First Time Loading...

Tokyu Construction Co Ltd
TSE:1720

Watchlist Manager
Tokyu Construction Co Ltd Logo
Tokyu Construction Co Ltd
TSE:1720
Watchlist
Price: 849 JPY -0.24% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

293B
-0.6%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+28%
5 Years
-14%
7 Years
+19%
10 Years
+37%
6B
-14%
Operating Income
Growth Rates:
1 Year
+869%
3 Years
+31%
5 Years
-73%
7 Years
-65%
10 Years
+133%
5.9B
-26%
Net Income
Growth Rates:
1 Year
+1 878%
3 Years
+57%
5 Years
-64%
7 Years
-57%
10 Years
+330%

Earnings Waterfall
Tokyu Construction Co Ltd

Revenue
293B JPY
Cost of Revenue
-269.4B JPY
Gross Profit
23.7B JPY
Operating Expenses
-17.7B JPY
Operating Income
6B JPY
Other Expenses
-70m JPY
Net Income
5.9B JPY

Income Statement
Tokyu Construction Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
214 143
N/A
226 164
+6%
234 392
+4%
250 610
+7%
268 968
+7%
262 815
-2%
270 806
+3%
271 728
+0%
284 537
+5%
296 393
+4%
304 533
+3%
284 832
-6%
246 261
-14%
243 618
-1%
238 174
-2%
266 108
+12%
303 534
+14%
320 711
+6%
326 838
+2%
349 470
+7%
341 451
-2%
331 437
-3%
349 028
+5%
360 155
+3%
349 811
-3%
322 170
-8%
286 132
-11%
234 178
-18%
228 647
-2%
231 483
+1%
245 132
+6%
247 674
+1%
258 112
+4%
258 083
0%
263 218
+2%
275 311
+5%
277 806
+1%
288 867
+4%
290 259
+0%
294 707
+2%
293 046
-1%
Gross Profit
Cost of Revenue
(201 027)
(212 923)
(220 652)
(236 676)
(252 955)
(245 847)
(251 192)
(250 359)
(257 538)
(265 304)
(267 607)
(248 509)
(215 263)
(213 274)
(212 739)
(236 830)
(268 697)
(284 991)
(290 506)
(310 582)
(304 753)
(295 363)
(309 360)
(317 721)
(310 645)
(285 996)
(256 695)
(213 608)
(209 016)
(213 313)
(226 791)
(237 417)
(246 397)
(248 367)
(253 869)
(257 738)
(260 594)
(266 988)
(267 302)
(270 303)
(269 363)
Gross Profit
13 116
N/A
13 241
+1%
13 740
+4%
13 934
+1%
16 013
+15%
16 968
+6%
19 614
+16%
21 369
+9%
26 999
+26%
31 089
+15%
36 926
+19%
36 323
-2%
30 998
-15%
30 344
-2%
25 435
-16%
29 278
+15%
34 837
+19%
35 720
+3%
36 332
+2%
38 888
+7%
36 698
-6%
36 074
-2%
39 668
+10%
42 434
+7%
39 166
-8%
36 174
-8%
29 437
-19%
20 570
-30%
19 631
-5%
18 170
-7%
18 341
+1%
10 257
-44%
11 715
+14%
9 716
-17%
9 349
-4%
17 573
+88%
17 212
-2%
21 879
+27%
22 957
+5%
24 404
+6%
23 683
-3%
Operating Income
Operating Expenses
(10 534)
(10 611)
(10 644)
(10 576)
(10 510)
(10 959)
(11 069)
(11 439)
(11 702)
(12 911)
(13 701)
(13 751)
(13 901)
(13 133)
(13 275)
(13 599)
(13 809)
(14 304)
(14 262)
(14 600)
(14 753)
(14 087)
(14 698)
(15 024)
(15 606)
(15 859)
(15 862)
(15 383)
(15 045)
(14 621)
(14 893)
(15 052)
(15 264)
(15 794)
(15 942)
(16 333)
(16 592)
(16 772)
(17 151)
(17 420)
(17 678)
Selling, General & Administrative
(10 533)
(10 611)
(10 643)
(10 576)
(10 637)
(10 958)
(11 120)
(11 438)
(11 701)
(12 910)
(13 166)
(13 375)
(13 526)
(13 133)
(13 276)
(13 600)
(13 809)
(14 303)
(14 341)
(14 569)
(14 751)
(14 086)
(14 697)
(15 023)
(15 606)
(15 858)
(15 723)
(15 380)
(15 044)
(14 620)
(14 893)
(15 053)
(15 264)
(15 794)
(15 877)
(16 332)
(16 592)
(16 771)
(17 102)
(17 419)
(17 676)
Other Operating Expenses
(1)
0
(1)
0
127
0
51
(1)
0
(1)
(535)
(376)
(375)
0
1
0
0
(1)
79
(31)
(2)
(1)
(1)
(1)
0
(1)
(139)
(3)
(1)
(1)
0
0
0
0
(65)
(1)
0
(1)
(49)
0
0
Operating Income
2 582
N/A
2 630
+2%
3 096
+18%
3 358
+8%
5 503
+64%
6 009
+9%
8 545
+42%
9 930
+16%
15 297
+54%
18 178
+19%
23 225
+28%
22 572
-3%
17 097
-24%
17 211
+1%
12 160
-29%
15 679
+29%
21 028
+34%
21 416
+2%
22 070
+3%
24 288
+10%
21 945
-10%
21 987
+0%
24 970
+14%
27 410
+10%
23 560
-14%
20 315
-14%
13 575
-33%
5 187
-62%
4 586
-12%
3 549
-23%
3 448
-3%
(4 795)
N/A
(3 549)
+26%
(6 078)
-71%
(6 593)
-8%
1 240
N/A
620
-50%
5 107
+724%
5 806
+14%
6 984
+20%
6 005
-14%
Pre-Tax Income
Interest Income Expense
1 180
1 009
1 109
1 442
1 698
1 980
1 880
1 649
1 647
1 556
1 591
1 617
1 707
1 621
1 530
974
944
790
875
1 378
1 202
958
1 136
1 232
1 317
1 640
1 477
1 544
1 213
1 425
1 120
805
1 154
1 060
1 549
1 760
3 358
2 954
3 285
3 402
1 245
Non-Reccuring Items
(2 227)
(22)
126
126
0
1
0
(107)
(107)
(534)
0
0
0
1
124
235
247
185
0
0
(43)
(27)
0
0
(100)
(138)
0
(422)
(344)
(221)
(258)
(25)
(5)
(102)
0
(61)
(59)
(47)
0
(61)
(61)
Gain/Loss on Disposition of Assets
234
267
0
47
47
0
0
0
0
0
0
0
0
(20)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
399
418
0
0
0
0
0
0
0
Total Other Income
(55)
11
(18)
59
80
115
144
55
7
46
37
9
65
116
133
113
60
(38)
(59)
(14)
(69)
14
(48)
(107)
6
14
36
(54)
(38)
(82)
(50)
50
11
(162)
147
(61)
(397)
(303)
(266)
(89)
42
Pre-Tax Income
1 714
N/A
3 895
+127%
4 313
+11%
5 032
+17%
7 328
+46%
8 105
+11%
10 569
+30%
11 527
+9%
16 844
+46%
19 246
+14%
24 853
+29%
24 198
-3%
18 869
-22%
18 929
+0%
13 947
-26%
17 001
+22%
22 279
+31%
22 353
+0%
22 886
+2%
25 652
+12%
23 035
-10%
22 932
0%
26 058
+14%
28 535
+10%
24 783
-13%
21 831
-12%
15 088
-31%
6 255
-59%
5 417
-13%
4 671
-14%
4 260
-9%
(3 965)
N/A
(1 990)
+50%
(4 864)
-144%
(4 897)
-1%
2 878
N/A
3 522
+22%
7 711
+119%
8 825
+14%
10 236
+16%
7 231
-29%
Net Income
Tax Provision
(321)
(1 201)
(1 097)
(1 111)
(1 648)
(2 269)
(3 128)
(3 888)
(5 942)
(5 860)
(7 511)
(6 898)
(5 049)
(5 233)
(3 718)
(5 075)
(6 720)
(6 231)
(6 587)
(7 339)
(6 631)
(7 294)
(8 062)
(8 996)
(7 987)
(6 793)
(4 845)
(2 024)
(1 556)
(1 984)
(1 883)
(1 767)
(2 305)
(2 537)
(2 567)
(2 836)
(3 078)
(2 271)
(2 280)
(2 047)
(1 163)
Income from Continuing Operations
1 393
2 694
3 216
3 921
5 680
5 836
7 441
7 639
10 902
13 386
17 342
17 300
13 820
13 696
10 229
11 926
15 559
16 122
16 299
18 313
16 404
15 638
17 996
19 539
16 796
15 038
10 243
4 231
3 861
2 687
2 377
(5 732)
(4 295)
(7 401)
(7 464)
42
444
5 440
6 545
8 189
6 068
Income to Minority Interest
(13)
(7)
(2)
(9)
(9)
(30)
(41)
(57)
(65)
(45)
(40)
(15)
(11)
(4)
7
19
27
(4)
(7)
(40)
(98)
(134)
(142)
(177)
(147)
(134)
(119)
(85)
(73)
(39)
(55)
(48)
(55)
(56)
(65)
(116)
(142)
(194)
(190)
(147)
(131)
Net Income (Common)
1 380
N/A
2 685
+95%
3 211
+20%
3 909
+22%
5 669
+45%
5 805
+2%
7 400
+27%
7 580
+2%
10 836
+43%
13 340
+23%
17 301
+30%
17 285
0%
13 808
-20%
13 691
-1%
10 236
-25%
11 945
+17%
15 586
+30%
16 118
+3%
16 292
+1%
18 272
+12%
16 305
-11%
15 504
-5%
17 852
+15%
19 361
+8%
16 649
-14%
14 903
-10%
10 125
-32%
4 146
-59%
3 787
-9%
2 647
-30%
2 320
-12%
(5 780)
N/A
(4 351)
+25%
(7 459)
-71%
(7 532)
-1%
(75)
+99%
300
N/A
5 245
+1 648%
6 354
+21%
8 039
+27%
5 935
-26%
EPS (Diluted)
12.89
N/A
25.09
+95%
30
+20%
36.53
+22%
52.98
+45%
54.39
+3%
69.15
+27%
70.84
+2%
101.27
+43%
125
+23%
161.69
+29%
161.54
0%
129.04
-20%
128.29
-1%
95.66
-25%
111.63
+17%
145.66
+30%
151.05
+4%
152.26
+1%
170.76
+12%
152.93
-10%
145.37
-5%
167.44
+15%
181.6
+8%
156.16
-14%
139.79
-10%
94.97
-32%
38.89
-59%
35.64
-8%
24.95
-30%
22.16
-11%
-55.22
N/A
-41.56
+25%
-71.26
-71%
-71.89
-1%
-0.71
+99%
2.85
N/A
49.98
+1 654%
60.42
+21%
76.34
+26%
56.31
-26%

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
Join more than 134,200+ 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 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.