First Time Loading...

Tsumura & Co
TSE:4540

Watchlist Manager
Tsumura & Co Logo
Tsumura & Co
TSE:4540
Watchlist
Price: 3 785 JPY -0.39% Market Closed
Updated: May 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

148.8B
+2%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+28%
5 Years
+25%
7 Years
+30%
10 Years
+38%
22.3B
+15%
Operating Income
Growth Rates:
1 Year
+5%
3 Years
+12%
5 Years
+30%
7 Years
+26%
10 Years
+2%
16.8B
+23%
Net Income
Growth Rates:
1 Year
-13%
3 Years
+10%
5 Years
+20%
7 Years
+28%
10 Years
-7%

Earnings Waterfall
Tsumura & Co

Revenue
148.8B JPY
Cost of Revenue
-78B JPY
Gross Profit
70.8B JPY
Operating Expenses
-48.4B JPY
Operating Income
22.3B JPY
Other Expenses
-5.6B JPY
Net Income
16.8B JPY

Income Statement
Tsumura & Co

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
107 821
N/A
110 057
+2%
110 187
+0%
109 369
-1%
112 445
+3%
110 438
-2%
110 570
+0%
112 288
+2%
111 986
0%
112 625
+1%
114 557
+2%
114 424
0%
114 022
0%
114 954
+1%
115 330
+0%
116 877
+1%
117 906
+1%
117 879
0%
118 587
+1%
117 865
-1%
118 978
+1%
120 906
+2%
121 829
+1%
123 440
+1%
124 081
+1%
123 248
-1%
120 945
-2%
119 398
-1%
116 507
-2%
116 413
0%
119 788
+3%
122 877
+3%
126 351
+3%
129 546
+3%
132 192
+2%
136 237
+3%
138 240
+1%
140 043
+1%
142 662
+2%
145 238
+2%
148 793
+2%
Gross Profit
Cost of Revenue
(37 351)
(38 788)
(40 017)
(40 242)
(43 073)
(41 859)
(41 858)
(42 834)
(43 703)
(45 048)
(47 016)
(48 280)
(47 818)
(49 457)
(49 551)
(49 605)
(49 789)
(49 607)
(49 662)
(48 739)
(49 255)
(49 450)
(49 453)
(50 807)
(51 198)
(50 748)
(51 781)
(52 685)
(53 290)
(55 949)
(57 790)
(59 840)
(62 253)
(63 081)
(64 245)
(67 657)
(69 601)
(71 762)
(75 641)
(77 342)
(78 012)
Gross Profit
70 470
N/A
71 269
+1%
70 170
-2%
69 127
-1%
69 372
+0%
68 579
-1%
68 712
+0%
69 454
+1%
68 283
-2%
67 577
-1%
67 541
0%
66 144
-2%
66 204
+0%
65 497
-1%
65 779
+0%
67 272
+2%
68 117
+1%
68 272
+0%
68 925
+1%
69 126
+0%
69 723
+1%
71 456
+2%
72 376
+1%
72 633
+0%
72 883
+0%
72 500
-1%
69 164
-5%
66 713
-4%
63 217
-5%
60 464
-4%
61 998
+3%
63 037
+2%
64 098
+2%
66 465
+4%
67 947
+2%
68 580
+1%
68 639
+0%
68 281
-1%
67 021
-2%
67 896
+1%
70 781
+4%
Operating Income
Operating Expenses
(48 659)
(48 808)
(48 565)
(48 447)
(48 486)
(49 088)
(48 948)
(48 693)
(48 520)
(47 751)
(48 013)
(48 305)
(48 432)
(49 514)
(49 844)
(50 172)
(50 984)
(51 222)
(51 757)
(52 111)
(52 528)
(52 936)
(53 185)
(53 287)
(53 492)
(53 624)
(49 861)
(46 693)
(43 257)
(41 082)
(42 121)
(42 891)
(43 122)
(44 089)
(45 370)
(46 211)
(47 369)
(47 365)
(47 774)
(48 446)
(48 445)
Selling, General & Administrative
(48 660)
(42 859)
(48 565)
(48 448)
(48 485)
(42 835)
(48 946)
(48 692)
(48 519)
(41 775)
(48 006)
(48 297)
(48 424)
(43 429)
(49 845)
(50 175)
(50 986)
(45 176)
(51 760)
(52 113)
(52 530)
(47 009)
(53 184)
(53 285)
(53 491)
(47 353)
(49 860)
(46 693)
(43 255)
(34 450)
(42 121)
(42 890)
(43 121)
(36 775)
(45 368)
(46 209)
(47 370)
(39 771)
(47 773)
(48 446)
(48 444)
Research & Development
0
(5 949)
0
0
0
(6 252)
0
0
0
0
0
0
0
(6 087)
0
0
0
(6 048)
0
0
0
(5 926)
0
0
0
(6 270)
0
0
0
(6 631)
0
0
0
(7 313)
0
0
0
(7 594)
0
0
0
Other Operating Expenses
1
0
0
1
0
(1)
(2)
(1)
0
(5 976)
(7)
(8)
(8)
2
1
3
2
2
3
2
2
(1)
(1)
(2)
(1)
(1)
(1)
0
(2)
(1)
0
0
(1)
(1)
(2)
0
1
0
(1)
0
0
Operating Income
21 811
N/A
22 461
+3%
21 605
-4%
20 680
-4%
20 886
+1%
19 491
-7%
19 764
+1%
20 761
+5%
19 763
-5%
19 826
+0%
19 528
-2%
17 839
-9%
17 772
0%
15 983
-10%
15 935
0%
17 100
+7%
17 133
+0%
17 050
0%
17 168
+1%
17 015
-1%
17 195
+1%
18 520
+8%
19 191
+4%
19 346
+1%
19 391
+0%
18 876
-3%
19 303
+2%
20 020
+4%
19 960
0%
19 382
-3%
19 877
+3%
20 146
+1%
20 976
+4%
22 376
+7%
22 577
+1%
22 369
-1%
21 270
-5%
20 916
-2%
19 247
-8%
19 450
+1%
22 336
+15%
Pre-Tax Income
Interest Income Expense
6 128
5 577
4 997
5 558
1 457
1 644
2 032
1 226
118
(689)
(1 427)
(1 463)
496
828
1 465
1 809
1 677
2 155
2 227
2 690
1 074
1 180
1 046
445
943
846
695
558
426
923
1 948
2 533
2 462
3 106
4 317
5 917
4 646
2 048
1 055
126
1 840
Non-Reccuring Items
(217)
(267)
(273)
(290)
(464)
(1 476)
(1 476)
(1 433)
(1 249)
(595)
(595)
(596)
(608)
(49)
(57)
(57)
(52)
874
864
855
855
(130)
(108)
(105)
(523)
(844)
(757)
(743)
(337)
(413)
(511)
(664)
(772)
(457)
(356)
(471)
106
(434)
(436)
(176)
(631)
Gain/Loss on Disposition of Assets
(4)
2
3
2
(22)
(29)
(30)
(31)
(7)
0
0
0
(13)
(40)
(43)
(48)
(34)
(3)
0
5
5
1
1
2
1
4
4
3
0
0
13
21
24
2
(10)
(16)
(20)
0
(1)
(3)
(1)
Total Other Income
391
345
325
370
395
448
457
476
382
356
428
411
437
462
284
272
147
208
356
325
380
326
274
202
263
341
244
448
413
564
617
685
689
536
543
289
438
488
472
586
713
Pre-Tax Income
28 109
N/A
28 118
+0%
26 657
-5%
26 320
-1%
22 252
-15%
20 078
-10%
20 747
+3%
20 999
+1%
19 007
-9%
18 898
-1%
17 934
-5%
16 191
-10%
18 084
+12%
17 184
-5%
17 584
+2%
19 076
+8%
18 871
-1%
20 284
+7%
20 615
+2%
20 890
+1%
19 509
-7%
19 897
+2%
20 404
+3%
19 890
-3%
20 075
+1%
19 223
-4%
19 489
+1%
20 286
+4%
20 462
+1%
20 456
0%
21 944
+7%
22 721
+4%
23 379
+3%
25 563
+9%
27 071
+6%
28 088
+4%
26 440
-6%
23 018
-13%
20 337
-12%
19 983
-2%
24 257
+21%
Net Income
Tax Provision
(10 002)
(9 910)
(9 293)
(9 068)
(6 559)
(5 754)
(6 180)
(6 131)
(6 148)
(6 072)
(5 317)
(4 671)
(4 771)
(4 446)
(4 599)
(4 994)
(4 944)
(5 489)
(5 518)
(5 595)
(5 256)
(5 064)
(5 207)
(5 218)
(5 421)
(5 266)
(5 604)
(5 735)
(5 543)
(5 715)
(5 748)
(5 770)
(5 963)
(6 167)
(6 247)
(6 563)
(6 008)
(5 632)
(5 358)
(4 985)
(5 606)
Income from Continuing Operations
18 107
18 208
17 364
17 252
15 693
14 324
14 567
14 868
12 859
12 826
12 617
11 520
13 313
12 738
12 985
14 082
13 927
14 795
15 097
15 295
14 253
14 833
15 197
14 672
14 654
13 957
13 885
14 551
14 919
14 741
16 196
16 951
17 416
19 396
20 824
21 525
20 432
17 386
14 979
14 998
18 651
Income to Minority Interest
(84)
(157)
(116)
(143)
(286)
(248)
(358)
(382)
(308)
(268)
(244)
(190)
(233)
(249)
(253)
(288)
(298)
(289)
(269)
(322)
(318)
(239)
(217)
(123)
(101)
(191)
(7)
178
382
591
509
346
79
(559)
(743)
(765)
(1 108)
(904)
(797)
(1 399)
(1 893)
Net Income (Common)
18 023
N/A
18 050
+0%
17 248
-4%
17 109
-1%
15 407
-10%
14 075
-9%
14 206
+1%
14 485
+2%
12 550
-13%
12 557
+0%
12 373
-1%
11 330
-8%
13 079
+15%
12 488
-5%
12 730
+2%
13 791
+8%
13 627
-1%
14 504
+6%
14 826
+2%
14 972
+1%
13 933
-7%
14 593
+5%
14 980
+3%
14 548
-3%
14 552
+0%
13 765
-5%
13 878
+1%
14 730
+6%
15 301
+4%
15 332
+0%
16 705
+9%
17 295
+4%
17 495
+1%
18 836
+8%
20 079
+7%
20 760
+3%
19 322
-7%
16 482
-15%
14 182
-14%
13 598
-4%
16 758
+23%
EPS (Diluted)
253.84
N/A
254.22
+0%
242.92
-4%
240.97
-1%
217
-10%
199.58
-8%
200.08
+0%
204.01
+2%
176.76
-13%
178.05
+1%
174.26
-2%
161.85
-7%
189.55
+17%
179.45
-5%
184.49
+3%
199.86
+8%
179.3
-10%
200.54
+12%
195.07
-3%
197
+1%
182.23
-7%
190.87
+5%
195.93
+3%
190.2
-3%
190.2
N/A
179.96
-5%
181.41
+1%
192.53
+6%
199.99
+4%
200.4
+0%
218.34
+9%
226.06
+4%
228.67
+1%
246.2
+8%
262.45
+7%
271.56
+3%
252.9
-7%
215.63
-15%
186.18
-14%
179.01
-4%
220.67
+23%

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 133,200+ 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.