A

Adeka Corp
TSE:4401

Watchlist Manager
Adeka Corp
TSE:4401
Watchlist
Price: 2 813 JPY 0.02% Market Closed
Market Cap: 291.9B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+4%
3 Years
+10%
5 Years
+29%
7 Years
+74%
10 Years
+94%
0
Operating Income
+0%
Growth Rates:
1 Year
+27%
3 Years
+8%
5 Years
+69%
7 Years
+87%
10 Years
+191%
0
Net Income
+0%
Growth Rates:
1 Year
+39%
3 Years
+2%
5 Years
+63%
7 Years
+57%
10 Years
+171%

Earnings Waterfall
Adeka Corp

Revenue
409.7B JPY
Cost of Revenue
-294.8B JPY
Gross Profit
114.8B JPY
Operating Expenses
-73.4B JPY
Operating Income
41.5B JPY
Other Expenses
-15.7B JPY
Net Income
25.7B JPY

Income Statement
Adeka Corp

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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 Sep-2024 Dec-2024
Revenue
Revenue
211 091
N/A
205 890
-2%
209 516
+2%
215 403
+3%
219 053
+2%
222 746
+2%
222 955
+0%
221 944
0%
220 794
-1%
223 440
+1%
227 333
+2%
229 257
+1%
234 866
+2%
239 612
+2%
243 909
+2%
251 027
+3%
263 831
+5%
299 354
+13%
307 730
+3%
319 399
+4%
316 443
-1%
304 131
-4%
301 825
-1%
296 590
-2%
299 605
+1%
327 080
+9%
343 289
+5%
356 391
+4%
373 797
+5%
361 234
-3%
380 232
+5%
391 109
+3%
398 195
+2%
403 343
+1%
396 221
-2%
394 524
0%
393 650
0%
399 770
+2%
403 334
+1%
407 185
+1%
409 663
+1%
Gross Profit
Cost of Revenue
(165 506)
(160 546)
(162 576)
(166 841)
(167 844)
(170 144)
(169 683)
(167 846)
(166 581)
(167 576)
(170 680)
(172 382)
(176 527)
(181 834)
(185 564)
(191 395)
(200 409)
(224 828)
(229 527)
(236 839)
(234 438)
(224 575)
(222 545)
(219 435)
(220 525)
(240 348)
(251 485)
(260 188)
(273 413)
(266 021)
(282 245)
(292 893)
(299 760)
(305 124)
(299 449)
(295 990)
(293 770)
(295 079)
(295 753)
(295 849)
(294 835)
Gross Profit
45 585
N/A
45 344
-1%
46 940
+4%
48 562
+3%
51 209
+5%
52 602
+3%
53 272
+1%
54 098
+2%
54 213
+0%
55 864
+3%
56 653
+1%
56 875
+0%
58 339
+3%
57 778
-1%
58 345
+1%
59 632
+2%
63 422
+6%
74 526
+18%
78 203
+5%
82 560
+6%
82 005
-1%
79 556
-3%
79 280
0%
77 155
-3%
79 080
+2%
86 732
+10%
91 804
+6%
96 203
+5%
100 384
+4%
95 213
-5%
97 987
+3%
98 216
+0%
98 435
+0%
98 219
0%
96 772
-1%
98 534
+2%
99 880
+1%
104 691
+5%
107 581
+3%
111 336
+3%
114 828
+3%
Operating Income
Operating Expenses
(31 359)
(31 335)
(31 804)
(32 405)
(32 794)
(33 302)
(33 700)
(33 903)
(34 216)
(34 823)
(35 156)
(35 504)
(36 155)
(36 443)
(36 842)
(37 796)
(42 651)
(47 888)
(52 463)
(57 614)
(57 481)
(57 039)
(56 210)
(54 698)
(54 861)
(57 753)
(58 919)
(60 382)
(61 837)
(61 181)
(63 248)
(64 276)
(65 336)
(65 850)
(66 041)
(66 479)
(67 225)
(69 263)
(70 887)
(72 410)
(73 365)
Selling, General & Administrative
(31 359)
(26 222)
(31 802)
(32 402)
(32 792)
(28 087)
(33 699)
(33 902)
(34 214)
(28 951)
(35 155)
(35 503)
(36 154)
(30 302)
(36 841)
(37 794)
(42 651)
(40 719)
(52 463)
(57 615)
(57 481)
(49 103)
(56 208)
(54 697)
(54 861)
(49 930)
(58 919)
(60 380)
(61 836)
(52 944)
(63 248)
(64 277)
(65 335)
(57 220)
(66 039)
(66 476)
(67 223)
(59 832)
(70 885)
(72 410)
(73 364)
Research & Development
0
(5 111)
0
0
0
0
0
0
0
(5 871)
0
0
0
(6 140)
0
0
0
(7 169)
0
0
0
(7 935)
0
0
0
(7 822)
0
0
0
(8 236)
0
0
0
(8 628)
0
0
0
(9 430)
0
0
0
Other Operating Expenses
0
(2)
(2)
(3)
0
(5 215)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
1
0
1
0
0
(1)
(2)
(1)
0
(1)
0
(2)
(1)
(1)
0
0
0
(2)
(2)
(3)
(2)
(1)
(2)
0
0
Operating Income
14 226
N/A
14 009
-2%
15 136
+8%
16 157
+7%
18 415
+14%
19 300
+5%
19 572
+1%
20 195
+3%
19 997
-1%
21 041
+5%
21 497
+2%
21 371
-1%
22 184
+4%
21 335
-4%
21 503
+1%
21 836
+2%
20 771
-5%
26 638
+28%
25 740
-3%
24 946
-3%
24 524
-2%
22 517
-8%
23 070
+2%
22 457
-3%
24 219
+8%
28 979
+20%
32 885
+13%
35 821
+9%
38 547
+8%
34 032
-12%
34 739
+2%
33 940
-2%
33 099
-2%
32 369
-2%
30 731
-5%
32 055
+4%
32 655
+2%
35 428
+8%
36 694
+4%
38 926
+6%
41 463
+7%
Pre-Tax Income
Interest Income Expense
2 600
2 587
2 725
2 258
1 478
337
(228)
(445)
982
811
1 604
1 982
920
855
1 291
1 373
977
255
(262)
(768)
(450)
783
166
333
(39)
(416)
388
1 350
1 647
1 529
3 470
2 408
1 597
2 172
712
2 346
2 884
2 600
2 342
(1 699)
(696)
Non-Reccuring Items
(3 323)
(391)
(426)
(592)
(651)
(813)
(948)
(770)
(736)
(429)
(284)
(329)
(326)
(590)
(623)
(376)
(373)
(64)
163
(390)
(387)
(722)
(704)
(1 797)
(2 280)
(2 698)
(2 863)
(2 149)
(1 639)
(769)
(2 782)
(1 798)
(2 317)
(5 731)
(4 744)
(5 811)
(5 246)
(2 066)
(1 716)
(491)
(2 632)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
530
530
402
0
1 244
0
1 372
1 584
219
1 788
1 871
0
1 685
127
51
88
58
50
56
46
61
1 378
Total Other Income
(329)
(90)
(47)
(479)
(412)
(68)
(437)
53
164
162
202
264
195
147
(91)
(169)
(335)
(290)
(484)
(548)
(278)
(33)
715
560
1 841
484
607
493
981
267
2 513
796
307
331
195
165
(175)
(336)
(127)
(238)
149
Pre-Tax Income
13 174
N/A
16 115
+22%
17 388
+8%
17 344
0%
18 830
+9%
18 756
0%
17 959
-4%
19 033
+6%
20 407
+7%
21 585
+6%
23 019
+7%
23 288
+1%
22 973
-1%
21 747
-5%
22 080
+2%
22 664
+3%
21 040
-7%
26 539
+26%
25 157
-5%
23 770
-6%
23 939
+1%
22 947
-4%
23 247
+1%
22 797
-2%
23 741
+4%
27 721
+17%
32 601
+18%
35 734
+10%
41 324
+16%
36 930
-11%
37 940
+3%
37 031
-2%
32 813
-11%
29 192
-11%
26 982
-8%
28 813
+7%
30 168
+5%
35 682
+18%
37 239
+4%
36 559
-2%
39 662
+8%
Net Income
Tax Provision
(3 074)
(4 320)
(4 752)
(4 529)
(4 834)
(4 675)
(4 328)
(4 692)
(5 092)
(5 343)
(5 750)
(5 886)
(5 676)
(5 503)
(5 653)
(5 707)
(5 350)
(7 140)
(6 599)
(6 263)
(6 055)
(5 646)
(6 028)
(5 850)
(6 367)
(8 280)
(9 496)
(10 531)
(11 285)
(9 661)
(9 680)
(9 666)
(9 430)
(8 231)
(7 864)
(8 338)
(8 675)
(9 371)
(9 601)
(9 447)
(10 171)
Income from Continuing Operations
10 100
11 795
12 636
12 815
13 996
14 081
13 631
14 341
15 315
16 242
17 269
17 402
17 297
16 244
16 427
16 957
15 690
19 399
18 558
17 507
17 884
17 301
17 219
16 947
17 374
19 441
23 105
25 203
30 039
27 269
28 260
27 365
23 383
20 961
19 118
20 475
21 493
26 311
27 638
27 112
29 491
Income to Minority Interest
(618)
(610)
(701)
(784)
(803)
(821)
(839)
(859)
(929)
(916)
(906)
(899)
(899)
(897)
(849)
(911)
(754)
(2 342)
(1 993)
(2 107)
(2 052)
(2 084)
(2 111)
(1 926)
(1 867)
(3 021)
(3 836)
(3 810)
(4 911)
(3 581)
(4 338)
(4 342)
(4 074)
(4 182)
(3 356)
(3 126)
(2 942)
(3 333)
(2 959)
(3 200)
(3 760)
Net Income (Common)
9 480
N/A
11 183
+18%
11 934
+7%
12 029
+1%
13 192
+10%
13 259
+1%
12 791
-4%
13 481
+5%
14 385
+7%
15 325
+7%
16 363
+7%
16 502
+1%
16 398
-1%
15 346
-6%
15 576
+1%
16 045
+3%
14 934
-7%
17 055
+14%
16 564
-3%
15 397
-7%
15 830
+3%
15 216
-4%
15 106
-1%
15 021
-1%
15 506
+3%
16 419
+6%
19 269
+17%
21 392
+11%
25 127
+17%
23 687
-6%
23 919
+1%
23 020
-4%
19 308
-16%
16 778
-13%
15 761
-6%
17 348
+10%
18 549
+7%
22 977
+24%
24 678
+7%
23 912
-3%
25 730
+8%
EPS (Diluted)
92.03
N/A
108.27
+18%
115.86
+7%
116.78
+1%
128.07
+10%
128.37
+0%
124.18
-3%
130.88
+5%
139.66
+7%
149.03
+7%
158.86
+7%
160.21
+1%
159.2
-1%
149.17
-6%
151.22
+1%
155.82
+3%
145.3
-7%
165.78
+14%
160.84
-3%
149.43
-7%
153.62
+3%
147.69
-4%
146.34
-1%
145.46
-1%
150.14
+3%
159.01
+6%
186.58
+17%
207.13
+11%
243.94
+18%
229.65
-6%
232.2
+1%
223.83
-4%
188.26
-16%
163.3
-13%
153.99
-6%
169.87
+10%
181.62
+7%
224.86
+24%
241.64
+7%
234.49
-3%
252.94
+8%

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 240,000+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.