H

Hamakyorex Co Ltd
TSE:9037

Watchlist Manager
Hamakyorex Co Ltd
TSE:9037
Watchlist
Price: 1 355 JPY -0.07% Market Closed
Market Cap: 103B JPY
Have any thoughts about
Hamakyorex Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

145.4B
+2%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+19%
5 Years
+19%
7 Years
+45%
10 Years
+57%
13.6B
+3%
Operating Income
Growth Rates:
1 Year
+17%
3 Years
+21%
5 Years
+33%
7 Years
+65%
10 Years
+103%
8.8B
+3%
Net Income
Growth Rates:
1 Year
+18%
3 Years
+65%
5 Years
+44%
7 Years
+69%
10 Years
+134%

Earnings Waterfall
Hamakyorex Co Ltd

Revenue
145.4B JPY
Cost of Revenue
-127B JPY
Gross Profit
18.4B JPY
Operating Expenses
-4.8B JPY
Operating Income
13.6B JPY
Other Expenses
-4.7B JPY
Net Income
8.8B JPY

Income Statement
Hamakyorex 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
92 670
N/A
92 217
0%
91 924
0%
92 456
+1%
93 159
+1%
94 050
+1%
95 204
+1%
96 811
+2%
98 128
+1%
98 704
+1%
99 191
+0%
99 466
+0%
100 117
+1%
101 927
+2%
103 476
+2%
105 394
+2%
106 920
+1%
112 504
+5%
115 919
+3%
118 745
+2%
122 571
+3%
121 699
-1%
122 471
+1%
121 416
-1%
119 832
-1%
119 114
-1%
118 876
0%
120 850
+2%
122 468
+1%
123 938
+1%
125 094
+1%
127 030
+2%
128 789
+1%
130 499
+1%
131 912
+1%
132 457
+0%
134 313
+1%
137 069
+2%
140 572
+3%
143 224
+2%
145 405
+2%
Gross Profit
Cost of Revenue
(84 235)
(83 717)
(83 201)
(83 335)
(83 573)
(84 166)
(85 021)
(86 546)
(87 901)
(88 455)
(88 839)
(89 003)
(89 437)
(90 783)
(91 915)
(93 560)
(94 906)
(99 795)
(103 130)
(105 520)
(109 020)
(108 396)
(108 812)
(107 975)
(106 271)
(105 337)
(104 960)
(106 303)
(107 747)
(109 066)
(110 286)
(112 135)
(113 635)
(115 090)
(116 448)
(116 867)
(118 490)
(120 379)
(123 138)
(125 259)
(127 030)
Gross Profit
8 435
N/A
8 500
+1%
8 723
+3%
9 121
+5%
9 586
+5%
9 884
+3%
10 183
+3%
10 265
+1%
10 227
0%
10 249
+0%
10 352
+1%
10 463
+1%
10 680
+2%
11 144
+4%
11 561
+4%
11 834
+2%
12 014
+2%
12 709
+6%
12 789
+1%
13 225
+3%
13 551
+2%
13 303
-2%
13 659
+3%
13 441
-2%
13 561
+1%
13 777
+2%
13 916
+1%
14 547
+5%
14 721
+1%
14 872
+1%
14 808
0%
14 895
+1%
15 154
+2%
15 409
+2%
15 464
+0%
15 590
+1%
15 823
+1%
16 690
+5%
17 434
+4%
17 965
+3%
18 375
+2%
Operating Income
Operating Expenses
(1 765)
(1 817)
(1 882)
(1 917)
(1 972)
(2 003)
(2 075)
(2 202)
(2 299)
(2 341)
(2 404)
(2 416)
(2 470)
(2 537)
(2 532)
(2 779)
(2 717)
(2 812)
(2 876)
(3 418)
(3 353)
(3 393)
(3 469)
(3 375)
(3 552)
(3 451)
(3 353)
(3 437)
(3 548)
(3 711)
(3 694)
(3 807)
(3 916)
(3 911)
(3 916)
(3 984)
(4 263)
(4 549)
(4 865)
(4 752)
(4 803)
Selling, General & Administrative
(1 969)
(1 979)
(1 992)
(1 977)
(1 980)
(2 001)
(2 074)
(2 201)
(2 298)
(2 341)
(2 403)
(2 415)
(2 469)
(2 536)
(2 531)
(2 563)
(2 584)
(2 811)
(2 875)
(3 134)
(3 068)
(3 109)
(3 468)
(3 374)
(3 551)
(3 449)
(3 353)
(3 437)
(3 548)
(3 710)
(3 694)
(3 807)
(3 917)
(3 911)
(3 915)
(3 983)
(4 260)
(4 549)
(4 864)
(5 064)
(4 998)
Depreciation & Amortization
203
162
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
0
0
0
0
0
0
0
Other Operating Expenses
1
0
110
60
8
(2)
(1)
(1)
0
0
(1)
(1)
(1)
0
(1)
(216)
(133)
(1)
(1)
(284)
(285)
(284)
(1)
(1)
0
0
0
0
0
(1)
0
0
1
0
(1)
(1)
(3)
0
(1)
312
195
Operating Income
6 670
N/A
6 683
+0%
6 841
+2%
7 204
+5%
7 614
+6%
7 881
+4%
8 108
+3%
8 063
-1%
7 928
-2%
7 908
0%
7 948
+1%
8 047
+1%
8 210
+2%
8 607
+5%
9 029
+5%
9 055
+0%
9 297
+3%
9 897
+6%
9 913
+0%
9 807
-1%
10 198
+4%
9 910
-3%
10 190
+3%
10 066
-1%
10 009
-1%
10 326
+3%
10 563
+2%
11 110
+5%
11 173
+1%
11 161
0%
11 114
0%
11 088
0%
11 238
+1%
11 498
+2%
11 548
+0%
11 606
+1%
11 560
0%
12 141
+5%
12 569
+4%
13 213
+5%
13 572
+3%
Pre-Tax Income
Interest Income Expense
(257)
(247)
(244)
(233)
(227)
(226)
(222)
(219)
(193)
(182)
(126)
(118)
(131)
(123)
(160)
(143)
(51)
(45)
(5)
1
(79)
(68)
(98)
57
59
70
70
(79)
(77)
(75)
(49)
(44)
(43)
(40)
(39)
(14)
(15)
(17)
(20)
(26)
(33)
Non-Reccuring Items
(25)
(68)
(30)
(34)
(34)
(35)
(94)
(167)
(264)
(257)
(231)
(223)
(208)
(280)
(238)
0
0
(52)
(284)
0
0
0
(182)
(226)
(157)
(157)
(161)
(132)
(201)
(278)
(169)
(48)
(134)
(111)
(69)
(173)
30
89
312
0
0
Gain/Loss on Disposition of Assets
0
0
117
0
57
108
0
0
209
182
141
0
118
126
97
0
98
66
64
0
78
95
465
500
466
0
34
56
72
100
74
139
139
135
109
135
136
144
122
142
212
Total Other Income
389
407
304
413
342
279
437
459
372
524
561
770
609
476
550
625
477
539
504
588
516
463
446
383
408
882
404
407
398
453
836
894
967
945
689
593
598
379
464
498
507
Pre-Tax Income
6 777
N/A
6 775
0%
6 988
+3%
7 350
+5%
7 752
+5%
8 007
+3%
8 229
+3%
8 136
-1%
8 052
-1%
8 175
+2%
8 293
+1%
8 476
+2%
8 598
+1%
8 806
+2%
9 278
+5%
9 537
+3%
9 821
+3%
10 405
+6%
10 192
-2%
10 396
+2%
10 713
+3%
10 400
-3%
10 821
+4%
10 780
0%
10 785
+0%
11 121
+3%
10 910
-2%
11 362
+4%
11 365
+0%
11 361
0%
11 806
+4%
12 029
+2%
12 167
+1%
12 427
+2%
12 238
-2%
12 147
-1%
12 309
+1%
12 736
+3%
13 447
+6%
13 827
+3%
14 258
+3%
Net Income
Tax Provision
(2 543)
(2 511)
(2 524)
(2 639)
(2 747)
(2 789)
(2 768)
(2 657)
(2 575)
(2 547)
(2 480)
(2 543)
(2 598)
(2 684)
(2 896)
(2 966)
(3 052)
(3 244)
(3 290)
(3 387)
(3 483)
(3 381)
(3 565)
(3 568)
(3 554)
(3 649)
(3 536)
(3 646)
(3 689)
(3 723)
(3 714)
(3 779)
(3 792)
(3 885)
(3 928)
(3 928)
(3 993)
(4 217)
(4 211)
(4 347)
(4 435)
Income from Continuing Operations
4 234
4 264
4 464
4 711
5 005
5 218
5 461
5 479
5 477
5 628
5 813
5 933
6 000
6 122
6 382
6 571
6 769
7 161
6 902
7 009
7 230
7 019
7 256
7 212
7 231
7 472
7 374
7 716
7 676
7 638
8 092
8 250
8 375
8 542
8 310
8 219
8 316
8 519
9 236
9 480
9 823
Income to Minority Interest
(466)
(497)
(573)
(647)
(699)
(733)
(733)
(735)
(739)
(738)
(759)
(765)
(767)
(795)
(807)
(847)
(881)
(1 002)
(996)
(1 025)
(1 086)
(1 020)
(1 022)
(966)
(916)
(936)
(946)
(1 028)
(1 012)
(978)
(974)
(973)
(982)
(980)
(908)
(865)
(823)
(774)
(930)
(932)
(988)
Net Income (Common)
3 768
N/A
3 766
0%
3 890
+3%
4 065
+4%
4 303
+6%
4 485
+4%
4 726
+5%
4 741
+0%
4 737
0%
4 888
+3%
5 053
+3%
5 166
+2%
5 232
+1%
5 324
+2%
5 575
+5%
5 725
+3%
5 888
+3%
6 161
+5%
5 905
-4%
5 984
+1%
6 143
+3%
5 998
-2%
6 233
+4%
6 243
+0%
6 315
+1%
6 534
+3%
6 427
-2%
5 395
-16%
5 368
-1%
5 365
0%
7 117
+33%
7 275
+2%
7 392
+2%
7 560
+2%
7 400
-2%
7 352
-1%
7 491
+2%
7 744
+3%
8 305
+7%
8 547
+3%
8 834
+3%
EPS (Diluted)
221.64
N/A
221.52
0%
232.85
+5%
239.11
+3%
226.47
-5%
236.05
+4%
257.76
+9%
249.52
-3%
249.31
0%
257.26
+3%
265.87
+3%
271.89
+2%
275.36
+1%
280.21
+2%
293.34
+5%
301.31
+3%
309.89
+3%
324.16
+5%
310.7
-4%
314.85
+1%
323.23
+3%
315.6
-2%
327.97
+4%
330.72
+1%
336.06
+2%
347.78
+3%
341.67
-2%
287.16
-16%
285.72
-1%
285.56
0%
94.71
-67%
387.23
+309%
393.46
+2%
402.4
+2%
98.47
-76%
391.33
+297%
399.04
+2%
103.23
-74%
110.63
+7%
114.02
+3%
118.68
+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 211,200+ 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.