Futaba Corp
TSE:6986

Watchlist Manager
Futaba Corp Logo
Futaba Corp
TSE:6986
Watchlist
Price: 499 JPY -0.8% Market Closed
Market Cap: 21.2B JPY
Have any thoughts about
Futaba Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

51.9B
-6%
Revenue
Growth Rates:
1 Year
-13%
3 Years
0%
5 Years
-18%
7 Years
-22%
10 Years
-23%
-443m
+13%
Operating Income
Growth Rates:
1 Year
+79%
3 Years
+80%
5 Years
+1%
7 Years
-347%
10 Years
-
-68m
+88%
Net Income
Growth Rates:
1 Year
+99%
3 Years
+98%
5 Years
+100%
7 Years
+19%
10 Years
-

Earnings Waterfall
Futaba Corp

Revenue
51.9B JPY
Cost of Revenue
-42.9B JPY
Gross Profit
9B JPY
Operating Expenses
-9.4B JPY
Operating Income
-443m JPY
Other Expenses
375m JPY
Net Income
-68m JPY

Income Statement
Futaba 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
67 740
N/A
69 003
+2%
70 141
+2%
70 898
+1%
70 887
0%
70 319
-1%
69 830
-1%
68 408
-2%
67 007
-2%
65 451
-2%
64 157
-2%
64 955
+1%
66 370
+2%
68 436
+3%
69 353
+1%
68 688
-1%
68 271
-1%
67 701
-1%
67 083
-1%
65 840
-2%
63 451
-4%
60 854
-4%
57 209
-6%
53 248
-7%
50 324
-5%
48 451
-4%
48 826
+1%
51 306
+5%
52 094
+2%
52 647
+1%
53 450
+2%
53 945
+1%
56 779
+5%
59 298
+4%
60 326
+2%
60 175
0%
59 868
-1%
57 430
-4%
56 360
-2%
55 194
-2%
51 867
-6%
Gross Profit
Cost of Revenue
(53 745)
(54 966)
(56 025)
(56 862)
(56 703)
(56 265)
(55 680)
(54 460)
(53 564)
(52 527)
(51 859)
(52 677)
(53 463)
(54 760)
(55 010)
(54 395)
(54 163)
(54 086)
(53 557)
(52 669)
(51 061)
(49 147)
(48 339)
(45 365)
(43 491)
(42 089)
(41 135)
(42 672)
(43 343)
(43 874)
(44 503)
(45 896)
(48 190)
(50 634)
(51 713)
(51 576)
(51 337)
(48 886)
(47 607)
(45 998)
(42 909)
Gross Profit
13 995
N/A
14 037
+0%
14 116
+1%
14 036
-1%
14 184
+1%
14 054
-1%
14 150
+1%
13 948
-1%
13 443
-4%
12 924
-4%
12 298
-5%
12 278
0%
12 907
+5%
13 676
+6%
14 343
+5%
14 293
0%
14 108
-1%
13 615
-3%
13 526
-1%
13 171
-3%
12 390
-6%
11 707
-6%
8 870
-24%
7 883
-11%
6 833
-13%
6 362
-7%
7 691
+21%
8 634
+12%
8 751
+1%
8 773
+0%
8 947
+2%
8 049
-10%
8 589
+7%
8 664
+1%
8 613
-1%
8 599
0%
8 531
-1%
8 544
+0%
8 753
+2%
9 196
+5%
8 958
-3%
Operating Income
Operating Expenses
(11 616)
(12 019)
(12 215)
(12 495)
(12 665)
(12 782)
(12 657)
(12 761)
(12 700)
(12 629)
(12 682)
(12 894)
(13 006)
(13 481)
(13 617)
(13 353)
(13 560)
(13 333)
(13 203)
(13 153)
(12 838)
(12 724)
(12 568)
(12 105)
(11 808)
(11 332)
(11 208)
(11 135)
(11 019)
(10 959)
(10 810)
(10 880)
(11 138)
(11 050)
(11 000)
(10 830)
(10 616)
(10 211)
(9 894)
(9 706)
(9 401)
Selling, General & Administrative
(11 614)
(12 018)
(12 214)
(12 494)
(12 664)
(12 781)
(12 656)
(12 760)
(12 701)
(12 628)
(12 681)
(12 893)
(13 004)
(13 480)
(13 617)
(13 353)
(13 560)
(13 333)
(13 202)
(13 152)
(12 837)
(12 724)
(12 568)
(12 105)
(11 809)
(11 332)
(11 208)
(11 135)
(11 019)
(10 958)
(10 811)
(10 881)
(11 140)
(11 052)
(10 999)
(10 828)
(10 614)
(10 209)
(9 894)
(9 708)
(9 401)
Other Operating Expenses
(2)
(1)
(1)
0
(1)
(1)
(1)
0
1
(1)
(1)
0
(2)
0
0
0
0
0
(1)
0
(1)
0
0
0
0
0
0
0
0
(1)
1
1
2
2
(1)
(2)
(2)
(2)
0
2
0
Operating Income
2 379
N/A
2 018
-15%
1 901
-6%
1 541
-19%
1 519
-1%
1 272
-16%
1 493
+17%
1 187
-20%
743
-37%
295
-60%
(384)
N/A
(616)
-60%
(99)
+84%
195
N/A
726
+272%
940
+29%
548
-42%
282
-49%
323
+15%
18
-94%
(448)
N/A
(1 017)
-127%
(3 698)
-264%
(4 222)
-14%
(4 975)
-18%
(4 970)
+0%
(3 517)
+29%
(2 501)
+29%
(2 268)
+9%
(2 186)
+4%
(1 863)
+15%
(2 831)
-52%
(2 549)
+10%
(2 386)
+6%
(2 387)
0%
(2 231)
+7%
(2 085)
+7%
(1 667)
+20%
(1 141)
+32%
(510)
+55%
(443)
+13%
Pre-Tax Income
Interest Income Expense
1 733
2 241
2 338
2 467
1 586
249
(316)
(1 493)
(1 640)
(1 501)
41
(116)
341
302
319
692
746
565
1 102
467
325
462
338
358
256
18
507
626
739
1 107
1 026
1 805
2 173
1 479
1 141
774
645
918
1 658
1 745
793
Non-Reccuring Items
(698)
(695)
(2 192)
(2 234)
(2 238)
(2 479)
(2 080)
(2 210)
(2 262)
(1 936)
(1 311)
(1 222)
(1 146)
(1 321)
(947)
(971)
(1 076)
(3 215)
(17 418)
(17 393)
(21 005)
(18 901)
(6 464)
(6 815)
(3 450)
(3 517)
(1 985)
(1 687)
(1 587)
(1 779)
(1 443)
(1 836)
(1 878)
(1 737)
(1 474)
(1 904)
(3 516)
(3 389)
(3 524)
(2 666)
(1 335)
Gain/Loss on Disposition of Assets
90
37
(29)
(32)
(13)
51
0
63
70
13
9
18
298
2 081
2 078
2 097
1 816
585
581
590
717
179
191
159
33
0
125
300
301
549
564
288
285
82
70
61
67
45
1 219
1 218
1 262
Total Other Income
380
469
286
566
279
106
32
21
(52)
1 277
22
1 180
1 262
19
103
140
131
128
152
119
109
86
208
279
340
808
690
824
791
342
337
183
216
164
127
308
350
448
495
290
243
Pre-Tax Income
3 884
N/A
4 070
+5%
2 304
-43%
2 308
+0%
1 133
-51%
(801)
N/A
(871)
-9%
(2 432)
-179%
(3 141)
-29%
(1 852)
+41%
(1 623)
+12%
(756)
+53%
656
N/A
1 276
+95%
2 279
+79%
2 898
+27%
2 165
-25%
(1 655)
N/A
(15 260)
-822%
(16 199)
-6%
(20 302)
-25%
(19 191)
+5%
(9 425)
+51%
(10 241)
-9%
(7 796)
+24%
(7 661)
+2%
(4 180)
+45%
(2 438)
+42%
(2 024)
+17%
(1 967)
+3%
(1 379)
+30%
(2 391)
-73%
(1 753)
+27%
(2 398)
-37%
(2 523)
-5%
(2 992)
-19%
(4 539)
-52%
(3 645)
+20%
(1 293)
+65%
77
N/A
520
+575%
Net Income
Tax Provision
(1 066)
(1 086)
(944)
(858)
(839)
(736)
(734)
(718)
(686)
(697)
(708)
(682)
(691)
(705)
(735)
(735)
(515)
(399)
(253)
(233)
(279)
(284)
(365)
(404)
(494)
(739)
(895)
(909)
(1 135)
(991)
(987)
(1 008)
(881)
(905)
(779)
(699)
(584)
(574)
(499)
(499)
(423)
Income from Continuing Operations
2 818
2 984
1 360
1 450
294
(1 537)
(1 605)
(3 150)
(3 827)
(2 549)
(2 331)
(1 438)
(35)
571
1 544
2 163
1 650
(2 054)
(15 513)
(16 432)
(20 581)
(19 475)
(9 790)
(10 645)
(8 290)
(8 400)
(5 075)
(3 347)
(3 159)
(2 958)
(2 366)
(3 399)
(2 634)
(3 303)
(3 302)
(3 691)
(5 123)
(4 219)
(1 792)
(422)
97
Income to Minority Interest
(759)
(814)
(792)
(771)
(715)
(564)
(340)
(256)
(142)
(152)
(40)
73
(48)
(204)
(364)
(484)
(463)
(293)
(501)
(485)
(455)
(469)
(327)
(302)
(257)
(335)
(354)
(430)
(467)
(381)
(301)
(266)
(215)
(229)
(196)
(84)
(65)
(13)
(61)
(147)
(162)
Net Income (Common)
2 058
N/A
2 168
+5%
567
-74%
677
+19%
(421)
N/A
(2 101)
-399%
(1 946)
+7%
(3 407)
-75%
(3 971)
-17%
(2 702)
+32%
(2 371)
+12%
(1 364)
+42%
(84)
+94%
368
N/A
1 179
+220%
1 676
+42%
1 187
-29%
(2 350)
N/A
(16 015)
-581%
(16 918)
-6%
(21 036)
-24%
(19 945)
+5%
(10 118)
+49%
(10 946)
-8%
(8 549)
+22%
(8 735)
-2%
(5 430)
+38%
(3 778)
+30%
(3 627)
+4%
(3 340)
+8%
(2 668)
+20%
(3 667)
-37%
(2 850)
+22%
(3 533)
-24%
(3 499)
+1%
(3 774)
-8%
(5 187)
-37%
(4 233)
+18%
(1 854)
+56%
(572)
+69%
(68)
+88%
EPS (Diluted)
46.77
N/A
49.27
+5%
12.76
-74%
15.38
+21%
-9.79
N/A
-48.86
-399%
-44.74
+8%
-79.23
-77%
-94.54
-19%
-64.33
+32%
-55.84
+13%
-32.47
+42%
-1.99
+94%
8.76
N/A
27.79
+217%
39.9
+44%
28.26
-29%
-55.39
N/A
-377.54
-582%
-399.14
-6%
-495.93
-24%
-470.17
+5%
-238.58
+49%
-258.06
-8%
-201.55
+22%
-205.93
-2%
-128.01
+38%
-89.07
+30%
-85.51
+4%
-78.74
+8%
-62.9
+20%
-86.45
-37%
-67.19
+22%
-83.29
-24%
-82.49
+1%
-88.98
-8%
-122.29
-37%
-99.8
+18%
-43.71
+56%
-13.49
+69%
-1.6
+88%

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 210,100+ 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.