Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Tomoe Corp
TSE:1921

Watchlist Manager
Tomoe Corp Logo
Tomoe Corp
TSE:1921
Watchlist
Price: 2 052 JPY -1.87% Market Closed
Market Cap: ¥83.6B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+13%
5Y
+0%
10Y
+29%
Operating Income
+
3Y
+22%
5Y
+41%
10Y
+188%
Net Income
+
3Y
-5%
5Y
+32%
10Y
+153%

Earnings Waterfall
Tomoe Corp

Income Statement
Tomoe Corp

Rotate your device to view
Income Statement
Currency: JPY
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 Sep-2025
Revenue
Interest Expense
33
0
0
38
0
0
42
82
109
190
146
149
162
163
169
174
183
190
189
188
189
185
180
174
165
161
155
150
138
128
116
107
98
92
88
80
77
71
68
62
56
58
52
56
55
49
44
34
36
37
42
47
42
38
39
37
40
37
40
41
46
66
80
102
126
148
0
0
Revenue
18 547
N/A
15 861
-14%
16 864
+6%
18 792
+11%
20 550
+9%
22 751
+11%
21 886
-4%
20 579
-6%
14 835
-28%
24 772
+67%
22 419
-9%
21 682
-3%
22 075
+2%
20 698
-6%
19 922
-4%
20 807
+4%
19 257
-7%
17 081
-11%
18 827
+10%
17 977
-5%
20 593
+15%
21 797
+6%
23 121
+6%
23 750
+3%
21 331
-10%
22 621
+6%
23 186
+2%
23 670
+2%
28 548
+21%
28 768
+1%
25 921
-10%
30 692
+18%
26 271
-14%
27 538
+5%
28 707
+4%
25 749
-10%
32 839
+28%
33 355
+2%
34 832
+4%
33 100
-5%
32 463
-2%
32 584
+0%
29 297
-10%
31 884
+9%
27 253
-15%
31 684
+16%
34 517
+9%
30 623
-11%
29 144
-5%
23 222
-20%
24 092
+4%
25 343
+5%
28 605
+13%
25 302
-12%
26 100
+3%
27 190
+4%
30 931
+14%
35 983
+16%
37 511
+4%
38 806
+3%
36 153
-7%
33 342
-8%
32 804
-2%
33 499
+2%
34 491
+3%
34 671
+1%
33 861
-2%
30 641
-10%
Gross Profit
Cost of Revenue
(16 666)
(14 080)
(14 935)
(16 530)
(17 820)
(19 364)
(18 518)
(17 608)
(12 680)
(22 195)
(19 993)
(19 425)
(19 970)
(18 257)
(17 997)
(19 044)
(17 651)
(15 814)
(17 324)
(16 108)
(18 428)
(19 046)
(19 927)
(20 119)
(17 943)
(19 391)
(20 305)
(20 679)
(24 345)
(24 204)
(21 029)
(25 521)
(21 855)
(22 862)
(23 748)
(20 972)
(27 294)
(27 758)
(29 136)
(27 949)
(27 292)
(27 463)
(24 882)
(26 994)
(23 337)
(27 206)
(29 829)
(26 417)
(24 682)
(19 264)
(19 101)
(19 963)
(22 635)
(19 848)
(21 240)
(22 509)
(26 202)
(30 098)
(31 554)
(32 620)
(30 185)
(27 780)
(26 993)
(27 334)
(27 849)
(28 027)
(27 249)
(24 634)
Gross Profit
1 881
N/A
1 781
-5%
1 930
+8%
2 263
+17%
2 731
+21%
3 387
+24%
3 368
-1%
2 971
-12%
2 155
-27%
2 577
+20%
2 427
-6%
2 258
-7%
2 106
-7%
2 442
+16%
1 925
-21%
1 763
-8%
1 606
-9%
1 267
-21%
1 503
+19%
1 869
+24%
2 165
+16%
2 751
+27%
3 194
+16%
3 632
+14%
3 389
-7%
3 230
-5%
2 883
-11%
2 992
+4%
4 204
+41%
4 564
+9%
4 892
+7%
5 171
+6%
4 416
-15%
4 676
+6%
4 958
+6%
4 776
-4%
5 543
+16%
5 597
+1%
5 696
+2%
5 151
-10%
5 172
+0%
5 121
-1%
4 415
-14%
4 890
+11%
3 916
-20%
4 478
+14%
4 688
+5%
4 206
-10%
4 462
+6%
3 958
-11%
4 990
+26%
5 380
+8%
5 970
+11%
5 454
-9%
4 860
-11%
4 681
-4%
4 729
+1%
5 885
+24%
5 957
+1%
6 187
+4%
5 968
-4%
5 562
-7%
5 812
+4%
6 165
+6%
6 642
+8%
6 644
+0%
6 612
0%
6 007
-9%
Operating Income
Operating Expenses
(1 179)
(1 150)
(1 499)
(1 578)
(1 603)
(1 554)
(1 518)
(1 540)
(1 568)
(2 100)
(2 013)
(1 939)
(1 830)
(1 731)
(1 751)
(1 744)
(1 692)
(1 679)
(1 615)
(1 573)
(1 601)
(1 597)
(1 671)
(1 731)
(1 706)
(1 794)
(1 798)
(1 855)
(1 930)
(1 878)
(1 909)
(1 873)
(1 865)
(1 921)
(2 001)
(1 946)
(1 972)
(1 992)
(1 808)
(1 978)
(1 970)
(1 925)
(1 899)
(1 891)
(1 868)
(1 856)
(1 866)
(1 888)
(1 915)
(1 909)
(1 949)
(1 922)
(1 922)
(1 957)
(1 950)
(1 992)
(2 015)
(2 103)
(2 202)
(2 250)
(2 352)
(2 384)
(2 371)
(2 488)
(2 557)
(2 711)
(2 786)
(2 735)
Selling, General & Administrative
(1 163)
(1 174)
(1 500)
(1 578)
(1 603)
(1 553)
(1 518)
(1 540)
(1 568)
(2 101)
(2 013)
(1 938)
(1 829)
(1 731)
(1 750)
(1 744)
(1 692)
(1 679)
(1 616)
(1 575)
(1 603)
(1 596)
(1 671)
(1 722)
(1 705)
(1 794)
(1 799)
(1 857)
(1 932)
(1 878)
(1 910)
(1 873)
(1 864)
(1 921)
(1 922)
(1 944)
(1 970)
(1 992)
(1 992)
(1 977)
(1 970)
(1 925)
(1 899)
(1 891)
(1 868)
(1 856)
(1 866)
(1 888)
(1 915)
(1 909)
(1 949)
(1 922)
(1 922)
(1 957)
(1 950)
(1 992)
(2 015)
(2 103)
(2 202)
(2 250)
(2 352)
(2 384)
(2 371)
(2 488)
(2 557)
(2 711)
(2 786)
(2 735)
Other Operating Expenses
(16)
24
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(9)
0
0
0
0
0
(0)
0
0
0
0
(79)
0
0
0
184
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
702
N/A
631
-10%
431
-32%
686
+59%
1 129
+65%
1 833
+62%
1 850
+1%
1 432
-23%
589
-59%
477
-19%
415
-13%
319
-23%
276
-13%
710
+157%
174
-75%
19
-89%
(85)
N/A
(412)
-385%
(111)
+73%
297
N/A
564
+90%
1 154
+105%
1 523
+32%
1 901
+25%
1 683
-11%
1 436
-15%
1 084
-25%
1 136
+5%
2 273
+100%
2 686
+18%
2 983
+11%
3 298
+11%
2 551
-23%
2 756
+8%
2 959
+7%
2 832
-4%
3 574
+26%
3 606
+1%
3 888
+8%
3 172
-18%
3 201
+1%
3 196
0%
2 516
-21%
2 999
+19%
2 048
-32%
2 622
+28%
2 822
+8%
2 318
-18%
2 546
+10%
2 049
-20%
3 041
+48%
3 457
+14%
4 047
+17%
3 497
-14%
2 910
-17%
2 689
-8%
2 714
+1%
3 782
+39%
3 755
-1%
3 937
+5%
3 616
-8%
3 178
-12%
3 440
+8%
3 677
+7%
4 085
+11%
3 932
-4%
3 826
-3%
3 272
-14%
Pre-Tax Income
Interest Income Expense
110
176
125
102
17
78
85
87
33
494
599
594
633
218
84
78
54
62
141
147
247
(35)
(60)
(54)
(118)
206
430
433
436
462
175
186
190
728
720
726
721
367
195
222
1 104
1 249
1 285
1 345
494
489
590
508
503
378
316
303
395
417
503
531
570
570
627
744
676
790
705
1 361
1 529
1 588
1 562
903
Non-Reccuring Items
0
(45)
(50)
(19)
(40)
(63)
(31)
13
46
(618)
(680)
(745)
(912)
(185)
(351)
(800)
(150)
(342)
(52)
464
(32)
(13)
(14)
0
(1)
(61)
(58)
(191)
(172)
(117)
(7)
66
83
35
0
(47)
(147)
184
0
215
266
(20)
(21)
8
(57)
(204)
(261)
(275)
(132)
(14)
(31)
(49)
(52)
(16)
(43)
(85)
(66)
(66)
29
73
(14)
(33)
(42)
11 274
11 270
11 229
11 224
(324)
Gain/Loss on Disposition of Assets
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
0
0
0
0
0
0
0
0
6
6
6
6
0
0
0
0
0
0
0
0
0
0
0
0
0
3
Total Other Income
(123)
(85)
(35)
(42)
(50)
(47)
(69)
(84)
(106)
(81)
(122)
(109)
(88)
(42)
(20)
(8)
(3)
(74)
(62)
(64)
(77)
(96)
(80)
(91)
(75)
(80)
(46)
(17)
7
14
22
17
17
3
9
1
(10)
3
206
203
203
(3)
(31)
(27)
(17)
(26)
(26)
(6)
(2)
1
14
18
1
18
6
7
7
(39)
(36)
(59)
69
(151)
(24)
(21)
(107)
16
22
20
Pre-Tax Income
689
N/A
678
-2%
471
-31%
728
+55%
1 058
+45%
1 803
+70%
1 835
+2%
1 447
-21%
560
-61%
272
-51%
211
-22%
59
-72%
(89)
N/A
701
N/A
(111)
N/A
(710)
-540%
(184)
+74%
(766)
-316%
(85)
+89%
843
N/A
701
-17%
1 010
+44%
1 370
+36%
1 757
+28%
1 490
-15%
1 501
+1%
1 410
-6%
1 361
-3%
2 545
+87%
3 046
+20%
3 174
+4%
3 568
+12%
2 840
-20%
3 521
+24%
3 687
+5%
3 510
-5%
4 137
+18%
4 160
+1%
4 290
+3%
3 815
-11%
4 777
+25%
4 423
-7%
3 749
-15%
4 326
+15%
2 469
-43%
2 881
+17%
3 125
+8%
2 545
-19%
2 915
+15%
2 413
-17%
3 345
+39%
3 735
+12%
4 398
+18%
3 921
-11%
3 376
-14%
3 142
-7%
3 225
+3%
4 247
+32%
4 375
+3%
4 695
+7%
4 347
-7%
3 784
-13%
4 080
+8%
16 290
+299%
16 776
+3%
16 766
0%
16 634
-1%
3 875
-77%
Net Income
Tax Provision
(106)
(94)
(188)
(319)
(546)
(850)
(878)
(618)
(250)
(209)
(142)
(194)
188
(136)
(65)
(7)
(430)
(518)
(568)
(538)
(555)
(16)
(166)
(435)
(376)
(492)
(442)
(453)
(767)
(930)
(899)
(1 000)
(646)
(988)
(992)
(915)
(1 233)
(1 235)
(1 339)
(1 199)
(1 473)
(1 336)
(1 127)
(1 287)
(769)
(859)
(976)
(794)
(832)
(734)
(977)
(1 112)
(1 329)
(1 165)
(808)
(715)
(774)
(1 072)
(1 289)
(1 253)
(1 180)
(1 002)
(1 080)
(1 416)
(1 621)
(1 990)
(2 016)
(1 641)
Income from Continuing Operations
583
584
285
410
512
952
956
830
311
63
71
(134)
99
565
(178)
(719)
(615)
(1 284)
(653)
305
146
994
1 204
1 322
1 114
1 009
969
909
1 779
2 116
2 274
2 567
2 193
2 534
2 695
2 595
2 904
2 925
2 951
2 615
3 304
3 086
2 622
3 038
1 699
2 023
2 149
1 751
2 083
1 679
2 368
2 623
3 069
2 756
2 568
2 427
2 451
3 175
3 086
3 442
3 168
2 782
3 000
14 874
15 156
14 775
14 618
2 234
Income to Minority Interest
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(21)
(24)
75
60
70
Net Income (Common)
583
N/A
584
+0%
285
-51%
410
+44%
512
+25%
952
+86%
956
+0%
830
-13%
311
-63%
63
-80%
71
+13%
(134)
N/A
99
N/A
565
+471%
(178)
N/A
(719)
-304%
(615)
+14%
(1 284)
-109%
(653)
+49%
305
N/A
146
-52%
994
+581%
1 204
+21%
1 322
+10%
1 114
-16%
1 009
-9%
969
-4%
909
-6%
1 779
+96%
2 116
+19%
2 274
+7%
2 567
+13%
2 193
-15%
2 534
+16%
2 695
+6%
2 595
-4%
2 904
+12%
2 925
+1%
2 951
+1%
2 615
-11%
3 304
+26%
3 086
-7%
2 622
-15%
3 038
+16%
1 699
-44%
2 023
+19%
2 149
+6%
1 751
-18%
2 083
+19%
1 679
-19%
2 368
+41%
2 623
+11%
3 069
+17%
2 756
-10%
2 568
-7%
2 427
-5%
2 451
+1%
3 175
+30%
3 086
-3%
3 442
+12%
3 168
-8%
2 782
-12%
3 000
+8%
14 853
+395%
15 131
+2%
14 850
-2%
14 678
-1%
2 304
-84%
EPS (Diluted)
14.57
N/A
14.6
+0%
7.14
-51%
10.25
+44%
12.8
+25%
23.8
+86%
23.9
+0%
20.75
-13%
7.79
-62%
1.58
-80%
1.76
+11%
-3.35
N/A
2.48
N/A
14.12
+469%
-4.47
N/A
-17.97
-302%
-15.37
+14%
-32.1
-109%
-16.32
+49%
7.62
N/A
3.65
-52%
24.85
+581%
30.1
+21%
33.04
+10%
27.85
-16%
25.36
-9%
24.22
-4%
22.72
-6%
44.47
+96%
53.41
+20%
56.85
+6%
64.17
+13%
54.82
-15%
64
+17%
67.37
+5%
64.87
-4%
72.59
+12%
73.89
+2%
73.77
0%
66.06
-10%
83.45
+26%
77.97
-7%
66.23
-15%
76.76
+16%
42.93
-44%
51.11
+19%
54.29
+6%
44.25
-18%
52.63
+19%
42.43
-19%
59.84
+41%
66.28
+11%
77.54
+17%
69.64
-10%
64.88
-7%
61.31
-6%
61.94
+1%
80.21
+29%
77.7
-3%
85.74
+10%
78.58
-8%
69.33
-12%
74.12
+7%
366.77
+395%
373.63
+2%
372.26
0%
397.81
+7%
62.45
-84%

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 315,100+ 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

© 2026 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.