First Time Loading...
K

Kyudenko Corp
TSE:1959

Watchlist Manager
Kyudenko Corp
TSE:1959
Watchlist
Price: 6 721 JPY 2.6% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

459.6B
+7%
Revenue
Growth Rates:
1 Year
+19%
3 Years
+11%
5 Years
+20%
7 Years
+40%
10 Years
+66%
39.7B
+12%
Operating Income
Growth Rates:
1 Year
+24%
3 Years
+10%
5 Years
+20%
7 Years
+44%
10 Years
+290%
28.6B
+12%
Net Income
Growth Rates:
1 Year
+5%
3 Years
+11%
5 Years
+18%
7 Years
+45%
10 Years
+360%

Earnings Waterfall
Kyudenko Corp

Revenue
459.6B JPY
Cost of Revenue
-393.9B JPY
Gross Profit
65.7B JPY
Operating Expenses
-26B JPY
Operating Income
39.7B JPY
Other Expenses
-11.1B JPY
Net Income
28.6B JPY

Income Statement
Kyudenko Corp

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
276 740
N/A
279 310
+1%
286 432
+3%
301 571
+5%
310 471
+3%
315 949
+2%
319 600
+1%
317 370
-1%
310 199
-2%
311 346
+0%
314 339
+1%
318 612
+1%
327 317
+3%
341 771
+4%
343 380
+0%
354 220
+3%
350 190
-1%
360 872
+3%
366 015
+1%
366 605
+0%
382 678
+4%
408 143
+7%
421 098
+3%
438 902
+4%
435 932
-1%
428 939
-2%
424 631
-1%
413 170
-3%
415 664
+1%
391 901
-6%
383 152
-2%
369 994
-3%
366 587
-1%
376 563
+3%
374 962
0%
386 891
+3%
386 535
0%
395 783
+2%
412 936
+4%
427 878
+4%
459 595
+7%
Gross Profit
Cost of Revenue
(248 527)
(253 831)
(259 772)
(270 219)
(277 793)
(278 838)
(279 203)
(276 554)
(268 231)
(266 170)
(268 570)
(271 894)
(278 940)
(289 820)
(291 371)
(299 578)
(296 321)
(304 212)
(310 418)
(311 321)
(326 078)
(347 582)
(358 797)
(375 050)
(373 434)
(368 845)
(365 616)
(356 031)
(355 524)
(335 269)
(325 912)
(313 185)
(312 254)
(319 201)
(318 507)
(329 659)
(328 719)
(337 894)
(353 168)
(366 546)
(393 860)
Gross Profit
28 213
N/A
25 479
-10%
26 660
+5%
31 352
+18%
32 678
+4%
37 111
+14%
40 397
+9%
40 816
+1%
41 968
+3%
45 176
+8%
45 769
+1%
46 718
+2%
48 377
+4%
51 951
+7%
52 009
+0%
54 642
+5%
53 869
-1%
56 660
+5%
55 597
-2%
55 284
-1%
56 600
+2%
60 561
+7%
62 301
+3%
63 852
+2%
62 498
-2%
60 094
-4%
59 015
-2%
57 139
-3%
60 140
+5%
56 632
-6%
57 240
+1%
56 809
-1%
54 333
-4%
57 362
+6%
56 455
-2%
57 232
+1%
57 816
+1%
57 889
+0%
59 768
+3%
61 332
+3%
65 735
+7%
Operating Income
Operating Expenses
(18 023)
(18 343)
(18 634)
(18 738)
(19 908)
(20 354)
(20 661)
(20 952)
(20 226)
(19 979)
(20 112)
(20 520)
(20 744)
(21 219)
(21 658)
(21 637)
(21 721)
(21 934)
(22 460)
(22 946)
(23 505)
(23 814)
(23 818)
(24 171)
(23 937)
(24 072)
(23 805)
(23 693)
(23 981)
(23 634)
(23 781)
(23 397)
(23 539)
(24 225)
(24 770)
(25 485)
(25 808)
(25 806)
(25 795)
(25 872)
(26 039)
Selling, General & Administrative
(18 021)
(17 387)
(18 633)
(18 737)
(19 907)
(19 478)
(20 659)
(20 952)
(20 225)
(19 076)
(20 111)
(20 518)
(20 742)
(20 360)
(21 659)
(21 637)
(21 721)
(20 984)
(22 458)
(22 944)
(23 503)
(22 881)
(23 815)
(24 170)
(23 935)
(23 017)
(23 805)
(23 692)
(23 981)
(22 540)
(23 780)
(23 396)
(23 538)
(24 224)
(24 770)
(25 484)
(25 808)
(25 806)
(25 794)
(25 872)
(26 039)
Depreciation & Amortization
0
(955)
0
0
0
(875)
0
0
0
(901)
0
0
0
(859)
0
0
0
(948)
0
0
0
(932)
0
0
0
(1 054)
0
0
0
(1 093)
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(2)
(1)
(1)
(1)
(1)
(1)
(2)
0
(1)
(2)
(1)
0
0
0
0
0
0
(2)
0
(2)
(2)
(1)
(3)
(1)
(2)
(1)
0
(1)
0
(1)
(1)
0
0
(1)
0
(1)
0
0
(1)
0
0
Operating Income
10 190
N/A
7 136
-30%
8 026
+12%
12 614
+57%
12 770
+1%
16 757
+31%
19 736
+18%
19 864
+1%
21 742
+9%
25 197
+16%
25 657
+2%
26 198
+2%
27 633
+5%
30 732
+11%
30 351
-1%
33 005
+9%
32 148
-3%
34 726
+8%
33 137
-5%
32 338
-2%
33 095
+2%
36 747
+11%
38 483
+5%
39 681
+3%
38 561
-3%
36 022
-7%
35 210
-2%
33 446
-5%
36 159
+8%
32 998
-9%
33 459
+1%
33 412
0%
30 794
-8%
33 137
+8%
31 685
-4%
31 747
+0%
32 008
+1%
32 083
+0%
33 973
+6%
35 460
+4%
39 696
+12%
Pre-Tax Income
Interest Income Expense
627
1 059
632
720
788
535
838
776
774
578
231
62
267
436
678
1 014
847
1 450
862
1 175
1 467
2 009
2 099
2 073
2 272
2 386
2 500
2 397
2 189
3 379
3 855
4 565
4 602
3 607
3 161
6 875
7 076
6 761
7 435
3 007
2 980
Non-Reccuring Items
(1 330)
(1 295)
(1 282)
(1 289)
(73)
224
196
193
(1)
(95)
(85)
(88)
(43)
(95)
(91)
(887)
(905)
(742)
(851)
(35)
(45)
(279)
(9)
(27)
(4)
(355)
(305)
(397)
(493)
(311)
(275)
(196)
(106)
(572)
(647)
(655)
(721)
(1 148)
(1 175)
(1 429)
(1 359)
Gain/Loss on Disposition of Assets
(50)
(57)
(81)
(76)
(51)
96
116
126
(21)
(173)
(182)
(209)
(129)
(134)
(216)
264
297
198
325
(452)
(529)
(490)
(542)
(262)
(177)
(166)
(154)
(191)
(203)
(129)
(160)
(75)
(108)
(282)
(318)
(144)
(218)
87
176
(89)
(168)
Total Other Income
1 316
1 076
1 169
1 099
1 072
1 199
1 330
1 506
1 424
1 867
1 719
1 702
1 644
1 056
1 128
1 674
1 873
1 516
2 055
1 350
1 274
1 273
1 217
920
876
536
412
377
396
847
885
1 015
960
943
976
1 014
1 017
1 010
1 027
982
1 059
Pre-Tax Income
10 753
N/A
7 919
-26%
8 464
+7%
13 068
+54%
14 506
+11%
18 811
+30%
22 216
+18%
22 465
+1%
23 918
+6%
27 374
+14%
27 340
0%
27 665
+1%
29 372
+6%
31 995
+9%
31 850
0%
35 070
+10%
34 260
-2%
37 148
+8%
35 528
-4%
34 376
-3%
35 262
+3%
39 260
+11%
41 248
+5%
42 385
+3%
41 528
-2%
38 423
-7%
37 663
-2%
35 632
-5%
38 048
+7%
36 784
-3%
37 764
+3%
38 721
+3%
36 142
-7%
36 833
+2%
34 857
-5%
38 837
+11%
39 162
+1%
38 793
-1%
41 436
+7%
37 931
-8%
42 208
+11%
Net Income
Tax Provision
(4 475)
(4 155)
(4 446)
(6 040)
(6 101)
(7 164)
(8 157)
(8 089)
(8 405)
(9 410)
(9 145)
(9 110)
(9 694)
(9 691)
(9 954)
(11 184)
(10 739)
(11 645)
(11 107)
(10 568)
(10 990)
(12 570)
(12 977)
(13 244)
(13 007)
(12 100)
(12 051)
(11 470)
(12 141)
(11 596)
(11 846)
(11 964)
(11 005)
(10 493)
(9 987)
(11 235)
(11 824)
(12 355)
(13 084)
(12 421)
(13 456)
Income from Continuing Operations
6 278
3 764
4 018
7 028
8 405
11 647
14 059
14 376
15 513
17 964
18 195
18 555
19 678
22 304
21 896
23 886
23 521
25 503
24 421
23 808
24 272
26 690
28 271
29 141
28 521
26 323
25 612
24 162
25 907
25 188
25 918
26 757
25 137
26 340
24 870
27 602
27 338
26 438
28 352
25 510
28 752
Income to Minority Interest
(68)
(83)
(103)
(94)
(135)
(128)
(122)
(102)
(96)
(62)
(70)
(65)
(44)
(5)
65
5
(55)
(206)
(205)
(175)
(72)
1
(2)
9
(11)
(76)
(89)
(101)
(134)
(145)
(185)
(156)
(167)
(123)
(120)
(127)
(65)
(88)
(105)
(116)
(195)
Net Income (Common)
6 208
N/A
3 681
-41%
3 913
+6%
6 935
+77%
8 270
+19%
11 517
+39%
13 937
+21%
14 271
+2%
15 415
+8%
17 901
+16%
18 122
+1%
18 489
+2%
19 634
+6%
22 297
+14%
21 961
-2%
23 890
+9%
23 463
-2%
25 296
+8%
24 215
-4%
23 632
-2%
24 200
+2%
26 691
+10%
28 269
+6%
29 149
+3%
28 509
-2%
26 245
-8%
25 521
-3%
24 060
-6%
25 771
+7%
25 042
-3%
25 731
+3%
26 599
+3%
24 970
-6%
26 216
+5%
24 750
-6%
27 475
+11%
27 273
-1%
26 349
-3%
28 247
+7%
25 393
-10%
28 555
+12%
EPS (Diluted)
87.43
N/A
51.84
-41%
59.28
+14%
105.07
+77%
125.3
+19%
173.43
+38%
196.29
+13%
201
+2%
217.11
+8%
251.56
+16%
255.23
+1%
260.4
+2%
276.53
+6%
313.46
+13%
309.3
-1%
336.47
+9%
330.46
-2%
355.56
+8%
341.05
-4%
332.84
-2%
340.16
+2%
375.17
+10%
397.43
+6%
411.2
+3%
402.32
-2%
370
-8%
360.23
-3%
339.6
-6%
363.76
+7%
353.48
-3%
363.21
+3%
375.46
+3%
352.47
-6%
370.05
+5%
349.35
-6%
387.82
+11%
384.97
-1%
371.92
-3%
398.72
+7%
358.77
-10%
403.66
+13%

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 134,400+ 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.