A

Asahi Intecc Co Ltd
TSE:7747

Watchlist Manager
Asahi Intecc Co Ltd
TSE:7747
Watchlist
Price: 2 647.5 JPY -2.52% Market Closed
Market Cap: ¥702.5B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+52%
5Y
+125%
10Y
+235%
Operating Income
+
3Y
+38%
5Y
+97%
10Y
+146%
Net Income
+
3Y
+31%
5Y
+85%
10Y
+128%

Earnings Waterfall
Asahi Intecc Co Ltd

Income Statement
Asahi Intecc Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Sep-2005 Dec-2005 Mar-2006 Sep-2006 Dec-2006 Mar-2007 Sep-2007 Dec-2007 Mar-2008 Sep-2008 Dec-2008 Mar-2009 Sep-2009 Dec-2009 Mar-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 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 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
10
0
0
6
0
0
22
0
0
22
0
0
22
0
0
16
33
49
65
62
60
63
65
67
67
62
58
54
54
53
51
50
46
42
40
37
35
33
31
30
34
38
44
51
48
48
49
50
55
57
59
58
60
66
78
81
81
111
99
118
134
117
141
158
175
227
308
342
357
319
226
283
255
232
0
0
Revenue
6 100
N/A
6 648
+9%
7 302
+10%
7 776
+6%
8 209
+6%
8 090
-1%
8 440
+4%
8 650
+2%
8 759
+1%
8 963
+2%
8 784
-2%
9 238
+5%
9 849
+7%
10 535
+7%
11 473
+9%
11 730
+2%
11 994
+2%
12 039
+0%
16 007
+33%
16 508
+3%
15 976
-3%
14 936
-7%
14 852
-1%
14 823
0%
16 572
+12%
18 451
+11%
19 969
+8%
21 619
+8%
23 520
+9%
26 188
+11%
28 145
+7%
30 190
+7%
31 932
+6%
33 422
+5%
35 323
+6%
37 310
+6%
38 315
+3%
39 605
+3%
39 511
0%
39 265
-1%
39 964
+2%
40 744
+2%
42 710
+5%
45 291
+6%
47 717
+5%
49 494
+4%
50 124
+1%
51 279
+2%
52 519
+2%
54 527
+4%
57 217
+5%
59 007
+3%
60 361
+2%
59 859
-1%
56 546
-6%
55 440
-2%
53 899
-3%
55 942
+4%
61 507
+10%
65 220
+6%
70 908
+9%
73 388
+3%
77 748
+6%
82 286
+6%
85 481
+4%
90 838
+6%
90 101
-1%
96 156
+7%
99 007
+3%
101 060
+2%
107 547
+6%
110 018
+2%
114 697
+4%
118 629
+3%
120 025
+1%
124 899
+4%
Gross Profit
Cost of Revenue
(2 552)
(2 734)
(3 018)
(3 097)
(3 290)
(3 354)
(3 717)
(4 134)
(3 974)
(4 223)
(3 879)
(4 294)
(4 303)
(4 615)
(4 938)
(4 704)
(4 413)
(3 930)
(5 332)
(5 590)
(5 098)
(4 852)
(4 929)
(4 609)
(5 513)
(6 156)
(6 459)
(7 256)
(8 021)
(9 149)
(10 226)
(11 155)
(11 905)
(12 472)
(13 112)
(13 619)
(13 770)
(13 849)
(13 595)
(13 200)
(13 398)
(13 525)
(14 284)
(14 973)
(15 237)
(15 562)
(15 269)
(15 212)
(15 683)
(16 285)
(17 517)
(18 382)
(19 186)
(19 280)
(18 508)
(18 230)
(17 495)
(18 520)
(20 039)
(21 790)
(23 935)
(24 678)
(26 666)
(28 367)
(29 383)
(31 164)
(31 268)
(33 513)
(35 023)
(36 004)
(38 494)
(38 060)
(39 285)
(39 821)
(38 789)
(39 756)
Gross Profit
3 548
N/A
3 914
+10%
4 284
+9%
4 679
+9%
4 920
+5%
4 737
-4%
4 724
0%
4 516
-4%
4 785
+6%
4 739
-1%
4 905
+4%
4 943
+1%
5 546
+12%
5 919
+7%
6 535
+10%
7 025
+7%
7 580
+8%
8 108
+7%
10 675
+32%
10 918
+2%
10 878
0%
10 084
-7%
9 923
-2%
10 212
+3%
11 057
+8%
12 293
+11%
13 510
+10%
14 363
+6%
15 500
+8%
17 041
+10%
17 919
+5%
19 037
+6%
20 029
+5%
20 951
+5%
22 211
+6%
23 691
+7%
24 543
+4%
25 754
+5%
25 916
+1%
26 064
+1%
26 566
+2%
27 219
+2%
28 426
+4%
30 318
+7%
32 479
+7%
33 931
+4%
34 856
+3%
36 066
+3%
36 836
+2%
38 242
+4%
39 700
+4%
40 625
+2%
41 175
+1%
40 579
-1%
38 038
-6%
37 210
-2%
36 404
-2%
37 422
+3%
41 468
+11%
43 430
+5%
46 973
+8%
48 710
+4%
51 082
+5%
53 919
+6%
56 098
+4%
59 674
+6%
58 833
-1%
62 643
+6%
63 984
+2%
65 056
+2%
69 053
+6%
71 958
+4%
75 412
+5%
78 808
+5%
81 236
+3%
85 143
+5%
Operating Income
Operating Expenses
(2 110)
(2 262)
(2 459)
(2 728)
(3 089)
(3 320)
(3 501)
(3 547)
(3 578)
(3 623)
(3 613)
(3 702)
(3 711)
(3 777)
(3 928)
(4 354)
(4 812)
(5 250)
(7 427)
(7 599)
(7 698)
(7 913)
(7 884)
(8 144)
(8 535)
(8 659)
(9 158)
(9 546)
(10 238)
(11 020)
(11 924)
(12 562)
(13 108)
(13 483)
(14 235)
(14 610)
(15 025)
(15 417)
(15 913)
(16 425)
(16 370)
(16 666)
(17 631)
(18 385)
(19 214)
(20 262)
(21 082)
(21 794)
(22 931)
(23 856)
(24 532)
(25 503)
(25 783)
(25 964)
(25 593)
(25 862)
(26 481)
(27 256)
(28 673)
(30 412)
(32 263)
(34 017)
(35 843)
(37 751)
(39 009)
(40 001)
(40 803)
(41 380)
(42 407)
(43 788)
(46 918)
(48 142)
(49 380)
(50 614)
(51 157)
(62 786)
Selling, General & Administrative
(1 612)
(1 764)
(1 907)
(2 114)
(2 362)
(2 539)
(2 696)
(2 752)
(2 786)
(3 088)
(2 862)
(2 925)
(2 659)
(2 940)
(3 046)
(3 343)
(3 645)
(3 963)
(5 303)
(6 130)
(6 667)
(7 328)
(5 708)
(8 143)
(8 533)
(8 656)
(6 932)
(9 545)
(10 238)
(11 020)
(8 871)
(12 561)
(13 022)
(13 483)
(10 542)
(14 611)
(15 026)
(15 416)
(11 514)
(16 116)
(16 369)
(16 666)
(12 597)
(18 386)
(19 215)
(20 263)
(15 395)
(21 794)
(22 931)
(23 856)
(17 669)
(25 226)
(25 783)
(25 964)
(18 076)
(26 209)
(26 480)
(27 255)
(20 079)
(30 413)
(32 263)
(34 017)
(25 128)
(37 750)
(39 009)
(40 002)
(28 501)
(41 253)
(42 407)
(43 785)
(32 312)
(48 141)
(49 378)
(50 614)
(35 905)
(51 753)
Research & Development
(461)
(455)
(505)
(561)
(653)
(696)
(710)
(706)
(701)
0
0
(280)
(554)
(836)
(881)
(1 010)
(1 166)
(1 287)
(1 873)
0
0
0
(1 848)
0
0
0
(1 955)
0
0
0
(2 714)
0
0
0
(3 231)
0
0
0
(3 886)
0
0
0
(4 497)
0
0
0
(5 052)
0
0
0
(6 036)
0
0
0
(6 579)
0
0
0
(7 524)
0
0
0
(8 869)
0
0
0
(9 723)
0
0
0
(11 662)
0
0
0
(12 248)
0
Depreciation & Amortization
(40)
(45)
(47)
(54)
(74)
(85)
(94)
(89)
(90)
0
0
0
0
0
0
0
0
0
(251)
0
0
0
(329)
0
0
0
(272)
0
0
0
(338)
0
0
0
(462)
0
0
0
(513)
0
0
0
(536)
0
0
0
(635)
0
0
0
(826)
0
0
0
(938)
0
0
0
(1 070)
0
0
0
(1 846)
0
0
0
(2 578)
0
0
0
(2 943)
0
0
0
(3 002)
0
Other Operating Expenses
3
0
0
0
0
0
0
0
0
(535)
(751)
(497)
(498)
0
0
0
0
0
0
(1 469)
(1 031)
(585)
0
0
0
(3)
0
0
0
0
(0)
0
(86)
0
(0)
0
0
0
(0)
(309)
0
0
(0)
0
0
0
(0)
(0)
(0)
0
(0)
(277)
0
0
(0)
347
(1)
(1)
0
0
0
0
0
(1)
0
1
(1)
(127)
0
(3)
(1)
(1)
0
0
(2)
(11 033)
Operating Income
1 438
N/A
1 652
+15%
1 825
+10%
1 951
+7%
1 831
-6%
1 417
-23%
1 223
-14%
968
-21%
1 206
+25%
1 115
-8%
1 291
+16%
1 240
-4%
1 834
+48%
2 142
+17%
2 607
+22%
2 672
+2%
2 770
+4%
2 859
+3%
3 248
+14%
3 319
+2%
3 180
-4%
2 171
-32%
2 039
-6%
2 070
+2%
2 523
+22%
3 636
+44%
4 352
+20%
4 818
+11%
5 263
+9%
6 021
+14%
5 995
0%
6 475
+8%
6 920
+7%
7 468
+8%
7 976
+7%
9 081
+14%
9 519
+5%
10 338
+9%
10 003
-3%
9 640
-4%
10 197
+6%
10 554
+4%
10 795
+2%
11 932
+11%
13 265
+11%
13 669
+3%
13 773
+1%
14 273
+4%
13 905
-3%
14 386
+3%
15 169
+5%
15 122
0%
15 392
+2%
14 615
-5%
12 446
-15%
11 348
-9%
9 923
-13%
10 165
+2%
12 795
+26%
13 018
+2%
14 710
+13%
14 693
0%
15 239
+4%
16 168
+6%
17 089
+6%
19 673
+15%
18 030
-8%
21 263
+18%
21 577
+1%
21 268
-1%
22 135
+4%
23 816
+8%
26 032
+9%
28 194
+8%
30 079
+7%
22 357
-26%
Pre-Tax Income
Interest Income Expense
(54)
(21)
(8)
24
55
26
3
(58)
(74)
(161)
(526)
(390)
(410)
(21)
(119)
(93)
(143)
(88)
(154)
(160)
(64)
10
(167)
(120)
99
179
454
457
379
76
(27)
155
213
303
338
184
(79)
(275)
(614)
(529)
(182)
(83)
214
255
(71)
(87)
57
170
(34)
78
(363)
(543)
(179)
(323)
(194)
(226)
(442)
47
327
482
895
930
937
1 091
173
(318)
(483)
(715)
(324)
(253)
(391)
(1 421)
(1 039)
(1 143)
(1 403)
(570)
Non-Reccuring Items
0
(44)
(58)
(60)
(67)
(76)
(245)
(194)
(122)
(211)
(423)
(522)
(323)
(162)
(97)
(73)
(22)
(296)
(298)
(261)
(1 072)
(1 259)
(611)
(634)
177
623
(39)
283
282
207
233
(86)
0
(11)
(1)
(41)
(48)
(47)
(309)
0
(452)
(452)
(151)
(152)
(2)
(10)
(201)
199
200
208
124
0
(469)
175
348
0
538
(325)
(63)
487
168
170
(596)
(912)
(592)
(490)
108
0
(224)
(209)
(199)
(99)
0
(10 630)
(10 931)
0
Gain/Loss on Disposition of Assets
1
2
1
0
0
(4)
0
0
(8)
(8)
(8)
0
0
0
(47)
(47)
(35)
12
27
25
37
38
0
25
1
0
0
(23)
(22)
0
9
0
(4)
(41)
(62)
99
105
122
107
(12)
0
(54)
(64)
0
0
0
(8)
(75)
(71)
(80)
(136)
(81)
0
0
27
9
0
0
(82)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(2)
22
34
38
25
29
33
39
55
55
90
73
86
39
37
42
40
45
45
42
46
55
61
38
41
5
(3)
(5)
(8)
119
123
155
163
73
108
33
25
29
26
20
(20)
19
(4)
(66)
(32)
(47)
(82)
(65)
(89)
14
163
160
90
25
32
51
77
113
155
10
83
(13)
150
236
95
112
88
162
231
292
244
216
370
930
910
858
Pre-Tax Income
1 382
N/A
1 610
+16%
1 793
+11%
1 952
+9%
1 844
-6%
1 392
-25%
1 016
-27%
755
-26%
1 057
+40%
790
-25%
426
-46%
402
-6%
1 188
+196%
1 999
+68%
2 383
+19%
2 502
+5%
2 611
+4%
2 532
-3%
2 868
+13%
2 965
+3%
2 127
-28%
1 015
-52%
1 321
+30%
1 379
+4%
2 841
+106%
4 443
+56%
4 763
+7%
5 529
+16%
5 893
+7%
6 422
+9%
6 333
-1%
6 699
+6%
7 291
+9%
7 790
+7%
8 359
+7%
9 354
+12%
9 520
+2%
10 167
+7%
9 212
-9%
9 119
-1%
9 543
+5%
9 983
+5%
10 790
+8%
11 969
+11%
13 160
+10%
13 525
+3%
13 539
+0%
14 502
+7%
13 913
-4%
14 605
+5%
14 957
+2%
14 658
-2%
14 833
+1%
14 492
-2%
12 658
-13%
11 182
-12%
10 096
-10%
10 001
-1%
13 132
+31%
13 997
+7%
15 856
+13%
15 780
0%
15 730
0%
16 583
+5%
16 765
+1%
18 977
+13%
17 743
-7%
20 710
+17%
21 260
+3%
21 098
-1%
21 789
+3%
22 512
+3%
25 363
+13%
17 351
-32%
18 655
+8%
22 645
+21%
Net Income
Tax Provision
(518)
(610)
(688)
(788)
(793)
(676)
(542)
(418)
(514)
(453)
(409)
(283)
(468)
(589)
(702)
(708)
(626)
(643)
(700)
(631)
(656)
(311)
(344)
(370)
(690)
(1 482)
(1 756)
(2 091)
(2 203)
(2 138)
(1 973)
(2 115)
(2 327)
(2 412)
(2 530)
(2 694)
(2 692)
(2 744)
(2 305)
(2 226)
(2 465)
(2 802)
(3 065)
(3 496)
(3 520)
(3 320)
(3 497)
(3 610)
(3 460)
(3 682)
(3 719)
(3 786)
(4 007)
(3 909)
(3 479)
(2 968)
(2 624)
(2 725)
(3 146)
(3 236)
(3 865)
(4 200)
(4 738)
(4 869)
(4 681)
(4 843)
(4 467)
(5 404)
(5 656)
(5 815)
(5 893)
(5 936)
(7 051)
(6 758)
(5 863)
(7 423)
Income from Continuing Operations
863
999
1 105
1 164
1 051
716
474
336
542
335
16
118
720
1 411
1 682
1 795
1 985
1 889
2 168
2 335
1 472
705
977
1 009
2 151
2 961
3 007
3 438
3 690
4 284
4 360
4 584
4 963
5 377
5 829
6 661
6 830
7 425
6 907
6 893
7 079
7 182
7 725
8 475
9 641
10 206
10 042
10 893
10 453
10 922
11 239
10 872
10 826
10 583
9 180
8 213
7 472
7 275
9 986
10 761
11 991
11 580
10 992
11 714
12 084
14 134
13 276
15 306
15 604
15 283
15 896
16 576
18 312
10 593
12 792
15 222
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(3)
(5)
(6)
(4)
(6)
(7)
(9)
(9)
(7)
(4)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(1)
(36)
(73)
(108)
(134)
(139)
(137)
(152)
(170)
(172)
(151)
(123)
(87)
(58)
(62)
(61)
(54)
(64)
Net Income (Common)
863
N/A
999
+16%
1 106
+11%
1 165
+5%
1 052
-10%
716
-32%
474
-34%
336
-29%
542
+61%
335
-38%
16
-95%
118
+638%
720
+510%
1 411
+96%
1 682
+19%
1 791
+6%
1 981
+11%
1 883
-5%
2 162
+15%
2 331
+8%
1 466
-37%
698
-52%
968
+39%
1 000
+3%
2 143
+114%
2 956
+38%
3 004
+2%
3 437
+14%
3 690
+7%
4 284
+16%
4 360
+2%
4 584
+5%
4 963
+8%
5 377
+8%
5 829
+8%
6 661
+14%
6 830
+3%
7 425
+9%
6 907
-7%
6 893
0%
7 079
+3%
7 182
+1%
7 725
+8%
8 475
+10%
9 641
+14%
10 206
+6%
10 042
-2%
10 893
+8%
10 453
-4%
10 922
+4%
11 238
+3%
10 871
-3%
10 825
0%
10 582
-2%
9 179
-13%
8 212
-11%
7 471
-9%
7 274
-3%
9 984
+37%
10 725
+7%
11 916
+11%
11 471
-4%
10 857
-5%
11 574
+7%
11 947
+3%
13 981
+17%
13 106
-6%
15 133
+15%
15 453
+2%
15 161
-2%
15 808
+4%
16 516
+4%
18 249
+10%
10 531
-42%
12 737
+21%
15 158
+19%
EPS (Diluted)
3.39
N/A
3.9
+15%
4.36
+12%
4.59
+5%
4.09
-11%
2.82
-31%
1.87
-34%
1.33
-29%
2.14
+61%
1.32
-38%
0.06
-95%
0.46
+667%
2.83
+515%
5.51
+95%
6.63
+20%
7.06
+6%
7.81
+11%
7.42
-5%
8.52
+15%
9.18
+8%
5.77
-37%
2.76
-52%
3.83
+39%
4.1
+7%
8.81
+115%
12.11
+37%
12.26
+1%
13.42
+9%
14.41
+7%
16.66
+16%
17
+2%
17.85
+5%
19.23
+8%
21
+9%
22.57
+7%
26.12
+16%
26.78
+3%
29
+8%
27.04
-7%
27.03
0%
27.65
+2%
28.05
+1%
30.21
+8%
32.59
+8%
37.08
+14%
39.23
+6%
38.63
-2%
41.88
+8%
39.99
-5%
41.74
+4%
43.02
+3%
41.56
-3%
41.37
0%
40.43
-2%
35.07
-13%
31.37
-11%
28.54
-9%
27.78
-3%
38.07
+37%
39.56
+4%
43.86
+11%
42.23
-4%
39.99
-5%
42.61
+7%
43.98
+3%
51.47
+17%
48.25
-6%
55.71
+15%
56.89
+2%
55.82
-2%
58.2
+4%
60.8
+4%
67.18
+10%
38.77
-42%
46.92
+21%
56.59
+21%

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 313,300+ value investors using Alpha Spread
Create 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

© 2026 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.