49 856)
(256 439)
(350 011)
(582 701)
(503 112)
(461 828)
(369 983)
(94 525)
1 496
77 856
62 061
100 545
126 473
190 749
213 454
Income to Minority Interest
(1 249)
(1 081)
(1 042)
(1 045)
(1 046)
(1 160)
(1 213)
(1 276)
(1 376)
(1 251)
(1 285)
(1 417)
(1 486)
(1 509)
(1 707)
(1 831)
(2 092)
(2 532)
(2 536)
(2 408)
(2 344)
(2 108)
(1 836)
(1 662)
(1 360)
(59)
1 331
1 952
2 336
4 800
3 631
3 099
2 923
(423)
(562)
(489)
(663)
(1 312)
(1 350)
(1 545)
(1 584)
Net Income (Common)
189 558
N/A
199 939
+5%
192 689
-4%
200 197
+4%
201 290
+1%
180 397
-10%
193 180
+7%
211 739
+10%
232 716
+10%
245 309
+5%
246 044
+0%
242 735
-1%
250 237
+3%
277 925
+11%
284 229
+2%
291 733
+3%
293 647
+1%
288 957
-2%
280 868
-3%
289 265
+3%
292 905
+1%
295 216
+1%
308 609
+5%
304 847
-1%
273 938
-10%
198 428
-28%
(48 524)
N/A
(254 485)
-424%
(347 674)
-37%
(577 900)
-66%
(499 481)
+14%
(458 730)
+8%
(367 061)
+20%
(94 948)
+74%
932
N/A
77 367
+8 201%
61 398
-21%
99 232
+62%
125 123
+26%
189 203
+51%
211 869
+12%
EPS (Diluted)
481.11
N/A
506.17
+5%
489.05
-3%
509.4
+4%
512.18
+1%
458.95
-10%
492.8
+7%
540.15
+10%
593.66
+10%
625.82
+5%
629.26
+1%
623.99
-1%
643.28
+3%
713.96
+11%
732.54
+3%
757.74
+3%
762.71
+1%
749.2
-2%
731.42
-2%
759.22
+4%
768.46
+1%
773.26
+1%
811.47
+5%
807.81
0%
726.27
-10%
524.91
-28%
-128.62
N/A
-674.59
-424%
-921.62
-37%
-1 531.91
-66%
-1 324.04
+14%
-1 216.02
+8%
-973.02
+20%
-251.69
+74%
2.47
N/A
205.09
+8 203%
163.31
-20%
263.38
+61%
332.21
+26%
502.35
+51%
562.53
+12%

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 137,600+ 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.