First Time Loading...

Takasago Thermal Engineering Co Ltd
TSE:1969

Watchlist Manager
Takasago Thermal Engineering Co Ltd Logo
Takasago Thermal Engineering Co Ltd
TSE:1969
Watchlist
Price: 5 320 JPY -2.03%
Updated: Apr 23, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

363.9B
+3%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+28%
5 Years
+18%
7 Years
+43%
10 Years
+57%
25.3B
+15%
Operating Income
Growth Rates:
1 Year
+64%
3 Years
+102%
5 Years
+58%
7 Years
+109%
10 Years
+349%
19.4B
+15%
Net Income
Growth Rates:
1 Year
+53%
3 Years
+125%
5 Years
+66%
7 Years
+147%
10 Years
+390%

Earnings Waterfall
Takasago Thermal Engineering Co Ltd

Revenue
363.9B JPY
Cost of Revenue
-305.4B JPY
Gross Profit
58.5B JPY
Operating Expenses
-33.2B JPY
Operating Income
25.3B JPY
Other Expenses
-5.9B JPY
Net Income
19.4B JPY

Income Statement
Takasago Thermal Engineering 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
232 265
N/A
237 389
+2%
240 908
+1%
241 660
+0%
248 761
+3%
243 582
-2%
251 082
+3%
258 289
+3%
255 821
-1%
251 291
-2%
254 356
+1%
252 784
-1%
253 794
+0%
260 204
+3%
266 538
+2%
275 772
+3%
285 789
+4%
289 933
+1%
292 316
+1%
297 864
+2%
307 781
+3%
319 834
+4%
328 816
+3%
327 636
0%
324 175
-1%
320 893
-1%
301 980
-6%
293 091
-3%
285 068
-3%
275 181
-3%
277 245
+1%
279 801
+1%
286 310
+2%
302 746
+6%
319 485
+6%
331 272
+4%
341 266
+3%
338 831
-1%
344 763
+2%
352 400
+2%
363 882
+3%
Gross Profit
Cost of Revenue
(207 572)
(210 080)
(211 988)
(212 392)
(219 057)
(215 781)
(222 148)
(228 654)
(226 171)
(221 765)
(223 599)
(221 669)
(220 558)
(226 122)
(231 259)
(237 922)
(247 270)
(250 383)
(252 249)
(258 454)
(267 376)
(277 956)
(286 117)
(283 570)
(280 722)
(277 517)
(262 368)
(254 406)
(247 287)
(238 335)
(239 736)
(243 160)
(247 027)
(261 349)
(277 404)
(287 810)
(295 756)
(292 468)
(295 336)
(299 488)
(305 351)
Gross Profit
24 693
N/A
27 309
+11%
28 920
+6%
29 268
+1%
29 704
+1%
27 801
-6%
28 934
+4%
29 635
+2%
29 650
+0%
29 526
0%
30 757
+4%
31 115
+1%
33 236
+7%
34 082
+3%
35 279
+4%
37 850
+7%
38 519
+2%
39 550
+3%
40 067
+1%
39 410
-2%
40 405
+3%
41 878
+4%
42 699
+2%
44 066
+3%
43 453
-1%
43 376
0%
39 612
-9%
38 685
-2%
37 781
-2%
36 846
-2%
37 509
+2%
36 641
-2%
39 283
+7%
41 397
+5%
42 081
+2%
43 462
+3%
45 510
+5%
46 363
+2%
49 427
+7%
52 912
+7%
58 531
+11%
Operating Income
Operating Expenses
(19 056)
(19 608)
(19 751)
(19 873)
(19 956)
(20 149)
(20 072)
(20 328)
(20 353)
(20 408)
(20 606)
(20 720)
(21 146)
(21 699)
(21 800)
(22 085)
(22 623)
(23 188)
(23 790)
(24 031)
(24 409)
(24 659)
(24 764)
(25 116)
(24 961)
(25 476)
(25 441)
(25 200)
(25 269)
(24 546)
(24 887)
(25 325)
(25 916)
(27 014)
(28 169)
(29 755)
(30 105)
(31 037)
(31 105)
(30 936)
(33 217)
Selling, General & Administrative
(19 035)
(19 117)
(19 693)
(19 799)
(19 884)
(19 608)
(19 969)
(20 201)
(20 198)
(19 794)
(20 439)
(20 557)
(20 990)
(21 287)
(21 723)
(22 047)
(22 623)
(21 873)
(23 790)
(24 030)
(24 408)
(23 410)
(24 762)
(25 113)
(24 959)
(24 636)
(25 443)
(25 201)
(25 269)
(23 390)
(24 885)
(25 324)
(25 915)
(25 684)
(28 167)
(29 753)
(30 102)
(29 214)
(31 103)
(30 935)
(33 216)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(957)
0
0
0
(851)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(19)
(489)
(55)
(72)
(70)
(540)
(101)
(127)
(153)
(614)
(167)
(162)
(157)
(412)
0
0
0
(357)
0
0
0
(396)
0
0
0
(840)
0
0
0
(1 155)
0
0
0
(1 328)
0
0
0
(1 822)
0
0
0
Other Operating Expenses
0
(2)
(3)
(2)
0
0
(2)
0
(2)
0
0
(1)
0
0
(77)
(38)
0
(1)
0
(1)
(1)
(2)
(2)
(3)
(2)
0
2
1
0
(1)
(2)
(1)
0
(2)
(2)
(2)
(3)
(1)
(2)
0
(1)
Operating Income
5 637
N/A
7 701
+37%
9 169
+19%
9 395
+2%
9 748
+4%
7 652
-22%
8 862
+16%
9 307
+5%
9 297
0%
9 118
-2%
10 151
+11%
10 395
+2%
12 090
+16%
12 383
+2%
13 479
+9%
15 765
+17%
15 896
+1%
16 362
+3%
16 277
-1%
15 379
-6%
15 996
+4%
17 219
+8%
17 935
+4%
18 950
+6%
18 492
-2%
17 900
-3%
14 171
-21%
13 485
-5%
12 512
-7%
12 300
-2%
12 622
+3%
11 316
-10%
13 367
+18%
14 383
+8%
13 912
-3%
13 707
-1%
15 405
+12%
15 326
-1%
18 322
+20%
21 976
+20%
25 314
+15%
Pre-Tax Income
Interest Income Expense
1 184
1 232
1 060
1 150
970
1 166
1 358
1 263
1 351
1 468
1 153
1 331
1 874
1 960
1 930
1 600
1 088
985
1 035
962
1 255
1 285
1 335
1 488
2 198
2 187
1 631
1 649
615
1 411
1 808
1 707
1 689
2 082
2 164
2 398
2 278
1 119
1 378
1 286
1 614
Non-Reccuring Items
41
(1 533)
(1 692)
(1 851)
(1 714)
(430)
(37)
113
(353)
(253)
(646)
(642)
(1 232)
(872)
(906)
(1 320)
(138)
(688)
(1 343)
23
(355)
235
1 109
171
251
(1 395)
(1 424)
(1 822)
(1 709)
(439)
(392)
(35)
5
(49)
(77)
(99)
(105)
(108)
(164)
(333)
(428)
Gain/Loss on Disposition of Assets
0
0
0
0
296
0
294
294
(1)
0
0
13
0
0
0
305
326
327
0
22
1
(72)
0
0
0
(8)
0
0
0
595
0
0
0
0
68
68
67
67
0
0
0
Total Other Income
367
484
618
641
710
344
87
3
(63)
105
221
262
226
110
110
91
79
160
558
263
234
125
174
192
284
341
140
477
922
749
1 557
1 355
636
310
234
(7)
487
448
535
610
398
Pre-Tax Income
7 229
N/A
7 884
+9%
9 155
+16%
9 335
+2%
10 010
+7%
8 732
-13%
10 564
+21%
10 980
+4%
10 231
-7%
10 438
+2%
10 879
+4%
11 359
+4%
12 958
+14%
13 581
+5%
14 613
+8%
16 441
+13%
17 251
+5%
17 146
-1%
16 527
-4%
16 649
+1%
17 131
+3%
18 792
+10%
20 553
+9%
20 801
+1%
21 225
+2%
19 025
-10%
14 518
-24%
13 789
-5%
12 340
-11%
14 616
+18%
15 595
+7%
14 343
-8%
15 697
+9%
16 726
+7%
16 301
-3%
16 067
-1%
18 132
+13%
16 852
-7%
20 070
+19%
23 538
+17%
26 898
+14%
Net Income
Tax Provision
(3 015)
(3 587)
(4 333)
(4 397)
(4 443)
(3 375)
(3 789)
(3 980)
(3 551)
(3 763)
(4 151)
(4 190)
(5 061)
(4 898)
(5 009)
(5 489)
(5 491)
(4 989)
(4 897)
(5 053)
(5 188)
(5 905)
(6 520)
(6 135)
(6 389)
(5 752)
(4 191)
(4 474)
(3 798)
(4 528)
(5 042)
(4 606)
(4 751)
(5 145)
(4 926)
(4 487)
(4 969)
(4 133)
(4 847)
(6 213)
(6 969)
Income from Continuing Operations
4 214
4 297
4 822
4 938
5 567
5 357
6 775
7 000
6 680
6 675
6 728
7 169
7 897
8 683
9 604
10 952
11 760
12 157
11 630
11 596
11 943
12 887
14 033
14 666
14 836
13 273
10 327
9 315
8 542
10 088
10 553
9 737
10 946
11 581
11 375
11 580
13 163
12 719
15 223
17 325
19 929
Income to Minority Interest
(257)
(284)
(381)
(251)
(264)
(160)
(202)
(60)
(40)
(24)
39
(46)
(60)
(18)
(80)
(153)
(188)
(352)
(313)
(287)
(270)
(277)
(255)
(162)
(104)
(41)
87
24
61
28
4
141
130
(45)
(211)
(367)
(475)
(491)
(542)
(538)
(557)
Net Income (Common)
3 956
N/A
4 011
+1%
4 438
+11%
4 684
+6%
5 301
+13%
5 196
-2%
6 572
+26%
6 939
+6%
6 638
-4%
6 650
+0%
6 765
+2%
7 122
+5%
7 837
+10%
8 665
+11%
9 525
+10%
10 799
+13%
11 573
+7%
11 804
+2%
11 316
-4%
11 309
0%
11 671
+3%
12 609
+8%
13 777
+9%
14 502
+5%
14 732
+2%
13 231
-10%
10 415
-21%
9 339
-10%
8 603
-8%
10 116
+18%
10 557
+4%
9 878
-6%
11 075
+12%
11 535
+4%
11 161
-3%
11 211
+0%
12 686
+13%
12 227
-4%
14 680
+20%
16 786
+14%
19 371
+15%
EPS (Diluted)
52.74
N/A
52.77
+0%
59.17
+12%
62.45
+6%
69.75
+12%
69.08
-1%
87.62
+27%
92.52
+6%
88.5
-4%
89.14
+1%
91.41
+3%
96.24
+5%
105.9
+10%
117.48
+11%
128.71
+10%
145.93
+13%
156.39
+7%
159.94
+2%
152.91
-4%
153.83
+1%
161.31
+5%
173.07
+7%
192.35
+11%
202.93
+6%
208.11
+3%
186.49
-10%
149.92
-20%
134.29
-10%
123.69
-8%
145.54
+18%
152.4
+5%
143.24
-6%
163.53
+14%
169.37
+4%
168.72
0%
169.29
+0%
191.54
+13%
184.68
-4%
221.58
+20%
252.98
+14%
291.9
+15%

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 130,500+ 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.