A

Acom Co Ltd
TSE:8572

Watchlist Manager
Acom Co Ltd
TSE:8572
Watchlist
Price: 390.9 JPY 0.75% Market Closed
Market Cap: 612.4B JPY
Have any thoughts about
Acom Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

306.7B
+2%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+17%
5 Years
+10%
7 Years
+21%
10 Years
+47%
90.2B
+4%
Operating Income
Growth Rates:
1 Year
+9%
3 Years
-3%
5 Years
+49%
7 Years
-
10 Years
+577%
55.7B
+5%
Net Income
Growth Rates:
1 Year
+13%
3 Years
-25%
5 Years
+29%
7 Years
-
10 Years
+454%

Earnings Waterfall
Acom Co Ltd

Revenue
306.7B JPY
Cost of Revenue
-169.8B JPY
Gross Profit
136.9B JPY
Operating Expenses
-46.8B JPY
Operating Income
90.2B JPY
Other Expenses
-34.5B JPY
Net Income
55.7B JPY

Income Statement
Acom Co Ltd

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
209 233
N/A
213 813
+2%
219 289
+3%
225 296
+3%
230 958
+3%
234 672
+2%
237 683
+1%
238 901
+1%
240 299
+1%
242 275
+1%
245 148
+1%
248 727
+1%
253 111
+2%
258 583
+2%
263 450
+2%
268 042
+2%
271 785
+1%
274 430
+1%
277 066
+1%
278 752
+1%
279 035
+0%
279 121
+0%
279 510
+0%
277 249
-1%
275 164
-1%
271 542
-1%
266 316
-2%
264 309
-1%
262 795
-1%
262 216
0%
262 155
0%
263 200
+0%
265 797
+1%
269 295
+1%
273 792
+2%
278 206
+2%
283 023
+2%
288 717
+2%
294 726
+2%
301 036
+2%
306 729
+2%
Gross Profit
Cost of Revenue
(195 925)
(208 277)
(22 067)
(207 925)
(210 184)
(217 820)
(19 702)
(223 503)
(223 433)
(224 515)
(16 290)
(319 350)
(323 159)
(311 290)
(8 993)
(182 076)
(181 277)
(180 530)
(13 402)
(219 247)
(218 569)
(219 757)
(10 016)
(200 774)
(195 840)
(189 399)
(7 720)
(166 151)
(170 023)
(185 233)
(6 818)
(228 084)
(230 593)
(223 831)
(5 672)
(194 383)
(200 317)
(205 210)
(6 695)
(214 660)
(169 804)
Gross Profit
13 308
N/A
5 536
-58%
197 222
+3 463%
17 371
-91%
20 774
+20%
16 852
-19%
217 981
+1 194%
15 398
-93%
16 866
+10%
17 760
+5%
228 858
+1 189%
(70 623)
N/A
(70 048)
+1%
(52 707)
+25%
254 457
N/A
85 966
-66%
90 508
+5%
93 900
+4%
263 664
+181%
59 505
-77%
60 466
+2%
59 364
-2%
269 494
+354%
76 475
-72%
79 324
+4%
82 143
+4%
258 596
+215%
98 158
-62%
92 772
-5%
76 983
-17%
255 337
+232%
35 116
-86%
35 204
+0%
45 464
+29%
268 120
+490%
83 823
-69%
82 706
-1%
83 507
+1%
288 031
+245%
86 376
-70%
136 925
+59%
Operating Income
Operating Expenses
2
(2)
(183 149)
(3)
(3)
(2)
(202 465)
(1)
(1)
0
(299 024)
2
(1)
(1)
(167 584)
0
7
5
(206 057)
1
(3)
(2)
(193 858)
(2)
(1)
1
(159 700)
(3)
(5)
(2)
(220 558)
2
3
(2)
(180 833)
(3)
1
1
(201 684)
2
(46 774)
Selling, General & Administrative
0
0
(178 355)
0
0
0
(197 325)
0
0
0
(293 794)
0
0
0
(162 123)
0
0
0
(200 384)
0
0
0
(189 540)
0
0
0
(155 863)
0
0
0
(216 754)
0
0
0
(176 668)
0
0
0
(197 706)
0
(46 773)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(31)
0
0
0
(111)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
(4 792)
0
0
0
(5 139)
0
0
0
(5 230)
0
0
0
(5 432)
0
0
0
(5 562)
0
0
0
(4 316)
0
0
0
(3 835)
0
0
0
(3 803)
0
0
0
(4 165)
0
0
0
(3 980)
0
0
Other Operating Expenses
2
(2)
(2)
(3)
(3)
0
(1)
(1)
0
0
0
0
(1)
(1)
2
0
7
6
0
2
(3)
0
(2)
(2)
(1)
1
(2)
(3)
(5)
(2)
(1)
2
3
0
0
(3)
1
1
2
2
(1)
Operating Income
13 310
N/A
5 534
-58%
14 073
+154%
17 368
+23%
20 771
+20%
16 850
-19%
15 516
-8%
15 397
-1%
16 865
+10%
17 760
+5%
(70 166)
N/A
(70 621)
-1%
(70 049)
+1%
(52 708)
+25%
86 873
N/A
85 966
-1%
90 515
+5%
93 905
+4%
57 607
-39%
59 506
+3%
60 463
+2%
59 362
-2%
75 636
+27%
76 473
+1%
79 323
+4%
82 144
+4%
98 896
+20%
98 155
-1%
92 767
-5%
76 981
-17%
34 779
-55%
35 118
+1%
35 207
+0%
45 462
+29%
87 287
+92%
83 820
-4%
82 707
-1%
83 508
+1%
86 347
+3%
86 378
+0%
90 151
+4%
Pre-Tax Income
Interest Income Expense
290
363
267
299
229
305
367
200
269
228
443
546
509
436
(5 743)
91
129
139
178
(674)
(749)
(823)
(874)
(5)
25
35
57
51
39
34
21
(59)
(71)
(72)
(81)
76
39
(42)
46
(6)
29
Non-Reccuring Items
(140)
(122)
(114)
(105)
(96)
(1 246)
(1 326)
(1 230)
(1 257)
(121)
(141)
52
62
51
(380)
(583)
(581)
(3 409)
(2 999)
(5 350)
(7 736)
(4 933)
(4 968)
(2 601)
(227)
(479)
(733)
(759)
(855)
(1 564)
(1 687)
(1 700)
(1 614)
(4 189)
(3 732)
(3 730)
(3 770)
(226)
(236)
(248)
(228)
Gain/Loss on Disposition of Assets
1
(8)
705
705
699
710
0
5
5
7
7
11
11
1
28
37
56
56
125
9 987
9 968
9 971
9 875
0
0
0
(12)
(12)
(12)
(40)
(28)
(28)
1 021
1 050
1 050
1 050
2
1
258
258
267
Total Other Income
722
721
472
489
472
445
428
387
372
319
360
348
348
391
390
465
427
395
423
392
431
414
342
330
1 023
1 069
1 089
1 056
694
634
641
623
284
298
279
285
275
266
321
357
390
Pre-Tax Income
14 183
N/A
6 488
-54%
15 403
+137%
18 756
+22%
22 075
+18%
17 064
-23%
14 985
-12%
14 759
-2%
16 254
+10%
18 193
+12%
(69 497)
N/A
(69 664)
0%
(69 119)
+1%
(51 829)
+25%
81 168
N/A
85 976
+6%
90 546
+5%
91 086
+1%
55 334
-39%
63 861
+15%
62 377
-2%
63 991
+3%
80 011
+25%
74 197
-7%
80 144
+8%
82 769
+3%
99 297
+20%
98 491
-1%
92 633
-6%
76 045
-18%
33 726
-56%
33 954
+1%
34 827
+3%
42 549
+22%
84 803
+99%
81 501
-4%
79 253
-3%
83 507
+5%
86 736
+4%
86 739
+0%
90 609
+4%
Net Income
Tax Provision
(1 710)
(1 554)
436
161
(192)
(132)
2 950
3 274
3 603
3 397
378
(194)
(1 433)
(2 630)
(6 934)
(8 743)
(10 168)
(12 041)
(12 810)
(14 273)
(15 060)
(14 937)
(15 990)
(14 486)
(16 927)
(16 509)
(15 654)
(16 525)
(13 544)
(13 131)
26 084
22 685
18 870
15 753
(25 327)
(25 018)
(25 235)
(26 471)
(28 910)
(29 086)
(30 598)
Income from Continuing Operations
12 473
4 934
15 839
18 917
21 883
16 932
17 935
18 033
19 857
21 590
(69 119)
(69 858)
(70 552)
(54 459)
74 234
77 233
80 378
79 045
42 524
49 588
47 317
49 054
64 021
59 711
63 217
66 260
83 643
81 966
79 089
62 914
59 810
56 639
53 697
58 302
59 476
56 483
54 018
57 036
57 826
57 653
60 011
Income to Minority Interest
(2 431)
(2 653)
(2 975)
(3 106)
(3 295)
(3 488)
(3 337)
(3 161)
(3 145)
(2 900)
(3 069)
(3 188)
(3 121)
(3 336)
(3 661)
(4 050)
(4 409)
(4 669)
(4 742)
(4 100)
(4 276)
(4 396)
(4 419)
(5 168)
(5 208)
(5 171)
(4 778)
(4 790)
(4 581)
(3 654)
(4 132)
(4 289)
(4 150)
(4 875)
(4 549)
(4 375)
(4 821)
(4 725)
(4 734)
(4 704)
(4 348)
Net Income (Common)
10 041
N/A
2 281
-77%
12 864
+464%
15 811
+23%
18 588
+18%
13 444
-28%
14 598
+9%
14 871
+2%
16 711
+12%
18 689
+12%
(72 187)
N/A
(73 045)
-1%
(73 672)
-1%
(57 793)
+22%
70 572
N/A
73 184
+4%
75 969
+4%
74 375
-2%
37 781
-49%
45 486
+20%
43 040
-5%
44 657
+4%
59 600
+33%
54 541
-8%
58 007
+6%
61 086
+5%
78 864
+29%
77 174
-2%
74 506
-3%
59 260
-20%
55 678
-6%
52 351
-6%
49 547
-5%
53 427
+8%
54 926
+3%
52 108
-5%
49 197
-6%
52 310
+6%
53 091
+1%
52 947
0%
55 663
+5%
EPS (Diluted)
6.41
N/A
1.45
-77%
8.21
+466%
10.09
+23%
11.86
+18%
8.58
-28%
9.32
+9%
9.49
+2%
10.67
+12%
11.93
+12%
-46.08
N/A
-46.62
-1%
-47.02
-1%
-36.88
+22%
45.05
N/A
46.72
+4%
48.49
+4%
47.47
-2%
24.12
-49%
29.03
+20%
27.47
-5%
28.51
+4%
38.04
+33%
34.81
-8%
37.03
+6%
38.99
+5%
50.34
+29%
49.26
-2%
47.56
-3%
37.83
-20%
35.54
-6%
33.42
-6%
31.63
-5%
34.1
+8%
35.06
+3%
33.26
-5%
31.4
-6%
33.39
+6%
33.89
+1%
33.8
0%
35.53
+5%

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 211,300+ 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.