First Time Loading...

Hankyu Hanshin Holdings Inc
TSE:9042

Watchlist Manager
Hankyu Hanshin Holdings Inc Logo
Hankyu Hanshin Holdings Inc
TSE:9042
Watchlist
Price: 4 104 JPY -0.22% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

988.2B
+0.1%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+72%
5 Years
+24%
7 Years
+30%
10 Years
+42%
105.4B
+0.4%
Operating Income
Growth Rates:
1 Year
+22%
3 Years
-
5 Years
-7%
7 Years
-6%
10 Years
+11%
58.7B
-3%
Net Income
Growth Rates:
1 Year
+9%
3 Years
-
5 Years
-13%
7 Years
-25%
10 Years
+15%

Earnings Waterfall
Hankyu Hanshin Holdings Inc

Revenue
988.2B JPY
Cost of Revenue
-851.8B JPY
Gross Profit
136.5B JPY
Operating Expenses
-31.1B JPY
Operating Income
105.4B JPY
Other Expenses
-46.7B JPY
Net Income
58.7B JPY

Income Statement
Hankyu Hanshin Holdings 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
695 015
N/A
679 157
-2%
689 379
+2%
664 224
-4%
691 032
+4%
685 906
-1%
690 089
+1%
707 930
+3%
689 888
-3%
746 792
+8%
749 165
+0%
750 085
+0%
757 994
+1%
736 763
-3%
739 634
+0%
738 719
0%
740 454
+0%
760 252
+3%
772 467
+2%
773 138
+0%
795 333
+3%
791 427
0%
786 159
-1%
827 368
+5%
798 648
-3%
762 650
-5%
686 775
-10%
592 935
-14%
573 009
-3%
568 900
-1%
609 591
+7%
638 717
+5%
692 025
+8%
746 217
+8%
823 233
+10%
902 542
+10%
945 499
+5%
968 300
+2%
984 831
+2%
986 784
+0%
988 243
+0%
Gross Profit
Cost of Revenue
(567 473)
(556 346)
(566 587)
(551 385)
(568 052)
(562 762)
(565 187)
(579 726)
(570 029)
(605 512)
(606 667)
(607 707)
(615 247)
(603 260)
(602 868)
(601 966)
(604 663)
(625 407)
(639 386)
(645 118)
(654 805)
(650 127)
(646 218)
(670 471)
(657 633)
(640 441)
(609 216)
(559 415)
(549 088)
(542 159)
(563 853)
(585 576)
(631 603)
(679 865)
(736 509)
(796 134)
(829 600)
(849 136)
(856 332)
(851 311)
(851 762)
Gross Profit
127 542
N/A
122 811
-4%
122 792
0%
112 839
-8%
122 980
+9%
123 144
+0%
124 902
+1%
128 204
+3%
119 859
-7%
141 280
+18%
142 498
+1%
142 378
0%
142 747
+0%
133 503
-6%
136 766
+2%
136 753
0%
135 791
-1%
134 845
-1%
133 081
-1%
128 020
-4%
140 528
+10%
141 300
+1%
139 941
-1%
156 897
+12%
141 015
-10%
122 209
-13%
77 559
-37%
33 520
-57%
23 921
-29%
26 741
+12%
45 738
+71%
53 141
+16%
60 422
+14%
66 352
+10%
86 724
+31%
106 408
+23%
115 899
+9%
119 164
+3%
128 499
+8%
135 473
+5%
136 481
+1%
Operating Income
Operating Expenses
(32 216)
(30 983)
(30 687)
(29 784)
(29 528)
(29 118)
(29 301)
(29 597)
(29 822)
(30 987)
(31 784)
(31 153)
(30 244)
(29 445)
(28 114)
(28 382)
(29 383)
(29 634)
(29 560)
(28 835)
(27 602)
(26 363)
(25 694)
(27 048)
(27 269)
(27 039)
(26 486)
(24 620)
(24 607)
(24 675)
(25 702)
(26 248)
(26 237)
(27 140)
(27 848)
(28 546)
(29 455)
(29 814)
(29 824)
(30 557)
(31 108)
Selling, General & Administrative
(32 216)
(27 238)
(30 687)
(29 784)
(29 527)
(25 684)
(29 299)
(29 594)
(29 820)
(27 562)
(31 784)
(31 155)
(30 245)
(26 103)
(28 112)
(28 379)
(29 381)
(26 444)
(29 559)
(28 834)
(27 601)
(23 187)
(25 692)
(27 046)
(27 268)
(23 817)
(26 487)
(24 621)
(24 606)
(21 301)
(25 700)
(26 246)
(26 236)
(23 663)
(27 848)
(28 545)
(29 454)
(26 242)
(29 822)
(30 556)
(31 108)
Depreciation & Amortization
0
(3 745)
0
0
0
(3 432)
0
0
0
(3 425)
0
0
0
(3 340)
0
0
0
(3 189)
0
0
0
(3 174)
0
0
0
(3 222)
0
0
0
(3 373)
0
0
0
(3 476)
0
0
0
(3 571)
0
0
0
Other Operating Expenses
0
0
0
0
(1)
0
(2)
(3)
0
0
0
2
1
(2)
(2)
(3)
0
(1)
(1)
(1)
(1)
(2)
(2)
0
(1)
0
0
0
(1)
(1)
(2)
(2)
(1)
(1)
0
(1)
0
(1)
(2)
0
0
Operating Income
95 326
N/A
91 828
-4%
92 105
+0%
83 055
-10%
93 452
+13%
94 026
+1%
95 601
+2%
98 607
+3%
90 037
-9%
110 293
+22%
110 714
+0%
111 225
+0%
112 503
+1%
104 058
-8%
108 652
+4%
108 371
0%
106 408
-2%
105 211
-1%
103 521
-2%
99 185
-4%
112 926
+14%
114 937
+2%
114 247
-1%
129 849
+14%
113 746
-12%
95 170
-16%
51 073
-46%
8 900
-83%
(686)
N/A
2 066
N/A
20 036
+870%
26 893
+34%
34 185
+27%
39 212
+15%
58 876
+50%
77 862
+32%
86 444
+11%
89 350
+3%
98 675
+10%
104 916
+6%
105 373
+0%
Pre-Tax Income
Interest Income Expense
(11 263)
(10 966)
(9 500)
(8 899)
(10 704)
(9 397)
(8 852)
(8 055)
(4 602)
(5 602)
(5 072)
(4 082)
(2 358)
(573)
148
699
259
504
(1 039)
(1 886)
(2 305)
(3 158)
(1 620)
(812)
(1 880)
(4 330)
(7 587)
(9 145)
(9 187)
(8 749)
(3 703)
(1 187)
400
3 460
1 610
264
3 125
2 770
4 294
5 076
2 913
Non-Reccuring Items
(11 385)
(6 157)
(6 791)
(7 542)
(4 537)
(7 493)
(7 320)
(8 275)
(7 843)
(8 551)
(9 054)
(6 534)
(5 687)
(1 127)
567
(58)
(1 241)
(4 190)
(5 519)
(5 864)
(6 710)
(26 495)
(25 647)
(24 833)
(24 181)
(3 839)
(13 920)
(13 595)
(12 687)
(33 390)
(25 040)
(24 434)
(23 636)
(3 560)
(1 784)
(3 587)
(4 378)
(18 541)
(15 350)
(14 815)
(15 658)
Gain/Loss on Disposition of Assets
8 552
8 508
453
392
160
8 508
0
0
0
0
0
0
0
453
0
0
0
0
0
0
2 439
2 758
3 094
3 094
714
304
0
0
0
0
0
0
0
0
0
0
0
1 394
0
0
0
Total Other Income
132
329
49
(276)
(179)
(8 024)
424
451
587
(53)
(544)
(663)
(1 009)
(2 006)
(2 079)
(2 056)
(1 987)
(115)
153
319
242
520
658
293
(281)
(559)
(532)
(529)
480
(940)
(758)
(530)
(614)
(520)
(389)
114
(633)
39
(1 527)
(2 180)
(1 656)
Pre-Tax Income
81 362
N/A
83 542
+3%
76 316
-9%
66 730
-13%
78 192
+17%
77 620
-1%
79 853
+3%
82 728
+4%
78 179
-5%
96 087
+23%
96 044
0%
99 946
+4%
103 449
+4%
100 805
-3%
107 288
+6%
106 956
0%
103 439
-3%
101 410
-2%
97 116
-4%
91 754
-6%
106 592
+16%
88 562
-17%
90 732
+2%
107 591
+19%
88 118
-18%
86 746
-2%
29 034
-67%
(14 369)
N/A
(22 080)
-54%
(41 013)
-86%
(9 465)
+77%
742
N/A
10 335
+1 293%
38 592
+273%
58 313
+51%
74 653
+28%
84 558
+13%
75 012
-11%
86 092
+15%
92 997
+8%
90 972
-2%
Net Income
Tax Provision
(28 823)
(35 620)
(31 827)
(29 424)
(32 501)
(21 848)
(22 187)
(21 516)
(21 131)
(24 538)
(23 291)
(24 216)
(23 900)
(27 931)
(30 892)
(30 901)
(30 390)
(33 362)
(33 027)
(31 233)
(36 348)
(20 525)
(20 533)
(25 922)
(20 374)
(29 834)
(12 556)
622
3 079
6 478
(2 396)
(5 507)
(7 786)
(13 256)
(19 360)
(23 956)
(26 430)
(23 422)
(26 210)
(27 702)
(28 365)
Income from Continuing Operations
52 539
47 922
44 489
37 306
45 691
55 772
57 666
61 212
57 048
71 549
72 753
75 730
79 549
72 874
76 396
76 055
73 049
68 048
64 089
60 521
70 244
68 037
70 199
81 669
67 744
56 912
16 478
(13 747)
(19 001)
(34 535)
(11 861)
(4 765)
2 549
25 336
38 953
50 697
58 128
51 590
59 882
65 295
62 607
Income to Minority Interest
(1 389)
(1 569)
(1 596)
(1 635)
(1 678)
(1 570)
(1 641)
(1 613)
(1 611)
(1 577)
(1 518)
(1 531)
(1 403)
(1 570)
(1 677)
(1 689)
(1 794)
(1 685)
(1 760)
(1 954)
(2 432)
(2 560)
(2 523)
(2 415)
(2 081)
(2 051)
(1 914)
(2 030)
(1 965)
(2 166)
(2 735)
(3 071)
(3 563)
(3 916)
(3 911)
(4 085)
(4 484)
(4 636)
(4 655)
(4 517)
(3 895)
Net Income (Common)
51 149
N/A
46 352
-9%
42 892
-7%
35 669
-17%
44 012
+23%
54 201
+23%
56 023
+3%
59 599
+6%
55 437
-7%
69 971
+26%
71 234
+2%
74 197
+4%
78 144
+5%
71 302
-9%
74 718
+5%
74 364
0%
71 253
-4%
66 361
-7%
62 327
-6%
58 565
-6%
67 810
+16%
65 476
-3%
67 674
+3%
79 253
+17%
65 662
-17%
54 859
-16%
14 564
-73%
(15 778)
N/A
(20 967)
-33%
(36 702)
-75%
(14 598)
+60%
(7 838)
+46%
(1 017)
+87%
21 418
N/A
35 040
+64%
46 611
+33%
53 642
+15%
46 952
-12%
55 224
+18%
60 775
+10%
58 711
-3%
EPS (Diluted)
202.97
N/A
183.93
-9%
170.2
-7%
141.54
-17%
174.65
+23%
214.78
+23%
222.31
+4%
236.5
+6%
219.98
-7%
277.71
+26%
283.8
+2%
296.78
+5%
312.57
+5%
284.91
-9%
300.07
+5%
301.06
+0%
288.47
-4%
267.88
-7%
252.33
-6%
239.04
-5%
276.93
+16%
266.86
-4%
276.74
+4%
326.08
+18%
270.87
-17%
225.69
-17%
60.12
-73%
-65.13
N/A
-86.63
-33%
-151.72
-75%
-60.57
+60%
-32.52
+46%
-4.22
+87%
88.88
N/A
145.42
+64%
193.44
+33%
222.66
+15%
194.88
-12%
229.36
+18%
252.68
+10%
244.07
-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 133,700+ 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.