Elecom Co Ltd
TSE:6750

Watchlist Manager
Elecom Co Ltd Logo
Elecom Co Ltd
TSE:6750
Watchlist
Price: 1 487 JPY 0.27% Market Closed
Market Cap: 137.1B JPY
Have any thoughts about
Elecom Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

115.1B
+3%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+6%
5 Years
+13%
7 Years
+30%
10 Years
+54%
11.7B
+2%
Operating Income
Growth Rates:
1 Year
+3%
3 Years
-20%
5 Years
-13%
7 Years
+14%
10 Years
+49%
8.8B
-2%
Net Income
Growth Rates:
1 Year
+6%
3 Years
-14%
5 Years
+5%
7 Years
+30%
10 Years
+110%

Earnings Waterfall
Elecom Co Ltd

Revenue
115.1B JPY
Cost of Revenue
-71.3B JPY
Gross Profit
43.8B JPY
Operating Expenses
-32B JPY
Operating Income
11.7B JPY
Other Expenses
-2.9B JPY
Net Income
8.8B JPY

Income Statement
Elecom 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
74 737
N/A
76 712
+3%
75 785
-1%
76 840
+1%
78 204
+2%
79 775
+2%
81 165
+2%
81 704
+1%
81 782
+0%
81 068
-1%
81 843
+1%
85 763
+5%
88 655
+3%
91 453
+3%
93 546
+2%
92 968
-1%
94 812
+2%
96 990
+2%
99 363
+2%
100 525
+1%
101 748
+1%
100 644
-1%
100 861
+0%
102 043
+1%
102 099
+0%
103 847
+2%
107 220
+3%
108 560
+1%
108 477
0%
108 696
+0%
107 358
-1%
107 150
0%
107 368
+0%
105 687
-2%
103 727
-2%
103 779
+0%
103 753
0%
106 778
+3%
110 169
+3%
111 571
+1%
115 082
+3%
Gross Profit
Cost of Revenue
(50 737)
(52 844)
(50 866)
(51 726)
(52 375)
(52 974)
(54 348)
(54 271)
(54 387)
(53 650)
(54 282)
(56 705)
(58 155)
(59 737)
(60 256)
(59 268)
(60 071)
(60 903)
(62 063)
(62 356)
(63 069)
(62 053)
(61 935)
(62 741)
(62 483)
(63 719)
(66 435)
(67 361)
(67 737)
(68 490)
(67 652)
(68 018)
(68 094)
(66 507)
(65 385)
(64 617)
(64 249)
(66 168)
(67 597)
(68 742)
(71 314)
Gross Profit
24 000
N/A
23 868
-1%
24 919
+4%
25 114
+1%
25 829
+3%
26 801
+4%
26 817
+0%
27 433
+2%
27 395
0%
27 418
+0%
27 561
+1%
29 059
+5%
30 501
+5%
31 717
+4%
33 291
+5%
33 700
+1%
34 741
+3%
36 087
+4%
37 300
+3%
38 170
+2%
38 680
+1%
38 592
0%
38 926
+1%
39 302
+1%
39 616
+1%
40 128
+1%
40 785
+2%
41 199
+1%
40 740
-1%
40 206
-1%
39 706
-1%
39 132
-1%
39 274
+0%
39 180
0%
38 342
-2%
39 162
+2%
39 504
+1%
40 610
+3%
42 572
+5%
42 829
+1%
43 768
+2%
Operating Income
Operating Expenses
(16 143)
(16 671)
(16 777)
(17 028)
(17 394)
(17 804)
(17 916)
(18 051)
(17 982)
(17 639)
(17 524)
(18 974)
(20 240)
(21 592)
(23 097)
(22 969)
(23 248)
(23 775)
(24 619)
(24 944)
(25 173)
(25 011)
(24 805)
(24 658)
(24 871)
(25 064)
(25 645)
(26 204)
(26 162)
(26 155)
(25 761)
(25 842)
(26 263)
(26 711)
(27 037)
(27 526)
(28 144)
(29 223)
(30 192)
(31 303)
(32 044)
Selling, General & Administrative
(16 025)
(16 412)
(15 408)
(17 102)
(17 398)
(17 619)
(15 867)
(17 649)
(17 747)
(17 814)
(15 813)
(19 253)
(20 422)
(21 657)
(20 432)
(22 878)
(23 214)
(23 750)
(21 907)
(25 052)
(25 261)
(25 089)
(21 640)
(24 696)
(24 887)
(25 143)
(22 007)
(26 205)
(26 163)
(26 153)
(22 338)
(25 842)
(26 263)
(26 713)
(23 527)
(27 523)
(28 143)
(29 220)
(26 376)
(31 304)
(32 043)
Research & Development
0
0
(1 400)
0
0
0
0
0
0
0
(1 946)
0
0
0
(2 553)
0
0
0
(2 833)
0
0
0
(3 241)
0
0
0
(3 638)
0
0
0
(3 423)
0
0
0
(3 508)
0
0
0
(3 816)
0
0
Other Operating Expenses
(118)
(259)
32
74
4
(185)
(2 050)
(401)
(234)
176
235
279
182
66
(113)
(90)
(33)
(25)
121
108
88
78
76
38
16
79
0
1
1
(2)
0
0
0
2
(2)
(3)
(1)
(3)
0
1
(1)
Operating Income
7 857
N/A
7 197
-8%
8 142
+13%
8 085
-1%
8 434
+4%
8 996
+7%
8 901
-1%
9 382
+5%
9 413
+0%
9 779
+4%
10 037
+3%
10 084
+0%
10 259
+2%
10 123
-1%
10 193
+1%
10 730
+5%
11 494
+7%
12 313
+7%
12 681
+3%
13 227
+4%
13 507
+2%
13 581
+1%
14 121
+4%
14 644
+4%
14 745
+1%
15 064
+2%
15 140
+1%
14 995
-1%
14 578
-3%
14 051
-4%
13 945
-1%
13 290
-5%
13 011
-2%
12 469
-4%
11 305
-9%
11 636
+3%
11 360
-2%
11 387
+0%
12 380
+9%
11 526
-7%
11 724
+2%
Pre-Tax Income
Interest Income Expense
(380)
693
107
200
267
(196)
(167)
(180)
(84)
(478)
(453)
(410)
(290)
166
270
151
115
141
115
104
177
248
185
82
165
241
46
164
42
77
417
29
447
(39)
(53)
575
525
604
966
183
(306)
Non-Reccuring Items
(96)
(98)
(48)
(49)
(66)
(74)
(328)
(337)
(291)
(289)
383
381
374
381
218
228
228
198
(495)
(488)
(540)
(513)
(49)
(49)
14
14
(45)
(47)
(277)
(280)
(265)
(149)
72
78
165
(43)
(45)
48
70
58
(67)
Gain/Loss on Disposition of Assets
2
2
2
0
0
0
0
4
3
3
1
0
(12)
297
493
0
0
196
84
0
0
0
0
0
0
0
0
2
2
12
(103)
0
0
0
0
15
16
16
58
0
(1)
Total Other Income
(656)
(694)
(696)
(673)
(892)
(859)
(650)
(922)
(660)
(678)
(711)
(655)
(617)
(642)
(645)
(107)
(174)
(697)
(721)
(564)
(582)
(547)
(721)
(567)
(399)
(206)
21
31
30
38
36
(67)
(80)
(110)
28
125
144
168
26
291
288
Pre-Tax Income
6 728
N/A
7 100
+6%
7 508
+6%
7 564
+1%
7 741
+2%
7 865
+2%
7 756
-1%
7 946
+2%
8 381
+5%
8 337
-1%
9 256
+11%
9 399
+2%
9 714
+3%
10 326
+6%
10 529
+2%
11 002
+4%
11 663
+6%
12 152
+4%
11 664
-4%
12 278
+5%
12 561
+2%
12 769
+2%
13 536
+6%
14 110
+4%
14 525
+3%
15 113
+4%
15 162
+0%
15 145
0%
14 375
-5%
13 898
-3%
14 030
+1%
13 103
-7%
13 450
+3%
12 398
-8%
11 445
-8%
12 308
+8%
12 000
-3%
12 223
+2%
13 500
+10%
12 058
-11%
11 638
-3%
Net Income
Tax Provision
(2 534)
(2 661)
(3 045)
(2 964)
(3 066)
(3 001)
(2 902)
(2 847)
(3 000)
(2 933)
(2 915)
(2 938)
(2 938)
(3 075)
(3 305)
(3 386)
(3 684)
(3 920)
(3 923)
(4 040)
(4 112)
(4 143)
(3 832)
(4 067)
(4 139)
(4 272)
(4 407)
(4 424)
(4 111)
(3 589)
(3 625)
(3 309)
(3 416)
(3 451)
(3 319)
(3 640)
(3 691)
(3 733)
(3 529)
(3 055)
(2 825)
Income from Continuing Operations
4 193
4 439
4 463
4 600
4 675
4 864
4 854
5 099
5 382
5 405
6 341
6 462
6 776
7 251
7 224
7 615
7 978
8 230
7 741
8 238
8 449
8 626
9 704
10 043
10 386
10 841
10 755
10 721
10 264
10 309
10 405
9 794
10 034
8 947
8 126
8 668
8 309
8 490
9 971
9 003
8 813
Income to Minority Interest
3
4
5
1
4
6
5
0
0
0
0
0
0
0
0
0
1
(0)
(2)
(2)
(2)
(1)
1
3
1
0
(2)
(4)
(3)
(5)
(6)
(5)
(5)
(2)
3
2
2
1
14
17
15
Net Income (Common)
4 197
N/A
4 443
+6%
4 462
+0%
4 601
+3%
4 679
+2%
4 870
+4%
4 859
0%
5 099
+5%
5 382
+6%
5 405
+0%
6 341
+17%
6 462
+2%
6 776
+5%
7 251
+7%
7 224
0%
7 616
+5%
7 979
+5%
8 230
+3%
7 739
-6%
8 236
+6%
8 446
+3%
8 624
+2%
9 705
+13%
10 044
+3%
10 388
+3%
10 842
+4%
10 752
-1%
10 718
0%
10 260
-4%
10 302
+0%
10 398
+1%
9 787
-6%
10 029
+2%
8 945
-11%
8 129
-9%
8 671
+7%
8 309
-4%
8 490
+2%
9 985
+18%
9 019
-10%
8 829
-2%
EPS (Diluted)
95.38
N/A
100.97
+6%
100.62
0%
104.56
+4%
116.97
+12%
121.75
+4%
59.3
-51%
127.47
+115%
134.55
+6%
135.12
+0%
79.84
-41%
146.86
+84%
154
+5%
164.79
+7%
82.92
-50%
173.09
+109%
181.34
+5%
192.52
+6%
89.13
-54%
191.61
+115%
196.59
+3%
99.53
-49%
112.18
+13%
113.25
+1%
114.79
+1%
119
+4%
118.97
0%
117.4
-1%
112.42
-4%
113.15
+1%
114.76
+1%
112.77
-2%
117.81
+4%
105.64
-10%
95.31
-10%
102.7
+8%
99.37
-3%
102.42
+3%
119.92
+17%
110.39
-8%
114.48
+4%

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 210,000+ 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.