Asahi Intecc Co., Ltd.
TSE:7747.T
2571 (JPY) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 107,547 | 90,101 | 77,748 | 61,507 | 56,546.224 | 57,216.973 | 50,124.249 | 42,709.758 | 39,511.19 | 35,323.461 | 28,145.331 | 19,968.997 | 14,852.002 | 16,007.103 | 15,339.595 | 12,718.199 | 11,700.655 | 11,643.659 | 9,883.921 | 7,888.721 |
| Cost of Revenue
| 41,437 | 31,268 | 26,666 | 20,039 | 18,507.915 | 17,516.621 | 15,268.742 | 14,283.652 | 13,595.39 | 13,112.289 | 10,226.255 | 6,458.53 | 4,928.63 | 5,332.013 | 6,662.828 | 5,829.757 | 5,834.637 | 5,000.176 | 4,331.489 | 3,462.031 |
| Gross Profit
| 66,110 | 58,833 | 51,082 | 41,468 | 38,038.309 | 39,700.352 | 34,855.507 | 28,426.106 | 25,915.8 | 22,211.172 | 17,919.076 | 13,510.467 | 9,923.372 | 10,675.09 | 8,676.767 | 6,888.442 | 5,866.018 | 6,643.483 | 5,552.432 | 4,426.69 |
| Gross Profit Ratio
| 0.615 | 0.653 | 0.657 | 0.674 | 0.673 | 0.694 | 0.695 | 0.666 | 0.656 | 0.629 | 0.637 | 0.677 | 0.668 | 0.667 | 0.566 | 0.542 | 0.501 | 0.571 | 0.562 | 0.561 |
| Reseach & Development Expenses
| 11,662 | 9,723 | 8,869 | 7,524 | 6,579.114 | 6,036.442 | 5,052.013 | 4,496.956 | 3,886.077 | 3,230.871 | 2,714.499 | 1,954.63 | 1,848.045 | 1,873.045 | 1,304.577 | 1,052.291 | 948.796 | 0 | 740.659 | 588.054 |
| General & Administrative Expenses
| 0 | 3,027 | 2,893 | 1,973 | 1,516.94 | 1,406.87 | 1,174.007 | 1,043.903 | 1,018.196 | 1,121.281 | 844.307 | 557.677 | 1,034.498 | 920.985 | 761.118 | 695.169 | 755.783 | 981.84 | 68.343 | 51.179 |
| Selling & Marketing Expenses
| 0 | 3,027 | 2,893 | 1,973 | 1,516 | 1,406 | 1,174 | 1,043 | 1,018 | 1,121 | 844 | 557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 32,312 | 3,027 | 2,893 | 1,973 | 1,516.94 | 1,406.87 | 1,174.007 | 1,043.903 | 1,018.196 | 1,121.281 | 844.307 | 557.677 | 1,034.498 | 920.985 | 761.118 | 695.169 | 755.783 | 981.84 | 68.343 | 51.179 |
| Other Expenses
| 0 | 100 | 233 | 206 | 31.79 | 163.241 | 19.07 | 17.422 | 26.25 | 107.732 | 122.499 | -3.47 | 74.471 | 87.017 | 80.832 | 97.797 | 87.346 | 35.694 | 40.907 | -78.439 |
| Operating Expenses
| 43,974 | 40,797 | 35,839 | 28,670 | 25,592.661 | 24,531.753 | 21,082.21 | 17,630.858 | 15,913.188 | 14,234.813 | 11,923.67 | 9,158.691 | 5,371.98 | 4,984.352 | 3,924.362 | 3,483.402 | 3,262.423 | 4,542.155 | 3,569.531 | 2,805.234 |
| Operating Income
| 22,136 | 18,030 | 15,239 | 12,795 | 12,445.643 | 15,168.593 | 13,773.292 | 10,795.243 | 10,002.607 | 7,976.354 | 5,995.399 | 4,351.772 | 4,551.392 | 5,690.738 | 4,752.405 | 3,405.04 | 2,603.595 | 2,101.328 | 1,982.901 | 1,621.456 |
| Operating Income Ratio
| 0.206 | 0.2 | 0.196 | 0.208 | 0.22 | 0.265 | 0.275 | 0.253 | 0.253 | 0.226 | 0.213 | 0.218 | 0.306 | 0.356 | 0.31 | 0.268 | 0.223 | 0.18 | 0.201 | 0.206 |
| Total Other Income Expenses Net
| -347 | -276 | 595 | 336 | 210 | -213 | -234.03 | -5.283 | -790.278 | 382.762 | 337.229 | 411.394 | -3,230.525 | -2,822.744 | -2,507.468 | -2,507.096 | -1,758.172 | 6.1 | -226.96 | -148.359 |
| Income Before Tax
| 21,789 | 17,743 | 15,730 | 13,132 | 12,658.145 | 14,957.411 | 13,539.266 | 10,789.965 | 9,212.334 | 8,359.12 | 6,332.634 | 4,763.169 | 1,320.867 | 2,867.994 | 2,244.937 | 897.944 | 845.423 | 2,107.428 | 1,755.941 | 1,473.097 |
| Income Before Tax Ratio
| 0.203 | 0.197 | 0.202 | 0.214 | 0.224 | 0.261 | 0.27 | 0.253 | 0.233 | 0.237 | 0.225 | 0.239 | 0.089 | 0.179 | 0.146 | 0.071 | 0.072 | 0.181 | 0.178 | 0.187 |
| Income Tax Expense
| 5,893 | 4,467 | 4,737 | 3,147 | 3,478.589 | 3,718.791 | 3,497.218 | 3,064.778 | 2,304.991 | 2,530.178 | 1,972.529 | 1,756.197 | 343.685 | 700.052 | 743.575 | 452.081 | 372.02 | 948.542 | 679.639 | 574.015 |
| Net Income
| 15,808 | 13,106 | 10,857 | 9,984 | 9,179 | 11,237.71 | 10,042.046 | 7,725.186 | 6,907.342 | 5,828.941 | 4,360.104 | 3,004.465 | 967.979 | 2,161.643 | 1,497.805 | 445.862 | 473.403 | 1,158.884 | 1,078.193 | 899.081 |
| Net Income Ratio
| 0.147 | 0.145 | 0.14 | 0.162 | 0.162 | 0.196 | 0.2 | 0.181 | 0.175 | 0.165 | 0.155 | 0.15 | 0.065 | 0.135 | 0.098 | 0.035 | 0.04 | 0.1 | 0.109 | 0.114 |
| EPS
| 58.2 | 48.25 | 40 | 38.24 | 35.25 | 43.29 | 38.88 | 30.43 | 27.31 | 22.73 | 17.06 | 12.36 | 3.84 | 8.52 | 5.91 | 1.76 | 1.87 | 4.57 | 4.25 | 3.82 |
| EPS Diluted
| 58.2 | 48.25 | 39.99 | 38.07 | 35.07 | 43.02 | 38.63 | 30.21 | 27.04 | 22.57 | 17 | 12.29 | 3.83 | 8.52 | 5.9 | 1.76 | 1.87 | 4.56 | 4.25 | 3.82 |
| EBITDA
| 31,855 | 26,666 | 23,939 | 18,195 | 16,560.393 | 18,488.862 | 16,785.417 | 13,623.474 | 11,731.981 | 10,421.709 | 7,656.238 | 6,038.448 | 5,499.516 | 6,687.045 | 5,582.005 | 4,042.061 | 3,464.791 | 2,967.588 | 2,482.146 | 1,871.971 |
| EBITDA Ratio
| 0.296 | 0.296 | 0.308 | 0.296 | 0.293 | 0.323 | 0.335 | 0.319 | 0.297 | 0.295 | 0.272 | 0.302 | 0.37 | 0.418 | 0.364 | 0.318 | 0.296 | 0.255 | 0.251 | 0.237 |