First Time Loading...

Tokyo Ohka Kogyo Co Ltd
TSE:4186

Watchlist Manager
Tokyo Ohka Kogyo Co Ltd Logo
Tokyo Ohka Kogyo Co Ltd
TSE:4186
Watchlist
Price: 4 181 JPY 1.98%
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

162.3B
-0.8%
Revenue
Growth Rates:
1 Year
-8%
3 Years
+38%
5 Years
+54%
7 Years
+85%
10 Years
+116%
22.7B
-1%
Operating Income
Growth Rates:
1 Year
-25%
3 Years
+46%
5 Years
+116%
7 Years
+125%
10 Years
+146%
12.7B
+6%
Net Income
Growth Rates:
1 Year
-35%
3 Years
+28%
5 Years
+85%
7 Years
+101%
10 Years
+84%

Earnings Waterfall
Tokyo Ohka Kogyo Co Ltd

Revenue
162.3B JPY
Cost of Revenue
-104.3B JPY
Gross Profit
58B JPY
Operating Expenses
-35.2B JPY
Operating Income
22.7B JPY
Other Expenses
-10B JPY
Net Income
12.7B JPY

Income Statement
Tokyo Ohka Kogyo 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
75 091
N/A
75 269
+0%
77 169
+3%
78 255
+1%
81 665
+4%
88 086
+8%
89 521
+2%
90 834
+1%
91 544
+1%
89 969
-2%
87 632
-3%
88 061
+0%
87 763
0%
88 764
+1%
93 161
+5%
94 918
+2%
92 411
-3%
117 198
+27%
118 932
+1%
121 082
+2%
105 277
-13%
104 237
-1%
103 461
-1%
102 197
-1%
102 820
+1%
106 842
+4%
111 091
+4%
114 266
+3%
117 585
+3%
120 787
+3%
125 190
+4%
132 023
+5%
140 055
+6%
148 683
+6%
159 958
+8%
169 992
+6%
175 434
+3%
174 298
-1%
168 397
-3%
163 591
-3%
162 270
-1%
Gross Profit
Cost of Revenue
(47 445)
(46 550)
(47 229)
(47 365)
(49 938)
(55 101)
(55 815)
(56 496)
(57 178)
(56 659)
(55 839)
(56 571)
(56 413)
(56 786)
(60 138)
(61 813)
(63 805)
(80 499)
(82 969)
(84 846)
(71 896)
(71 308)
(69 961)
(68 958)
(69 604)
(71 849)
(74 455)
(75 589)
(76 372)
(77 743)
(80 277)
(84 956)
(90 529)
(96 019)
(103 076)
(109 246)
(112 319)
(111 510)
(107 522)
(105 881)
(104 319)
Gross Profit
27 646
N/A
28 719
+4%
29 940
+4%
30 890
+3%
31 727
+3%
32 985
+4%
33 706
+2%
34 338
+2%
34 366
+0%
33 310
-3%
31 793
-5%
31 490
-1%
31 350
0%
31 978
+2%
33 023
+3%
33 105
+0%
28 606
-14%
36 699
+28%
35 963
-2%
36 236
+1%
33 381
-8%
32 929
-1%
33 500
+2%
33 239
-1%
33 216
0%
34 993
+5%
36 636
+5%
38 677
+6%
41 213
+7%
43 044
+4%
44 913
+4%
47 067
+5%
49 526
+5%
52 664
+6%
56 882
+8%
60 746
+7%
63 115
+4%
62 788
-1%
60 875
-3%
57 710
-5%
57 951
+0%
Operating Income
Operating Expenses
(18 405)
(18 694)
(18 917)
(19 205)
(19 207)
(19 732)
(20 181)
(20 521)
(20 820)
(20 872)
(20 895)
(20 940)
(21 250)
(22 024)
(22 571)
(22 931)
(19 412)
(25 051)
(24 916)
(24 917)
(22 876)
(22 836)
(23 241)
(23 505)
(23 670)
(24 230)
(24 854)
(25 133)
(25 624)
(25 906)
(26 414)
(27 346)
(28 819)
(29 821)
(30 939)
(32 461)
(32 934)
(34 159)
(34 600)
(34 748)
(35 245)
Selling, General & Administrative
(17 091)
(17 417)
(17 540)
(17 735)
(17 743)
(11 185)
(18 774)
(19 482)
(19 638)
(11 980)
(19 363)
(18 838)
(18 939)
(11 336)
(19 794)
(20 024)
(10 212)
(21 984)
(21 887)
(21 963)
(20 284)
(20 324)
(20 799)
(21 024)
(21 138)
(21 559)
(22 024)
(22 317)
(22 857)
(23 240)
(23 877)
(24 837)
(16 675)
(27 432)
(28 593)
(30 161)
(19 755)
(31 856)
(32 241)
(32 308)
(20 126)
Research & Development
0
0
0
0
0
(6 763)
0
0
0
(6 900)
0
0
0
(8 085)
0
0
(6 808)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(9 681)
0
0
0
(10 920)
0
0
0
(12 495)
Depreciation & Amortization
(1 312)
(1 276)
(1 376)
(1 468)
(1 464)
(1 783)
0
0
(1 180)
(1 991)
(1 530)
(2 101)
(2 310)
(2 602)
(2 777)
(2 907)
(2 391)
(3 065)
(3 027)
(2 952)
(2 591)
(2 511)
(2 442)
(2 480)
(2 531)
(2 670)
(2 829)
(2 815)
(2 766)
(2 665)
(2 536)
(2 508)
(2 461)
(2 387)
(2 343)
(2 299)
(2 259)
(2 303)
(2 360)
(2 439)
(2 622)
Other Operating Expenses
(2)
(1)
(1)
(2)
0
(1)
(1 407)
(1 039)
0
(1)
(2)
(1)
(1)
(1)
0
0
(1)
(2)
(2)
(2)
(1)
(1)
0
(1)
(1)
(1)
(1)
0
(1)
(1)
(1)
(1)
(2)
(2)
(3)
(1)
0
0
0
0
(2)
Operating Income
9 241
N/A
10 025
+8%
11 023
+10%
11 685
+6%
12 520
+7%
13 253
+6%
13 525
+2%
13 817
+2%
13 546
-2%
12 438
-8%
10 898
-12%
10 550
-3%
10 100
-4%
9 954
-1%
10 452
+5%
10 174
-3%
9 194
-10%
11 648
+27%
11 047
-5%
11 319
+2%
10 505
-7%
10 093
-4%
10 259
+2%
9 734
-5%
9 546
-2%
10 763
+13%
11 782
+9%
13 544
+15%
15 589
+15%
17 138
+10%
18 499
+8%
19 721
+7%
20 707
+5%
22 843
+10%
25 943
+14%
28 285
+9%
30 181
+7%
28 629
-5%
26 275
-8%
22 962
-13%
22 706
-1%
Pre-Tax Income
Interest Income Expense
1 137
1 787
1 273
1 476
1 494
1 687
1 725
1 495
129
(87)
(610)
(1 546)
10
223
765
1 569
1 034
572
381
715
(225)
205
(145)
(643)
(26)
(297)
201
478
440
1 130
1 089
987
5 754
5 894
5 988
6 541
1 094
967
1 027
755
1 178
Non-Reccuring Items
(249)
(721)
(96)
89
(155)
(170)
(779)
(815)
(236)
(690)
(613)
(148)
(485)
(916)
(451)
(971)
(227)
47
151
61
(679)
(843)
(705)
(883)
(1 080)
(871)
(1 079)
(1 030)
(932)
(1 214)
(1 438)
(1 009)
(685)
(908)
(835)
(1 048)
(760)
(2 265)
(2 134)
(2 901)
(2 735)
Gain/Loss on Disposition of Assets
31
31
0
0
0
28
30
30
31
4
0
0
0
4
0
0
0
3
3
0
64
19
19
19
125
255
256
256
152
0
1
0
0
0
0
14
14
231
233
220
220
Total Other Income
426
544
667
539
269
(497)
(255)
(507)
(212)
112
285
501
(21)
(45)
(870)
(770)
(509)
(560)
(369)
(513)
149
81
154
147
92
218
42
75
100
(146)
57
117
23
266
182
102
261
289
427
447
549
Pre-Tax Income
10 586
N/A
11 666
+10%
12 867
+10%
13 789
+7%
14 130
+2%
14 301
+1%
14 246
0%
14 020
-2%
13 258
-5%
11 777
-11%
9 962
-15%
9 359
-6%
9 605
+3%
9 220
-4%
9 896
+7%
10 002
+1%
9 492
-5%
11 710
+23%
11 213
-4%
11 582
+3%
9 814
-15%
9 555
-3%
9 582
+0%
8 374
-13%
8 657
+3%
10 068
+16%
11 202
+11%
13 323
+19%
15 349
+15%
16 908
+10%
18 210
+8%
19 816
+9%
25 799
+30%
28 096
+9%
31 278
+11%
33 894
+8%
30 790
-9%
27 851
-10%
25 828
-7%
21 483
-17%
21 918
+2%
Net Income
Tax Provision
(3 228)
(3 557)
(4 135)
(4 432)
(4 524)
(4 865)
(4 729)
(4 628)
(4 534)
(3 518)
(2 958)
(2 700)
(2 673)
(2 181)
(2 231)
(2 163)
(2 489)
(2 765)
(2 545)
(2 799)
(1 953)
(1 819)
(1 973)
(1 681)
(2 021)
(2 564)
(2 452)
(2 773)
(3 349)
(3 711)
(4 527)
(5 075)
(6 273)
(6 877)
(7 860)
(8 421)
(7 634)
(7 238)
(6 741)
(5 935)
(5 865)
Income from Continuing Operations
7 358
8 109
8 732
9 357
9 606
9 436
9 517
9 392
8 724
8 259
7 004
6 659
6 932
7 039
7 665
7 839
7 003
8 945
8 668
8 783
7 861
7 736
7 609
6 693
6 636
7 504
8 750
10 550
12 000
13 197
13 683
14 741
19 526
21 219
23 418
25 473
23 156
20 613
19 087
15 548
16 053
Income to Minority Interest
(446)
(559)
(594)
(637)
(648)
(617)
(645)
(571)
(549)
(543)
(485)
(539)
(596)
(695)
(818)
(875)
(996)
(1 262)
(1 285)
(1 299)
(984)
(983)
(1 018)
(1 095)
(1 225)
(1 404)
(1 623)
(1 897)
(2 073)
(2 075)
(1 997)
(1 825)
(1 777)
(1 934)
(2 345)
(2 859)
(3 461)
(3 733)
(3 760)
(3 549)
(3 340)
Net Income (Common)
6 912
N/A
7 549
+9%
8 138
+8%
8 719
+7%
8 957
+3%
8 818
-2%
8 871
+1%
8 821
-1%
8 174
-7%
7 716
-6%
6 519
-16%
6 121
-6%
6 336
+4%
6 343
+0%
6 847
+8%
6 961
+2%
6 007
-14%
7 683
+28%
7 382
-4%
7 485
+1%
6 875
-8%
6 750
-2%
6 589
-2%
5 596
-15%
5 410
-3%
6 099
+13%
7 125
+17%
8 652
+21%
9 926
+15%
11 121
+12%
11 686
+5%
12 916
+11%
17 748
+37%
19 283
+9%
21 072
+9%
22 611
+7%
19 693
-13%
16 880
-14%
15 325
-9%
11 998
-22%
12 712
+6%
EPS (Diluted)
153.6
N/A
167.75
+9%
180.84
+8%
193.75
+7%
199.04
+3%
195.95
-2%
197.13
+1%
205.13
+4%
190.09
-7%
176.17
-7%
151.6
-14%
139.11
-8%
144
+4%
145.53
+1%
155.61
+7%
158.2
+2%
137.91
-13%
182.92
+33%
175.76
-4%
178.21
+1%
164.43
-8%
161.56
-2%
157.59
-2%
133.79
-15%
129.62
-3%
146.87
+13%
171.4
+17%
208.04
+21%
79.59
-62%
267.24
+236%
280.66
+5%
311.37
+11%
143.3
-54%
467.65
+226%
523.86
+12%
560.92
+7%
162.93
-71%
139.48
-14%
126.55
-9%
99.03
-22%
104.97
+6%

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 132,400+ 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.