First Time Loading...
H

Hikari Tsushin Inc
TSE:9435

Watchlist Manager
Hikari Tsushin Inc
TSE:9435
Watchlist
Price: 24 915 JPY 1.51% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

620.2B
-2%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+15%
5 Years
+34%
7 Years
+43%
10 Years
+16%
92.9B
+4%
Operating Income
Growth Rates:
1 Year
+47%
3 Years
+21%
5 Years
+34%
7 Years
+130%
10 Years
+221%
98.6B
+6%
Net Income
Growth Rates:
1 Year
+3%
3 Years
+93%
5 Years
+99%
7 Years
+195%
10 Years
+278%

Earnings Waterfall
Hikari Tsushin Inc

Revenue
620.2B JPY
Cost of Revenue
-298.1B JPY
Gross Profit
322B JPY
Operating Expenses
-229.2B JPY
Operating Income
92.9B JPY
Other Expenses
5.8B JPY
Net Income
98.6B JPY

Income Statement
Hikari Tsushin 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
535 179
N/A
565 165
+6%
552 545
-2%
557 832
+1%
567 969
+2%
562 509
-1%
557 428
-1%
528 668
-5%
487 130
-8%
447 682
-8%
442 728
-1%
438 354
-1%
432 671
-1%
428 913
-1%
430 478
+0%
428 959
0%
426 350
-1%
427 540
+0%
436 770
+2%
448 424
+3%
462 706
+3%
484 386
+5%
497 708
+3%
517 355
+4%
527 017
+2%
524 570
0%
528 457
+1%
530 735
+0%
540 663
+2%
559 429
+3%
563 575
+1%
564 864
+0%
568 211
+1%
573 029
+1%
584 746
+2%
613 339
+5%
631 394
+3%
643 984
+2%
640 655
-1%
630 461
-2%
620 158
-2%
Gross Profit
Cost of Revenue
(283 162)
(294 944)
(284 694)
(287 326)
(295 637)
(292 999)
(277 736)
(246 443)
(204 165)
(167 437)
(167 692)
(167 464)
(162 615)
(158 168)
(156 229)
(153 945)
(149 941)
(152 438)
(157 004)
(167 261)
(176 280)
(188 013)
(195 294)
(203 331)
(209 266)
(210 828)
(212 454)
(213 676)
(227 424)
(263 875)
(270 676)
(276 706)
(279 507)
(273 080)
(288 473)
(329 250)
(345 860)
(346 651)
(337 355)
(311 145)
(298 122)
Gross Profit
252 017
N/A
270 221
+7%
267 851
-1%
270 506
+1%
272 332
+1%
269 510
-1%
279 692
+4%
282 225
+1%
282 965
+0%
280 245
-1%
275 036
-2%
270 890
-2%
270 056
0%
270 745
+0%
274 249
+1%
275 014
+0%
276 409
+1%
275 102
0%
279 766
+2%
281 163
+0%
286 426
+2%
296 373
+3%
302 414
+2%
314 024
+4%
317 751
+1%
313 742
-1%
316 003
+1%
317 059
+0%
313 239
-1%
295 554
-6%
292 899
-1%
288 158
-2%
288 704
+0%
299 949
+4%
296 273
-1%
284 089
-4%
285 534
+1%
297 333
+4%
303 300
+2%
319 316
+5%
322 036
+1%
Operating Income
Operating Expenses
(223 095)
(239 866)
(239 526)
(243 184)
(246 318)
(238 782)
(244 700)
(245 888)
(244 161)
(242 583)
(235 923)
(230 743)
(229 688)
(229 184)
(233 171)
(227 472)
(224 977)
(227 699)
(216 729)
(218 005)
(217 309)
(234 545)
(229 778)
(235 135)
(240 298)
(245 586)
(245 124)
(241 343)
(236 735)
(228 069)
(221 795)
(220 224)
(219 879)
(224 082)
(219 079)
(221 856)
(222 458)
(223 620)
(210 984)
(230 355)
(229 164)
Selling, General & Administrative
(222 816)
(238 456)
(238 340)
(241 823)
(244 957)
(237 425)
(243 611)
(244 656)
(241 973)
(241 133)
(235 288)
(230 375)
(229 633)
(230 645)
(234 630)
(233 876)
(230 791)
(228 381)
(226 891)
(225 916)
(227 020)
(235 172)
(235 979)
(243 183)
(246 902)
(246 448)
(247 742)
(243 073)
(237 881)
(229 412)
(225 982)
(223 679)
(224 892)
(227 236)
(231 131)
(231 476)
(230 264)
(228 648)
(225 601)
(226 346)
(226 011)
Depreciation & Amortization
(277)
(1 408)
(1 183)
(1 359)
(1 359)
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
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(2)
(2)
(3)
(2)
0
(1 357)
(1 089)
(1 232)
(2 188)
(1 450)
(635)
(368)
(55)
1 461
1 459
6 404
5 814
682
10 162
7 911
9 711
627
6 201
8 048
6 604
862
2 618
1 730
1 146
1 343
4 187
3 455
5 013
3 154
12 052
9 620
7 806
5 028
14 617
(4 011)
(3 153)
Operating Income
28 922
N/A
30 355
+5%
28 325
-7%
27 322
-4%
26 014
-5%
30 728
+18%
34 992
+14%
36 337
+4%
38 804
+7%
37 662
-3%
39 113
+4%
40 147
+3%
40 368
+1%
41 561
+3%
41 078
-1%
47 542
+16%
51 432
+8%
47 403
-8%
63 037
+33%
63 158
+0%
69 117
+9%
61 828
-11%
72 636
+17%
78 889
+9%
77 453
-2%
68 156
-12%
70 879
+4%
75 716
+7%
76 504
+1%
67 485
-12%
71 104
+5%
67 934
-4%
68 825
+1%
75 867
+10%
77 194
+2%
62 233
-19%
63 076
+1%
73 713
+17%
92 316
+25%
88 961
-4%
92 872
+4%
Pre-Tax Income
Interest Income Expense
10 673
14 718
14 656
16 393
15 793
14 469
16 894
17 453
17 059
13 114
5 565
751
8 912
13 308
15 378
12 903
3 660
1 777
(4 267)
(4 424)
(4 800)
5 124
1 027
2 451
4 783
9 220
6 929
5 396
3 341
9 188
10 885
17 140
22 302
27 689
40 822
49 009
35 508
32 360
31 376
32 133
33 932
Non-Reccuring Items
3 765
3 380
(163)
48
336
444
0
0
0
(2 332)
0
0
0
5 921
2 570
0
0
1 540
0
0
0
95
0
0
0
1 450
0
0
0
634
0
2 757
2 777
6 713
0
18 148
18 130
12 130
0
0
2 011
Gain/Loss on Disposition of Assets
(300)
(299)
1 257
1 393
1 381
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
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
1 391
1 474
1 277
1 005
640
205
(1 376)
(1 651)
(1 385)
(487)
7 333
7 515
7 598
1 913
2 145
1 965
1 217
3 049
(2 472)
(2 485)
206
4 532
3 909
4 560
1 895
1 230
1 666
2 166
6 521
4 863
5 911
5 053
688
(1 761)
559
273
372
276
1 784
2 324
3 172
Pre-Tax Income
44 451
N/A
49 628
+12%
45 352
-9%
46 161
+2%
44 164
-4%
45 846
+4%
50 510
+10%
52 139
+3%
54 478
+4%
47 957
-12%
52 011
+8%
48 413
-7%
56 878
+17%
62 703
+10%
61 171
-2%
62 410
+2%
56 309
-10%
53 769
-5%
56 298
+5%
56 249
0%
64 523
+15%
71 579
+11%
77 572
+8%
85 900
+11%
84 131
-2%
80 056
-5%
79 474
-1%
83 278
+5%
86 366
+4%
82 170
-5%
87 900
+7%
92 884
+6%
94 592
+2%
108 508
+15%
118 575
+9%
129 663
+9%
117 086
-10%
118 479
+1%
125 476
+6%
123 418
-2%
131 987
+7%
Net Income
Tax Provision
(16 140)
(18 057)
(19 436)
(20 059)
(20 134)
(22 668)
(23 917)
(24 798)
(27 313)
(23 467)
(22 524)
(20 624)
(20 803)
(21 348)
(22 264)
(22 415)
(18 860)
(8 086)
(7 774)
(7 729)
(11 644)
(18 672)
(21 363)
(22 054)
(21 482)
(25 882)
(27 016)
(29 456)
(31 721)
(22 857)
(21 035)
(22 745)
(20 211)
(17 105)
(21 972)
(21 493)
(19 415)
(23 482)
(24 999)
(25 820)
(29 855)
Income from Continuing Operations
28 311
31 571
25 916
26 102
24 030
23 178
26 593
27 341
27 165
24 490
29 487
27 789
36 075
41 355
38 907
39 995
37 449
45 683
48 524
48 520
52 879
52 907
56 209
63 846
62 649
54 174
52 458
53 822
54 645
59 313
66 865
70 139
74 381
91 403
96 603
108 170
97 671
94 997
100 477
97 598
102 132
Income to Minority Interest
(2 204)
(2 219)
(2 484)
(2 413)
(2 080)
(2 414)
(1 976)
(1 612)
(1 819)
(1 916)
(2 520)
(2 892)
(2 589)
(2 321)
(2 217)
(2 514)
(2 639)
(2 723)
(3 190)
(3 314)
(3 386)
(3 360)
(3 603)
(3 350)
(2 995)
(2 503)
(2 629)
(3 260)
(3 621)
(4 699)
(5 184)
(5 200)
(4 508)
(3 866)
(2 064)
(988)
(2 351)
(3 651)
(3 995)
(4 301)
(3 501)
Net Income (Common)
26 107
N/A
29 352
+12%
23 434
-20%
23 689
+1%
21 950
-7%
20 763
-5%
24 617
+19%
25 729
+5%
25 345
-1%
22 573
-11%
26 965
+19%
24 894
-8%
33 483
+35%
39 034
+17%
36 688
-6%
37 480
+2%
34 808
-7%
42 959
+23%
45 331
+6%
45 204
0%
49 492
+9%
49 547
+0%
52 605
+6%
60 493
+15%
59 651
-1%
51 670
-13%
49 827
-4%
50 561
+1%
51 022
+1%
54 614
+7%
61 679
+13%
64 936
+5%
69 871
+8%
87 537
+25%
94 536
+8%
107 180
+13%
95 318
-11%
91 345
-4%
96 480
+6%
93 295
-3%
98 629
+6%
EPS (Diluted)
555.46
N/A
624.51
+12%
509.43
-18%
514.97
+1%
477.17
-7%
449.01
-6%
535.15
+19%
559.32
+5%
539.25
-4%
484.09
-10%
573.72
+19%
529.65
-8%
712.4
+35%
838.25
+18%
797.56
-5%
814.78
+2%
756.69
-7%
926.13
+22%
985.45
+6%
981.3
0%
1 074.9
+10%
1 075.33
+0%
1 145.67
+7%
1 316.06
+15%
1 296.07
-2%
1 124.48
-13%
1 084.79
-4%
1 100.22
+1%
1 110.01
+1%
1 188.68
+7%
1 347.64
+13%
1 429.08
+6%
1 539.82
+8%
1 926.81
+25%
2 106.08
+9%
2 391.77
+14%
2 127.06
-11%
2 037.58
-4%
2 159.64
+6%
2 098.35
-3%
2 225.03
+6%

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 132,600+ 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.