Tigers Polymer Corp
TSE:4231

Watchlist Manager
Tigers Polymer Corp Logo
Tigers Polymer Corp
TSE:4231
Watchlist
Price: 888 JPY -1.44% Market Closed
Market Cap: 17.9B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+18%
5Y
+29%
10Y
+21%
Operating Income
+
3Y
+174%
5Y
+221%
10Y
+20%
Net Income
+
3Y
+257%
5Y
-
10Y
+36%

Earnings Waterfall
Tigers Polymer Corp

Revenue
49.8B JPY
Cost of Revenue
-39.6B JPY
Gross Profit
10.2B JPY
Operating Expenses
-7.2B JPY
Operating Income
3B JPY
Other Expenses
347.4m JPY
Net Income
3.4B JPY

Income Statement
Tigers Polymer Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
1
0
0
0
0
0
1
0
0
4
0
0
5
0
0
4
9
13
16
15
14
14
14
13
12
11
11
13
17
21
28
32
35
44
47
46
45
35
30
29
27
23
21
20
24
31
35
35
38
43
46
53
44
33
27
18
16
17
17
20
22
22
17
9
12
14
12
16
17
20
22
20
20
0
35
0
Revenue
20 512
N/A
20 662
+1%
21 009
+2%
21 663
+3%
22 160
+2%
23 363
+5%
24 275
+4%
25 603
+5%
25 900
+1%
25 781
0%
26 216
+2%
25 694
-2%
23 115
-10%
19 854
-14%
17 811
-10%
19 110
+7%
20 185
+6%
21 055
+4%
27 663
+31%
27 570
0%
26 826
-3%
26 403
-2%
27 116
+3%
27 411
+1%
28 159
+3%
28 697
+2%
29 564
+3%
30 016
+2%
31 488
+5%
33 138
+5%
35 183
+6%
36 645
+4%
37 567
+3%
39 522
+5%
40 615
+3%
41 229
+2%
41 812
+1%
41 004
-2%
39 698
-3%
39 922
+1%
38 989
-2%
38 451
-1%
40 521
+5%
40 883
+1%
42 298
+3%
43 976
+4%
42 767
-3%
43 372
+1%
43 974
+1%
44 104
+0%
43 020
-2%
42 393
-1%
41 043
-3%
39 332
-4%
39 870
+1%
38 449
-4%
36 169
-6%
36 711
+1%
36 590
0%
36 976
+1%
39 557
+7%
39 600
+0%
40 879
+3%
42 321
+4%
43 450
+3%
45 998
+6%
45 285
-2%
46 119
+2%
47 485
+3%
47 871
+1%
47 863
0%
48 258
+1%
48 442
+0%
45 982
-5%
49 336
+7%
49 760
+1%
Gross Profit
Cost of Revenue
(16 191)
(16 547)
(16 909)
(17 329)
(17 558)
(18 405)
(19 163)
(20 370)
(20 759)
(20 908)
(21 354)
(21 286)
(19 378)
(16 805)
(14 758)
(15 347)
(15 910)
(16 534)
(21 893)
(22 008)
(21 592)
(21 469)
(22 136)
(22 522)
(23 203)
(23 692)
(24 614)
(25 046)
(26 180)
(27 419)
(28 925)
(29 976)
(30 630)
(32 113)
(32 828)
(33 160)
(33 623)
(32 918)
(31 748)
(31 708)
(30 772)
(30 167)
(31 974)
(32 361)
(33 469)
(34 950)
(33 974)
(34 450)
(35 169)
(35 484)
(34 427)
(34 048)
(32 942)
(31 628)
(32 507)
(31 581)
(30 164)
(30 339)
(29 862)
(30 083)
(31 925)
(32 063)
(33 586)
(35 068)
(36 648)
(39 215)
(37 866)
(38 114)
(38 020)
(37 477)
(38 008)
(38 201)
(38 806)
(36 891)
(39 403)
(39 559)
Gross Profit
4 321
N/A
4 115
-5%
4 100
0%
4 334
+6%
4 603
+6%
4 958
+8%
5 112
+3%
5 232
+2%
5 141
-2%
4 873
-5%
4 861
0%
4 407
-9%
3 736
-15%
3 049
-18%
3 053
+0%
3 763
+23%
4 275
+14%
4 522
+6%
5 770
+28%
5 562
-4%
5 234
-6%
4 933
-6%
4 980
+1%
4 889
-2%
4 956
+1%
5 005
+1%
4 950
-1%
4 970
+0%
5 308
+7%
5 719
+8%
6 258
+9%
6 669
+7%
6 937
+4%
7 409
+7%
7 787
+5%
8 069
+4%
8 189
+1%
8 087
-1%
7 950
-2%
8 214
+3%
8 217
+0%
8 283
+1%
8 547
+3%
8 521
0%
8 828
+4%
9 025
+2%
8 793
-3%
8 923
+1%
8 807
-1%
8 622
-2%
8 593
0%
8 346
-3%
8 102
-3%
7 704
-5%
7 363
-4%
6 868
-7%
6 006
-13%
6 371
+6%
6 728
+6%
6 893
+2%
7 632
+11%
7 537
-1%
7 293
-3%
7 253
-1%
6 801
-6%
6 782
0%
7 419
+9%
8 004
+8%
9 465
+18%
10 394
+10%
9 855
-5%
10 057
+2%
9 636
-4%
9 091
-6%
9 933
+9%
10 201
+3%
Operating Income
Operating Expenses
(3 219)
(3 229)
(3 292)
(3 324)
(3 429)
(3 515)
(3 624)
(3 692)
(3 729)
(3 725)
(3 723)
(3 685)
(3 471)
(3 209)
(2 977)
(3 005)
(3 000)
(3 038)
(4 079)
(4 095)
(4 124)
(4 141)
(4 161)
(4 182)
(4 188)
(4 207)
(4 285)
(4 328)
(4 461)
(4 580)
(4 735)
(4 879)
(4 995)
(5 166)
(5 424)
(5 524)
(5 632)
(5 601)
(5 415)
(5 433)
(5 395)
(5 492)
(5 750)
(5 877)
(6 021)
(6 170)
(6 125)
(6 164)
(6 237)
(6 284)
(6 289)
(6 288)
(6 224)
(6 134)
(6 061)
(5 920)
(5 781)
(5 666)
(5 576)
(5 673)
(5 795)
(5 981)
(6 013)
(6 144)
(6 276)
(6 378)
(6 328)
(6 283)
(6 326)
(6 357)
(6 661)
(6 842)
(6 995)
(6 968)
(7 100)
(7 159)
Selling, General & Administrative
(3 219)
(3 230)
(3 292)
(3 324)
(2 910)
(3 515)
(3 624)
(3 666)
(3 729)
(3 454)
(3 727)
(2 866)
(2 697)
(2 486)
(2 304)
(2 307)
(2 287)
(2 306)
(3 087)
(3 353)
(3 615)
(3 879)
(3 174)
(4 181)
(4 188)
(4 208)
(3 308)
(4 330)
(4 463)
(4 581)
(3 711)
(4 880)
(4 996)
(5 167)
(4 323)
(5 525)
(5 633)
(5 602)
(4 302)
(5 433)
(5 395)
(5 492)
(4 571)
(5 876)
(6 020)
(6 170)
(4 926)
(6 165)
(6 238)
(6 284)
(5 049)
(6 288)
(6 224)
(6 134)
(4 901)
(5 920)
(5 781)
(5 666)
(4 476)
(5 673)
(5 795)
(5 981)
(4 930)
(6 144)
(6 276)
(6 378)
(5 210)
(6 283)
(6 326)
(6 357)
(5 473)
(6 842)
(6 995)
(6 968)
(5 808)
(7 159)
Research & Development
0
0
0
0
0
0
0
0
0
(271)
(540)
(817)
(773)
(722)
(673)
(696)
(711)
(731)
(992)
0
0
0
(987)
0
0
0
(977)
0
0
0
(1 025)
0
0
0
(1 101)
0
0
0
0
0
0
0
(1 179)
0
0
0
(1 199)
0
0
0
(1 241)
0
0
0
(1 160)
0
0
0
(1 100)
0
0
0
(1 083)
0
0
0
(1 118)
0
0
0
(1 188)
0
0
0
(1 292)
0
Other Operating Expenses
0
0
0
0
(519)
0
0
(26)
0
0
544
0
0
0
0
0
0
0
0
(742)
(509)
(262)
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(1 113)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
(0)
(0)
(0)
(0)
0
0
0
0
(0)
(0)
Operating Income
1 102
N/A
886
-20%
808
-9%
1 010
+25%
1 173
+16%
1 443
+23%
1 488
+3%
1 541
+4%
1 412
-8%
1 148
-19%
1 139
-1%
723
-37%
265
-63%
(160)
N/A
76
N/A
759
+899%
1 275
+68%
1 483
+16%
1 692
+14%
1 466
-13%
1 109
-24%
792
-29%
819
+3%
707
-14%
768
+9%
797
+4%
666
-16%
640
-4%
845
+32%
1 138
+35%
1 523
+34%
1 790
+18%
1 942
+8%
2 243
+15%
2 363
+5%
2 545
+8%
2 557
+0%
2 486
-3%
2 535
+2%
2 781
+10%
2 822
+1%
2 791
-1%
2 796
+0%
2 645
-5%
2 808
+6%
2 855
+2%
2 668
-7%
2 757
+3%
2 567
-7%
2 336
-9%
2 304
-1%
2 057
-11%
1 877
-9%
1 571
-16%
1 302
-17%
948
-27%
225
-76%
705
+213%
1 152
+63%
1 219
+6%
1 837
+51%
1 555
-15%
1 280
-18%
1 109
-13%
525
-53%
405
-23%
1 091
+170%
1 721
+58%
3 139
+82%
4 036
+29%
3 194
-21%
3 215
+1%
2 641
-18%
2 123
-20%
2 833
+33%
3 042
+7%
Pre-Tax Income
Interest Income Expense
26
53
81
86
44
55
72
88
58
47
18
(4)
(31)
(72)
(24)
(43)
(19)
(60)
(42)
(25)
(22)
3
44
29
57
146
185
273
258
276
146
65
219
238
358
390
196
92
(48)
(207)
(164)
22
81
185
206
17
(12)
87
143
68
126
(1)
(59)
50
123
119
97
65
183
233
284
358
490
1 017
1 315
835
565
483
410
654
887
809
187
554
343
3
Non-Reccuring Items
(7)
(4)
(2)
(8)
(35)
(43)
(48)
(36)
(39)
(15)
(10)
(69)
(75)
(77)
(36)
(55)
(181)
(158)
(164)
(161)
116
104
22
(127)
179
200
340
502
55
35
(21)
(218)
(20)
(8)
52
251
46
(85)
(148)
(172)
(165)
(35)
(33)
(8)
(10)
(8)
(15)
(15)
(14)
(20)
(365)
(358)
(358)
(355)
(296)
(292)
(291)
(288)
(8)
(7)
(9)
(10)
(21)
(22)
(21)
(24)
(12)
(11)
220
223
221
221
(9)
(100)
(28)
(27)
Gain/Loss on Disposition of Assets
2
(6)
(5)
(8)
(1)
0
0
1
0
0
(2)
(8)
(8)
(7)
0
0
2
1
2
0
0
0
1
(25)
(21)
(19)
(15)
19
15
16
10
3
4
1
(3)
(4)
5
5
0
(148)
(158)
(154)
(146)
19
20
130
121
117
117
1
109
107
108
110
2
2
0
0
0
2
0
4
3
0
18
15
16
17
7
7
3
2
(2)
(2)
4
108
Total Other Income
36
31
24
24
(5)
(21)
(18)
17
41
55
56
48
49
51
59
48
40
33
48
49
38
40
32
29
42
48
42
30
(4)
(73)
(186)
(172)
(106)
(42)
43
100
86
102
115
84
76
78
172
179
199
213
101
99
130
114
163
147
102
121
189
258
267
259
174
133
110
88
91
89
130
179
215
193
161
148
204
240
332
249
169
149
Pre-Tax Income
1 159
N/A
959
-17%
906
-6%
1 104
+22%
1 176
+7%
1 434
+22%
1 494
+4%
1 611
+8%
1 472
-9%
1 235
-16%
1 201
-3%
690
-43%
201
-71%
(264)
N/A
77
N/A
710
+822%
1 118
+57%
1 300
+16%
1 534
+18%
1 331
-13%
1 242
-7%
939
-24%
918
-2%
613
-33%
1 024
+67%
1 172
+14%
1 218
+4%
1 464
+20%
1 169
-20%
1 391
+19%
1 473
+6%
1 467
0%
2 038
+39%
2 432
+19%
2 812
+16%
3 281
+17%
2 889
-12%
2 598
-10%
2 454
-6%
2 336
-5%
2 409
+3%
2 701
+12%
2 871
+6%
3 018
+5%
3 221
+7%
3 206
0%
2 864
-11%
3 046
+6%
2 943
-3%
2 497
-15%
2 338
-6%
1 950
-17%
1 671
-14%
1 498
-10%
1 320
-12%
1 035
-22%
299
-71%
741
+148%
1 501
+103%
1 580
+5%
2 221
+41%
1 994
-10%
1 844
-8%
2 195
+19%
1 967
-10%
1 411
-28%
1 874
+33%
2 403
+28%
3 937
+64%
5 068
+29%
4 510
-11%
4 487
-1%
3 148
-30%
2 824
-10%
3 321
+18%
3 275
-1%
Net Income
Tax Provision
(436)
(383)
(393)
(469)
(524)
(626)
(643)
(786)
(653)
(547)
(521)
(408)
(272)
(51)
(98)
(287)
(358)
(428)
(480)
(399)
(433)
(389)
(422)
(412)
(425)
(447)
(436)
(482)
(447)
(500)
(560)
(571)
(672)
(738)
(710)
(695)
(629)
(530)
(465)
(525)
(537)
(640)
(619)
(651)
(704)
(625)
(757)
(801)
(761)
(768)
(500)
(412)
(477)
(405)
(935)
(879)
(694)
(789)
(572)
(674)
(726)
(746)
(813)
(1 035)
(1 109)
(995)
(760)
(681)
(887)
(1 011)
(1 064)
(1 026)
(749)
(707)
457
499
Income from Continuing Operations
723
575
513
635
652
808
851
826
819
688
679
282
(71)
(315)
(21)
424
761
873
1 054
931
808
549
496
201
599
725
782
982
722
891
913
897
1 367
1 695
2 102
2 586
2 260
2 067
1 989
1 810
1 871
2 061
2 252
2 367
2 517
2 581
2 107
2 245
2 182
1 729
1 838
1 538
1 194
1 093
385
156
(395)
(48)
929
906
1 495
1 248
1 031
1 160
858
416
1 114
1 722
3 051
4 056
3 447
3 460
2 399
2 117
3 778
3 774
Income to Minority Interest
(48)
(37)
(36)
(54)
(74)
(99)
(113)
(124)
(117)
(106)
(99)
(87)
(78)
(62)
(63)
(75)
(82)
(84)
(100)
(92)
(82)
(69)
(63)
(53)
(53)
(60)
(73)
(89)
(99)
(105)
(104)
(89)
(74)
(73)
(79)
(94)
(117)
(129)
(116)
(116)
(122)
(113)
(122)
(128)
(117)
(123)
(124)
(133)
(129)
(145)
(155)
(145)
(170)
(167)
(162)
(173)
(145)
(145)
(159)
(169)
(210)
(231)
(199)
(211)
(238)
(282)
(297)
(330)
(380)
(415)
(427)
(434)
(441)
(350)
(394)
(384)
Net Income (Common)
673
N/A
534
-21%
476
-11%
577
+21%
577
N/A
706
+22%
738
+5%
699
-5%
699
N/A
579
-17%
577
0%
195
-66%
(149)
N/A
(377)
-153%
(84)
+78%
349
N/A
679
+95%
788
+16%
954
+21%
838
-12%
724
-14%
479
-34%
434
-9%
147
-66%
546
+271%
665
+22%
709
+7%
894
+26%
624
-30%
787
+26%
809
+3%
809
N/A
1 294
+60%
1 623
+25%
2 023
+25%
2 492
+23%
2 143
-14%
1 939
-10%
1 873
-3%
1 696
-9%
1 752
+3%
1 950
+11%
2 130
+9%
2 240
+5%
2 400
+7%
2 458
+2%
1 983
-19%
2 112
+7%
2 053
-3%
1 584
-23%
1 683
+6%
1 393
-17%
1 023
-27%
926
-10%
223
-76%
(17)
N/A
(541)
-3 088%
(193)
+64%
769
N/A
737
-4%
1 286
+74%
1 017
-21%
832
-18%
949
+14%
620
-35%
133
-78%
816
+512%
1 392
+71%
2 670
+92%
3 642
+36%
3 020
-17%
3 026
+0%
1 959
-35%
1 766
-10%
3 384
+92%
3 389
+0%
EPS (Diluted)
33.65
N/A
26.72
-21%
23.8
-11%
28.84
+21%
28.85
+0%
35.29
+22%
36.9
+5%
34.95
-5%
34.95
N/A
28.95
-17%
28.86
0%
9.75
-66%
-7.45
N/A
-18.85
-153%
-4.2
+78%
17.47
N/A
33.93
+94%
39.38
+16%
47.7
+21%
41.89
-12%
36.21
-14%
23.94
-34%
21.7
-9%
7.34
-66%
27.28
+272%
33.26
+22%
35.45
+7%
44.7
+26%
31.18
-30%
39.35
+26%
40.45
+3%
40.45
N/A
64.7
+60%
81.15
+25%
101.08
+25%
124.6
+23%
107.15
-14%
96.95
-10%
93.62
-3%
84.8
-9%
87.6
+3%
97.5
+11%
106.46
+9%
112
+5%
120
+7%
122.9
+2%
99.1
-19%
105.6
+7%
102.65
-3%
79.18
-23%
84.12
+6%
69.64
-17%
51.15
-27%
46.26
-10%
11.13
-76%
-0.85
N/A
-27.02
-3 079%
-9.67
+64%
38.46
N/A
36.86
-4%
64.27
+74%
50.84
-21%
41.61
-18%
47.68
+15%
31.12
-35%
6.69
-79%
41.02
+513%
69.95
+71%
134.16
+92%
182.96
+36%
151.71
-17%
152.02
+0%
98.84
-35%
89.4
-10%
170.83
+91%
171.65
+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
Follow us
Join more than 301,100+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.