First Time Loading...
A

Alps Logistics Co Ltd
TSE:9055

Watchlist Manager
Alps Logistics Co Ltd
TSE:9055
Watchlist
Price: 3 815 JPY 12.21% Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

117.4B
+0.1%
Revenue
Growth Rates:
1 Year
-3%
3 Years
+22%
5 Years
+11%
7 Years
+21%
10 Years
+55%
5.9B
-10%
Operating Income
Growth Rates:
1 Year
-26%
3 Years
+46%
5 Years
+24%
7 Years
+15%
10 Years
+56%
3.7B
-7%
Net Income
Growth Rates:
1 Year
-29%
3 Years
+59%
5 Years
+46%
7 Years
+23%
10 Years
+64%

Earnings Waterfall
Alps Logistics Co Ltd

Revenue
117.4B JPY
Cost of Revenue
-103.2B JPY
Gross Profit
14.2B JPY
Operating Expenses
-8.3B JPY
Operating Income
5.9B JPY
Other Expenses
-2.2B JPY
Net Income
3.7B JPY

Income Statement
Alps Logistics 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
75 886
N/A
78 842
+4%
80 201
+2%
81 677
+2%
83 692
+2%
85 828
+3%
88 361
+3%
90 635
+3%
92 269
+2%
93 818
+2%
94 513
+1%
95 752
+1%
97 319
+2%
99 249
+2%
101 614
+2%
103 252
+2%
104 690
+1%
104 972
+0%
105 252
+0%
105 538
+0%
105 876
+0%
104 919
-1%
104 435
0%
103 842
-1%
101 800
-2%
100 741
-1%
97 094
-4%
94 279
-3%
96 293
+2%
100 562
+4%
106 971
+6%
111 927
+5%
113 494
+1%
113 814
+0%
115 466
+1%
120 065
+4%
121 674
+1%
121 165
0%
120 093
-1%
117 269
-2%
117 435
+0%
Gross Profit
Cost of Revenue
(66 760)
(69 142)
(70 350)
(71 582)
(73 360)
(75 293)
(77 442)
(79 513)
(80 988)
(82 190)
(82 852)
(83 782)
(85 220)
(87 100)
(89 302)
(91 101)
(92 551)
(93 641)
(94 285)
(94 742)
(94 940)
(93 338)
(92 791)
(92 169)
(90 618)
(89 888)
(86 619)
(83 966)
(85 392)
(88 731)
(93 814)
(98 119)
(99 853)
(100 421)
(101 903)
(105 429)
(106 040)
(105 255)
(104 529)
(102 540)
(103 196)
Gross Profit
9 126
N/A
9 700
+6%
9 851
+2%
10 095
+2%
10 332
+2%
10 535
+2%
10 919
+4%
11 122
+2%
11 281
+1%
11 628
+3%
11 661
+0%
11 970
+3%
12 099
+1%
12 149
+0%
12 312
+1%
12 151
-1%
12 139
0%
11 331
-7%
10 967
-3%
10 796
-2%
10 936
+1%
11 581
+6%
11 644
+1%
11 673
+0%
11 182
-4%
10 853
-3%
10 475
-3%
10 313
-2%
10 901
+6%
11 831
+9%
13 157
+11%
13 808
+5%
13 641
-1%
13 393
-2%
13 563
+1%
14 636
+8%
15 634
+7%
15 910
+2%
15 564
-2%
14 729
-5%
14 239
-3%
Operating Income
Operating Expenses
(5 339)
(5 568)
(5 748)
(5 821)
(5 970)
(6 059)
(6 242)
(6 464)
(6 625)
(6 771)
(6 857)
(6 907)
(6 964)
(7 066)
(7 109)
(7 124)
(7 173)
(6 399)
(6 282)
(6 172)
(6 177)
(6 859)
(6 828)
(6 895)
(6 812)
(6 642)
(6 786)
(6 878)
(6 858)
(7 106)
(7 228)
(7 325)
(7 399)
(7 372)
(7 486)
(7 611)
(7 652)
(7 867)
(8 059)
(8 206)
(8 337)
Selling, General & Administrative
(5 339)
(5 567)
(5 728)
(5 820)
(5 968)
(6 077)
(6 243)
(6 465)
(6 623)
(6 770)
(6 854)
(6 904)
(6 963)
(7 065)
(7 129)
(7 145)
(7 171)
(6 398)
(6 282)
(6 171)
(6 176)
(6 858)
(6 827)
(6 894)
(6 811)
(6 734)
(6 810)
(6 809)
(6 859)
(6 371)
(7 239)
(7 336)
(7 408)
(6 590)
(7 485)
(7 612)
(7 652)
(7 036)
(7 973)
(8 119)
(8 336)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
93
0
0
0
(733)
0
0
0
(782)
0
0
0
(830)
0
0
0
Other Operating Expenses
0
(1)
(20)
0
0
18
0
0
(2)
(1)
(2)
(2)
0
(1)
20
21
(2)
(1)
0
(1)
(1)
(1)
(1)
(1)
0
(1)
24
(69)
1
(2)
11
11
9
0
(1)
1
0
(1)
(86)
(87)
(1)
Operating Income
3 787
N/A
4 132
+9%
4 103
-1%
4 274
+4%
4 362
+2%
4 476
+3%
4 677
+4%
4 658
0%
4 656
0%
4 857
+4%
4 804
-1%
5 063
+5%
5 135
+1%
5 083
-1%
5 203
+2%
5 027
-3%
4 966
-1%
4 932
-1%
4 685
-5%
4 624
-1%
4 759
+3%
4 722
-1%
4 816
+2%
4 778
-1%
4 370
-9%
4 211
-4%
3 689
-12%
3 435
-7%
4 043
+18%
4 725
+17%
5 929
+25%
6 483
+9%
6 242
-4%
6 021
-4%
6 077
+1%
7 025
+16%
7 982
+14%
8 043
+1%
7 505
-7%
6 523
-13%
5 902
-10%
Pre-Tax Income
Interest Income Expense
(60)
(129)
(166)
(51)
(10)
139
159
77
34
(46)
(160)
(137)
(40)
78
175
181
(16)
(302)
(340)
(134)
(90)
90
70
(136)
17
(233)
(146)
(339)
(559)
(162)
(326)
(235)
(102)
(1)
680
949
610
373
233
128
217
Non-Reccuring Items
(67)
(19)
0
(2)
0
(19)
0
0
0
(1)
0
0
0
22
0
0
23
1
8
7
8
(253)
(188)
(94)
(95)
(161)
0
0
(69)
13
0
0
0
0
0
0
(85)
(85)
0
0
0
Gain/Loss on Disposition of Assets
(11)
(10)
(1)
(4)
(12)
(12)
(15)
(31)
(28)
(45)
(40)
(27)
(22)
(21)
(23)
(20)
(19)
(15)
(18)
(18)
(31)
29
(24)
(22)
(20)
(14)
(18)
(20)
(9)
(45)
(44)
(47)
(78)
(44)
(45)
(46)
(23)
(34)
(37)
(39)
(37)
Total Other Income
701
428
415
237
218
279
271
279
315
254
299
288
278
241
171
154
95
72
32
25
41
31
52
46
130
143
237
360
379
363
283
200
144
147
244
329
350
374
310
212
204
Pre-Tax Income
4 350
N/A
4 402
+1%
4 351
-1%
4 454
+2%
4 558
+2%
4 863
+7%
5 092
+5%
4 983
-2%
4 977
0%
5 019
+1%
4 903
-2%
5 187
+6%
5 351
+3%
5 403
+1%
5 526
+2%
5 342
-3%
5 049
-5%
4 688
-7%
4 367
-7%
4 504
+3%
4 687
+4%
4 619
-1%
4 726
+2%
4 572
-3%
4 402
-4%
3 946
-10%
3 762
-5%
3 436
-9%
3 785
+10%
4 894
+29%
5 842
+19%
6 401
+10%
6 206
-3%
6 123
-1%
6 956
+14%
8 257
+19%
8 834
+7%
8 671
-2%
8 011
-8%
6 824
-15%
6 286
-8%
Net Income
Tax Provision
(1 654)
(1 725)
(1 695)
(1 661)
(1 705)
(1 827)
(1 887)
(1 850)
(1 735)
(1 640)
(1 565)
(1 584)
(1 691)
(1 680)
(1 738)
(1 762)
(1 713)
(1 698)
(1 625)
(1 654)
(1 659)
(1 591)
(1 584)
(1 472)
(1 431)
(1 254)
(1 211)
(1 095)
(1 135)
(1 441)
(1 687)
(1 891)
(1 844)
(1 878)
(2 143)
(2 506)
(2 647)
(2 544)
(2 421)
(2 131)
(2 015)
Income from Continuing Operations
2 696
2 677
2 656
2 793
2 853
3 036
3 205
3 133
3 242
3 379
3 338
3 603
3 660
3 723
3 788
3 580
3 336
2 990
2 742
2 850
3 028
3 028
3 142
3 100
2 971
2 692
2 551
2 341
2 650
3 453
4 155
4 510
4 362
4 245
4 813
5 751
6 187
6 127
5 590
4 693
4 271
Income to Minority Interest
(453)
(556)
(592)
(607)
(585)
(492)
(518)
(518)
(568)
(637)
(666)
(718)
(677)
(695)
(685)
(627)
(622)
(551)
(464)
(477)
(518)
(529)
(575)
(563)
(472)
(302)
(302)
(288)
(331)
(552)
(646)
(695)
(707)
(646)
(718)
(887)
(1 008)
(1 094)
(967)
(759)
(599)
Net Income (Common)
2 241
N/A
2 119
-5%
2 062
-3%
2 184
+6%
2 267
+4%
2 544
+12%
2 687
+6%
2 615
-3%
2 675
+2%
2 741
+2%
2 671
-3%
2 884
+8%
2 981
+3%
3 026
+2%
3 101
+2%
2 951
-5%
2 712
-8%
2 438
-10%
2 276
-7%
2 372
+4%
2 508
+6%
2 499
0%
2 568
+3%
2 537
-1%
2 500
-1%
2 389
-4%
2 248
-6%
2 052
-9%
2 316
+13%
2 900
+25%
3 507
+21%
3 813
+9%
3 655
-4%
3 598
-2%
4 095
+14%
4 863
+19%
5 178
+6%
5 032
-3%
4 621
-8%
3 933
-15%
3 671
-7%
EPS (Diluted)
64.02
N/A
60.54
-5%
58.91
-3%
62.4
+6%
64.77
+4%
71.85
+11%
76.77
+7%
74.71
-3%
76.42
+2%
77.36
+1%
76.31
-1%
82.4
+8%
85.17
+3%
85.36
+0%
88.6
+4%
84.31
-5%
77.48
-8%
68.88
-11%
65.02
-6%
67.77
+4%
70.79
+4%
70.57
0%
72.53
+3%
71.59
-1%
70.53
-1%
67.43
-4%
63.57
-6%
57.72
-9%
65.31
+13%
81.79
+25%
98.88
+21%
107.46
+9%
103
-4%
101.41
-2%
115.41
+14%
136.96
+19%
145.81
+6%
141.75
-3%
130.16
-8%
110.68
-15%
103.39
-7%

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 135,400+ 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.