Ebara Corp
TSE:6361

Watchlist Manager
Ebara Corp Logo
Ebara Corp
TSE:6361
Watchlist
Price: 2 539.5 JPY 0.14% Market Closed
Market Cap: 1.2T JPY
Have any thoughts about
Ebara Corp?
Write Note

Income Statement

Earnings Waterfall
Ebara Corp

Revenue
812.4B JPY
Cost of Revenue
-543.6B JPY
Gross Profit
268.8B JPY
Operating Expenses
-179.9B JPY
Operating Income
88.9B JPY
Other Expenses
-22.5B JPY
Net Income
66.4B JPY

Income Statement
Ebara Corp

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
459 946
N/A
471 506
+3%
482 699
+2%
486 723
+1%
503 647
+3%
498 555
-1%
486 235
-2%
488 711
+1%
471 120
-4%
469 330
0%
476 104
+1%
486 993
+2%
490 952
+1%
381 993
-22%
512 231
+34%
530 306
+4%
543 197
+2%
509 175
-6%
509 133
0%
505 973
-1%
507 634
+0%
522 424
+3%
515 682
-1%
519 802
+1%
524 988
+1%
522 478
0%
534 291
+2%
551 197
+3%
573 377
+4%
603 213
+5%
620 752
+3%
641 477
+3%
663 340
+3%
680 870
+3%
712 132
+5%
732 284
+3%
752 031
+3%
759 328
+1%
769 079
+1%
790 030
+3%
812 445
+3%
Gross Profit
Cost of Revenue
(339 633)
(348 683)
(356 424)
(358 529)
(368 252)
(362 358)
(353 344)
(354 279)
(341 490)
(343 499)
(350 032)
(358 926)
(361 070)
(285 261)
(383 460)
(394 107)
(402 749)
(376 021)
(374 132)
(374 276)
(376 331)
(385 736)
(380 160)
(379 690)
(379 243)
(376 032)
(380 628)
(388 743)
(406 036)
(424 571)
(435 802)
(451 940)
(464 489)
(469 694)
(494 022)
(503 438)
(513 214)
(516 618)
(518 905)
(531 023)
(543 642)
Gross Profit
120 313
N/A
122 823
+2%
126 275
+3%
128 194
+2%
135 395
+6%
136 197
+1%
132 891
-2%
134 432
+1%
129 630
-4%
125 831
-3%
126 072
+0%
128 067
+2%
129 882
+1%
96 732
-26%
128 771
+33%
136 199
+6%
140 448
+3%
133 154
-5%
135 001
+1%
131 697
-2%
131 303
0%
136 688
+4%
135 522
-1%
140 112
+3%
145 745
+4%
146 446
+0%
153 663
+5%
162 454
+6%
167 341
+3%
178 642
+7%
184 950
+4%
189 537
+2%
198 851
+5%
211 176
+6%
218 110
+3%
228 846
+5%
238 817
+4%
242 710
+2%
250 174
+3%
259 007
+4%
268 803
+4%
Operating Income
Operating Expenses
(88 947)
(89 908)
(91 708)
(94 216)
(95 596)
(95 740)
(94 880)
(94 658)
(93 577)
(94 746)
(96 077)
(97 107)
(97 429)
(78 617)
(102 702)
(104 031)
(106 998)
(100 672)
(101 345)
(100 964)
(99 003)
(101 390)
(103 336)
(105 016)
(108 671)
(108 214)
(109 427)
(112 512)
(114 219)
(119 733)
(124 732)
(128 456)
(133 505)
(137 472)
(144 909)
(150 301)
(154 346)
(154 656)
(160 432)
(167 159)
(179 881)
Selling, General & Administrative
(88 946)
(89 907)
(80 597)
(94 215)
(95 595)
(95 740)
(83 077)
(94 658)
(93 576)
(94 746)
(82 543)
(97 106)
(97 429)
(67 326)
(102 700)
(104 030)
(106 996)
(84 925)
(101 344)
(100 964)
(99 003)
(85 567)
(103 337)
(104 995)
(108 659)
(89 035)
(109 687)
(112 998)
(114 889)
(99 002)
(124 981)
(128 666)
(133 669)
(113 655)
(143 724)
(149 218)
(153 642)
(126 807)
(159 714)
(166 456)
(172 272)
Research & Development
0
0
(6 754)
0
0
0
(7 632)
0
0
0
(8 758)
0
0
(7 218)
0
0
0
(10 698)
0
0
0
(11 530)
0
0
0
(12 507)
0
0
0
(13 575)
0
0
0
(15 264)
0
0
0
(18 281)
0
0
0
Depreciation & Amortization
0
0
(4 357)
0
0
0
(4 170)
0
0
0
(4 775)
0
0
(4 072)
0
0
0
(5 049)
0
0
0
(4 292)
0
0
0
(7 021)
0
0
0
(7 800)
0
0
0
(8 502)
0
0
0
(10 396)
0
0
0
Other Operating Expenses
(1)
(1)
0
(1)
0
0
(1)
0
(1)
0
(1)
0
0
(1)
(2)
(1)
(2)
0
(1)
0
0
(1)
1
(21)
(12)
349
260
486
670
644
249
210
164
(51)
(1 185)
(1 083)
(704)
828
(718)
(703)
(7 609)
Operating Income
31 366
N/A
32 915
+5%
34 567
+5%
33 978
-2%
39 799
+17%
40 457
+2%
38 011
-6%
39 774
+5%
36 053
-9%
31 085
-14%
29 995
-4%
30 960
+3%
32 453
+5%
18 115
-44%
26 069
+44%
32 168
+23%
33 450
+4%
32 482
-3%
33 656
+4%
30 733
-9%
32 300
+5%
35 298
+9%
32 186
-9%
35 096
+9%
37 074
+6%
38 232
+3%
44 236
+16%
49 942
+13%
53 122
+6%
58 909
+11%
60 218
+2%
61 081
+1%
65 346
+7%
73 704
+13%
73 201
-1%
78 545
+7%
84 471
+8%
88 054
+4%
89 742
+2%
91 848
+2%
88 922
-3%
Pre-Tax Income
Interest Income Expense
856
1 384
2 139
1 619
1 104
(871)
(850)
(2 287)
(3 108)
(137)
1 528
2 583
4 119
428
1 120
838
(123)
(537)
(315)
(481)
(1 307)
(186)
(1 803)
(1 827)
(1 315)
(1 534)
12
875
774
(917)
(340)
(876)
(1 575)
(1 212)
(2 677)
(1 783)
(1 087)
(1 007)
282
207
(1 337)
Non-Reccuring Items
(615)
(664)
(331)
(285)
(225)
(173)
(5 227)
(5 241)
(5 256)
(4 981)
(563)
(296)
(284)
(1 328)
(1 369)
(4 307)
(4 879)
(4 864)
(4 942)
(2 482)
(2 226)
(1 319)
(1 204)
(688)
(365)
(669)
(452)
(454)
(517)
2 475
2 767
2 460
1 309
(3 082)
(1 499)
(1 400)
381
(2 047)
299
387
0
Gain/Loss on Disposition of Assets
401
952
611
618
617
35
62
147
142
155
384
308
310
2 033
2 028
1 947
1 945
82
90
158
146
363
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(1 141)
(1 218)
(198)
59
111
77
(310)
(15)
(49)
(284)
(847)
(957)
(1 325)
(694)
(875)
(800)
(209)
140
689
733
805
1 028
1 024
933
430
(273)
(273)
(272)
(146)
(165)
(197)
(30)
176
71
69
25
21
(267)
102
354
300
Pre-Tax Income
30 867
N/A
33 369
+8%
36 788
+10%
35 989
-2%
41 406
+15%
39 525
-5%
31 686
-20%
32 378
+2%
27 782
-14%
25 838
-7%
30 497
+18%
32 598
+7%
35 273
+8%
18 554
-47%
26 973
+45%
29 846
+11%
30 184
+1%
27 303
-10%
29 178
+7%
28 661
-2%
29 718
+4%
35 184
+18%
30 203
-14%
33 514
+11%
35 824
+7%
35 756
0%
43 523
+22%
50 091
+15%
53 233
+6%
60 302
+13%
62 448
+4%
62 635
+0%
65 256
+4%
69 481
+6%
69 094
-1%
75 387
+9%
83 786
+11%
84 733
+1%
90 425
+7%
92 796
+3%
87 885
-5%
Net Income
Tax Provision
(10 524)
(11 319)
(11 463)
(11 263)
(12 777)
(11 869)
(12 789)
(12 433)
(10 869)
(9 657)
(8 845)
(9 836)
(10 101)
(8 232)
(10 294)
(11 403)
(11 077)
(7 617)
(8 592)
(8 202)
(9 222)
(10 045)
(8 589)
(9 377)
(10 203)
(9 805)
(11 913)
(13 515)
(14 111)
(13 873)
(14 580)
(15 707)
(16 773)
(16 775)
(18 638)
(19 544)
(22 553)
(20 933)
(20 072)
(20 529)
(18 309)
Income from Continuing Operations
20 343
22 050
25 325
24 726
28 629
27 656
18 897
19 945
16 913
16 181
21 652
22 762
25 172
10 322
16 679
18 443
19 107
19 686
20 586
20 459
20 496
25 139
21 614
24 137
25 621
25 951
31 610
36 576
39 122
46 429
47 868
46 928
48 483
52 706
50 456
55 843
61 233
63 800
70 353
72 267
69 576
Income to Minority Interest
(1 673)
(1 633)
(1 743)
(1 705)
(1 766)
(1 854)
(1 642)
(1 721)
(1 454)
(1 134)
(1 063)
(991)
(1 042)
(790)
(1 013)
(1 164)
(1 466)
(1 423)
(1 724)
(1 642)
(1 580)
(1 789)
(1 647)
(1 819)
(1 843)
(1 713)
(2 149)
(2 539)
(2 758)
(2 812)
(2 841)
(2 307)
(2 258)
(2 217)
(2 119)
(2 836)
(3 133)
(3 516)
(3 469)
(3 349)
(3 160)
Net Income (Common)
18 670
N/A
20 413
+9%
23 580
+16%
23 019
-2%
26 860
+17%
25 801
-4%
17 254
-33%
18 227
+6%
15 459
-15%
15 046
-3%
20 587
+37%
21 764
+6%
24 128
+11%
9 531
-60%
15 664
+64%
17 278
+10%
17 640
+2%
18 262
+4%
18 862
+3%
18 816
0%
18 913
+1%
23 349
+23%
19 965
-14%
22 317
+12%
23 777
+7%
24 236
+2%
29 457
+22%
34 032
+16%
36 359
+7%
43 616
+20%
45 024
+3%
44 619
-1%
46 222
+4%
50 488
+9%
48 334
-4%
53 004
+10%
58 099
+10%
60 283
+4%
66 883
+11%
68 918
+3%
66 414
-4%
EPS (Diluted)
200.75
N/A
171.53
-15%
231.17
+35%
247.51
+7%
241.98
-2%
252.95
+5%
169.42
-33%
195.98
+16%
166.22
-15%
125.38
-25%
201.53
+61%
213.37
+6%
234.25
+10%
93.31
-60%
153.56
+65%
169.39
+10%
172.94
+2%
178.99
+3%
189.18
+6%
193.51
+2%
197.7
+2%
240.56
+22%
208.83
-13%
233.19
+12%
248.46
+7%
253.34
+2%
307.81
+22%
356.76
+16%
387.2
+9%
92.42
-76%
489.43
+430%
483.71
-1%
501
+4%
109.47
-78%
523.88
+379%
573.91
+10%
125.67
-78%
130.51
+4%
144.67
+11%
149.08
+3%
143.79
-4%

See Also

Discover More