First Time Loading...

Itochu Techno-Solutions Corp
TSE:4739

Watchlist Manager
Itochu Techno-Solutions Corp Logo
Itochu Techno-Solutions Corp
TSE:4739
Watchlist
Price: 4 315 JPY -0.12% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

591.1B
+0.8%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+20%
5 Years
+37%
7 Years
+47%
10 Years
+80%
50.2B
+2%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
+24%
5 Years
+53%
7 Years
+62%
10 Years
+120%
37.1B
+2%
Net Income
Growth Rates:
1 Year
+12%
3 Years
+34%
5 Years
+63%
7 Years
+84%
10 Years
+167%

Earnings Waterfall
Itochu Techno-Solutions Corp

Revenue
591.1B JPY
Cost of Revenue
-443.4B JPY
Gross Profit
147.7B JPY
Operating Expenses
-97.6B JPY
Operating Income
50.2B JPY
Other Expenses
-13.1B JPY
Net Income
37.1B JPY

Income Statement
Itochu Techno-Solutions Corp

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
328 353
N/A
334 613
+2%
349 454
+4%
355 374
+2%
359 510
+1%
374 340
+4%
381 939
+2%
384 796
+1%
386 041
+0%
377 858
-2%
391 606
+4%
397 076
+1%
402 193
+1%
411 788
+2%
407 849
-1%
411 503
+1%
422 324
+3%
430 621
+2%
429 625
0%
434 544
+1%
431 480
-1%
434 926
+1%
451 957
+4%
457 955
+1%
470 191
+3%
479 311
+2%
487 018
+2%
494 119
+1%
491 682
0%
490 536
0%
479 878
-2%
484 366
+1%
498 291
+3%
508 029
+2%
522 356
+3%
530 571
+2%
543 336
+2%
562 307
+3%
570 934
+2%
586 601
+3%
591 127
+1%
Gross Profit
Cost of Revenue
(246 805)
(253 186)
(265 934)
(270 717)
(273 649)
(285 026)
(290 660)
(292 774)
(295 514)
(289 340)
(300 080)
(304 886)
(307 855)
(316 042)
(311 133)
(313 361)
(321 538)
(327 935)
(328 024)
(331 500)
(328 443)
(329 984)
(344 248)
(348 315)
(357 967)
(364 003)
(368 967)
(373 971)
(372 457)
(370 333)
(358 412)
(360 379)
(369 081)
(376 394)
(387 678)
(395 640)
(407 232)
(424 446)
(431 857)
(442 491)
(443 386)
Gross Profit
81 548
N/A
81 427
0%
83 520
+3%
84 657
+1%
85 861
+1%
89 314
+4%
91 279
+2%
92 022
+1%
90 527
-2%
88 518
-2%
91 526
+3%
92 190
+1%
94 338
+2%
95 746
+1%
96 716
+1%
98 142
+1%
100 786
+3%
102 686
+2%
101 601
-1%
103 044
+1%
103 037
0%
104 942
+2%
107 709
+3%
109 640
+2%
112 224
+2%
115 308
+3%
118 051
+2%
120 148
+2%
119 225
-1%
120 203
+1%
121 466
+1%
123 987
+2%
129 210
+4%
131 635
+2%
134 678
+2%
134 931
+0%
136 104
+1%
137 861
+1%
139 077
+1%
144 110
+4%
147 741
+3%
Operating Income
Operating Expenses
(58 744)
(59 781)
(60 039)
(59 924)
(59 947)
(59 567)
(62 563)
(62 111)
(63 317)
(64 650)
(63 234)
(63 961)
(63 360)
(62 969)
(65 313)
(66 256)
(68 066)
(69 694)
(68 941)
(68 707)
(70 137)
(71 043)
(71 326)
(72 040)
(72 232)
(73 107)
(75 397)
(77 462)
(78 918)
(79 714)
(78 246)
(78 508)
(79 306)
(76 106)
(84 260)
(86 016)
(87 911)
(94 499)
(90 334)
(94 950)
(97 563)
Selling, General & Administrative
(58 120)
(58 975)
(56 997)
(59 749)
(60 227)
(60 697)
(58 946)
(62 754)
(63 631)
(64 352)
(59 349)
(63 448)
(62 880)
(62 528)
(61 770)
(66 514)
(68 301)
(69 832)
(64 903)
(70 241)
(70 467)
(71 243)
(67 154)
(72 047)
(72 478)
(73 316)
(67 631)
(76 548)
(78 010)
(78 914)
(68 153)
(80 017)
(80 687)
(81 811)
(74 726)
(87 119)
(89 243)
(91 765)
(82 785)
(93 095)
(95 768)
Research & Development
0
0
(316)
0
0
0
(561)
0
0
0
(1 285)
0
0
0
(1 237)
0
0
0
(1 167)
0
0
0
(1 558)
0
0
0
(1 546)
0
0
0
(1 516)
0
0
0
(1 494)
0
0
0
(1 961)
0
0
Depreciation & Amortization
0
0
(2 725)
0
0
0
(2 993)
0
0
0
(2 830)
0
0
0
(2 505)
0
0
0
(3 095)
0
0
0
(3 083)
0
0
0
(6 297)
0
0
0
(9 660)
0
0
0
(8 305)
0
0
0
(6 275)
0
0
Other Operating Expenses
(624)
(806)
(1)
(175)
280
1 130
(63)
643
314
(298)
230
(513)
(480)
(441)
199
258
235
138
224
1 534
330
200
469
7
246
209
77
(914)
(908)
(800)
1 083
1 509
1 381
5 705
265
1 103
1 332
(2 734)
687
(1 855)
(1 795)
Operating Income
22 804
N/A
21 646
-5%
23 481
+8%
24 733
+5%
25 914
+5%
29 747
+15%
28 716
-3%
29 911
+4%
27 210
-9%
23 868
-12%
28 292
+19%
28 229
0%
30 978
+10%
32 777
+6%
31 403
-4%
31 886
+2%
32 720
+3%
32 992
+1%
32 660
-1%
34 337
+5%
32 900
-4%
33 899
+3%
36 383
+7%
37 600
+3%
39 992
+6%
42 201
+6%
42 654
+1%
42 686
+0%
40 307
-6%
40 489
+0%
43 220
+7%
45 479
+5%
49 904
+10%
55 529
+11%
50 418
-9%
48 915
-3%
48 193
-1%
43 362
-10%
48 743
+12%
49 160
+1%
50 178
+2%
Pre-Tax Income
Interest Income Expense
94
95
617
194
110
118
972
283
280
299
(367)
(180)
(81)
18
(114)
547
484
410
(331)
(381)
(324)
(269)
358
196
122
(98)
9
(121)
(97)
26
145
403
1 229
1 504
1 232
1 409
648
665
1 931
805
1 050
Non-Reccuring Items
0
0
(654)
0
23
0
(196)
0
0
0
17
0
0
0
11
0
1 147
1 311
1 399
0
0
0
(456)
0
0
0
(1 123)
0
41
0
550
0
0
0
(577)
0
0
0
(3 284)
0
0
Gain/Loss on Disposition of Assets
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
0
0
0
0
Total Other Income
165
39
237
2
3
2
0
6
5
5
0
2
2
2
0
0
1
1
1
3
3
3
1
0
1
0
1
0
0
2
37
0
0
0
802
1
2
0
(466)
0
(1)
Pre-Tax Income
23 063
N/A
21 780
-6%
23 681
+9%
24 929
+5%
26 050
+4%
29 867
+15%
29 494
-1%
30 200
+2%
27 495
-9%
24 172
-12%
27 942
+16%
28 051
+0%
30 899
+10%
32 797
+6%
31 300
-5%
32 433
+4%
34 352
+6%
34 714
+1%
33 729
-3%
33 959
+1%
32 579
-4%
33 633
+3%
36 286
+8%
37 798
+4%
40 116
+6%
42 103
+5%
41 541
-1%
42 566
+2%
40 251
-5%
40 517
+1%
43 952
+8%
45 882
+4%
51 133
+11%
57 032
+12%
51 875
-9%
50 325
-3%
48 843
-3%
44 029
-10%
46 924
+7%
49 966
+6%
51 227
+3%
Net Income
Tax Provision
(8 971)
(8 413)
(9 368)
(9 820)
(10 129)
(11 468)
(11 844)
(12 157)
(11 154)
(9 936)
(9 804)
(9 805)
(10 516)
(10 878)
(9 304)
(9 610)
(10 244)
(10 413)
(9 954)
(10 014)
(9 527)
(9 805)
(11 407)
(11 850)
(12 590)
(13 194)
(13 080)
(13 353)
(12 513)
(12 464)
(13 108)
(13 709)
(15 418)
(17 272)
(17 409)
(16 927)
(16 417)
(14 907)
(13 155)
(14 090)
(14 448)
Income from Continuing Operations
14 092
13 367
14 313
15 109
15 921
18 399
17 650
18 043
16 341
14 236
18 138
18 246
20 383
21 919
21 996
22 823
24 108
24 301
23 775
23 945
23 052
23 828
24 879
25 948
27 526
28 909
28 461
29 213
27 738
28 053
30 844
32 173
35 715
39 760
34 466
33 398
32 426
29 122
33 769
35 876
36 779
Income to Minority Interest
(178)
(174)
(216)
(164)
(138)
(163)
(243)
(166)
(131)
(159)
(120)
(173)
(239)
(207)
(134)
(139)
(56)
(62)
(192)
(164)
(235)
(240)
(261)
(350)
(352)
(457)
(9)
85
48
100
(357)
(384)
(403)
(481)
906
883
851
837
439
403
328
Net Income (Common)
13 914
N/A
13 191
-5%
14 096
+7%
14 941
+6%
15 781
+6%
18 235
+16%
17 406
-5%
17 877
+3%
16 207
-9%
14 074
-13%
18 018
+28%
18 071
+0%
20 142
+11%
21 711
+8%
21 861
+1%
22 682
+4%
24 051
+6%
24 237
+1%
23 581
-3%
23 780
+1%
22 814
-4%
23 585
+3%
24 616
+4%
25 593
+4%
27 170
+6%
28 448
+5%
28 451
+0%
29 296
+3%
27 784
-5%
28 151
+1%
30 486
+8%
31 787
+4%
35 311
+11%
39 278
+11%
35 373
-10%
34 281
-3%
33 276
-3%
29 959
-10%
34 208
+14%
36 278
+6%
37 107
+2%
EPS (Diluted)
58.46
N/A
55.65
-5%
59.46
+7%
63.57
+7%
67.15
+6%
77.92
+16%
74.39
-5%
77.38
+4%
70.16
-9%
60.92
-13%
77.92
+28%
78.22
+0%
87.19
+11%
93.98
+8%
94.54
+1%
98.19
+4%
104.11
+6%
104.92
+1%
102.03
-3%
102.94
+1%
98.75
-4%
102.09
+3%
106.55
+4%
110.78
+4%
117.6
+6%
123.14
+5%
123.15
+0%
126.8
+3%
120.26
-5%
121.84
+1%
131.94
+8%
137.57
+4%
152.82
+11%
169.98
+11%
153.09
-10%
148.35
-3%
144
-3%
129.65
-10%
148.03
+14%
156.99
+6%
160.57
+2%

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 133,600+ 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.