Totetsu Kogyo Co Ltd
TSE:1835

Watchlist Manager
Totetsu Kogyo Co Ltd Logo
Totetsu Kogyo Co Ltd
TSE:1835
Watchlist
Price: 4 355 JPY 0.11%
Market Cap: 157.2B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+41%
5Y
+12%
10Y
+35%
Operating Income
+
3Y
+125%
5Y
+7%
10Y
+60%
Net Income
+
3Y
+139%
5Y
+7%
10Y
+66%

Earnings Waterfall
Totetsu Kogyo Co Ltd

Revenue
163.1B JPY
Cost of Revenue
-137.3B JPY
Gross Profit
25.8B JPY
Operating Expenses
-9.3B JPY
Operating Income
16.5B JPY
Other Expenses
-4.7B JPY
Net Income
11.9B JPY

Income Statement
Totetsu Kogyo Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
21
0
0
1
0
0
1
1
9
20
19
19
0
0
0
0
0
0
0
0
0
1
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
5
10
15
18
20
19
19
18
18
17
17
16
16
16
16
16
19
21
20
22
31
0
Revenue
57 856
N/A
60 451
+4%
54 099
-11%
52 584
-3%
48 254
-8%
41 963
-13%
43 997
+5%
45 855
+4%
49 858
+9%
53 263
+7%
54 758
+3%
57 228
+5%
56 122
-2%
54 178
-3%
50 215
-7%
49 011
-2%
47 983
-2%
48 273
+1%
48 744
+1%
48 179
-1%
50 665
+5%
92 147
+82%
94 156
+2%
98 793
+5%
95 140
-4%
86 945
-9%
82 364
-5%
77 246
-6%
80 263
+4%
87 165
+9%
92 206
+6%
96 859
+5%
101 108
+4%
109 388
+8%
110 234
+1%
112 800
+2%
114 137
+1%
116 106
+2%
120 403
+4%
122 547
+2%
127 828
+4%
126 808
-1%
126 586
0%
127 630
+1%
128 889
+1%
130 635
+1%
131 692
+1%
131 665
0%
131 577
0%
131 209
0%
130 746
0%
132 237
+1%
133 099
+1%
134 740
+1%
137 066
+2%
139 645
+2%
140 618
+1%
146 035
+4%
145 444
0%
146 523
+1%
144 745
-1%
132 920
-8%
130 609
-2%
122 124
-6%
117 308
-4%
114 718
-2%
115 930
+1%
118 239
+2%
121 822
+3%
124 661
+2%
127 554
+2%
132 376
+4%
138 640
+5%
141 846
+2%
143 656
+1%
147 186
+2%
152 836
+4%
160 048
+5%
163 070
+2%
Gross Profit
Cost of Revenue
(51 566)
(54 160)
(48 530)
(47 385)
(43 228)
(37 478)
(39 345)
(41 357)
(44 753)
(47 891)
(49 619)
(52 019)
(50 692)
(48 055)
(44 282)
(43 005)
(42 321)
(42 306)
(42 782)
(41 834)
(44 121)
(80 152)
(81 599)
(85 374)
(82 274)
(75 003)
(71 634)
(67 875)
(70 315)
(76 513)
(80 615)
(84 107)
(87 858)
(94 717)
(95 531)
(97 458)
(98 586)
(100 267)
(103 554)
(104 944)
(108 256)
(107 628)
(107 488)
(108 708)
(109 509)
(110 550)
(111 331)
(111 368)
(112 141)
(111 424)
(111 870)
(113 092)
(113 549)
(115 052)
(116 500)
(119 036)
(119 668)
(123 405)
(122 299)
(122 429)
(120 569)
(111 190)
(110 164)
(104 349)
(101 239)
(99 934)
(100 811)
(102 465)
(105 105)
(107 268)
(110 211)
(114 383)
(119 542)
(121 687)
(122 694)
(125 567)
(129 858)
(135 381)
(137 269)
Gross Profit
6 290
N/A
6 292
+0%
5 570
-11%
5 200
-7%
5 026
-3%
4 484
-11%
4 651
+4%
4 497
-3%
5 105
+14%
5 372
+5%
5 138
-4%
5 209
+1%
5 430
+4%
6 124
+13%
5 933
-3%
6 006
+1%
5 661
-6%
5 967
+5%
5 962
0%
6 346
+6%
6 544
+3%
11 995
+83%
12 557
+5%
13 419
+7%
12 866
-4%
11 943
-7%
10 729
-10%
9 371
-13%
9 948
+6%
10 652
+7%
11 590
+9%
12 750
+10%
13 248
+4%
14 671
+11%
14 703
+0%
15 343
+4%
15 552
+1%
15 839
+2%
16 850
+6%
17 603
+4%
19 573
+11%
19 180
-2%
19 099
0%
18 924
-1%
19 381
+2%
20 085
+4%
20 362
+1%
20 297
0%
19 436
-4%
19 785
+2%
18 876
-5%
19 145
+1%
19 550
+2%
19 687
+1%
20 566
+4%
20 609
+0%
20 950
+2%
22 630
+8%
23 144
+2%
24 094
+4%
24 177
+0%
21 730
-10%
20 445
-6%
17 775
-13%
16 069
-10%
14 784
-8%
15 119
+2%
15 774
+4%
16 716
+6%
17 393
+4%
17 343
0%
17 993
+4%
19 098
+6%
20 159
+6%
20 962
+4%
21 619
+3%
22 978
+6%
24 667
+7%
25 800
+5%
Operating Income
Operating Expenses
(4 480)
(4 444)
(4 532)
(4 700)
(4 657)
(4 622)
(4 479)
(4 454)
(4 432)
(4 287)
(4 304)
(4 214)
(4 139)
(4 401)
(4 529)
(4 504)
(4 364)
(4 226)
(4 259)
(4 003)
(3 977)
(5 622)
(5 261)
(5 279)
(5 333)
(5 332)
(5 469)
(5 432)
(5 286)
(5 228)
(5 439)
(5 656)
(6 011)
(6 176)
(6 294)
(6 260)
(6 278)
(6 514)
(6 487)
(6 582)
(6 494)
(6 700)
(6 785)
(6 794)
(6 772)
(6 713)
(6 801)
(6 928)
(6 817)
(6 783)
(6 876)
(7 024)
(7 262)
(7 470)
(7 476)
(7 511)
(7 696)
(7 772)
(7 753)
(7 718)
(7 711)
(7 814)
(7 827)
(7 779)
(7 748)
(7 523)
(7 762)
(7 928)
(8 171)
(8 322)
(8 278)
(8 390)
(8 412)
(8 408)
(8 557)
(8 701)
(8 746)
(9 141)
(9 263)
Selling, General & Administrative
(4 479)
(4 361)
(4 533)
(4 700)
(4 666)
(4 622)
(4 481)
(4 449)
(4 433)
(4 288)
(4 226)
(4 214)
(4 137)
(4 558)
(4 528)
(4 504)
(4 364)
(4 226)
(4 258)
(4 002)
(3 976)
(5 552)
(5 259)
(5 277)
(5 331)
(5 332)
(5 469)
(5 432)
(5 286)
(5 227)
(5 438)
(5 655)
(6 010)
(6 128)
(6 294)
(6 260)
(6 272)
(6 470)
(6 462)
(6 558)
(6 477)
(6 677)
(6 787)
(6 796)
(6 773)
(6 633)
(6 802)
(6 928)
(6 818)
(6 684)
(6 877)
(7 025)
(7 262)
(7 243)
(7 476)
(7 511)
(7 696)
(7 614)
(7 753)
(7 718)
(7 711)
(7 479)
(7 827)
(7 779)
(7 748)
(7 467)
(7 762)
(7 928)
(8 171)
(8 267)
(8 278)
(8 390)
(8 412)
(8 392)
(8 557)
(8 701)
(8 746)
(9 097)
(9 263)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(71)
0
0
0
0
0
0
0
0
0
0
0
(48)
0
0
0
(44)
0
0
0
0
0
0
0
(81)
0
0
0
(99)
0
0
0
(228)
0
0
0
(157)
0
0
0
(335)
0
0
0
(56)
0
0
0
(56)
0
0
0
(16)
0
0
0
(44)
0
Depreciation & Amortization
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
(7)
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
0
0
0
Other Operating Expenses
0
(83)
0
0
9
0
0
(5)
0
0
(78)
0
0
157
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(25)
(24)
(17)
(23)
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)
Operating Income
1 811
N/A
1 849
+2%
1 038
-44%
501
-52%
370
-26%
(136)
N/A
172
N/A
43
-75%
672
+1 463%
1 085
+61%
835
-23%
995
+19%
1 291
+30%
1 721
+33%
1 402
-19%
1 500
+7%
1 297
-14%
1 742
+34%
1 705
-2%
2 344
+37%
2 568
+10%
6 372
+148%
7 297
+15%
8 141
+12%
7 533
-7%
6 611
-12%
5 259
-20%
3 938
-25%
4 662
+18%
5 425
+16%
6 152
+13%
7 095
+15%
7 238
+2%
8 495
+17%
8 409
-1%
9 082
+8%
9 273
+2%
9 325
+1%
10 362
+11%
11 021
+6%
13 078
+19%
12 480
-5%
12 313
-1%
12 128
-2%
12 607
+4%
13 372
+6%
13 558
+1%
13 367
-1%
12 618
-6%
13 002
+3%
12 000
-8%
12 121
+1%
12 288
+1%
12 217
-1%
13 090
+7%
13 098
+0%
13 254
+1%
14 858
+12%
15 391
+4%
16 376
+6%
16 465
+1%
13 916
-15%
12 618
-9%
9 996
-21%
8 320
-17%
7 261
-13%
7 357
+1%
7 846
+7%
8 546
+9%
9 071
+6%
9 065
0%
9 603
+6%
10 686
+11%
11 751
+10%
12 405
+6%
12 918
+4%
14 232
+10%
15 526
+9%
16 538
+7%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
96
76
119
120
147
162
178
192
190
192
179
233
264
247
228
158
164
177
202
234
234
229
264
246
271
258
245
241
238
255
275
262
260
275
267
291
309
276
309
308
408
469
470
534
668
660
676
623
430
477
1 027
1 023
954
857
272
264
302
1 158
1 165
1 338
1 301
460
1 168
980
1 050
1 067
484
Non-Reccuring Items
146
46
417
395
328
82
101
301
324
173
130
(13)
(71)
(593)
(642)
(503)
(75)
(15)
(48)
(47)
(207)
(297)
(375)
(291)
(122)
(381)
(383)
(385)
(381)
344
346
352
298
(115)
(119)
(125)
(99)
(72)
(131)
(135)
(104)
(91)
(42)
(43)
(45)
(70)
(76)
(76)
(73)
(59)
(42)
(105)
(120)
(110)
(110)
(73)
(105)
(104)
(101)
(124)
(85)
(101)
(113)
(85)
(142)
(336)
(329)
54
(79)
25
30
(328)
(121)
(24)
(24)
(53)
(77)
(77)
(77)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
0
0
0
0
0
0
9
16
16
16
(5)
17
17
17
123
106
106
110
8
90
482
479
475
393
0
(1)
0
22
23
23
2
1
94
94
93
93
0
4
4
5
(6)
(10)
(10)
0
0
0
1
1
2
2
2
0
(1)
(1)
1 120
1 129
1 133
1 135
14
7
3
0
1
1
Total Other Income
(100)
304
(81)
(67)
(345)
33
43
62
72
138
(19)
167
101
146
116
106
100
82
81
87
88
132
127
125
126
113
115
117
118
120
135
140
143
149
142
140
141
(1)
(8)
(35)
(64)
35
21
21
20
24
24
24
24
24
25
24
33
60
59
65
57
45
31
46
46
44
50
43
45
41
38
43
55
117
117
149
143
81
88
68
72
87
81
Pre-Tax Income
1 856
N/A
2 199
+18%
1 373
-38%
828
-40%
353
-57%
(21)
N/A
316
N/A
406
+28%
1 068
+163%
1 396
+31%
946
-32%
1 148
+21%
1 418
+24%
1 351
-5%
997
-26%
1 223
+23%
1 469
+20%
1 971
+34%
1 916
-3%
2 576
+34%
2 639
+2%
6 408
+143%
7 245
+13%
8 225
+14%
7 819
-5%
6 585
-16%
5 238
-20%
3 847
-27%
4 581
+19%
6 190
+35%
6 943
+12%
7 929
+14%
8 025
+1%
8 767
+9%
8 786
+0%
9 826
+12%
10 066
+2%
9 984
-1%
10 861
+9%
11 091
+2%
13 145
+19%
12 679
-4%
12 587
-1%
12 389
-2%
12 864
+4%
13 603
+6%
13 774
+1%
13 700
-1%
12 971
-5%
13 337
+3%
12 384
-7%
12 348
0%
12 613
+2%
12 639
+0%
13 515
+7%
13 618
+1%
13 864
+2%
15 449
+11%
15 997
+4%
16 921
+6%
16 857
0%
14 336
-15%
13 582
-5%
10 979
-19%
9 180
-16%
7 826
-15%
7 339
-6%
8 205
+12%
8 823
+8%
11 492
+30%
11 507
+0%
11 896
+3%
13 144
+10%
12 282
-7%
13 643
+11%
13 916
+2%
15 279
+10%
16 604
+9%
17 026
+3%
Net Income
Tax Provision
(812)
(891)
(584)
(581)
(167)
(91)
(455)
(269)
(554)
(759)
(520)
(468)
(32)
(859)
(761)
(800)
(751)
(944)
(938)
(1 074)
(1 144)
(2 717)
(3 041)
(3 394)
(3 213)
(2 978)
(2 429)
(1 887)
(2 105)
(2 251)
(2 554)
(2 895)
(2 930)
(3 402)
(3 388)
(3 704)
(3 738)
(3 377)
(3 680)
(3 727)
(4 426)
(4 115)
(4 011)
(3 873)
(3 922)
(3 969)
(4 057)
(4 033)
(3 808)
(3 297)
(2 960)
(2 865)
(2 892)
(3 698)
(4 013)
(4 093)
(4 202)
(4 691)
(4 824)
(5 147)
(5 139)
(4 528)
(4 305)
(3 527)
(2 984)
(2 422)
(2 293)
(2 423)
(2 614)
(3 461)
(3 466)
(3 738)
(4 109)
(3 839)
(4 298)
(4 435)
(4 806)
(4 923)
(5 054)
Income from Continuing Operations
1 045
1 308
789
246
185
(113)
(139)
137
514
636
426
680
1 387
492
236
424
718
1 027
977
1 502
1 495
3 691
4 203
4 829
4 604
3 607
2 807
1 959
2 474
3 938
4 387
5 032
5 094
5 365
5 398
6 122
6 328
6 606
7 181
7 364
8 719
8 564
8 577
8 517
8 944
9 634
9 718
9 667
9 162
10 040
9 422
9 482
9 720
8 941
9 503
9 526
9 662
10 757
11 173
11 774
11 718
9 808
9 278
7 452
6 197
5 404
5 045
5 782
6 209
8 031
8 041
8 157
9 036
8 443
9 345
9 481
10 472
11 681
11 973
Income to Minority Interest
4
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
(27)
(60)
(51)
(52)
(69)
(65)
(83)
(72)
(51)
(47)
(31)
(45)
(35)
(28)
(44)
(51)
(53)
(44)
(58)
(58)
(58)
(74)
(71)
(78)
(84)
(88)
(90)
(100)
(132)
(136)
(138)
(119)
(88)
(88)
(78)
(78)
(88)
(87)
(112)
(125)
(130)
(149)
(124)
(146)
(146)
(126)
(144)
(116)
(106)
Net Income (Common)
1 049
N/A
1 308
+25%
789
-40%
246
-69%
185
-25%
(113)
N/A
(139)
-23%
137
N/A
514
+275%
636
+24%
426
-33%
680
+60%
1 387
+104%
492
-65%
236
-52%
424
+80%
718
+69%
1 027
+43%
977
-5%
1 502
+54%
1 495
0%
3 691
+147%
4 203
+14%
4 829
+15%
4 604
-5%
3 607
-22%
2 807
-22%
1 959
-30%
2 474
+26%
3 938
+59%
4 360
+11%
4 971
+14%
5 042
+1%
5 313
+5%
5 329
+0%
6 058
+14%
6 246
+3%
6 534
+5%
7 130
+9%
7 317
+3%
8 688
+19%
8 519
-2%
8 542
+0%
8 489
-1%
8 899
+5%
9 583
+8%
9 664
+1%
9 622
0%
9 105
-5%
9 982
+10%
9 365
-6%
9 409
+0%
9 649
+3%
8 863
-8%
9 419
+6%
9 438
+0%
9 572
+1%
10 658
+11%
11 040
+4%
11 638
+5%
11 580
-1%
9 689
-16%
9 190
-5%
7 364
-20%
6 119
-17%
5 326
-13%
4 958
-7%
5 695
+15%
6 097
+7%
7 906
+30%
7 911
+0%
8 009
+1%
8 912
+11%
8 297
-7%
9 199
+11%
9 355
+2%
10 328
+10%
11 564
+12%
11 867
+3%
EPS (Diluted)
29.97
N/A
36.33
+21%
22.54
-38%
7.02
-69%
5.13
-27%
-3.22
N/A
-3.97
-23%
3.8
N/A
14.68
+286%
18.17
+24%
11.83
-35%
19.42
+64%
38.52
+98%
13.66
-65%
6.55
-52%
11.77
+80%
19.94
+69%
28.52
+43%
27.13
-5%
41.72
+54%
41.52
0%
102.52
+147%
116.75
+14%
134.13
+15%
127.88
-5%
100.19
-22%
77.97
-22%
54.41
-30%
68.72
+26%
109.38
+59%
121.11
+11%
138.08
+14%
140.05
+1%
147.58
+5%
148.02
+0%
168.27
+14%
173.5
+3%
183.84
+6%
203.71
+11%
209.05
+3%
248.22
+19%
240.92
-3%
244.05
+1%
242.54
-1%
254.25
+5%
272.06
+7%
276.11
+1%
274.91
0%
260.14
-5%
287.02
+10%
267.57
-7%
273.33
+2%
280.31
+3%
257.09
-8%
273.61
+6%
274.15
+0%
278.06
+1%
309.59
+11%
320.71
+4%
338.07
+5%
336.38
0%
281.47
-16%
266.96
-5%
213.92
-20%
177.75
-17%
154.72
-13%
144.01
-7%
165.43
+15%
177.11
+7%
229.65
+30%
229.8
+0%
232.65
+1%
258.88
+11%
241
-7%
267.21
+11%
271.7
+2%
299.94
+10%
335.87
+12%
344.63
+3%

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 301,900+ value investors using Alpha Spread
Create 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

© 2025 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.