Yonex Co Ltd
TSE:7906

Watchlist Manager
Yonex Co Ltd Logo
Yonex Co Ltd
TSE:7906
Watchlist
Price: 2 126 JPY -1.35% Market Closed
Market Cap: 184.2B JPY
Have any thoughts about
Yonex Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

119.5B
+3%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+101%
5 Years
+95%
7 Years
+94%
10 Years
+170%
12.7B
+9%
Operating Income
Growth Rates:
1 Year
+34%
3 Years
+238%
5 Years
+534%
7 Years
+217%
10 Years
+504%
9.2B
+4%
Net Income
Growth Rates:
1 Year
+37%
3 Years
+177%
5 Years
+693%
7 Years
+209%
10 Years
+588%

Earnings Waterfall
Yonex Co Ltd

Revenue
119.5B JPY
Cost of Revenue
-66.1B JPY
Gross Profit
53.5B JPY
Operating Expenses
-40.8B JPY
Operating Income
12.7B JPY
Other Expenses
-3.4B JPY
Net Income
9.2B JPY

Income Statement
Yonex Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
44 331
N/A
45 132
+2%
46 685
+3%
47 620
+2%
47 672
+0%
49 051
+3%
50 749
+3%
54 160
+7%
57 782
+7%
60 271
+4%
60 957
+1%
61 043
+0%
61 662
+1%
61 946
+0%
62 005
+0%
62 188
+0%
60 730
-2%
60 540
0%
60 741
+0%
61 098
+1%
61 331
+0%
62 334
+2%
62 935
+1%
61 967
-2%
55 476
-10%
52 240
-6%
51 092
-2%
51 554
+1%
59 533
+15%
64 249
+8%
69 815
+9%
74 485
+7%
82 001
+10%
89 789
+9%
100 141
+12%
107 019
+7%
111 317
+4%
114 652
+3%
112 559
-2%
116 442
+3%
119 517
+3%
Gross Profit
Cost of Revenue
(27 113)
(27 484)
(28 502)
(28 893)
(28 705)
(29 235)
(29 472)
(30 755)
(32 579)
(33 519)
(34 091)
(34 239)
(35 005)
(35 709)
(36 283)
(36 242)
(35 194)
(34 878)
(34 836)
(35 354)
(35 719)
(36 120)
(36 468)
(35 754)
(32 700)
(31 029)
(30 141)
(30 271)
(33 794)
(35 816)
(38 479)
(41 090)
(44 858)
(49 584)
(56 247)
(61 113)
(64 026)
(66 260)
(63 611)
(64 830)
(66 052)
Gross Profit
17 218
N/A
17 648
+2%
18 183
+3%
18 726
+3%
18 967
+1%
19 816
+4%
21 277
+7%
23 405
+10%
25 203
+8%
26 753
+6%
26 867
+0%
26 804
0%
26 657
-1%
26 236
-2%
25 721
-2%
25 946
+1%
25 536
-2%
25 661
+0%
25 904
+1%
25 744
-1%
25 611
-1%
26 213
+2%
26 467
+1%
26 213
-1%
22 776
-13%
21 211
-7%
20 952
-1%
21 284
+2%
25 739
+21%
28 433
+10%
31 336
+10%
33 395
+7%
37 142
+11%
40 205
+8%
43 895
+9%
45 906
+5%
47 291
+3%
48 392
+2%
48 948
+1%
51 612
+5%
53 465
+4%
Operating Income
Operating Expenses
(15 119)
(15 249)
(15 800)
(16 644)
(17 748)
(17 812)
(18 438)
(20 125)
(21 210)
(22 275)
(23 095)
(22 656)
(22 663)
(22 914)
(22 876)
(23 021)
(22 840)
(22 880)
(23 016)
(23 262)
(23 613)
(23 745)
(23 805)
(23 792)
(21 910)
(20 717)
(20 004)
(20 251)
(21 990)
(22 996)
(24 451)
(26 657)
(28 296)
(30 540)
(33 817)
(35 843)
(37 826)
(39 794)
(39 998)
(40 001)
(40 794)
Selling, General & Administrative
(14 934)
(15 249)
(15 801)
(15 004)
(16 950)
(17 814)
(18 439)
(18 336)
(21 243)
(22 276)
(23 096)
(20 795)
(22 932)
(22 913)
(22 875)
(21 201)
(22 840)
(22 878)
(23 017)
(21 308)
(23 556)
(23 748)
(23 805)
(21 655)
(21 910)
(20 717)
(20 004)
(18 313)
(21 990)
(22 996)
(24 451)
(24 482)
(28 295)
(30 539)
(33 816)
(33 343)
(37 875)
(39 832)
(39 997)
(36 832)
(41 308)
Research & Development
0
0
0
(1 058)
0
0
0
0
0
0
0
(1 192)
0
0
0
(1 287)
0
0
0
(1 359)
0
0
0
(1 267)
0
0
0
(1 132)
0
0
0
(1 324)
0
0
0
(1 593)
0
0
0
(1 720)
0
Depreciation & Amortization
0
0
0
(582)
0
0
0
(678)
0
0
0
(668)
0
0
0
(532)
0
0
0
(595)
0
0
0
(869)
0
0
0
(807)
0
0
0
(851)
0
0
0
(906)
0
0
0
(1 448)
0
Other Operating Expenses
(185)
0
0
0
(798)
0
0
(1 111)
33
0
0
(0)
269
0
0
(0)
0
0
0
(0)
(57)
3
(0)
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
0
(1)
(1)
(1)
(1)
49
38
(1)
(1)
514
Operating Income
2 099
N/A
2 399
+14%
2 382
-1%
2 082
-13%
1 218
-42%
2 003
+64%
2 839
+42%
3 280
+16%
3 993
+22%
4 478
+12%
3 772
-16%
4 148
+10%
3 995
-4%
3 323
-17%
2 846
-14%
2 925
+3%
2 696
-8%
2 782
+3%
2 888
+4%
2 483
-14%
1 999
-19%
2 469
+23%
2 662
+8%
2 421
-9%
866
-64%
495
-43%
947
+92%
1 032
+9%
3 749
+263%
5 437
+45%
6 885
+27%
6 739
-2%
8 846
+31%
9 665
+9%
10 078
+4%
10 063
0%
9 465
-6%
8 598
-9%
8 950
+4%
11 611
+30%
12 671
+9%
Pre-Tax Income
Interest Income Expense
72
239
306
316
367
148
(116)
(346)
(705)
(883)
(508)
(328)
(17)
265
(12)
(106)
24
(22)
(214)
(65)
(241)
(338)
(203)
(193)
(197)
(164)
(173)
60
154
257
352
366
760
919
(34)
(270)
(236)
(320)
290
443
417
Non-Reccuring Items
0
(79)
0
(800)
0
(768)
(768)
32
0
0
0
270
0
271
271
1
0
0
0
(56)
0
76
74
180
311
330
333
285
166
196
549
636
935
760
414
361
0
0
541
515
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
160
158
158
159
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
38
0
0
0
32
0
Total Other Income
27
31
27
2
8
10
13
30
15
13
11
19
27
28
38
39
43
52
45
53
57
50
48
47
99
516
703
731
675
262
107
82
93
119
106
131
168
147
152
109
111
Pre-Tax Income
2 199
N/A
2 591
+18%
2 715
+5%
1 601
-41%
1 593
0%
1 393
-13%
1 969
+41%
2 996
+52%
3 304
+10%
3 609
+9%
3 275
-9%
4 109
+25%
4 005
-3%
3 887
-3%
3 143
-19%
2 859
-9%
2 924
+2%
2 971
+2%
2 879
-3%
2 572
-11%
1 813
-30%
2 258
+24%
2 581
+14%
2 455
-5%
1 078
-56%
1 177
+9%
1 810
+54%
2 108
+16%
4 745
+125%
6 152
+30%
7 893
+28%
7 822
-1%
10 634
+36%
11 464
+8%
10 564
-8%
10 323
-2%
9 397
-9%
8 425
-10%
9 933
+18%
12 710
+28%
13 199
+4%
Net Income
Tax Provision
(857)
(838)
(883)
94
80
177
79
(768)
(833)
(1 016)
(975)
(1 071)
(1 014)
(989)
(778)
(997)
(1 003)
(993)
(944)
(839)
(641)
(789)
(912)
(804)
(753)
(760)
(928)
(1 006)
(1 416)
(1 633)
(2 000)
(2 041)
(2 769)
(3 420)
(3 131)
(2 953)
(2 623)
(2 246)
(2 988)
(3 820)
(3 941)
Income from Continuing Operations
1 341
1 753
1 833
1 695
1 674
1 572
2 049
2 227
2 472
2 593
2 300
3 038
2 991
2 898
2 365
1 863
1 920
1 978
1 935
1 734
1 174
1 468
1 669
1 651
325
417
882
1 102
3 329
4 519
5 894
5 781
7 865
8 044
7 433
7 370
6 774
6 179
6 945
8 890
9 258
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(11)
(10)
(2)
(9)
2
0
0
0
0
0
0
0
0
(6)
(12)
(30)
(38)
(43)
(46)
(37)
(31)
(26)
Net Income (Common)
1 341
N/A
1 753
+31%
1 833
+5%
1 695
-8%
1 674
-1%
1 572
-6%
2 049
+30%
2 227
+9%
2 472
+11%
2 593
+5%
2 300
-11%
3 038
+32%
2 991
-2%
2 898
-3%
2 365
-18%
1 863
-21%
1 920
+3%
1 978
+3%
1 935
-2%
1 723
-11%
1 164
-32%
1 466
+26%
1 660
+13%
1 653
0%
326
-80%
410
+26%
882
+115%
1 102
+25%
3 329
+202%
4 519
+36%
5 894
+30%
5 781
-2%
7 858
+36%
8 031
+2%
7 402
-8%
7 331
-1%
6 730
-8%
6 132
-9%
6 907
+13%
8 859
+28%
9 232
+4%
EPS (Diluted)
15.41
N/A
20.14
+31%
21.06
+5%
19.48
-8%
19.24
-1%
18.06
-6%
23.55
+30%
25.49
+8%
28.41
+11%
29.8
+5%
26.43
-11%
34.72
+31%
33.98
-2%
33.31
-2%
27.18
-18%
21.29
-22%
22.06
+4%
22.73
+3%
22.12
-3%
19.7
-11%
13.3
-32%
16.76
+26%
18.98
+13%
18.89
0%
3.73
-80%
4.68
+25%
10.07
+115%
12.59
+25%
38.02
+202%
51.61
+36%
67.46
+31%
66.11
-2%
90.06
+36%
92.01
+2%
84.86
-8%
84.04
-1%
77.22
-8%
70.3
-9%
81.24
+16%
102.45
+26%
106.7
+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 210,200+ 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.