Exedy Corp
TSE:7278

Watchlist Manager
Exedy Corp Logo
Exedy Corp
TSE:7278
Watchlist
Price: 4 115 JPY 5.78% Market Closed
Market Cap: 193.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+2%
3 Years
+21%
5 Years
+15%
7 Years
+9%
10 Years
+23%
0
Operating Income
+0%
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
0
Net Income
+0%
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Exedy Corp

Revenue
309.8B JPY
Cost of Revenue
-251.3B JPY
Gross Profit
58.5B JPY
Operating Expenses
-69.3B JPY
Operating Income
-10.8B JPY
Other Expenses
2.7B JPY
Net Income
-8.1B JPY

Income Statement
Exedy Corp

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
251 350
N/A
256 011
+2%
259 205
+1%
261 781
+1%
264 934
+1%
268 752
+1%
270 243
+1%
269 190
0%
266 378
-1%
268 188
+1%
271 118
+1%
275 603
+2%
284 192
+3%
283 319
0%
287 151
+1%
288 232
+0%
287 128
0%
282 398
-2%
276 197
-2%
272 496
-1%
269 425
-1%
263 899
-2%
235 473
-11%
224 249
-5%
222 599
-1%
227 420
+2%
251 464
+11%
256 314
+2%
255 233
0%
261 095
+2%
263 460
+1%
275 948
+5%
285 363
+3%
285 639
+0%
294 559
+3%
298 627
+1%
304 184
+2%
308 338
+1%
310 417
+1%
310 942
+0%
309 840
0%
Gross Profit
Cost of Revenue
(200 433)
(206 284)
(209 595)
(212 408)
(214 534)
(214 152)
(214 280)
(211 807)
(209 060)
(210 799)
(214 296)
(218 630)
(225 204)
(225 619)
(228 360)
(230 142)
(230 373)
(229 799)
(226 387)
(223 540)
(220 989)
(214 115)
(193 649)
(185 833)
(184 024)
(187 089)
(203 196)
(205 402)
(206 918)
(213 151)
(218 056)
(231 202)
(239 263)
(240 872)
(247 985)
(250 152)
(253 061)
(254 489)
(254 366)
(252 165)
(251 301)
Gross Profit
50 917
N/A
49 727
-2%
49 610
0%
49 373
0%
50 400
+2%
54 600
+8%
55 963
+2%
57 383
+3%
57 318
0%
57 389
+0%
56 822
-1%
56 973
+0%
58 988
+4%
57 700
-2%
58 791
+2%
58 090
-1%
56 755
-2%
52 599
-7%
49 810
-5%
48 956
-2%
48 436
-1%
49 784
+3%
41 824
-16%
38 416
-8%
38 575
+0%
40 331
+5%
48 268
+20%
50 912
+5%
48 315
-5%
47 944
-1%
45 404
-5%
44 746
-1%
46 100
+3%
44 767
-3%
46 574
+4%
48 475
+4%
51 123
+5%
53 849
+5%
56 051
+4%
58 777
+5%
58 539
0%
Operating Income
Operating Expenses
(32 820)
(34 041)
(34 343)
(32 194)
(32 190)
(33 295)
(33 795)
(33 607)
(33 661)
(34 072)
(33 696)
(34 169)
(34 244)
(33 678)
(33 729)
(33 417)
(32 956)
(30 657)
(33 115)
(32 675)
(32 427)
(29 854)
(30 802)
(29 205)
(28 576)
(27 324)
(32 732)
(34 033)
(34 045)
(29 908)
(30 180)
(31 507)
(31 730)
(31 659)
(36 434)
(36 857)
(39 520)
(36 945)
(69 820)
(69 309)
(69 321)
Selling, General & Administrative
(27 675)
(24 523)
(26 855)
(26 856)
(26 856)
(25 624)
(28 303)
(28 047)
(28 048)
(26 103)
(26 914)
(28 646)
(29 989)
(25 342)
(33 353)
(33 138)
(33 029)
(23 514)
(31 200)
(31 050)
(30 766)
(22 304)
(28 976)
(27 902)
(27 550)
(19 897)
(28 560)
(29 374)
(29 895)
(22 714)
(31 436)
(32 178)
(32 734)
(24 137)
(33 166)
(33 953)
(35 336)
(28 803)
(38 035)
(37 684)
(37 163)
Research & Development
(5 144)
(5 208)
(5 286)
(5 336)
(5 332)
(5 374)
(5 490)
(5 559)
(5 612)
(5 879)
0
0
0
(5 768)
0
0
0
(5 726)
0
0
0
(5 862)
0
0
0
(5 292)
0
0
0
(5 787)
0
0
0
(6 593)
0
0
0
(6 465)
0
0
0
Depreciation & Amortization
0
(2 108)
0
0
0
(2 296)
0
0
0
(2 252)
0
0
0
(2 165)
0
0
0
(2 155)
0
0
0
(2 266)
0
0
0
(2 291)
0
0
0
(2 146)
0
0
0
(2 165)
0
0
0
(2 157)
0
0
0
Other Operating Expenses
(1)
(2 202)
(2 202)
(1)
0
(1)
(2)
(1)
0
162
(6 782)
(5 523)
(4 255)
(403)
(376)
(279)
73
738
(1 915)
(1 625)
(1 661)
578
(1 826)
(1 303)
(1 026)
156
(4 172)
(4 659)
(4 150)
739
1 256
671
1 004
1 236
(3 268)
(2 904)
(4 184)
480
(31 785)
(31 625)
(32 158)
Operating Income
18 097
N/A
15 686
-13%
15 267
-3%
17 179
+13%
18 210
+6%
21 305
+17%
22 168
+4%
23 776
+7%
23 657
-1%
23 317
-1%
23 126
-1%
22 804
-1%
24 744
+9%
24 022
-3%
25 062
+4%
24 673
-2%
23 799
-4%
21 942
-8%
16 695
-24%
16 281
-2%
16 009
-2%
19 930
+24%
11 022
-45%
9 211
-16%
9 999
+9%
13 007
+30%
15 536
+19%
16 879
+9%
14 270
-15%
18 036
+26%
15 224
-16%
13 239
-13%
14 370
+9%
13 108
-9%
10 140
-23%
11 618
+15%
11 603
0%
16 904
+46%
(13 769)
N/A
(10 532)
+24%
(10 782)
-2%
Pre-Tax Income
Interest Income Expense
1 736
1 180
1 651
451
(1 375)
(3 172)
(4 749)
(5 502)
(3 681)
(1 090)
526
1 376
(135)
(1 139)
(1 689)
(1 427)
(1 422)
(428)
(1 074)
(1 703)
(1 396)
(1 633)
(1 410)
(1 015)
(1 361)
(294)
88
381
817
987
2 351
3 292
2 087
1 345
770
274
733
2 594
2 381
(1 033)
1 407
Non-Reccuring Items
(2 200)
0
0
0
0
0
0
0
0
(337)
0
0
0
(214)
0
0
0
(2 316)
0
0
0
(3 179)
0
0
0
(3 494)
0
0
0
292
0
0
0
(4 348)
0
0
0
(32 342)
0
0
0
Gain/Loss on Disposition of Assets
(335)
0
(194)
(197)
(192)
(274)
(266)
(267)
(290)
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
547
447
646
446
275
253
253
294
788
(146)
(71)
(46)
(427)
(170)
0
0
0
(159)
2
4
4
(154)
0
0
0
(153)
1
0
0
152
(2)
(1)
0
(189)
3
3
3
(430)
3
1
(1)
Pre-Tax Income
17 845
N/A
17 313
-3%
17 370
+0%
17 879
+3%
16 918
-5%
18 112
+7%
17 406
-4%
18 301
+5%
20 474
+12%
21 744
+6%
23 581
+8%
24 134
+2%
24 182
+0%
22 499
-7%
23 373
+4%
23 246
-1%
22 377
-4%
19 039
-15%
15 623
-18%
14 581
-7%
14 617
+0%
14 964
+2%
9 613
-36%
8 196
-15%
8 638
+5%
9 066
+5%
15 625
+72%
17 261
+10%
15 088
-13%
19 467
+29%
17 573
-10%
16 530
-6%
16 457
0%
9 916
-40%
10 913
+10%
11 895
+9%
12 339
+4%
(13 274)
N/A
(11 385)
+14%
(11 564)
-2%
(9 376)
+19%
Net Income
Tax Provision
(6 433)
(6 816)
(6 444)
(6 556)
(5 836)
(5 235)
(4 617)
(4 840)
(5 242)
(6 353)
(7 852)
(8 104)
(8 071)
(5 986)
(5 857)
(5 863)
(5 476)
(5 704)
(4 797)
(4 460)
(4 760)
(4 143)
(3 226)
(2 615)
(2 512)
(2 982)
(3 797)
(4 461)
(4 194)
(5 645)
(5 170)
(5 028)
(4 752)
(4 680)
(4 575)
(5 008)
(5 598)
4 184
3 127
3 304
2 505
Income from Continuing Operations
11 412
10 497
10 926
11 323
11 082
12 877
12 789
13 461
15 232
15 391
15 729
16 030
16 111
16 513
17 516
17 383
16 901
13 335
10 826
10 121
9 857
10 821
6 387
5 581
6 126
6 084
11 828
12 800
10 894
13 822
12 403
11 502
11 705
5 236
6 338
6 887
6 741
(9 090)
(8 258)
(8 260)
(6 871)
Income to Minority Interest
(1 257)
(992)
(914)
(810)
(794)
(863)
(1 027)
(1 192)
(1 125)
(1 154)
(949)
(904)
(960)
(722)
(862)
(877)
(892)
(367)
(223)
(237)
(259)
(1 329)
(979)
(871)
(1 103)
(1 101)
(1 712)
(1 716)
(1 461)
(1 345)
(1 167)
(1 084)
(855)
(646)
(682)
(795)
(829)
(933)
(833)
(828)
(1 183)
Net Income (Common)
10 154
N/A
9 503
-6%
10 010
+5%
10 511
+5%
10 286
-2%
12 013
+17%
11 761
-2%
12 269
+4%
14 107
+15%
14 237
+1%
14 781
+4%
15 126
+2%
15 151
+0%
15 791
+4%
16 655
+5%
16 507
-1%
16 010
-3%
12 967
-19%
10 602
-18%
9 882
-7%
9 595
-3%
9 492
-1%
5 406
-43%
4 709
-13%
5 023
+7%
4 983
-1%
10 117
+103%
11 085
+10%
9 434
-15%
12 477
+32%
11 236
-10%
10 418
-7%
10 850
+4%
4 591
-58%
5 657
+23%
6 093
+8%
5 913
-3%
(10 023)
N/A
(9 092)
+9%
(9 088)
+0%
(8 054)
+11%
EPS (Diluted)
211.54
N/A
197.94
-6%
208.54
+5%
218.97
+5%
214.29
-2%
250.17
+17%
245.02
-2%
255.6
+4%
293.89
+15%
296.39
+1%
307.93
+4%
315.12
+2%
315.64
+0%
328.66
+4%
346.97
+6%
343.89
-1%
332.58
-3%
269.51
-19%
220.23
-18%
205.22
-7%
199.24
-3%
198.33
0%
115.29
-42%
100.4
-13%
107.09
+7%
106.25
-1%
215.7
+103%
236.24
+10%
201.03
-15%
265.92
+32%
239.44
-10%
221.91
-7%
231.08
+4%
97.8
-58%
120.49
+23%
129.76
+8%
125.91
-3%
-213.43
N/A
-197.36
+8%
-212.26
-8%
-197.22
+7%

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 245,500+ 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.