Edion Corp
TSE:2730

Watchlist Manager
Edion Corp Logo
Edion Corp
TSE:2730
Watchlist
Price: 1 780 JPY 0.85% Market Closed
Market Cap: 187B JPY
Have any thoughts about
Edion Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

734.6B
+2%
Revenue
Growth Rates:
1 Year
+3%
3 Years
-3%
5 Years
+0%
7 Years
+9%
10 Years
-4%
18.5B
+9%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
-22%
5 Years
+34%
7 Years
+29%
10 Years
+7%
10.2B
+13%
Net Income
Growth Rates:
1 Year
-1%
3 Years
-33%
5 Years
+15%
7 Years
-18%
10 Years
+44%

Earnings Waterfall
Edion Corp

Revenue
734.6B JPY
Cost of Revenue
-521.2B JPY
Gross Profit
213.4B JPY
Operating Expenses
-194.9B JPY
Operating Income
18.5B JPY
Other Expenses
-8.3B JPY
Net Income
10.2B JPY

Income Statement
Edion Corp

Rotate your device to view
Income Statement
Currency: JPY
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 Mar-2024 Jun-2024
Revenue
Revenue
762 210
N/A
755 474
-1%
742 376
-2%
691 216
-7%
688 396
0%
692 125
+1%
691 529
0%
692 087
+0%
691 673
0%
685 820
-1%
680 336
-1%
674 426
-1%
671 335
0%
675 645
+1%
679 665
+1%
686 284
+1%
693 416
+1%
703 929
+2%
710 401
+1%
718 638
+1%
732 226
+2%
763 016
+4%
747 111
-2%
733 575
-2%
738 137
+1%
719 468
-3%
746 758
+4%
768 113
+3%
757 890
-1%
734 252
-3%
715 632
-3%
713 768
0%
713 541
0%
716 115
+0%
723 514
+1%
720 584
0%
716 671
-1%
722 046
+1%
719 638
0%
721 085
+0%
734 601
+2%
Gross Profit
Cost of Revenue
(557 306)
(549 354)
(536 482)
(500 856)
(497 732)
(500 089)
(496 764)
(496 010)
(494 889)
(488 891)
(485 022)
(481 392)
(478 867)
(482 013)
(483 397)
(488 119)
(492 243)
(499 387)
(504 226)
(508 818)
(518 959)
(542 251)
(531 900)
(522 970)
(525 516)
(510 223)
(528 605)
(542 475)
(534 904)
(517 835)
(504 551)
(504 087)
(503 338)
(505 793)
(511 851)
(509 707)
(507 931)
(511 379)
(511 031)
(511 499)
(521 242)
Gross Profit
204 904
N/A
206 120
+1%
205 894
0%
190 360
-8%
190 664
+0%
192 036
+1%
194 765
+1%
196 077
+1%
196 784
+0%
196 929
+0%
195 314
-1%
193 034
-1%
192 468
0%
193 632
+1%
196 268
+1%
198 165
+1%
201 173
+2%
204 542
+2%
206 175
+1%
209 820
+2%
213 267
+2%
220 765
+4%
215 211
-3%
210 605
-2%
212 621
+1%
209 245
-2%
218 153
+4%
225 638
+3%
222 986
-1%
216 417
-3%
211 081
-2%
209 681
-1%
210 203
+0%
210 322
+0%
211 663
+1%
210 877
0%
208 740
-1%
210 667
+1%
208 607
-1%
209 586
+0%
213 359
+2%
Operating Income
Operating Expenses
(187 564)
(189 395)
(187 740)
(179 615)
(179 743)
(178 602)
(179 184)
(179 027)
(179 174)
(178 544)
(178 409)
(177 761)
(178 153)
(178 986)
(180 767)
(182 787)
(184 862)
(187 815)
(189 573)
(191 978)
(199 413)
(202 796)
(201 785)
(198 321)
(191 903)
(191 027)
(192 926)
(198 853)
(199 281)
(196 317)
(194 296)
(190 885)
(190 742)
(191 203)
(191 677)
(191 691)
(190 904)
(191 035)
(191 360)
(192 657)
(194 859)
Selling, General & Administrative
(187 848)
(189 394)
(187 741)
(179 614)
(179 742)
(178 602)
(179 182)
(179 025)
(179 172)
(178 542)
(178 408)
(177 760)
(178 152)
(178 985)
(180 765)
(182 786)
(184 860)
(187 813)
(189 571)
(191 977)
(199 413)
(202 795)
(201 784)
(198 321)
(191 902)
(191 027)
(192 926)
(198 852)
(199 280)
(196 317)
(194 295)
(190 884)
(190 740)
(191 201)
(191 675)
(191 690)
(190 904)
(191 034)
(191 360)
(192 656)
(194 857)
Depreciation & Amortization
285
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
0
0
0
0
Other Operating Expenses
(1)
(1)
1
(1)
(1)
0
0
(2)
(2)
0
(1)
(1)
(1)
0
0
(1)
(2)
(2)
(2)
(1)
0
(1)
(1)
0
(1)
0
0
(1)
(1)
0
(1)
(1)
(2)
(2)
(2)
(1)
0
(1)
0
(1)
(2)
Operating Income
17 340
N/A
16 725
-4%
18 154
+9%
10 745
-41%
10 921
+2%
13 434
+23%
15 581
+16%
17 050
+9%
17 610
+3%
18 385
+4%
16 905
-8%
15 273
-10%
14 315
-6%
14 646
+2%
15 501
+6%
15 378
-1%
16 311
+6%
16 727
+3%
16 602
-1%
17 842
+7%
13 854
-22%
17 969
+30%
13 426
-25%
12 284
-9%
20 718
+69%
18 218
-12%
25 227
+38%
26 785
+6%
23 705
-11%
20 100
-15%
16 785
-16%
18 796
+12%
19 461
+4%
19 119
-2%
19 986
+5%
19 186
-4%
17 836
-7%
19 632
+10%
17 247
-12%
16 929
-2%
18 500
+9%
Pre-Tax Income
Interest Income Expense
(391)
(580)
(572)
(388)
(395)
(344)
(284)
(269)
(263)
12
16
(244)
(255)
(406)
(379)
(332)
(383)
(453)
(440)
(345)
(293)
(98)
(141)
(168)
(285)
(427)
(316)
(218)
(119)
(16)
(85)
(116)
(147)
(357)
(475)
(187)
(371)
(268)
(111)
(220)
(167)
Non-Reccuring Items
(6 185)
(5 976)
(6 177)
(3 632)
(1 084)
(1 063)
(1 500)
(5 464)
(5 750)
(6 233)
(5 724)
(4 935)
(4 558)
(4 221)
(4 630)
(3 010)
(3 350)
(3 554)
(3 148)
(1 784)
(1 730)
(1 515)
(169)
(1 202)
(1 789)
(1 974)
(3 418)
(2 500)
(2 099)
(1 692)
(1 530)
(2 043)
(1 815)
(1 828)
(1 842)
(2 622)
(2 768)
(2 914)
(2 731)
(3 073)
(3 065)
Gain/Loss on Disposition of Assets
(289)
(242)
(67)
2 471
(104)
(130)
(149)
0
(75)
(245)
(57)
(61)
(38)
212
157
365
0
721
614
287
0
179
179
1 343
1 364
1 317
0
(38)
87
176
175
166
292
277
272
244
89
13
(26)
23
4
Total Other Income
936
845
846
918
848
1 019
843
597
737
721
900
984
925
818
860
1 121
1 889
1 330
1 456
1 391
1 556
1 874
1 803
1 249
1 071
332
1 853
1 244
1 350
2 298
2 613
2 961
2 715
1 828
1 190
280
734
767
683
631
758
Pre-Tax Income
11 411
N/A
10 772
-6%
12 184
+13%
10 114
-17%
10 186
+1%
12 916
+27%
14 491
+12%
11 914
-18%
12 259
+3%
12 640
+3%
12 040
-5%
11 017
-8%
10 389
-6%
11 049
+6%
11 509
+4%
13 522
+17%
14 467
+7%
14 771
+2%
15 084
+2%
17 391
+15%
13 387
-23%
18 409
+38%
15 098
-18%
13 506
-11%
21 079
+56%
17 466
-17%
23 346
+34%
25 273
+8%
22 926
-9%
20 868
-9%
17 958
-14%
19 764
+10%
20 506
+4%
19 039
-7%
19 131
+0%
16 901
-12%
15 520
-8%
17 230
+11%
15 062
-13%
14 290
-5%
16 030
+12%
Net Income
Tax Provision
(4 271)
(4 598)
(5 048)
(5 200)
(5 618)
(6 236)
(6 449)
(5 907)
(5 833)
(5 747)
(5 465)
2 095
2 140
1 780
1 651
(4 579)
(4 992)
(4 999)
(5 352)
(5 758)
(4 513)
(4 637)
(3 182)
(2 529)
(4 942)
(5 358)
(7 611)
(8 639)
(7 605)
(7 022)
(6 126)
(6 655)
(6 963)
(6 466)
(6 527)
(5 508)
(5 204)
(5 691)
(5 026)
(5 341)
(5 865)
Income from Continuing Operations
7 140
6 174
7 136
4 914
4 568
6 680
8 042
6 007
6 426
6 893
6 575
13 112
12 529
12 829
13 160
8 943
9 475
9 772
9 732
11 633
8 874
13 772
11 916
10 977
16 137
12 108
15 735
16 634
15 321
13 846
11 832
13 109
13 543
12 573
12 604
11 393
10 316
11 539
10 036
8 949
10 165
Income to Minority Interest
(48)
(43)
(35)
15
20
15
9
15
23
22
15
6
0
0
0
1
4
6
6
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26
72
42
Net Income (Common)
7 091
N/A
6 130
-14%
7 100
+16%
4 929
-31%
4 586
-7%
6 695
+46%
8 051
+20%
6 022
-25%
6 448
+7%
6 915
+7%
6 590
-5%
13 118
+99%
12 520
-5%
12 826
+2%
13 158
+3%
8 944
-32%
9 481
+6%
9 781
+3%
9 742
0%
11 642
+20%
8 881
-24%
13 775
+55%
11 917
-13%
10 977
-8%
16 135
+47%
12 108
-25%
15 734
+30%
16 633
+6%
15 321
-8%
13 844
-10%
11 831
-15%
13 109
+11%
13 543
+3%
12 573
-7%
12 605
+0%
11 393
-10%
10 315
-9%
11 539
+12%
10 062
-13%
9 021
-10%
10 208
+13%
EPS (Diluted)
63.88
N/A
55.22
-14%
59.16
+7%
42.68
-28%
36.98
-13%
52.71
+43%
63.39
+20%
47.66
-25%
50.37
+6%
54.02
+7%
51.48
-5%
102.88
+100%
100.16
-3%
103.43
+3%
106.11
+3%
71.89
-32%
76.45
+6%
78.87
+3%
78.48
0%
93.78
+19%
79.82
-15%
102.48
+28%
99.41
-3%
90.49
-9%
134.82
+49%
102.07
-24%
132.39
+30%
139.79
+6%
128.72
-8%
118.02
-8%
102.94
-13%
112.6
+9%
118.38
+5%
109.81
-7%
110.77
+1%
100.32
-9%
93.09
-7%
104.06
+12%
90.69
-13%
81.35
-10%
91.96
+13%

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
Follow us
Join more than 193,700+ 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.