First Time Loading...

Toyota Boshoku Corp
TSE:3116

Watchlist Manager
Toyota Boshoku Corp Logo
Toyota Boshoku Corp
TSE:3116
Watchlist
Price: 2 304 JPY -4.75% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.9T
+6%
Revenue
Growth Rates:
1 Year
+23%
3 Years
+54%
5 Years
+34%
7 Years
+40%
10 Years
+63%
95.8B
+13%
Operating Income
Growth Rates:
1 Year
+106%
3 Years
+130%
5 Years
+34%
7 Years
+34%
10 Years
+292%
48B
+15%
Net Income
Growth Rates:
1 Year
+104%
3 Years
+144%
5 Years
+26%
7 Years
+427%
10 Years
+248%

Earnings Waterfall
Toyota Boshoku Corp

Revenue
1.9T JPY
Cost of Revenue
-1.7T JPY
Gross Profit
206.8B JPY
Operating Expenses
-111B JPY
Operating Income
95.8B JPY
Other Expenses
-47.7B JPY
Net Income
48B JPY

Income Statement
Toyota Boshoku 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
1 169 365
N/A
1 218 399
+4%
1 233 736
+1%
1 251 943
+1%
1 279 537
+2%
1 305 502
+2%
1 331 325
+2%
1 372 774
+3%
1 406 448
+2%
1 415 772
+1%
1 406 837
-1%
1 390 262
-1%
1 363 526
-2%
1 357 913
0%
1 365 660
+1%
1 362 741
0%
1 390 212
+2%
1 407 392
+1%
1 425 910
+1%
1 424 835
0%
1 425 333
+0%
1 417 376
-1%
1 418 190
+0%
1 442 409
+2%
1 424 487
-1%
1 372 616
-4%
1 232 884
-10%
1 203 249
-2%
1 238 135
+3%
1 272 140
+3%
1 414 329
+11%
1 378 795
-3%
1 383 430
+0%
1 421 451
+3%
1 417 529
0%
1 531 172
+8%
1 555 673
+2%
1 604 036
+3%
1 729 187
+8%
1 806 290
+4%
1 906 044
+6%
Gross Profit
Cost of Revenue
(1 068 160)
(1 112 588)
(1 125 074)
(1 144 418)
(1 168 527)
(1 189 652)
(1 210 669)
(1 242 994)
(1 268 511)
(1 269 676)
(1 257 086)
(1 237 196)
(1 209 870)
(1 204 051)
(1 212 836)
(1 214 052)
(1 238 713)
(1 253 952)
(1 274 568)
(1 274 323)
(1 273 307)
(1 269 857)
(1 268 556)
(1 292 944)
(1 281 584)
(1 238 561)
(1 129 179)
(1 097 231)
(1 117 706)
(1 138 717)
(1 247 182)
(1 221 187)
(1 231 866)
(1 270 778)
(1 275 871)
(1 379 191)
(1 404 403)
(1 449 619)
(1 556 223)
(1 614 394)
(1 699 245)
Gross Profit
101 205
N/A
105 811
+5%
108 662
+3%
107 525
-1%
111 010
+3%
115 850
+4%
120 656
+4%
129 780
+8%
137 937
+6%
146 096
+6%
149 751
+3%
153 066
+2%
153 656
+0%
153 862
+0%
152 824
-1%
148 689
-3%
151 499
+2%
153 440
+1%
151 342
-1%
150 512
-1%
152 026
+1%
147 519
-3%
149 634
+1%
149 465
0%
142 903
-4%
134 055
-6%
103 705
-23%
106 018
+2%
120 429
+14%
133 423
+11%
167 147
+25%
157 608
-6%
151 564
-4%
150 673
-1%
141 658
-6%
151 981
+7%
151 270
0%
154 417
+2%
172 964
+12%
191 896
+11%
206 799
+8%
Operating Income
Operating Expenses
(76 752)
(77 799)
(85 751)
(81 156)
(81 272)
(84 023)
(97 020)
(84 196)
(86 638)
(87 096)
(86 761)
(85 167)
(82 300)
(82 332)
(80 624)
(81 011)
(85 173)
(78 535)
(77 896)
(78 798)
(80 786)
(85 696)
(88 521)
(90 322)
(87 436)
(82 312)
(84 729)
(81 128)
(78 728)
(74 756)
(78 176)
(79 858)
(85 876)
(89 009)
(95 764)
(103 086)
(104 817)
(109 149)
(106 532)
(107 496)
(111 035)
Selling, General & Administrative
(75 880)
(70 629)
(80 068)
(80 345)
(81 072)
(77 650)
(83 144)
(84 194)
(86 636)
(80 959)
(86 759)
(85 167)
(82 300)
(75 718)
(80 623)
(81 010)
(82 888)
(71 844)
(71 558)
(71 240)
(73 684)
(71 210)
(87 113)
(87 576)
(84 912)
(70 204)
(82 072)
(81 471)
(79 948)
(62 339)
(80 372)
(81 957)
(86 244)
(69 737)
(94 588)
(98 494)
(100 993)
(90 546)
(108 549)
(111 453)
(115 059)
Research & Development
0
(1 942)
0
0
0
(1 628)
0
0
0
(1 159)
0
0
0
(1 110)
0
0
0
(3 554)
0
0
0
(9 669)
0
0
0
(8 185)
0
0
0
(9 360)
0
0
0
(11 971)
0
0
0
(4 004)
0
0
0
Depreciation & Amortization
(870)
(5 228)
0
0
0
(4 744)
0
0
0
(4 977)
0
0
0
(5 503)
0
0
0
(4 332)
0
0
0
(5 142)
0
0
0
(6 470)
0
0
0
(6 610)
0
0
0
(8 328)
0
0
0
(12 883)
0
0
0
Other Operating Expenses
(2)
0
(5 683)
(811)
(200)
(1)
(13 876)
(2)
0
(1)
(2)
0
0
(1)
(1)
(1)
(2 285)
1 195
(6 338)
(7 558)
(7 102)
325
(1 408)
(2 746)
(2 524)
2 547
(2 657)
343
1 220
3 553
2 196
2 099
368
1 027
(1 176)
(4 592)
(3 824)
(1 716)
2 017
3 957
4 024
Operating Income
24 453
N/A
28 012
+15%
22 911
-18%
26 369
+15%
29 738
+13%
31 827
+7%
23 636
-26%
45 584
+93%
51 299
+13%
59 000
+15%
62 990
+7%
67 899
+8%
71 356
+5%
71 530
+0%
72 200
+1%
67 678
-6%
66 326
-2%
74 905
+13%
73 446
-2%
71 714
-2%
71 240
-1%
61 823
-13%
61 113
-1%
59 143
-3%
55 467
-6%
51 743
-7%
18 976
-63%
24 890
+31%
41 701
+68%
58 667
+41%
88 971
+52%
77 750
-13%
65 688
-16%
61 664
-6%
45 894
-26%
48 895
+7%
46 453
-5%
45 268
-3%
66 432
+47%
84 400
+27%
95 764
+13%
Pre-Tax Income
Interest Income Expense
9 079
6 067
3 067
4 659
5 170
2 791
4 290
1 884
(3 868)
(3 816)
(5 430)
(5 181)
(2 608)
1 268
2 749
3 462
3 790
1 511
1 836
1 303
(641)
323
(1 464)
(1 017)
336
262
(617)
(765)
(1 239)
(19)
2 986
2 217
3 123
4 346
6 699
9 585
6 341
4 859
3 680
3 198
2 796
Non-Reccuring Items
(5 907)
(5 449)
0
(5 189)
(12 324)
(14 288)
0
(13 678)
(2 424)
(31 762)
(33 078)
(32 535)
(27 767)
1 387
2 370
2 286
0
(476)
0
0
0
(566)
0
0
0
(3 958)
0
0
0
(1 564)
0
0
0
(1 374)
0
0
0
2 404
0
0
0
Total Other Income
5 810
6 792
3 652
5 336
6 054
4 504
4 258
2 322
176
523
2 536
486
1 517
4 894
1 638
2 660
2 438
(91)
(67)
196
9
(91)
2
2
3
27
3
3
0
261
2
0
0
(107)
(3)
(2)
(2)
(240)
0
0
0
Pre-Tax Income
33 435
N/A
35 422
+6%
29 630
-16%
31 175
+5%
28 638
-8%
24 834
-13%
32 184
+30%
36 112
+12%
45 183
+25%
23 945
-47%
27 018
+13%
30 669
+14%
42 498
+39%
79 079
+86%
78 957
0%
76 086
-4%
72 554
-5%
75 849
+5%
75 215
-1%
73 213
-3%
70 608
-4%
61 489
-13%
59 652
-3%
58 129
-3%
55 806
-4%
48 074
-14%
18 362
-62%
24 128
+31%
40 464
+68%
57 345
+42%
91 959
+60%
79 968
-13%
68 811
-14%
64 529
-6%
52 590
-19%
58 478
+11%
52 792
-10%
52 291
-1%
70 113
+34%
87 598
+25%
98 561
+13%
Net Income
Tax Provision
(12 344)
(14 662)
(13 569)
(14 838)
(15 261)
(14 387)
(16 314)
(15 930)
(15 556)
(12 713)
(15 397)
(22 808)
(25 335)
(25 142)
(23 615)
(16 477)
(18 070)
(23 216)
(25 629)
(27 637)
(25 580)
(27 352)
(25 653)
(24 015)
(25 089)
(16 446)
(13 165)
(13 983)
(14 966)
(19 748)
(23 024)
(20 303)
(19 233)
(18 563)
(20 330)
(23 988)
(21 693)
(31 465)
(34 986)
(37 999)
(41 897)
Income from Continuing Operations
21 091
20 760
16 061
16 337
13 377
10 447
15 870
20 182
29 627
11 232
11 621
7 861
17 163
53 937
55 342
59 609
54 484
52 633
49 586
45 576
45 028
34 137
33 999
34 114
30 717
31 628
5 197
10 145
25 498
37 597
68 935
59 665
49 578
45 966
32 260
34 490
31 099
20 826
35 127
49 599
56 664
Income to Minority Interest
(7 282)
(8 149)
(7 514)
(6 478)
(6 316)
(5 242)
(5 080)
(6 013)
(6 735)
(7 331)
(8 324)
(8 379)
(8 047)
(8 577)
(8 358)
(8 398)
(8 271)
(7 815)
(7 954)
(6 347)
(6 770)
(6 678)
(6 495)
(7 561)
(7 635)
(6 841)
(5 561)
(5 662)
(5 814)
(6 408)
(7 302)
(6 653)
(6 357)
(6 705)
(6 572)
(7 367)
(7 566)
(6 146)
(6 564)
(7 987)
(8 643)
Net Income (Common)
13 808
N/A
12 610
-9%
8 547
-32%
9 858
+15%
7 060
-28%
5 204
-26%
10 789
+107%
14 168
+31%
22 891
+62%
3 900
-83%
3 295
-16%
(520)
N/A
9 115
N/A
45 359
+398%
46 983
+4%
51 211
+9%
46 212
-10%
44 818
-3%
41 632
-7%
39 228
-6%
38 256
-2%
27 457
-28%
27 501
+0%
26 551
-3%
23 080
-13%
24 786
+7%
(367)
N/A
4 480
N/A
19 681
+339%
31 188
+58%
61 631
+98%
53 009
-14%
43 220
-18%
39 260
-9%
25 688
-35%
27 124
+6%
23 532
-13%
14 679
-38%
28 562
+95%
41 611
+46%
48 020
+15%
EPS (Diluted)
74.63
N/A
68.16
-9%
46.2
-32%
53.28
+15%
38.16
-28%
28.08
-26%
58.31
+108%
76.17
+31%
123.06
+62%
21.01
-83%
17.72
-16%
-2.79
N/A
49
N/A
244.27
+399%
252.59
+3%
275.32
+9%
248.45
-10%
241.34
-3%
223.82
-7%
210.9
-6%
206.01
-2%
147.85
-28%
148.09
+0%
142.12
-4%
123.54
-13%
132.87
+8%
-1.96
N/A
23.97
N/A
105.32
+339%
166.92
+58%
329.85
+98%
283.67
-14%
231.31
-18%
210.12
-9%
137.49
-35%
145.15
+6%
125.96
-13%
78.56
-38%
152.84
+95%
222.66
+46%
256.95
+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 131,900+ 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.