Pola Orbis Holdings Inc
TSE:4927

Watchlist Manager
Pola Orbis Holdings Inc Logo
Pola Orbis Holdings Inc
TSE:4927
Watchlist
Price: 1 450.5 JPY -0.89% Market Closed
Market Cap: 320.9B JPY
Have any thoughts about
Pola Orbis Holdings Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

172B
+0.4%
Revenue
Growth Rates:
1 Year
-1%
3 Years
-5%
5 Years
-25%
7 Years
-27%
10 Years
-12%
15B
+4%
Operating Income
Growth Rates:
1 Year
-11%
3 Years
-11%
5 Years
-54%
7 Years
-62%
10 Years
-10%
7.3B
-25%
Net Income
Growth Rates:
1 Year
-5%
3 Years
-38%
5 Years
+287%
7 Years
-71%
10 Years
+1%

Earnings Waterfall
Pola Orbis Holdings Inc

Revenue
172B JPY
Cost of Revenue
-31.2B JPY
Gross Profit
140.7B JPY
Operating Expenses
-125.7B JPY
Operating Income
15B JPY
Other Expenses
-7.7B JPY
Net Income
7.3B JPY

Income Statement
Pola Orbis Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
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 Sep-2024
Revenue
Revenue
196 028
N/A
198 094
+1%
193 273
-2%
201 937
+4%
208 578
+3%
214 788
+3%
218 912
+2%
221 962
+1%
221 435
0%
218 482
-1%
225 040
+3%
228 903
+2%
237 178
+4%
244 335
+3%
247 787
+1%
252 219
+2%
251 296
0%
248 574
-1%
241 488
-3%
233 559
-3%
229 297
-2%
219 920
-4%
210 796
-4%
193 475
-8%
180 204
-7%
176 311
-2%
176 556
+0%
181 564
+3%
181 661
+0%
178 642
-2%
172 743
-3%
168 335
-3%
167 132
-1%
166 307
0%
170 781
+3%
173 395
+2%
173 392
0%
173 304
0%
172 054
-1%
171 304
0%
171 960
+0%
Gross Profit
Cost of Revenue
(39 015)
(39 326)
(38 363)
(39 880)
(40 511)
(41 800)
(42 540)
(42 781)
(42 609)
(40 940)
(40 817)
(39 744)
(40 465)
(41 632)
(41 757)
(42 554)
(42 165)
(41 521)
(40 087)
(38 595)
(37 259)
(35 925)
(35 020)
(32 571)
(30 743)
(29 979)
(29 272)
(29 883)
(30 057)
(28 720)
(29 137)
(29 512)
(29 933)
(31 037)
(31 969)
(31 951)
(32 041)
(31 227)
(30 839)
(31 107)
(31 231)
Gross Profit
157 013
N/A
158 768
+1%
154 910
-2%
162 057
+5%
168 067
+4%
172 988
+3%
176 372
+2%
179 181
+2%
178 826
0%
177 542
-1%
184 223
+4%
189 159
+3%
196 713
+4%
202 703
+3%
206 030
+2%
209 665
+2%
209 131
0%
207 053
-1%
201 401
-3%
194 964
-3%
192 038
-2%
183 995
-4%
175 776
-4%
160 904
-8%
149 461
-7%
146 332
-2%
147 284
+1%
151 681
+3%
151 604
0%
149 922
-1%
143 606
-4%
138 823
-3%
137 199
-1%
135 270
-1%
138 812
+3%
141 444
+2%
141 351
0%
142 077
+1%
141 215
-1%
140 197
-1%
140 729
+0%
Operating Income
Operating Expenses
(140 438)
(141 085)
(139 771)
(143 466)
(145 504)
(150 477)
(153 097)
(153 759)
(153 252)
(150 703)
(151 930)
(153 526)
(157 638)
(163 822)
(166 333)
(168 625)
(168 461)
(167 557)
(165 075)
(162 335)
(159 466)
(152 858)
(149 406)
(140 122)
(134 513)
(132 580)
(131 231)
(134 715)
(134 833)
(133 034)
(129 113)
(126 113)
(124 884)
(122 689)
(123 594)
(124 814)
(124 525)
(125 997)
(126 327)
(125 767)
(125 745)
Selling, General & Administrative
(140 436)
(135 258)
(139 769)
(143 464)
(145 503)
(145 057)
(153 098)
(153 759)
(153 252)
(144 932)
(151 928)
(153 524)
(157 636)
(159 044)
(166 333)
(168 626)
(168 462)
(162 553)
(165 074)
(162 334)
(159 464)
(147 578)
(149 406)
(140 121)
(134 513)
(127 349)
(131 228)
(134 713)
(134 831)
(127 268)
(129 112)
(126 112)
(124 883)
(115 536)
(123 593)
(124 813)
(124 524)
(119 685)
(126 326)
(125 765)
(125 744)
Depreciation & Amortization
0
(5 825)
0
0
0
(5 420)
0
0
0
(5 770)
0
0
0
(4 778)
0
0
0
(5 003)
0
0
0
(5 279)
0
0
0
(5 229)
0
0
0
(5 765)
0
0
0
(7 152)
0
0
0
(6 311)
0
0
0
Other Operating Expenses
(2)
(2)
(2)
0
(1)
0
0
0
0
(1)
(2)
(2)
0
0
0
0
0
(1)
(1)
0
(2)
(1)
0
(1)
0
(2)
(3)
0
(2)
(1)
(1)
0
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
Operating Income
16 575
N/A
17 683
+7%
15 139
-14%
18 591
+23%
22 563
+21%
22 511
0%
23 275
+3%
25 422
+9%
25 574
+1%
26 839
+5%
32 293
+20%
35 633
+10%
39 075
+10%
38 881
0%
39 697
+2%
41 040
+3%
40 670
-1%
39 496
-3%
36 326
-8%
32 629
-10%
32 572
0%
31 137
-4%
26 370
-15%
20 782
-21%
14 948
-28%
13 752
-8%
16 053
+17%
16 966
+6%
16 771
-1%
16 888
+1%
14 493
-14%
12 710
-12%
12 315
-3%
12 581
+2%
15 218
+21%
16 630
+9%
16 826
+1%
16 080
-4%
14 888
-7%
14 430
-3%
14 984
+4%
Pre-Tax Income
Interest Income Expense
598
1 169
1 112
1 368
771
(183)
(620)
(1 471)
(1 145)
645
229
995
1 201
192
(158)
(224)
(242)
(684)
(28)
(553)
(1 097)
(120)
(1 217)
(491)
82
(276)
2 149
1 790
1 421
2 033
2 815
4 662
5 497
2 428
499
824
676
2 256
3 250
3 557
48
Non-Reccuring Items
(4 737)
(8 265)
(7 686)
(7 706)
(6 065)
(533)
(957)
(972)
(947)
(15 192)
(13 735)
(14 053)
(14 500)
(1 444)
(1 312)
(1 061)
(698)
(22 893)
(23 167)
(23 091)
(23 060)
(998)
(1 969)
(3 178)
(3 973)
(3 414)
(2 880)
(1 492)
(824)
(1 357)
(1 378)
(1 913)
(1 889)
(3 454)
(3 843)
(3 456)
(3 584)
(3 109)
(2 601)
(2 664)
(2 399)
Gain/Loss on Disposition of Assets
450
2 176
0
0
0
738
3 734
3 735
3 734
11 170
7 167
7 789
7 787
624
620
(7)
(4)
2
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
762
0
0
0
0
0
0
0
Total Other Income
679
215
2 845
2 897
2 109
152
39
(8)
(23)
164
172
178
186
177
216
214
220
143
(18)
(44)
(59)
(206)
(785)
(237)
(594)
(896)
297
(239)
48
48
38
42
(51)
(6)
740
779
869
133
174
213
332
Pre-Tax Income
13 565
N/A
12 978
-4%
11 410
-12%
15 150
+33%
19 378
+28%
22 685
+17%
25 471
+12%
26 706
+5%
27 193
+2%
23 626
-13%
26 126
+11%
30 542
+17%
33 749
+11%
38 430
+14%
39 063
+2%
39 962
+2%
39 946
0%
16 064
-60%
13 113
-18%
8 941
-32%
8 356
-7%
29 813
+257%
22 399
-25%
16 876
-25%
10 463
-38%
9 169
-12%
15 619
+70%
17 025
+9%
17 416
+2%
17 612
+1%
15 968
-9%
15 501
-3%
15 872
+2%
12 311
-22%
12 614
+2%
14 777
+17%
14 787
+0%
15 360
+4%
15 711
+2%
15 536
-1%
12 965
-17%
Net Income
Tax Provision
(6 473)
(2 960)
(1 370)
(2 561)
(4 737)
(8 567)
(10 174)
(10 419)
(10 058)
(7 279)
(7 622)
(8 504)
(8 679)
(11 281)
(11 288)
(11 458)
(11 440)
(7 675)
(6 974)
(5 936)
(6 458)
(10 111)
(8 101)
(6 183)
(5 082)
(4 527)
(5 775)
(6 201)
(5 656)
(5 821)
(930)
122
306
(804)
(5 549)
(6 767)
(7 020)
(5 627)
(5 599)
(5 726)
(5 602)
Income from Continuing Operations
7 092
10 018
10 040
12 589
14 641
14 118
15 297
16 287
17 135
16 347
18 504
22 038
25 070
27 149
27 775
28 504
28 506
8 389
6 139
3 005
1 898
19 702
14 298
10 693
5 381
4 642
9 844
10 824
11 760
11 791
15 038
15 623
16 178
11 507
7 065
8 010
7 767
9 733
10 112
9 810
7 363
Income to Minority Interest
200
364
318
184
121
(23)
(31)
(18)
(3)
(19)
(15)
(19)
(22)
(11)
(9)
(1)
10
0
0
1
(3)
(6)
(4)
(18)
(18)
(9)
(24)
(20)
(31)
(56)
(65)
(73)
(71)
(61)
(54)
(62)
(70)
(67)
(63)
(48)
(32)
Net Income (Common)
7 292
N/A
10 382
+42%
10 358
0%
12 772
+23%
14 760
+16%
14 095
-5%
15 265
+8%
16 269
+7%
17 132
+5%
16 328
-5%
18 489
+13%
22 019
+19%
25 048
+14%
27 137
+8%
27 766
+2%
28 503
+3%
28 516
+0%
8 388
-71%
6 139
-27%
3 005
-51%
1 893
-37%
19 694
+940%
14 291
-27%
10 672
-25%
5 361
-50%
4 632
-14%
9 817
+112%
10 802
+10%
11 728
+9%
11 734
+0%
14 975
+28%
15 552
+4%
16 108
+4%
11 446
-29%
7 009
-39%
7 946
+13%
7 695
-3%
9 665
+26%
10 048
+4%
9 761
-3%
7 329
-25%
EPS (Diluted)
32.99
N/A
46.97
+42%
46.86
0%
57.79
+23%
66.78
+16%
63.66
-5%
69.07
+8%
73.61
+7%
77.52
+5%
73.73
-5%
83.66
+13%
99.63
+19%
113.33
+14%
122.53
+8%
125.63
+3%
128.97
+3%
129.03
+0%
37.88
-71%
27.72
-27%
13.56
-51%
8.54
-37%
88.93
+941%
64.6
-27%
48.13
-25%
24.19
-50%
20.92
-14%
44.32
+112%
48.78
+10%
53.01
+9%
52.98
0%
67.63
+28%
70.23
+4%
72.73
+4%
51.68
-29%
31.64
-39%
35.87
+13%
34.74
-3%
43.64
+26%
45.37
+4%
44.07
-3%
33.12
-25%

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 210,500+ 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.