F

Furukawa Electric Co Ltd
TSE:5801

Watchlist Manager
Furukawa Electric Co Ltd
TSE:5801
Watchlist
Price: 6 351 JPY 2.02% Market Closed
Market Cap: 447.5B JPY
Have any thoughts about
Furukawa Electric Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1T
+4%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+24%
5 Years
+17%
7 Years
+24%
10 Years
+30%
33.3B
+91%
Operating Income
Growth Rates:
1 Year
+434%
3 Years
+75%
5 Years
-2%
7 Years
-29%
10 Years
+64%
21.8B
+69%
Net Income
Growth Rates:
1 Year
+275%
3 Years
+40%
5 Years
-14%
7 Years
-33%
10 Years
+393%

Earnings Waterfall
Furukawa Electric Co Ltd

Revenue
1.1T JPY
Cost of Revenue
-940B JPY
Gross Profit
183.8B JPY
Operating Expenses
-150.5B JPY
Operating Income
33.3B JPY
Other Expenses
-11.5B JPY
Net Income
21.8B JPY

Income Statement
Furukawa Electric Co Ltd

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
862 576
N/A
870 930
+1%
867 817
0%
877 589
+1%
881 100
+0%
880 329
0%
874 879
-1%
857 028
-2%
844 298
-1%
834 952
-1%
843 344
+1%
872 104
+3%
903 292
+4%
941 794
+4%
967 333
+3%
983 216
+2%
997 253
+1%
1 002 579
+1%
991 590
-1%
977 034
-1%
959 353
-2%
929 119
-3%
914 439
-2%
864 710
-5%
813 708
-6%
801 305
-2%
811 600
+1%
853 869
+5%
904 382
+6%
919 501
+2%
930 496
+1%
971 978
+4%
1 007 772
+4%
1 045 487
+4%
1 066 326
+2%
1 052 447
-1%
1 044 909
-1%
1 045 705
+0%
1 056 528
+1%
1 083 675
+3%
1 123 784
+4%
Gross Profit
Cost of Revenue
(734 694)
(745 221)
(744 095)
(749 571)
(749 248)
(743 025)
(733 943)
(714 032)
(698 427)
(686 554)
(689 160)
(710 407)
(736 772)
(772 258)
(801 411)
(818 351)
(833 580)
(834 865)
(824 481)
(813 547)
(798 070)
(776 905)
(764 200)
(722 839)
(682 672)
(673 312)
(682 288)
(716 859)
(759 534)
(778 542)
(791 804)
(831 815)
(864 711)
(895 056)
(909 622)
(898 706)
(894 993)
(892 101)
(897 535)
(917 415)
(939 979)
Gross Profit
127 882
N/A
125 709
-2%
123 722
-2%
128 018
+3%
131 852
+3%
137 304
+4%
140 936
+3%
142 996
+1%
145 871
+2%
148 398
+2%
154 184
+4%
161 697
+5%
166 520
+3%
169 536
+2%
165 922
-2%
164 865
-1%
163 673
-1%
167 714
+2%
167 109
0%
163 487
-2%
161 283
-1%
152 214
-6%
150 239
-1%
141 871
-6%
131 036
-8%
127 993
-2%
129 312
+1%
137 010
+6%
144 848
+6%
140 959
-3%
138 692
-2%
140 163
+1%
143 061
+2%
150 431
+5%
156 704
+4%
153 741
-2%
149 916
-2%
153 604
+2%
158 993
+4%
166 260
+5%
183 805
+11%
Operating Income
Operating Expenses
(107 535)
(107 690)
(105 849)
(109 997)
(111 077)
(112 722)
(113 820)
(114 447)
(114 619)
(114 418)
(115 561)
(117 318)
(119 421)
(121 397)
(121 118)
(121 981)
(123 068)
(125 477)
(126 267)
(126 247)
(127 227)
(126 786)
(126 674)
(124 457)
(121 574)
(120 424)
(120 883)
(123 559)
(125 842)
(126 752)
(127 264)
(131 454)
(134 288)
(138 043)
(141 263)
(142 143)
(143 672)
(144 751)
(147 822)
(148 788)
(150 477)
Selling, General & Administrative
(107 534)
(107 690)
(91 865)
(109 996)
(111 075)
(112 722)
(113 819)
(114 446)
(114 618)
(114 416)
(115 560)
(117 317)
(119 421)
(121 395)
(103 024)
(121 980)
(123 067)
(125 477)
(106 343)
(126 247)
(127 225)
(126 785)
(106 133)
(124 457)
(121 576)
(120 425)
(100 243)
(123 556)
(125 840)
(126 748)
(106 279)
(131 453)
(134 286)
(138 044)
(116 786)
(142 143)
(143 673)
(144 750)
(121 444)
(148 786)
(150 474)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(15 504)
0
0
0
(17 258)
0
0
0
(17 179)
0
0
0
(16 338)
0
0
0
(17 213)
0
0
0
(19 304)
0
0
0
(20 956)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 589)
0
0
0
(2 665)
0
0
0
(3 362)
0
0
0
(4 300)
0
0
0
(3 771)
0
0
0
(5 172)
0
0
0
(5 421)
0
0
Other Operating Expenses
(1)
0
(13 984)
(1)
(2)
0
(1)
(1)
(1)
(2)
(1)
(1)
0
(2)
(1)
(1)
0
0
(1)
0
(2)
(1)
0
0
2
0
(2)
(3)
(2)
(4)
(1)
(1)
0
1
(1)
0
1
(1)
(1)
(2)
(3)
Operating Income
20 347
N/A
18 019
-11%
17 873
-1%
18 021
+1%
20 775
+15%
24 582
+18%
27 116
+10%
28 549
+5%
31 252
+9%
33 980
+9%
38 623
+14%
44 379
+15%
47 099
+6%
48 139
+2%
44 804
-7%
42 884
-4%
40 605
-5%
42 237
+4%
40 842
-3%
37 240
-9%
34 056
-9%
25 428
-25%
23 565
-7%
17 414
-26%
9 462
-46%
7 569
-20%
8 429
+11%
13 451
+60%
19 006
+41%
14 207
-25%
11 428
-20%
8 709
-24%
8 773
+1%
12 388
+41%
15 441
+25%
11 598
-25%
6 244
-46%
8 853
+42%
11 171
+26%
17 472
+56%
33 328
+91%
Pre-Tax Income
Interest Income Expense
4 298
3 026
6 635
6 219
5 551
5 177
(7 369)
530
86
774
8
213
1 829
1 389
1 682
851
251
(997)
4 834
841
199
2 101
7 263
7 036
5 784
4 019
7 845
9 500
13 588
15 609
11 185
14 030
14 551
20 567
16 741
16 481
14 719
3 627
11 283
9 886
6 595
Non-Reccuring Items
(11 394)
(10 396)
(9 636)
(8 292)
(6 832)
(6 982)
(17 888)
(17 921)
(19 097)
(12 182)
(13 529)
(13 213)
(11 520)
(19 134)
(14 838)
(14 896)
(14 793)
(11 927)
(9 273)
(4 736)
(5 985)
(7 287)
(4 563)
(8 476)
(8 690)
(8 576)
(11 632)
(5 380)
(3 084)
(3 561)
(1 689)
(653)
(1 524)
(1 522)
(4 587)
(5 320)
(4 056)
(3 202)
(610)
(848)
(3 384)
Gain/Loss on Disposition of Assets
(154)
176
643
618
349
(47)
0
19 174
21 758
21 844
2 983
2 778
6 764
8 730
8 395
6 678
1 022
1 141
1 000
2 575
4 559
2 492
5 050
23 453
19 957
0
17 071
(577)
(117)
(645)
666
66
121
743
(29)
(255)
(523)
(988)
(861)
(587)
(393)
Total Other Income
1 207
262
653
(268)
(1 131)
(516)
19 521
(6 416)
(7 179)
(7 902)
(120)
(1 412)
267
547
423
629
(150)
(431)
(1 646)
(1 484)
(1 290)
(1 760)
(564)
(701)
(721)
19 392
(397)
(311)
(525)
(258)
(1 160)
(612)
(457)
176
355
(93)
(286)
(811)
(919)
(1 463)
(104)
Pre-Tax Income
14 304
N/A
11 087
-22%
16 168
+46%
16 298
+1%
18 712
+15%
22 214
+19%
21 380
-4%
23 916
+12%
26 820
+12%
36 514
+36%
27 965
-23%
32 745
+17%
44 439
+36%
39 671
-11%
40 466
+2%
36 146
-11%
26 935
-25%
30 023
+11%
35 757
+19%
34 436
-4%
31 539
-8%
20 974
-33%
30 751
+47%
38 726
+26%
25 792
-33%
22 404
-13%
21 316
-5%
16 683
-22%
28 868
+73%
25 352
-12%
20 430
-19%
21 540
+5%
21 464
0%
32 352
+51%
27 921
-14%
22 411
-20%
16 098
-28%
7 479
-54%
20 064
+168%
24 460
+22%
36 042
+47%
Net Income
Tax Provision
(7 612)
(7 227)
(6 693)
(7 007)
(8 306)
(8 731)
(7 939)
(7 517)
(7 652)
(9 312)
(5 534)
(6 173)
(7 516)
(7 314)
(8 151)
(7 400)
(6 492)
(8 430)
(3 310)
(3 967)
(4 217)
(1 487)
(11 754)
(13 587)
(10 879)
(9 674)
(9 219)
(8 051)
(10 632)
(9 989)
(7 190)
(7 296)
(8 295)
(11 110)
(10 289)
(10 093)
(8 411)
(6 626)
(11 587)
(8 890)
(11 057)
Income from Continuing Operations
6 692
3 860
9 475
9 291
10 406
13 483
13 441
16 399
19 168
27 202
22 431
26 572
36 923
32 357
32 315
28 746
20 443
21 593
32 447
30 469
27 322
19 487
18 997
25 139
14 913
12 730
12 097
8 632
18 236
15 363
13 240
14 244
13 169
21 242
17 632
12 318
7 687
853
8 477
15 570
24 985
Income to Minority Interest
(2 256)
(2 562)
(2 120)
(2 074)
(2 243)
(2 744)
(3 433)
(4 038)
(4 453)
(4 429)
(4 860)
(4 466)
(4 327)
(4 453)
(3 767)
(3 727)
(3 751)
(3 584)
(3 338)
(2 402)
(1 965)
(1 617)
(1 357)
(1 939)
(1 791)
(2 074)
(2 095)
(2 230)
(2 607)
(2 480)
(3 145)
(2 629)
(2 333)
(2 058)
(1 737)
(1 865)
(1 860)
(1 900)
(1 968)
(2 678)
(3 135)
Net Income (Common)
4 435
N/A
1 299
-71%
7 355
+466%
7 218
-2%
8 163
+13%
10 738
+32%
10 007
-7%
12 360
+24%
14 714
+19%
22 772
+55%
17 570
-23%
22 104
+26%
32 595
+47%
27 904
-14%
28 547
+2%
25 018
-12%
16 691
-33%
18 007
+8%
29 108
+62%
28 067
-4%
25 356
-10%
17 869
-30%
17 639
-1%
23 199
+32%
13 121
-43%
10 655
-19%
10 001
-6%
6 400
-36%
15 628
+144%
12 882
-18%
10 093
-22%
11 614
+15%
10 834
-7%
19 182
+77%
15 894
-17%
10 453
-34%
5 827
-44%
(1 047)
N/A
6 508
N/A
12 892
+98%
21 848
+69%
EPS (Diluted)
62.46
N/A
18.29
-71%
104.17
+470%
101.66
-2%
114.97
+13%
151.23
+32%
141.73
-6%
174.08
+23%
207.23
+19%
325.31
+57%
249.16
-23%
315.77
+27%
465.64
+47%
398.62
-14%
405.04
+2%
357.4
-12%
238.44
-33%
255.48
+7%
412.97
+62%
398.19
-4%
359.73
-10%
253.51
-30%
250.24
-1%
329.13
+32%
186.12
-43%
151.21
-19%
141.87
-6%
90.89
-36%
222.03
+144%
183.02
-18%
143.38
-22%
165.01
+15%
153.92
-7%
272.49
+77%
225.79
-17%
148.49
-34%
82.7
-44%
-14.85
N/A
92.39
N/A
182.98
+98%
310.02
+69%

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 201,000+ 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

© 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.