First Time Loading...

Toagosei Co Ltd
TSE:4045

Watchlist Manager
Toagosei Co Ltd Logo
Toagosei Co Ltd
TSE:4045
Watchlist
Price: 1 576.5 JPY -0.1% Market Closed
Updated: May 18, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

160.2B
+0.5%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+19%
5 Years
+8%
7 Years
+17%
10 Years
+5%
13.5B
+8%
Operating Income
Growth Rates:
1 Year
+5%
3 Years
-1%
5 Years
-18%
7 Years
-20%
10 Years
-6%
12.7B
+4%
Net Income
Growth Rates:
1 Year
+19%
3 Years
+26%
5 Years
+0%
7 Years
-13%
10 Years
+38%

Earnings Waterfall
Toagosei Co Ltd

Revenue
160.2B JPY
Cost of Revenue
-117.5B JPY
Gross Profit
42.7B JPY
Operating Expenses
-29.2B JPY
Operating Income
13.5B JPY
Other Expenses
-753m JPY
Net Income
12.7B JPY

Income Statement
Toagosei Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
153 267
N/A
152 392
-1%
150 361
-1%
148 912
-1%
146 515
-2%
144 228
-2%
143 051
-1%
139 848
-2%
138 076
-1%
136 449
-1%
134 615
-1%
135 382
+1%
137 316
+1%
139 254
+1%
142 075
+2%
144 708
+2%
146 059
+1%
147 113
+1%
147 665
+0%
150 066
+2%
148 765
-1%
148 941
+0%
148 816
0%
144 955
-3%
143 958
-1%
138 707
-4%
134 156
-3%
133 392
-1%
135 094
+1%
141 781
+5%
149 299
+5%
156 313
+5%
158 110
+1%
160 126
+1%
161 635
+1%
160 825
-1%
161 273
+0%
159 795
-1%
158 257
-1%
159 371
+1%
160 187
+1%
Gross Profit
Cost of Revenue
(114 657)
(115 141)
(114 103)
(113 193)
(111 597)
(109 253)
(107 614)
(104 420)
(101 557)
(99 486)
(96 674)
(95 717)
(96 510)
(97 372)
(99 778)
(102 106)
(104 005)
(105 148)
(105 771)
(107 879)
(106 461)
(106 834)
(106 715)
(104 240)
(103 676)
(99 846)
(96 628)
(95 328)
(95 743)
(99 924)
(105 021)
(110 974)
(113 047)
(115 153)
(116 991)
(117 891)
(119 716)
(119 708)
(118 824)
(118 004)
(117 501)
Gross Profit
38 610
N/A
37 251
-4%
36 258
-3%
35 719
-1%
34 918
-2%
34 975
+0%
35 437
+1%
35 428
0%
36 519
+3%
36 963
+1%
37 941
+3%
39 665
+5%
40 806
+3%
41 882
+3%
42 297
+1%
42 602
+1%
42 054
-1%
41 965
0%
41 894
0%
42 187
+1%
42 304
+0%
42 107
0%
42 101
0%
40 715
-3%
40 282
-1%
38 861
-4%
37 528
-3%
38 064
+1%
39 351
+3%
41 857
+6%
44 278
+6%
45 339
+2%
45 063
-1%
44 973
0%
44 644
-1%
42 934
-4%
41 557
-3%
40 087
-4%
39 433
-2%
41 367
+5%
42 686
+3%
Operating Income
Operating Expenses
(24 302)
(24 075)
(23 875)
(23 704)
(23 439)
(23 161)
(23 044)
(23 081)
(24 733)
(23 230)
(23 229)
(23 518)
(23 898)
(24 215)
(24 733)
(25 149)
(25 318)
(25 504)
(25 746)
(25 779)
(25 933)
(26 195)
(26 447)
(26 933)
(27 136)
(26 719)
(26 314)
(25 728)
(25 737)
(26 165)
(26 850)
(27 663)
(27 965)
(28 427)
(28 525)
(28 552)
(28 697)
(28 850)
(29 017)
(28 868)
(29 222)
Selling, General & Administrative
(24 302)
(24 076)
(23 877)
(22 530)
(23 438)
(23 161)
(23 042)
(22 138)
(22 945)
(23 229)
(23 228)
(22 642)
(23 898)
(24 213)
(24 731)
(24 305)
(25 316)
(25 503)
(25 745)
(24 871)
(25 933)
(26 195)
(26 449)
(25 886)
(27 133)
(26 717)
(26 312)
(24 504)
(25 738)
(26 165)
(26 849)
(26 370)
(27 965)
(28 427)
(28 526)
(26 969)
(28 696)
(28 850)
(29 015)
(27 299)
(29 222)
Depreciation & Amortization
0
0
0
(1 173)
0
0
0
(942)
0
0
0
(875)
0
0
0
(843)
0
0
0
(908)
0
0
0
(1 045)
0
0
0
(1 224)
0
0
0
(1 293)
0
0
0
(1 582)
0
0
0
(1 568)
0
Other Operating Expenses
0
1
2
(1)
(1)
0
(2)
(1)
(1 788)
(1)
(1)
(1)
0
(2)
(2)
(1)
(2)
0
(1)
0
(2)
0
0
(2)
(3)
(2)
(2)
0
1
0
0
0
0
0
1
(1)
(1)
0
(2)
(1)
0
Operating Income
14 308
N/A
13 176
-8%
12 383
-6%
12 015
-3%
11 479
-4%
11 814
+3%
12 393
+5%
12 347
0%
11 786
-5%
13 733
+17%
14 712
+7%
16 147
+10%
16 908
+5%
17 667
+4%
17 564
-1%
17 453
-1%
16 736
-4%
16 461
-2%
16 148
-2%
16 408
+2%
16 371
0%
15 912
-3%
15 654
-2%
13 782
-12%
13 146
-5%
12 142
-8%
11 214
-8%
12 336
+10%
13 614
+10%
15 692
+15%
17 428
+11%
17 676
+1%
17 098
-3%
16 546
-3%
16 119
-3%
14 382
-11%
12 860
-11%
11 237
-13%
10 416
-7%
12 499
+20%
13 464
+8%
Pre-Tax Income
Interest Income Expense
519
603
686
883
918
1 115
987
975
1 046
826
844
1 580
1 552
1 728
2 236
1 467
1 280
1 317
1 057
846
1 163
1 214
1 150
1 909
1 373
1 523
1 131
790
1 504
1 100
1 842
2 801
3 889
4 590
4 157
4 423
3 083
4 590
5 141
5 741
6 005
Non-Reccuring Items
(582)
(563)
(687)
506
584
596
448
(1 709)
0
(1 820)
(1 685)
(8)
27
25
38
(168)
120
119
118
326
4
12
13
(400)
(809)
(772)
(800)
(617)
(183)
(229)
(201)
(1 166)
(1 015)
(1 021)
(1 377)
(1 126)
(1 231)
(1 222)
(862)
(231)
(272)
Gain/Loss on Disposition of Assets
(243)
(323)
(384)
(234)
(308)
(275)
(13)
331
372
352
169
3 150
3 430
3 511
3 415
(75)
(313)
(305)
(227)
(240)
(231)
(220)
(212)
(93)
(230)
(301)
(329)
(434)
(322)
(289)
(450)
(722)
(934)
(1 014)
(836)
(303)
(107)
(26)
(54)
(1 148)
(1 605)
Total Other Income
134
8
108
(6)
17
(14)
(24)
(81)
(122)
(159)
(164)
(173)
(97)
(46)
(100)
18
16
72
165
151
247
38
79
92
61
260
211
181
145
154
234
212
175
101
73
(62)
119
152
79
233
165
Pre-Tax Income
14 136
N/A
12 901
-9%
12 106
-6%
13 164
+9%
12 690
-4%
13 236
+4%
13 791
+4%
11 863
-14%
13 082
+10%
12 932
-1%
13 876
+7%
20 696
+49%
21 820
+5%
22 885
+5%
23 153
+1%
18 695
-19%
17 839
-5%
17 664
-1%
17 261
-2%
17 491
+1%
17 554
+0%
16 956
-3%
16 684
-2%
15 290
-8%
13 541
-11%
12 852
-5%
11 427
-11%
12 256
+7%
14 758
+20%
16 428
+11%
18 853
+15%
18 801
0%
19 213
+2%
19 202
0%
18 136
-6%
17 314
-5%
14 724
-15%
14 731
+0%
14 720
0%
17 094
+16%
17 757
+4%
Net Income
Tax Provision
(4 614)
(3 867)
(3 634)
(4 458)
(4 370)
(4 887)
(4 576)
(4 772)
(4 955)
(4 726)
(5 353)
(6 473)
(6 796)
(7 056)
(7 007)
(5 445)
(5 097)
(5 054)
(5 005)
(4 532)
(4 639)
(4 447)
(4 376)
(4 634)
(4 182)
(3 965)
(3 571)
(3 890)
(4 475)
(4 840)
(5 334)
(4 821)
(4 823)
(4 838)
(4 476)
(4 560)
(3 883)
(4 006)
(4 273)
(4 862)
(4 984)
Income from Continuing Operations
9 522
9 034
8 472
8 706
8 320
8 349
9 215
7 091
8 127
8 206
8 523
14 223
15 024
15 829
16 146
13 250
12 742
12 610
12 256
12 959
12 915
12 509
12 308
10 656
9 359
8 887
7 856
8 366
10 283
11 588
13 519
13 980
14 390
14 364
13 660
12 754
10 841
10 725
10 447
12 232
12 773
Income to Minority Interest
(287)
(291)
(266)
(292)
(296)
(341)
(397)
(394)
(430)
(409)
(414)
(421)
(389)
(390)
(368)
(339)
(314)
(285)
(244)
(210)
(203)
(220)
(253)
(268)
(271)
(251)
(213)
(223)
(211)
(216)
(238)
(208)
(259)
(217)
(257)
(260)
(175)
(151)
(71)
(52)
(62)
Net Income (Common)
9 236
N/A
8 743
-5%
8 205
-6%
8 414
+3%
8 023
-5%
8 008
0%
8 818
+10%
6 696
-24%
7 696
+15%
7 796
+1%
8 108
+4%
13 801
+70%
14 634
+6%
15 438
+5%
15 777
+2%
12 911
-18%
12 428
-4%
12 325
-1%
12 012
-3%
12 748
+6%
12 710
0%
12 287
-3%
12 053
-2%
10 387
-14%
9 088
-13%
8 636
-5%
7 642
-12%
8 142
+7%
10 072
+24%
11 371
+13%
13 280
+17%
13 771
+4%
14 130
+3%
14 147
+0%
13 404
-5%
12 494
-7%
10 664
-15%
10 572
-1%
10 375
-2%
12 179
+17%
12 711
+4%
EPS (Diluted)
69.96
N/A
66.23
-5%
62.15
-6%
63.74
+3%
60.78
-5%
60.66
0%
66.8
+10%
50.86
-24%
58.3
+15%
59.06
+1%
61.42
+4%
104.83
+71%
110.86
+6%
116.95
+5%
119.52
+2%
98.08
-18%
94.15
-4%
93.37
-1%
91
-3%
96.85
+6%
96.57
0%
93.35
-3%
91.57
-2%
78.91
-14%
69.04
-13%
65.84
-5%
58.71
-11%
62.43
+6%
78.62
+26%
88.73
+13%
104.14
+17%
108.14
+4%
113.19
+5%
113.91
+1%
109.11
-4%
101.31
-7%
88.7
-12%
88.75
+0%
87.99
-1%
102.78
+17%
110.42
+7%

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 138,200+ 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.