First Time Loading...

Tomoku Co Ltd
TSE:3946

Watchlist Manager
Tomoku Co Ltd Logo
Tomoku Co Ltd
TSE:3946
Watchlist
Price: 2 569 JPY -0.04% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

209.8B
+0.1%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+20%
5 Years
+24%
7 Years
+37%
10 Years
+41%
7.8B
+0.8%
Operating Income
Growth Rates:
1 Year
-4%
3 Years
+7%
5 Years
+56%
7 Years
+10%
10 Years
+7%
5.1B
+0.4%
Net Income
Growth Rates:
1 Year
-13%
3 Years
+5%
5 Years
+53%
7 Years
+42%
10 Years
+23%

Earnings Waterfall
Tomoku Co Ltd

Revenue
209.8B JPY
Cost of Revenue
-175.6B JPY
Gross Profit
34.2B JPY
Operating Expenses
-26.4B JPY
Operating Income
7.8B JPY
Other Expenses
-2.7B JPY
Net Income
5.1B JPY

Income Statement
Tomoku 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
148 820
N/A
150 377
+1%
152 129
+1%
150 075
-1%
149 007
-1%
148 590
0%
147 774
-1%
148 765
+1%
149 724
+1%
151 353
+1%
151 299
0%
151 132
0%
152 810
+1%
152 153
0%
155 269
+2%
158 365
+2%
159 502
+1%
161 514
+1%
164 094
+2%
165 759
+1%
168 998
+2%
171 580
+2%
173 331
+1%
176 013
+2%
176 509
+0%
176 583
+0%
174 977
-1%
172 483
-1%
174 466
+1%
175 647
+1%
186 783
+6%
194 797
+4%
202 555
+4%
206 007
+2%
207 646
+1%
213 178
+3%
212 402
0%
212 817
+0%
212 253
0%
209 631
-1%
209 805
+0%
Gross Profit
Cost of Revenue
(118 444)
(120 238)
(122 585)
(122 166)
(121 834)
(121 832)
(121 209)
(121 820)
(122 678)
(123 469)
(122 989)
(122 581)
(123 742)
(122 986)
(125 477)
(128 756)
(129 709)
(133 310)
(136 160)
(137 723)
(141 675)
(143 840)
(145 754)
(147 654)
(147 802)
(146 726)
(145 172)
(143 198)
(144 535)
(145 164)
(154 931)
(161 883)
(168 466)
(172 115)
(174 015)
(178 387)
(178 121)
(179 233)
(177 992)
(175 772)
(175 603)
Gross Profit
30 376
N/A
30 139
-1%
29 544
-2%
27 909
-6%
27 173
-3%
26 758
-2%
26 565
-1%
26 945
+1%
27 046
+0%
27 884
+3%
28 310
+2%
28 551
+1%
29 068
+2%
29 167
+0%
29 792
+2%
29 609
-1%
29 793
+1%
28 204
-5%
27 934
-1%
28 036
+0%
27 323
-3%
27 740
+2%
27 577
-1%
28 359
+3%
28 707
+1%
29 857
+4%
29 805
0%
29 285
-2%
29 931
+2%
30 483
+2%
31 852
+4%
32 914
+3%
34 089
+4%
33 892
-1%
33 631
-1%
34 791
+3%
34 281
-1%
33 584
-2%
34 261
+2%
33 859
-1%
34 202
+1%
Operating Income
Operating Expenses
(23 076)
(23 371)
(23 437)
(23 512)
(23 126)
(22 787)
(22 908)
(22 730)
(22 856)
(22 796)
(22 350)
(22 098)
(21 979)
(21 868)
(22 008)
(22 089)
(22 256)
(22 326)
(22 279)
(22 279)
(22 338)
(22 536)
(22 670)
(22 907)
(22 862)
(22 946)
(22 752)
(22 587)
(22 673)
(23 253)
(23 832)
(24 493)
(25 274)
(25 561)
(25 971)
(26 259)
(26 160)
(26 132)
(26 065)
(26 146)
(26 424)
Selling, General & Administrative
(23 075)
(23 055)
(23 435)
(23 512)
(23 124)
(22 566)
(22 908)
(22 729)
(22 856)
(22 548)
(22 348)
(22 095)
(21 978)
(21 613)
(22 005)
(22 087)
(22 254)
(22 088)
(22 279)
(22 279)
(22 336)
(22 311)
(22 669)
(22 903)
(22 861)
(22 707)
(22 748)
(22 587)
(22 670)
(23 031)
(23 830)
(24 491)
(25 273)
(25 258)
(25 971)
(26 257)
(26 158)
(25 842)
(26 063)
(26 145)
(26 423)
Research & Development
0
(314)
0
0
0
(221)
0
0
0
0
0
0
0
(253)
0
0
0
(236)
0
0
0
(223)
0
0
0
(237)
0
0
0
(221)
0
0
0
(301)
0
0
0
(289)
0
0
0
Other Operating Expenses
0
(2)
(2)
0
(2)
(2)
0
0
0
(248)
(2)
(3)
(1)
(2)
(3)
0
(2)
(2)
0
0
(2)
(2)
(1)
(4)
(1)
(2)
(4)
0
(3)
(1)
(2)
(2)
0
(2)
0
(2)
(2)
(1)
(2)
0
0
Operating Income
7 300
N/A
6 768
-7%
6 107
-10%
4 397
-28%
4 047
-8%
3 971
-2%
3 657
-8%
4 215
+15%
4 190
-1%
5 088
+21%
5 960
+17%
6 453
+8%
7 089
+10%
7 299
+3%
7 784
+7%
7 520
-3%
7 537
+0%
5 878
-22%
5 655
-4%
5 757
+2%
4 985
-13%
5 204
+4%
4 907
-6%
5 452
+11%
5 845
+7%
6 911
+18%
7 053
+2%
6 698
-5%
7 258
+8%
7 230
0%
8 020
+11%
8 421
+5%
8 815
+5%
8 331
-5%
7 660
-8%
8 532
+11%
8 121
-5%
7 452
-8%
8 196
+10%
7 713
-6%
7 778
+1%
Pre-Tax Income
Interest Income Expense
204
265
237
116
106
37
114
214
198
316
434
168
209
204
(80)
51
32
(179)
(66)
(1)
(170)
130
(94)
(128)
142
(51)
221
162
(20)
200
153
225
635
680
1 183
1 252
529
189
11
(143)
48
Non-Reccuring Items
180
(1 726)
(1 748)
(2 054)
(2 297)
(437)
(339)
43
1 527
793
725
839
(402)
253
299
(82)
(82)
254
248
210
210
(67)
(61)
(1)
(2)
(31)
(31)
(31)
(30)
(271)
(287)
(302)
(303)
(168)
(152)
(138)
(136)
(1)
(4)
(5)
434
Gain/Loss on Disposition of Assets
(199)
(184)
(153)
(117)
(123)
(111)
(107)
(146)
(124)
0
(239)
(220)
(215)
(144)
(111)
(112)
(124)
(95)
(89)
(70)
(54)
(140)
(140)
(184)
(186)
(111)
(96)
(37)
0
(174)
(161)
(172)
(237)
(144)
(154)
(217)
(179)
(161)
(180)
(104)
5
Total Other Income
234
220
241
251
309
249
195
184
196
6
(77)
(175)
242
246
518
642
282
274
374
350
350
281
224
220
95
247
118
107
176
303
229
260
232
277
352
404
453
377
385
328
202
Pre-Tax Income
7 719
N/A
5 343
-31%
4 684
-12%
2 593
-45%
2 042
-21%
3 709
+82%
3 520
-5%
4 510
+28%
5 987
+33%
6 203
+4%
6 803
+10%
7 065
+4%
6 923
-2%
7 858
+14%
8 410
+7%
8 019
-5%
7 645
-5%
6 132
-20%
6 122
0%
6 246
+2%
5 321
-15%
5 408
+2%
4 836
-11%
5 359
+11%
5 894
+10%
6 965
+18%
7 265
+4%
6 899
-5%
7 384
+7%
7 288
-1%
7 954
+9%
8 432
+6%
9 142
+8%
8 976
-2%
8 889
-1%
9 833
+11%
8 788
-11%
7 856
-11%
8 408
+7%
7 789
-7%
8 467
+9%
Net Income
Tax Provision
(3 083)
(2 833)
(2 533)
(1 741)
(1 492)
(2 462)
(2 506)
(2 927)
(3 354)
(2 413)
(2 613)
(3 355)
(3 238)
(3 190)
(3 392)
(2 584)
(2 445)
(2 176)
(2 073)
(2 088)
(1 897)
(845)
(774)
(858)
(956)
(2 318)
(2 339)
(2 260)
(2 422)
(2 325)
(2 639)
(2 738)
(2 938)
(2 925)
(2 688)
(3 123)
(2 864)
(2 556)
(2 903)
(2 645)
(3 289)
Income from Continuing Operations
4 636
2 510
2 151
852
550
1 247
1 014
1 583
2 633
3 790
4 190
3 710
3 685
4 668
5 018
5 435
5 200
3 956
4 049
4 158
3 424
4 563
4 062
4 501
4 938
4 647
4 926
4 639
4 962
4 963
5 315
5 694
6 204
6 051
6 201
6 710
5 924
5 300
5 505
5 144
5 178
Income to Minority Interest
(487)
(302)
(297)
(238)
(187)
(197)
(228)
(259)
(315)
(212)
(203)
(124)
(75)
(145)
(75)
(94)
(94)
(85)
(84)
(79)
(89)
(98)
(99)
(91)
(86)
(84)
(76)
(71)
(74)
(75)
(84)
(83)
(80)
(70)
(65)
(63)
(44)
(48)
(43)
(44)
(61)
Net Income (Common)
4 147
N/A
2 207
-47%
1 854
-16%
614
-67%
361
-41%
1 050
+191%
786
-25%
1 324
+68%
2 319
+75%
3 577
+54%
3 986
+11%
3 583
-10%
3 609
+1%
4 521
+25%
4 940
+9%
5 340
+8%
5 103
-4%
3 870
-24%
3 964
+2%
4 078
+3%
3 334
-18%
4 464
+34%
3 963
-11%
4 409
+11%
4 852
+10%
4 562
-6%
4 849
+6%
4 567
-6%
4 887
+7%
4 887
N/A
5 228
+7%
5 611
+7%
6 123
+9%
5 980
-2%
6 136
+3%
6 645
+8%
5 878
-12%
5 251
-11%
5 461
+4%
5 099
-7%
5 117
+0%
EPS (Diluted)
218.26
N/A
116.15
-47%
97.57
-16%
32.31
-67%
19
-41%
56.18
+196%
41.36
-26%
69.68
+68%
122.05
+75%
191.42
+57%
221.44
+16%
199.05
-10%
212.29
+7%
256.6
+21%
274.44
+7%
296.66
+8%
283.5
-4%
216.46
-24%
220.22
+2%
226.55
+3%
186.46
-18%
249.66
+34%
242.45
-3%
226.67
-7%
271.09
+20%
254.89
-6%
296.68
+16%
234.46
-21%
272.84
+16%
272.85
+0%
293
+7%
311.71
+6%
341.46
+10%
364.88
+7%
373.73
+2%
404.49
+8%
357.78
-12%
319.7
-11%
332.43
+4%
310.23
-7%
311.29
+0%

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.