Asahi Holdings Inc
TSE:5857

Watchlist Manager
Asahi Holdings Inc Logo
Asahi Holdings Inc
TSE:5857
Watchlist
Price: 1 691 JPY 0.06%
Market Cap: 129.6B JPY
Have any thoughts about
Asahi Holdings Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
Growth Rates:
1 Year
+32%
3 Years
+125%
5 Years
+245%
7 Years
+265%
10 Years
+319%
Operating Income
+
Growth Rates:
1 Year
-14%
3 Years
-52%
5 Years
-7%
7 Years
+367%
10 Years
+41%
Net Income
+
Growth Rates:
1 Year
+190%
3 Years
-5%
5 Years
+188%
7 Years
-
10 Years
+361%

Earnings Waterfall
Asahi Holdings Inc

Revenue
410.7B JPY
Cost of Revenue
-389.2B JPY
Gross Profit
21.5B JPY
Operating Expenses
-8.8B JPY
Operating Income
12.7B JPY
Other Expenses
13.1B JPY
Net Income
25.8B JPY

Income Statement
Asahi 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
98 002
N/A
103 824
+6%
111 417
+7%
120 668
+8%
122 574
+2%
123 000
+0%
119 352
-3%
114 684
-4%
108 252
-6%
105 995
-2%
106 828
+1%
111 503
+4%
112 625
+1%
116 571
+4%
115 797
-1%
115 234
0%
118 687
+3%
113 924
-4%
110 412
-3%
116 634
+6%
118 896
+2%
131 074
+10%
135 563
+3%
144 511
+7%
153 702
+6%
156 487
+2%
164 776
+5%
175 993
+7%
182 510
+4%
189 229
+4%
192 442
+2%
201 766
+5%
228 233
+13%
253 780
+11%
274 209
+8%
299 221
+9%
311 690
+4%
321 753
+3%
322 253
+0%
348 029
+8%
410 714
+18%
Gross Profit
Cost of Revenue
(80 847)
(83 782)
(88 340)
(94 465)
(95 650)
(96 168)
(93 394)
(89 685)
(83 377)
(81 052)
(82 520)
(85 835)
(87 531)
(89 870)
(87 500)
(87 007)
(89 983)
(88 431)
(89 691)
(93 979)
(97 778)
(106 746)
(109 372)
(116 403)
(122 693)
(125 940)
(131 962)
(141 423)
(146 942)
(153 965)
(157 783)
(168 459)
(195 219)
(219 907)
(249 887)
(271 894)
(286 883)
(299 740)
(300 895)
(326 714)
(389 189)
Gross Profit
17 155
N/A
20 042
+17%
23 077
+15%
26 203
+14%
26 924
+3%
26 832
0%
25 958
-3%
24 999
-4%
24 875
0%
24 943
+0%
24 308
-3%
25 668
+6%
25 094
-2%
26 701
+6%
28 297
+6%
28 227
0%
28 704
+2%
25 493
-11%
20 721
-19%
22 655
+9%
21 118
-7%
24 328
+15%
26 191
+8%
28 108
+7%
31 009
+10%
30 547
-1%
32 814
+7%
34 570
+5%
35 568
+3%
35 264
-1%
34 659
-2%
33 307
-4%
33 014
-1%
33 873
+3%
24 322
-28%
27 327
+12%
24 807
-9%
22 013
-11%
21 358
-3%
21 315
0%
21 525
+1%
Operating Income
Operating Expenses
(8 111)
(10 463)
(12 597)
(15 904)
(16 263)
(16 381)
(15 705)
(19 132)
(18 812)
(18 963)
(14 607)
(22 785)
(22 370)
(22 104)
(14 472)
(14 386)
(14 433)
(12 588)
(7 299)
(9 238)
(7 446)
(8 236)
(7 254)
(8 148)
(8 179)
(7 691)
(7 291)
(8 082)
(8 813)
(8 336)
(7 824)
(8 314)
(8 262)
(8 643)
(6 628)
(10 706)
(10 057)
(10 215)
(8 263)
(8 855)
(8 792)
Selling, General & Administrative
(8 111)
(10 462)
(11 114)
(15 078)
(15 185)
(15 342)
(14 592)
(15 556)
(15 443)
(15 496)
(14 120)
(15 112)
(14 872)
(14 660)
(13 359)
(14 264)
(14 169)
(12 384)
(6 512)
(9 215)
(7 433)
(7 255)
(6 399)
(7 136)
(7 164)
(7 402)
(6 565)
(7 409)
(8 000)
(7 760)
(6 984)
(7 598)
(7 696)
(8 093)
(5 336)
(8 641)
(8 681)
(8 825)
(7 174)
(8 045)
(7 870)
Research & Development
0
0
(435)
0
0
0
(511)
0
0
0
(510)
0
0
0
(505)
0
0
0
(373)
0
0
0
(350)
0
0
0
(320)
0
0
0
(358)
0
0
0
(407)
0
0
0
(428)
0
0
Depreciation & Amortization
0
0
(1 046)
0
0
0
(596)
0
0
0
(585)
0
0
0
(539)
0
0
0
(352)
0
0
0
(425)
0
0
0
(378)
0
0
0
(359)
0
0
0
(302)
0
0
0
(652)
0
0
Other Operating Expenses
0
(1)
(2)
(826)
(1 078)
(1 039)
(6)
(3 576)
(3 369)
(3 467)
608
(7 673)
(7 498)
(7 444)
(69)
(122)
(264)
(204)
(62)
(23)
(13)
(981)
(80)
(1 012)
(1 015)
(289)
(28)
(673)
(813)
(576)
(123)
(716)
(566)
(550)
(583)
(2 065)
(1 376)
(1 390)
(9)
(810)
(922)
Operating Income
9 044
N/A
9 579
+6%
10 480
+9%
10 299
-2%
10 661
+4%
10 451
-2%
10 253
-2%
5 867
-43%
6 063
+3%
5 980
-1%
9 701
+62%
2 883
-70%
2 724
-6%
4 597
+69%
13 825
+201%
13 841
+0%
14 271
+3%
12 905
-10%
13 422
+4%
13 417
0%
13 672
+2%
16 092
+18%
18 937
+18%
19 960
+5%
22 830
+14%
22 856
+0%
25 523
+12%
26 488
+4%
26 755
+1%
26 928
+1%
26 835
0%
24 993
-7%
24 752
-1%
25 230
+2%
17 694
-30%
16 621
-6%
14 750
-11%
11 798
-20%
13 095
+11%
12 460
-5%
12 733
+2%
Pre-Tax Income
Interest Income Expense
200
150
32
43
(77)
(102)
(188)
(337)
(301)
(323)
(287)
(247)
(252)
(379)
(381)
(488)
(596)
(780)
(1 091)
(975)
(820)
(496)
(352)
(208)
(56)
59
337
118
(26)
(12)
(64)
127
(697)
(873)
(945)
(237)
60
(22)
59
625
892
Non-Reccuring Items
(45)
(103)
(856)
0
0
0
(4 196)
0
0
0
(7 663)
0
0
0
(34)
0
0
0
20
0
0
0
(872)
0
0
0
(682)
0
0
0
(596)
0
0
0
(796)
0
0
0
(728)
0
0
Gain/Loss on Disposition of Assets
6
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(63)
0
0
0
959
0
0
0
196
0
0
0
(1 779)
0
0
0
0
0
0
Total Other Income
72
71
61
64
36
28
(1)
0
0
0
0
0
0
1
0
0
0
(2)
0
0
(63)
(52)
0
(48)
8
(3)
(1)
1 050
1 173
1 158
1
528
(1 086)
(2 877)
(1 525)
(3 304)
(1 807)
0
0
0
0
Pre-Tax Income
9 277
N/A
9 703
+5%
9 717
+0%
10 406
+7%
10 620
+2%
10 377
-2%
5 868
-43%
5 530
-6%
5 762
+4%
5 657
-2%
1 751
-69%
2 636
+51%
2 472
-6%
4 219
+71%
13 410
+218%
13 353
0%
13 675
+2%
12 123
-11%
12 351
+2%
12 441
+1%
12 788
+3%
15 544
+22%
17 650
+14%
19 704
+12%
22 782
+16%
22 912
+1%
26 136
+14%
27 656
+6%
27 902
+1%
28 074
+1%
26 372
-6%
25 648
-3%
22 969
-10%
21 480
-6%
12 649
-41%
13 080
+3%
13 004
-1%
11 776
-9%
12 426
+6%
13 085
+5%
13 625
+4%
Net Income
Tax Provision
(3 643)
(3 810)
(3 875)
(3 984)
(3 932)
(3 696)
(2 883)
(2 617)
(2 529)
(2 430)
(2 837)
(3 233)
(3 270)
(3 627)
(3 956)
(3 907)
(4 001)
(3 872)
(4 078)
(4 371)
(4 732)
(5 745)
(6 230)
(6 684)
(7 315)
(7 073)
(411)
(720)
(756)
(742)
(7 636)
(7 487)
(6 594)
(6 138)
(4 111)
(4 024)
(4 109)
(3 924)
(3 914)
(3 770)
(3 768)
Income from Continuing Operations
5 634
5 893
5 842
6 422
6 688
6 681
2 985
2 913
3 233
3 227
(1 086)
(597)
(798)
592
9 454
9 446
9 674
8 251
8 273
8 070
8 056
9 799
11 420
13 020
15 467
15 839
25 725
26 936
27 146
27 332
18 736
18 161
16 375
15 342
8 538
9 056
8 895
7 852
8 512
9 315
9 857
Income to Minority Interest
(31)
(36)
0
(113)
(103)
(131)
(118)
(85)
(102)
(119)
(127)
(150)
(112)
(62)
(37)
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
Net Income (Common)
5 602
N/A
5 856
+5%
5 774
-1%
6 306
+9%
6 584
+4%
6 547
-1%
2 867
-56%
2 826
-1%
3 128
+11%
3 105
-1%
(1 213)
N/A
(750)
+38%
(913)
-22%
528
N/A
9 416
+1 683%
9 445
+0%
9 674
+2%
8 370
-13%
9 000
+8%
8 662
-4%
8 964
+3%
9 128
+2%
9 846
+8%
11 442
+16%
13 572
+19%
15 404
+13%
25 725
+67%
26 934
+5%
27 145
+1%
27 331
+1%
18 735
-31%
18 161
-3%
16 375
-10%
15 342
-6%
10 929
-29%
9 057
-17%
8 895
-2%
7 851
-12%
24 490
+212%
25 290
+3%
25 834
+2%
EPS (Diluted)
169.75
N/A
177.45
+5%
176.86
0%
191.09
+8%
199.51
+4%
198.39
-1%
43.74
-78%
85.63
+96%
94.78
+11%
94.09
-1%
-18.6
N/A
-22.72
-22%
-27.66
-22%
15.52
N/A
134.95
+770%
236.12
+75%
241.85
+2%
212.79
-12%
113.59
-47%
219.46
+93%
227.03
+3%
115.59
-49%
124.25
+7%
144.42
+16%
171.29
+19%
194.41
+13%
322.91
+66%
303.28
-6%
307.02
+1%
310.72
+1%
211.65
-32%
205.87
-3%
187.61
-9%
177.95
-5%
125.65
-29%
104.91
-17%
103.03
-2%
90.94
-12%
283.66
+212%
330.87
+17%
338.05
+2%

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 216,000+ 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.