Access Co Ltd
TSE:4813

Watchlist Manager
Access Co Ltd Logo
Access Co Ltd
TSE:4813
Watchlist
Price: 852 JPY -1.27% Market Closed
Market Cap: 34B JPY
Have any thoughts about
Access Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

17.9B
+11%
Revenue
Growth Rates:
1 Year
+22%
3 Years
+114%
5 Years
+115%
7 Years
+139%
10 Years
+112%
37.8m
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-96%
10 Years
-
17.4m
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-97%
10 Years
-

Earnings Waterfall
Access Co Ltd

Revenue
17.9B JPY
Cost of Revenue
-10.4B JPY
Gross Profit
7.5B JPY
Operating Expenses
-7.5B JPY
Operating Income
37.8m JPY
Other Expenses
-20.5m JPY
Net Income
17.4m JPY

Income Statement
Access Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024
Revenue
Revenue
8 446
N/A
8 179
-3%
7 521
-8%
7 840
+4%
7 986
+2%
7 617
-5%
6 838
-10%
6 456
-6%
6 120
-5%
5 906
-4%
6 627
+12%
7 067
+7%
7 492
+6%
8 016
+7%
7 931
-1%
7 811
-2%
7 566
-3%
7 387
-2%
8 140
+10%
8 107
0%
8 314
+3%
8 261
-1%
9 423
+14%
9 170
-3%
8 945
-2%
9 099
+2%
7 517
-17%
7 921
+5%
8 351
+5%
8 540
+2%
9 854
+15%
10 859
+10%
11 051
+2%
13 600
+23%
13 060
-4%
14 234
+9%
14 659
+3%
14 287
-3%
16 574
+16%
16 115
-3%
17 894
+11%
Gross Profit
Cost of Revenue
(3 993)
(4 020)
(4 181)
(4 575)
(4 565)
(4 273)
(3 567)
(3 353)
(3 130)
(3 012)
(3 089)
(3 299)
(3 699)
(4 154)
(4 659)
(4 723)
(4 644)
(4 604)
(4 447)
(4 489)
(4 697)
(4 683)
(5 117)
(5 408)
(5 707)
(6 205)
(6 334)
(6 627)
(7 154)
(7 493)
(8 876)
(9 466)
(9 829)
(10 512)
(9 542)
(9 282)
(9 422)
(9 628)
(9 994)
(10 393)
(10 371)
Gross Profit
4 453
N/A
4 159
-7%
3 340
-20%
3 265
-2%
3 422
+5%
3 344
-2%
3 271
-2%
3 103
-5%
2 990
-4%
2 894
-3%
3 538
+22%
3 769
+7%
3 793
+1%
3 862
+2%
3 272
-15%
3 088
-6%
2 922
-5%
2 783
-5%
3 694
+33%
3 618
-2%
3 617
0%
3 578
-1%
4 306
+20%
3 762
-13%
3 238
-14%
2 894
-11%
1 183
-59%
1 295
+9%
1 197
-8%
1 048
-12%
978
-7%
1 393
+42%
1 222
-12%
3 088
+153%
3 518
+14%
4 952
+41%
5 237
+6%
4 659
-11%
6 580
+41%
5 722
-13%
7 523
+31%
Operating Income
Operating Expenses
(4 819)
(4 751)
(4 412)
(4 240)
(4 070)
(3 748)
(3 386)
(3 166)
(2 944)
(2 830)
(2 939)
(2 923)
(2 947)
(3 026)
(2 858)
(2 858)
(2 853)
(2 977)
(3 159)
(3 424)
(3 712)
(3 739)
(3 918)
(4 045)
(4 037)
(4 037)
(3 825)
(3 872)
(3 869)
(3 967)
(4 197)
(4 290)
(4 640)
(5 178)
(5 225)
(6 874)
(6 053)
(6 245)
(6 685)
(7 210)
(7 486)
Selling, General & Administrative
(4 819)
(4 751)
(3 804)
(4 240)
(4 070)
(3 748)
(2 962)
(3 166)
(2 944)
(2 830)
(2 579)
(2 923)
(2 947)
(3 026)
(2 572)
(2 853)
(2 849)
(2 977)
(2 918)
(3 424)
(3 712)
(3 739)
(3 484)
(3 956)
(3 948)
(3 972)
(3 336)
(3 872)
(3 869)
(3 967)
(3 703)
(4 290)
(4 640)
(5 178)
(4 229)
(5 608)
(6 053)
(6 245)
(5 292)
(7 073)
(7 486)
Research & Development
0
0
(506)
0
0
0
(395)
0
0
0
(314)
0
0
0
(246)
0
0
0
(133)
0
0
0
(125)
0
0
0
(85)
0
0
0
(77)
0
0
0
(549)
0
0
0
(1 019)
0
0
Depreciation & Amortization
0
0
(101)
0
0
0
(29)
0
0
0
(46)
0
0
0
(41)
0
0
0
(109)
0
0
0
(309)
0
0
0
(403)
0
0
0
(417)
0
0
0
(447)
0
0
0
(374)
0
0
Other Operating Expenses
0
0
(0)
0
0
0
0
0
0
0
(0)
0
0
0
(0)
(4)
(4)
0
(0)
0
0
0
(0)
(89)
(89)
(66)
0
0
0
0
0
(0)
(0)
0
0
(1 266)
0
0
0
(137)
0
Operating Income
(366)
N/A
(592)
-62%
(1 072)
-81%
(975)
+9%
(649)
+33%
(404)
+38%
(115)
+72%
(62)
+46%
47
N/A
64
+37%
599
+841%
846
+41%
846
0%
836
-1%
414
-51%
230
-44%
68
-70%
(194)
N/A
534
N/A
194
-64%
(95)
N/A
(161)
-69%
388
N/A
(283)
N/A
(800)
-182%
(1 143)
-43%
(2 642)
-131%
(2 578)
+2%
(2 672)
-4%
(2 919)
-9%
(3 219)
-10%
(2 897)
+10%
(3 417)
-18%
(2 090)
+39%
(1 707)
+18%
(1 922)
-13%
(816)
+58%
(1 586)
-94%
(106)
+93%
(1 488)
-1 309%
38
N/A
Pre-Tax Income
Interest Income Expense
(7)
100
181
198
241
132
97
(22)
(107)
(118)
(199)
(122)
(57)
(50)
(105)
(119)
(154)
(134)
(66)
(80)
(52)
(55)
220
221
215
221
174
252
664
692
564
555
437
506
375
362
139
108
113
233
313
Non-Reccuring Items
(103)
(48)
(1 553)
(1 189)
(1 260)
(2 892)
(1 266)
(1 590)
(1 497)
113
12
(31)
(22)
(21)
(23)
0
0
(4)
(0)
11
11
(12)
(77)
0
0
0
(18)
(24)
(24)
(25)
(216)
(210)
(211)
(211)
(1 266)
0
(1 287)
(1 287)
(150)
0
(123)
Gain/Loss on Disposition of Assets
0
0
(10)
18
19
19
19
2
1
1
1
0
0
0
(0)
15
15
15
18
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
146
0
148
Total Other Income
22
36
30
31
44
32
44
42
23
17
1
5
5
4
8
5
8
8
41
43
111
96
55
59
87
92
130
127
30
42
9
12
(20)
(28)
(6)
(33)
(2)
3
(8)
128
17
Pre-Tax Income
(454)
N/A
(504)
-11%
(2 424)
-381%
(1 917)
+21%
(1 605)
+16%
(3 113)
-94%
(1 220)
+61%
(1 631)
-34%
(1 532)
+6%
77
N/A
414
+437%
699
+69%
773
+11%
770
0%
293
-62%
131
-55%
(63)
N/A
(309)
-394%
527
N/A
168
-68%
(25)
N/A
(132)
-431%
586
N/A
(3)
N/A
(498)
-14 585%
(830)
-67%
(2 356)
-184%
(2 223)
+6%
(2 002)
+10%
(2 210)
-10%
(2 862)
-29%
(2 541)
+11%
(3 211)
-26%
(1 823)
+43%
(2 604)
-43%
(1 592)
+39%
(1 965)
-23%
(2 761)
-41%
(4)
+100%
(1 127)
-26 818%
392
N/A
Net Income
Tax Provision
(557)
(488)
(95)
(46)
(47)
(91)
(98)
(157)
(136)
(120)
(101)
(94)
(115)
(114)
(46)
(21)
(30)
(41)
(149)
(163)
(157)
(139)
(92)
(75)
(55)
(49)
(178)
(180)
(206)
(196)
(180)
(187)
(173)
(201)
(92)
(80)
(71)
(76)
(281)
(306)
(378)
Income from Continuing Operations
(1 011)
(991)
(2 519)
(1 963)
(1 651)
(3 204)
(1 318)
(1 788)
(1 669)
(43)
314
605
658
657
248
110
(92)
(350)
378
5
(181)
(271)
494
(78)
(553)
(879)
(2 534)
(2 403)
(2 208)
(2 406)
(3 042)
(2 729)
(3 384)
(2 024)
(2 696)
(1 672)
(2 037)
(2 837)
(285)
(1 433)
14
Income to Minority Interest
0
0
0
0
0
0
0
0
0
1
1
1
1
(0)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(3)
(5)
(7)
(7)
(7)
(2)
5
9
12
12
8
5
5
4
3
Net Income (Common)
(1 011)
N/A
(991)
+2%
(2 519)
-154%
(1 963)
+22%
(1 651)
+16%
(3 204)
-94%
(1 318)
+59%
(1 788)
-36%
(1 668)
+7%
(43)
+97%
315
N/A
606
+92%
659
+9%
656
0%
247
-62%
109
-56%
(93)
N/A
(350)
-275%
377
N/A
5
-99%
(182)
N/A
(272)
-49%
493
N/A
(79)
N/A
(554)
-601%
(881)
-59%
(2 537)
-188%
(2 408)
+5%
(2 215)
+8%
(2 413)
-9%
(3 049)
-26%
(2 731)
+10%
(3 380)
-24%
(2 015)
+40%
(2 684)
-33%
(1 660)
+38%
(2 028)
-22%
(2 832)
-40%
(280)
+90%
(1 428)
-410%
17
N/A
EPS (Diluted)
-26.25
N/A
-25.74
+2%
-65.38
-154%
-50.86
+22%
-42.66
+16%
-83
-95%
-34.19
+59%
-46.33
-36%
-43.11
+7%
-1.09
+97%
8.13
N/A
15.64
+92%
16.97
+9%
16.95
0%
6.37
-62%
2.8
-56%
-2.41
N/A
-9.04
-275%
9.74
N/A
0.11
-99%
-4.69
N/A
-7.01
-49%
12.71
N/A
-2.03
N/A
-14.23
-601%
-22.6
-59%
-65.16
-188%
-61.76
+5%
-56.6
+8%
-61.6
-9%
-77.96
-27%
-69.68
+11%
-86.94
-25%
-52.86
+39%
-69.9
-32%
-44.33
+37%
-54.02
-22%
-75.32
-39%
-7.46
+90%
-37.96
-409%
0.48
N/A

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 210,200+ 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

© 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.