H

Hirose Electric Co Ltd
TSE:6806

Watchlist Manager
Hirose Electric Co Ltd
TSE:6806
Watchlist
Price: 18 095 JPY 0.58% Market Closed
Market Cap: 612.2B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+11%
3 Years
+18%
5 Years
+54%
7 Years
+48%
10 Years
+48%
0
Operating Income
+0%
Growth Rates:
1 Year
+19%
3 Years
+9%
5 Years
+112%
7 Years
+36%
10 Years
+30%
0
Net Income
+0%
Growth Rates:
1 Year
+28%
3 Years
+16%
5 Years
+128%
7 Years
+55%
10 Years
+50%

Earnings Waterfall
Hirose Electric Co Ltd

Revenue
184.8B JPY
Cost of Revenue
-101.9B JPY
Gross Profit
82.9B JPY
Operating Expenses
-41.9B JPY
Operating Income
41B JPY
Other Expenses
-7.7B JPY
Net Income
33.3B JPY

Income Statement
Hirose Electric Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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 Dec-2024
Revenue
Revenue
124 590
N/A
125 726
+1%
124 993
-1%
124 563
0%
123 842
-1%
120 284
-3%
117 703
-2%
116 226
-1%
113 833
-2%
115 103
+1%
117 008
+2%
119 983
+3%
124 769
+4%
125 143
+0%
124 071
-1%
125 051
+1%
125 960
+1%
124 590
-1%
124 352
0%
122 893
-1%
120 131
-2%
121 765
+1%
120 931
-1%
122 536
+1%
128 719
+5%
133 538
+4%
144 580
+8%
151 689
+5%
157 063
+4%
163 671
+4%
171 803
+5%
179 188
+4%
183 832
+3%
183 224
0%
177 105
-3%
171 430
-3%
166 221
-3%
165 509
0%
169 925
+3%
177 118
+4%
184 769
+4%
Gross Profit
Cost of Revenue
(69 346)
(69 163)
(68 735)
(67 966)
(67 094)
(65 839)
(64 003)
(63 401)
(61 812)
(61 097)
(62 009)
(63 147)
(66 045)
(67 357)
(67 726)
(69 218)
(69 829)
(69 972)
(70 319)
(69 923)
(69 470)
(70 383)
(70 049)
(71 144)
(74 595)
(76 869)
(82 147)
(85 040)
(86 302)
(88 728)
(91 284)
(93 286)
(94 880)
(95 036)
(93 093)
(93 233)
(92 473)
(93 012)
(95 896)
(98 646)
(101 904)
Gross Profit
55 244
N/A
56 563
+2%
56 258
-1%
56 597
+1%
56 748
+0%
54 445
-4%
53 700
-1%
52 825
-2%
52 021
-2%
54 006
+4%
54 999
+2%
56 836
+3%
58 724
+3%
57 786
-2%
56 345
-2%
55 833
-1%
56 131
+1%
54 618
-3%
54 033
-1%
52 970
-2%
50 661
-4%
51 382
+1%
50 882
-1%
51 392
+1%
54 124
+5%
56 669
+5%
62 433
+10%
66 649
+7%
70 761
+6%
74 943
+6%
80 519
+7%
85 902
+7%
88 952
+4%
88 188
-1%
84 012
-5%
78 197
-7%
73 748
-6%
72 497
-2%
74 029
+2%
78 472
+6%
82 865
+6%
Operating Income
Operating Expenses
(23 633)
(23 975)
(24 633)
(25 489)
(25 845)
(25 651)
(25 153)
(24 999)
(24 889)
(25 524)
(27 102)
(27 905)
(28 657)
(28 991)
(30 222)
(30 835)
(31 199)
(30 599)
(30 549)
(30 301)
(31 288)
(30 103)
(29 966)
(29 675)
(28 729)
(29 806)
(31 350)
(31 865)
(33 100)
(33 844)
(35 877)
(37 760)
(39 538)
(40 501)
(41 175)
(41 425)
(39 434)
(36 977)
(38 809)
(39 430)
(41 864)
Selling, General & Administrative
(23 632)
(16 959)
(24 632)
(25 487)
(25 844)
(17 813)
(25 151)
(24 999)
(24 887)
(18 100)
(26 654)
(27 389)
(28 292)
(20 638)
(29 859)
(30 507)
(30 842)
(22 218)
(30 757)
(30 488)
(30 535)
(20 998)
(30 046)
(29 896)
(29 825)
(20 763)
(31 275)
(31 803)
(33 025)
(24 214)
(35 890)
(37 822)
(39 711)
(30 063)
(40 426)
(40 303)
(38 042)
(27 165)
(37 788)
(38 627)
(41 248)
Research & Development
0
(6 192)
0
0
0
0
0
0
0
(6 686)
0
0
0
(7 601)
0
0
0
(7 520)
0
0
0
(7 506)
0
0
0
(7 174)
0
0
0
(7 817)
0
0
0
(8 646)
0
0
0
(7 884)
0
0
0
Depreciation & Amortization
0
(823)
0
0
0
(820)
0
0
0
(736)
0
0
0
(975)
0
0
0
(1 176)
0
0
0
(1 964)
0
0
0
(2 253)
0
0
0
(2 122)
0
0
0
(2 211)
0
0
0
(2 188)
0
0
0
Other Operating Expenses
0
(1)
(1)
(2)
(1)
(7 018)
(2)
0
(2)
(2)
(448)
(516)
(365)
223
(363)
(328)
(357)
315
208
187
(753)
365
80
221
1 096
384
(75)
(62)
(75)
309
13
62
173
419
(749)
(1 122)
(1 392)
260
(1 021)
(803)
(616)
Operating Income
31 611
N/A
32 588
+3%
31 625
-3%
31 108
-2%
30 903
-1%
28 794
-7%
28 547
-1%
27 826
-3%
27 132
-2%
28 482
+5%
27 897
-2%
28 931
+4%
30 067
+4%
28 795
-4%
26 123
-9%
24 998
-4%
24 932
0%
24 019
-4%
23 484
-2%
22 669
-3%
19 373
-15%
21 279
+10%
20 916
-2%
21 717
+4%
25 395
+17%
26 863
+6%
31 083
+16%
34 784
+12%
37 661
+8%
41 099
+9%
44 642
+9%
48 142
+8%
49 414
+3%
47 687
-3%
42 837
-10%
36 772
-14%
34 314
-7%
35 520
+4%
35 220
-1%
39 042
+11%
41 001
+5%
Pre-Tax Income
Interest Income Expense
2 115
1 924
2 238
2 427
1 785
1 266
877
(105)
635
543
739
1 098
41
(49)
416
576
841
1 500
1 164
1 052
980
824
708
288
(296)
529
600
1 044
2 024
2 257
3 502
3 802
2 483
1 880
1 899
2 252
3 927
3 869
4 731
3 885
4 594
Non-Reccuring Items
(193)
(292)
(303)
(398)
(438)
(337)
(345)
(287)
(308)
(463)
0
0
0
(731)
0
0
0
(848)
0
0
0
(898)
0
0
0
908
0
0
0
(312)
0
0
0
(797)
0
0
0
(779)
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
354
354
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
0
0
0
0
0
0
0
0
0
0
Total Other Income
301
450
393
417
449
804
795
407
462
774
672
539
315
0
0
0
0
0
0
0
0
0
0
0
0
32
0
0
0
37
0
0
0
(179)
0
0
0
151
0
0
0
Pre-Tax Income
33 834
N/A
34 670
+2%
33 953
-2%
33 908
0%
33 053
-3%
30 527
-8%
29 874
-2%
27 841
-7%
27 921
+0%
29 336
+5%
29 308
0%
30 568
+4%
30 423
0%
28 015
-8%
26 539
-5%
25 574
-4%
25 773
+1%
24 671
-4%
24 648
0%
23 721
-4%
20 353
-14%
21 205
+4%
21 624
+2%
22 005
+2%
25 099
+14%
28 332
+13%
31 683
+12%
35 828
+13%
39 685
+11%
43 081
+9%
48 144
+12%
51 944
+8%
51 897
0%
48 591
-6%
44 736
-8%
39 024
-13%
38 241
-2%
38 761
+1%
39 951
+3%
42 927
+7%
45 595
+6%
Net Income
Tax Provision
(11 392)
(11 603)
(10 931)
(10 520)
(10 236)
(9 423)
(8 697)
(8 300)
(7 796)
(7 980)
(8 499)
(8 531)
(8 864)
(8 908)
(8 044)
(7 954)
(7 795)
(6 780)
(6 821)
(6 580)
(5 701)
(5 900)
(5 969)
(5 935)
(6 788)
(8 416)
(9 498)
(10 453)
(10 964)
(11 644)
(13 341)
(14 668)
(15 018)
(13 943)
(14 120)
(12 416)
(12 110)
(12 281)
(11 089)
(11 514)
(12 246)
Income from Continuing Operations
22 442
23 067
23 022
23 388
22 817
21 104
21 177
19 541
20 125
21 356
20 809
22 037
21 559
19 107
18 495
17 620
17 978
17 891
17 827
17 141
14 652
15 305
15 655
16 070
18 311
19 916
22 185
25 375
28 721
31 437
34 803
37 276
36 879
34 648
30 616
26 608
26 131
26 480
28 862
31 413
33 349
Income to Minority Interest
(157)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
22 285
N/A
22 948
+3%
22 934
0%
23 345
+2%
22 816
-2%
21 104
-8%
21 177
+0%
19 541
-8%
20 126
+3%
21 356
+6%
20 810
-3%
22 038
+6%
21 559
-2%
19 107
-11%
18 495
-3%
17 620
-5%
17 978
+2%
17 891
0%
17 827
0%
17 141
-4%
14 651
-15%
15 305
+4%
15 654
+2%
16 069
+3%
18 311
+14%
19 916
+9%
22 185
+11%
25 375
+14%
28 721
+13%
31 437
+9%
34 803
+11%
37 276
+7%
36 879
-1%
34 648
-6%
30 616
-12%
26 608
-13%
26 131
-2%
26 480
+1%
28 862
+9%
31 413
+9%
33 349
+6%
EPS (Diluted)
619.02
N/A
642.16
+4%
637.05
-1%
648.47
+2%
651.88
+1%
596.01
-9%
605.05
+2%
558.31
-8%
575.02
+3%
611.73
+6%
594.57
-3%
629.65
+6%
615.97
-2%
548.55
-11%
499.86
-9%
476.21
-5%
491.8
+3%
489.45
0%
488.9
0%
470.09
-4%
402.14
-14%
420.37
+5%
431.63
+3%
443.07
+3%
504.87
+14%
549.04
+9%
616.52
+12%
717.72
+16%
812.26
+13%
885.18
+9%
993.12
+12%
1 082.72
+9%
1 071.09
-1%
1 001.88
-6%
889.14
-11%
772.67
-13%
760.55
-2%
772.33
+2%
853.1
+10%
928.43
+9%
985.62
+6%

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 240,500+ 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

© 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.