First Time Loading...

Japan Airport Terminal Co Ltd
TSE:9706

Watchlist Manager
Japan Airport Terminal Co Ltd Logo
Japan Airport Terminal Co Ltd
TSE:9706
Watchlist
Price: 5 567 JPY -0.48% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

196B
+16%
Revenue
Growth Rates:
1 Year
+117%
3 Years
+128%
5 Years
-26%
7 Years
-4%
10 Years
+37%
22.1B
+81%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-1%
7 Years
+155%
10 Years
+304%
12.8B
+67%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-62%
7 Years
+73%
10 Years
+372%

Earnings Waterfall
Japan Airport Terminal Co Ltd

Revenue
196B JPY
Cost of Revenue
-63.9B JPY
Gross Profit
132.2B JPY
Operating Expenses
-110.1B JPY
Operating Income
22.1B JPY
Other Expenses
-9.3B JPY
Net Income
12.8B JPY

Income Statement
Japan Airport Terminal 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
143 095
N/A
147 116
+3%
151 553
+3%
156 908
+4%
164 473
+5%
173 505
+5%
182 903
+5%
191 271
+5%
197 191
+3%
204 134
+4%
204 597
+0%
203 894
0%
203 935
+0%
204 953
+0%
207 816
+1%
213 179
+3%
220 084
+3%
225 953
+3%
242 313
+7%
255 307
+5%
266 620
+4%
273 618
+3%
273 149
0%
271 466
-1%
269 717
-1%
249 756
-7%
190 871
-24%
136 777
-28%
86 023
-37%
52 572
-39%
55 795
+6%
56 175
+1%
55 442
-1%
57 055
+3%
64 434
+13%
74 770
+16%
90 490
+21%
113 048
+25%
139 672
+24%
169 585
+21%
196 042
+16%
Gross Profit
Cost of Revenue
(71 660)
(74 090)
(76 584)
(79 739)
(84 483)
(89 956)
(96 727)
(102 532)
(106 516)
(110 070)
(110 045)
(108 652)
(108 346)
(109 477)
(111 060)
(114 473)
(119 039)
(122 226)
(127 562)
(130 908)
(132 377)
(132 129)
(130 695)
(128 622)
(126 555)
(114 625)
(84 266)
(56 480)
(30 182)
(15 097)
(15 249)
(14 241)
(12 361)
(10 604)
(12 880)
(15 411)
(20 702)
(29 085)
(39 794)
(52 783)
(63 865)
Gross Profit
71 435
N/A
73 026
+2%
74 969
+3%
77 169
+3%
79 990
+4%
83 549
+4%
86 176
+3%
88 739
+3%
90 675
+2%
94 064
+4%
94 552
+1%
95 242
+1%
95 589
+0%
95 476
0%
96 756
+1%
98 706
+2%
101 045
+2%
103 727
+3%
114 751
+11%
124 399
+8%
134 243
+8%
141 489
+5%
142 454
+1%
142 844
+0%
143 162
+0%
135 131
-6%
106 605
-21%
80 297
-25%
55 841
-30%
37 475
-33%
40 546
+8%
41 934
+3%
43 081
+3%
46 451
+8%
51 554
+11%
59 359
+15%
69 788
+18%
83 963
+20%
99 878
+19%
116 802
+17%
132 177
+13%
Operating Income
Operating Expenses
(65 969)
(66 710)
(67 188)
(68 983)
(71 068)
(73 661)
(75 768)
(77 308)
(78 872)
(82 762)
(84 435)
(86 054)
(86 930)
(85 979)
(86 196)
(86 925)
(88 282)
(90 298)
(97 711)
(104 757)
(111 924)
(119 008)
(120 485)
(122 168)
(124 328)
(125 239)
(120 066)
(113 827)
(105 738)
(96 495)
(93 267)
(90 513)
(88 968)
(87 706)
(87 842)
(88 062)
(89 476)
(94 542)
(98 736)
(104 600)
(110 096)
Selling, General & Administrative
(53 258)
(54 151)
(54 732)
(56 714)
(58 878)
(61 787)
(64 033)
(65 756)
(67 559)
(71 529)
(73 129)
(74 631)
(75 327)
(74 369)
(74 833)
(75 796)
(77 332)
(79 490)
(83 551)
(87 187)
(90 998)
(94 373)
(95 437)
(96 703)
(98 036)
(97 431)
(90 054)
(81 653)
(71 918)
(62 185)
(59 614)
(57 526)
(56 622)
(55 994)
(56 812)
(57 783)
(59 901)
(65 589)
(70 033)
(76 117)
(81 809)
Depreciation & Amortization
(12 709)
(12 558)
(12 454)
(12 269)
(12 080)
(11 872)
(11 734)
(11 550)
(11 312)
(11 232)
(11 305)
(11 421)
(11 601)
(11 609)
(11 362)
(11 128)
(10 950)
(10 806)
(14 161)
(17 571)
(20 928)
(24 634)
(25 046)
(25 463)
(26 290)
(27 807)
(30 011)
(32 176)
(33 821)
(34 310)
(33 656)
(32 986)
(32 346)
(31 715)
(31 033)
(30 285)
(29 580)
(28 954)
(28 705)
(28 481)
(28 286)
Other Operating Expenses
0
(1)
(2)
0
(110)
(2)
(1)
(2)
(1)
(1)
(1)
0
(2)
(1)
(1)
0
0
(2)
1
0
2
(1)
(2)
(2)
(2)
(1)
(1)
2
0
0
3
(1)
0
3
3
6
5
1
2
(2)
(1)
Operating Income
5 466
N/A
6 316
+16%
7 781
+23%
8 186
+5%
8 922
+9%
9 888
+11%
10 408
+5%
11 431
+10%
11 803
+3%
11 302
-4%
10 117
-10%
9 188
-9%
8 659
-6%
9 497
+10%
10 560
+11%
11 781
+12%
12 763
+8%
13 429
+5%
17 040
+27%
19 642
+15%
22 319
+14%
22 481
+1%
21 969
-2%
20 676
-6%
18 834
-9%
9 892
-47%
(13 461)
N/A
(33 530)
-149%
(49 897)
-49%
(59 020)
-18%
(52 721)
+11%
(48 579)
+8%
(45 887)
+6%
(41 255)
+10%
(36 288)
+12%
(28 703)
+21%
(19 688)
+31%
(10 579)
+46%
1 142
N/A
12 202
+968%
22 081
+81%
Pre-Tax Income
Interest Income Expense
(790)
(1 030)
(562)
(221)
348
1 289
1 605
1 628
1 960
1 879
2 149
2 373
2 966
3 054
3 067
3 296
2 931
2 955
1 633
94
(1 477)
(2 449)
(2 422)
(2 373)
(2 262)
(2 050)
(3 268)
(1 099)
2 361
2 223
2 375
(527)
(4 179)
(3 949)
(3 224)
(2 601)
(2 574)
(2 753)
(2 644)
(2 523)
(2 495)
Non-Reccuring Items
(42)
(145)
(144)
(108)
0
(308)
(365)
(422)
(312)
(322)
(179)
(101)
(215)
(1 949)
(1 961)
(1 961)
(1 960)
(283)
23 090
22 978
22 760
22 567
(641)
(647)
(825)
(608)
(655)
(1 761)
(1 504)
(1 853)
(1 865)
(736)
(703)
(328)
(315)
(264)
(235)
(615)
(589)
(699)
(789)
Gain/Loss on Disposition of Assets
0
90
0
68
68
0
0
0
0
0
0
0
0
0
0
1
1
1
0
0
0
0
0
81
81
271
0
0
0
11
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
524
437
731
697
795
650
495
437
290
600
523
510
634
628
619
613
345
421
359
(3)
308
428
519
1 233
1 170
1 104
1 492
2 606
4 102
3 820
4 470
2 224
1 567
1 974
1 531
2 605
1 911
1 564
1 171
886
865
Pre-Tax Income
5 158
N/A
5 668
+10%
7 806
+38%
8 622
+10%
10 133
+18%
11 519
+14%
12 143
+5%
13 074
+8%
13 741
+5%
13 459
-2%
12 610
-6%
11 970
-5%
12 044
+1%
11 230
-7%
12 285
+9%
13 730
+12%
14 080
+3%
16 523
+17%
42 123
+155%
42 711
+1%
43 910
+3%
43 027
-2%
19 425
-55%
18 970
-2%
16 998
-10%
8 609
-49%
(15 892)
N/A
(33 784)
-113%
(44 938)
-33%
(54 819)
-22%
(47 741)
+13%
(47 618)
+0%
(49 202)
-3%
(43 558)
+11%
(38 296)
+12%
(28 963)
+24%
(20 586)
+29%
(12 383)
+40%
(920)
+93%
9 866
N/A
19 662
+99%
Net Income
Tax Provision
(2 404)
(2 662)
(3 275)
(3 567)
(3 883)
(4 875)
(4 961)
(5 104)
(5 341)
(4 933)
(4 673)
(4 376)
(4 704)
(4 234)
(4 429)
(4 798)
(4 260)
(4 569)
(7 141)
(7 394)
(7 964)
(7 360)
(5 439)
(5 427)
(4 914)
(2 620)
4 447
(1 783)
(1 081)
(1 140)
(5 822)
2 697
3 581
1 939
1 166
(231)
(1 520)
(3 304)
(4 399)
(5 084)
(5 786)
Income from Continuing Operations
2 754
3 006
4 531
5 055
6 250
6 644
7 182
7 970
8 400
8 526
7 937
7 594
7 340
6 996
7 856
8 932
9 820
11 954
34 982
35 317
35 946
35 667
13 986
13 543
12 084
5 989
(11 445)
(35 567)
(46 019)
(55 959)
(53 563)
(44 921)
(45 621)
(41 619)
(37 130)
(29 194)
(22 106)
(15 687)
(5 319)
4 782
13 876
Income to Minority Interest
(39)
(25)
(18)
(14)
(23)
4
28
13
243
344
319
296
45
(109)
(144)
(147)
(146)
(177)
(961)
(1 532)
(2 256)
(2 662)
(2 782)
(2 793)
(2 385)
(975)
3 664
11 755
16 392
19 381
19 567
16 743
16 192
16 401
16 390
15 114
13 628
11 786
7 606
2 892
(1 063)
Net Income (Common)
2 713
N/A
2 979
+10%
4 514
+52%
5 038
+12%
6 225
+24%
6 648
+7%
7 209
+8%
7 985
+11%
8 645
+8%
8 870
+3%
8 256
-7%
7 889
-4%
7 384
-6%
6 886
-7%
7 710
+12%
8 783
+14%
9 673
+10%
11 776
+22%
34 021
+189%
33 786
-1%
33 690
0%
33 004
-2%
11 202
-66%
10 747
-4%
9 696
-10%
5 012
-48%
(7 780)
N/A
(23 812)
-206%
(29 628)
-24%
(36 578)
-23%
(33 997)
+7%
(28 177)
+17%
(29 426)
-4%
(25 217)
+14%
(20 739)
+18%
(14 080)
+32%
(8 478)
+40%
(3 901)
+54%
2 284
N/A
7 674
+236%
12 811
+67%
EPS (Diluted)
33.49
N/A
36.77
+10%
55.72
+52%
62.19
+12%
76.85
+24%
81.56
+6%
87.91
+8%
95.05
+8%
100.52
+6%
104.41
+4%
100.68
-4%
89.64
-11%
86.87
-3%
81.04
-7%
90.7
+12%
103.32
+14%
113.8
+10%
138.57
+22%
400.24
+189%
397.48
-1%
396.27
0%
388.24
-2%
131.74
-66%
126.39
-4%
114.01
-10%
60.28
-47%
-95.77
N/A
-293.15
-206%
-364.75
-24%
-445.92
-22%
-365.02
+18%
-302.53
+17%
-315.94
-4%
-270.75
+14%
-222.67
+18%
-151.18
+32%
-91.03
+40%
-41.88
+54%
24.52
N/A
82.4
+236%
137.55
+67%

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 135,100+ 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.