First Time Loading...

Tokyo Steel Manufacturing Co Ltd
TSE:5423

Watchlist Manager
Tokyo Steel Manufacturing Co Ltd Logo
Tokyo Steel Manufacturing Co Ltd
TSE:5423
Watchlist
Price: 1 680 JPY 2.13% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

365.5B
-2%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+159%
5 Years
+85%
7 Years
+210%
10 Years
+197%
35B
-10%
Operating Income
Growth Rates:
1 Year
-17%
3 Years
+392%
5 Years
+215%
7 Years
+182%
10 Years
-
23.6B
-15%
Net Income
Growth Rates:
1 Year
-41%
3 Years
+409%
5 Years
+99%
7 Years
+63%
10 Years
-

Earnings Waterfall
Tokyo Steel Manufacturing Co Ltd

Revenue
365.5B JPY
Cost of Revenue
-304.3B JPY
Gross Profit
61.2B JPY
Operating Expenses
-26.2B JPY
Operating Income
35B JPY
Other Expenses
-11.4B JPY
Net Income
23.6B JPY

Income Statement
Tokyo Steel Manufacturing 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
123 006
N/A
139 031
+13%
153 667
+11%
161 347
+5%
165 312
+2%
165 658
+0%
158 746
-4%
153 406
-3%
146 262
-5%
134 159
-8%
125 517
-6%
119 587
-5%
117 973
-1%
121 748
+3%
132 853
+9%
143 121
+8%
154 219
+8%
164 137
+6%
171 890
+5%
182 406
+6%
197 298
+8%
207 109
+5%
210 440
+2%
206 164
-2%
192 743
-7%
179 924
-7%
165 337
-8%
151 365
-8%
141 261
-7%
141 448
+0%
158 141
+12%
190 201
+20%
231 491
+22%
270 883
+17%
308 463
+14%
333 184
+8%
351 802
+6%
361 245
+3%
373 349
+3%
371 985
0%
365 523
-2%
Gross Profit
Cost of Revenue
(113 813)
(124 036)
(134 103)
(139 197)
(139 867)
(136 890)
(129 882)
(123 527)
(112 964)
(101 140)
(94 194)
(88 546)
(90 255)
(95 909)
(104 587)
(113 810)
(124 960)
(136 223)
(144 074)
(153 977)
(166 575)
(170 740)
(173 584)
(169 137)
(153 470)
(143 130)
(130 353)
(120 533)
(117 457)
(121 639)
(138 114)
(162 590)
(192 075)
(220 694)
(252 679)
(269 488)
(285 456)
(298 344)
(304 083)
(306 921)
(304 294)
Gross Profit
9 193
N/A
14 995
+63%
19 564
+30%
22 150
+13%
25 445
+15%
28 768
+13%
28 864
+0%
29 879
+4%
33 298
+11%
33 019
-1%
31 323
-5%
31 041
-1%
27 718
-11%
25 839
-7%
28 266
+9%
29 311
+4%
29 259
0%
27 914
-5%
27 816
0%
28 429
+2%
30 723
+8%
36 369
+18%
36 856
+1%
37 027
+0%
39 273
+6%
36 794
-6%
34 984
-5%
30 832
-12%
23 804
-23%
19 809
-17%
20 027
+1%
27 611
+38%
39 416
+43%
50 189
+27%
55 784
+11%
63 696
+14%
66 346
+4%
62 901
-5%
69 266
+10%
65 064
-6%
61 229
-6%
Operating Income
Operating Expenses
(11 498)
(12 561)
(13 848)
(14 551)
(15 193)
(15 563)
(15 369)
(15 319)
(15 428)
(15 235)
(15 138)
(15 097)
(15 313)
(15 325)
(15 698)
(16 320)
(16 652)
(17 439)
(18 123)
(18 625)
(19 610)
(20 342)
(20 567)
(20 453)
(20 050)
(19 434)
(18 507)
(17 939)
(16 681)
(15 814)
(15 554)
(15 866)
(16 830)
(18 416)
(20 493)
(22 294)
(24 084)
(24 838)
(26 150)
(26 105)
(26 200)
Selling, General & Administrative
(11 497)
(12 224)
(13 848)
(14 550)
(15 194)
(15 255)
(15 367)
(15 318)
(15 425)
(14 947)
(15 139)
(15 096)
(15 313)
(14 895)
(15 697)
(16 320)
(16 651)
(17 071)
(18 122)
(18 624)
(19 610)
(19 924)
(20 566)
(20 454)
(20 050)
(19 057)
(18 508)
(17 939)
(16 681)
(15 467)
(15 553)
(15 863)
(16 829)
(18 229)
(20 492)
(22 294)
(24 083)
(24 446)
(26 148)
(26 103)
(26 198)
Research & Development
0
(245)
0
0
0
(195)
0
0
0
(119)
0
0
0
(246)
0
0
0
(215)
0
0
0
(271)
0
0
0
(217)
0
0
0
(176)
0
0
0
0
0
0
0
(172)
0
0
0
Depreciation & Amortization
0
(92)
0
0
0
(112)
0
0
0
(168)
0
0
0
(184)
0
0
0
(152)
0
0
0
(147)
0
0
0
(160)
0
0
0
(170)
0
0
0
(186)
0
0
0
(218)
0
0
0
Other Operating Expenses
(1)
0
0
(1)
1
0
(2)
(1)
(3)
(1)
0
(1)
0
0
(1)
0
(1)
(1)
(1)
0
0
0
(1)
1
0
0
1
0
0
(1)
(1)
(3)
(1)
(1)
(1)
0
0
(2)
(2)
(2)
0
Operating Income
(2 305)
N/A
2 434
N/A
5 716
+135%
7 599
+33%
10 252
+35%
13 205
+29%
13 495
+2%
14 560
+8%
17 870
+23%
17 784
0%
16 185
-9%
15 944
-1%
12 405
-22%
10 514
-15%
12 568
+20%
12 991
+3%
12 607
-3%
10 475
-17%
9 693
-7%
9 804
+1%
11 113
+13%
16 027
+44%
16 289
+2%
16 574
+2%
19 223
+16%
17 360
-10%
16 477
-5%
12 893
-22%
7 123
-45%
3 995
-44%
4 473
+12%
11 745
+163%
22 586
+92%
31 773
+41%
35 291
+11%
41 402
+17%
42 262
+2%
38 063
-10%
43 116
+13%
38 959
-10%
35 029
-10%
Pre-Tax Income
Interest Income Expense
253
327
269
295
2 282
3 392
3 338
3 323
1 321
264
122
215
327
437
568
525
425
287
452
526
583
678
473
415
417
360
475
439
396
541
621
837
1 147
1 242
1 475
1 320
791
739
845
971
1 321
Non-Reccuring Items
(130 117)
(1 042)
(1 138)
(1 308)
(6 226)
(6 004)
(5 928)
(5 732)
(752)
(942)
(1 009)
(1 060)
(983)
(572)
(523)
(434)
(475)
(583)
(591)
(1 003)
(1 011)
(944)
(1 075)
(712)
(777)
(1 657)
(1 621)
(1 609)
(1 577)
(718)
(608)
(571)
(584)
(545)
(565)
(636)
(609)
(649)
(755)
(860)
(954)
Gain/Loss on Disposition of Assets
0
205
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
124
124
156
169
48
49
17
4
1
0
1
28
40
41
47
20
14
52
Total Other Income
368
409
557
470
476
229
249
225
189
(9)
(44)
9
16
212
236
17
18
1 040
1 061
1 201
1 275
606
601
652
633
138
158
225
257
458
426
428
455
410
495
506
501
456
440
420
414
Pre-Tax Income
(131 801)
N/A
2 333
N/A
5 404
+132%
7 056
+31%
6 784
-4%
10 822
+60%
11 154
+3%
12 376
+11%
18 628
+51%
17 097
-8%
15 254
-11%
15 108
-1%
11 765
-22%
10 591
-10%
12 849
+21%
13 099
+2%
12 575
-4%
11 219
-11%
10 615
-5%
10 528
-1%
11 960
+14%
16 367
+37%
16 288
0%
17 053
+5%
19 620
+15%
16 357
-17%
15 658
-4%
11 996
-23%
6 248
-48%
4 293
-31%
4 916
+15%
12 440
+153%
23 604
+90%
32 881
+39%
36 724
+12%
42 632
+16%
42 986
+1%
38 656
-10%
43 666
+13%
39 504
-10%
35 862
-9%
Net Income
Tax Provision
(51)
(19)
(109)
(20)
(113)
(324)
(440)
(495)
(833)
2 059
2 284
2 276
2 708
548
160
124
203
85
232
205
(119)
(923)
(897)
(1 007)
(1 376)
(2 561)
(2 531)
(2 201)
(1 609)
1 596
1 471
554
(866)
(944)
(1 611)
(2 460)
(2 719)
(7 807)
(10 782)
(11 705)
(12 257)
Income from Continuing Operations
(131 852)
2 314
5 295
7 036
6 671
10 498
10 714
11 881
17 795
19 156
17 538
17 384
14 473
11 139
13 009
13 223
12 778
11 304
10 847
10 733
11 841
15 444
15 391
16 046
18 244
13 796
13 127
9 795
4 639
5 889
6 387
12 994
22 738
31 937
35 113
40 172
40 267
30 849
32 884
27 799
23 605
Net Income (Common)
(131 852)
N/A
2 315
N/A
5 296
+129%
7 037
+33%
6 673
-5%
10 497
+57%
10 713
+2%
11 879
+11%
17 793
+50%
19 156
+8%
17 540
-8%
17 386
-1%
14 474
-17%
11 140
-23%
13 009
+17%
13 223
+2%
12 779
-3%
11 305
-12%
10 848
-4%
10 734
-1%
11 842
+10%
15 444
+30%
15 390
0%
16 045
+4%
18 243
+14%
13 795
-24%
13 127
-5%
9 795
-25%
4 638
-53%
5 889
+27%
6 387
+8%
12 994
+103%
22 739
+75%
31 937
+40%
35 112
+10%
40 171
+14%
40 267
+0%
30 848
-23%
32 884
+7%
27 798
-15%
23 603
-15%
EPS (Diluted)
-884.91
N/A
15.54
N/A
35.55
+129%
47.24
+33%
44.8
-5%
70.46
+57%
71.89
+2%
79.72
+11%
119.41
+50%
129.02
+8%
121.8
-6%
120.73
-1%
100.51
-17%
77.33
-23%
90.34
+17%
91.82
+2%
89.36
-3%
78.33
-12%
76.39
-2%
76.12
0%
84.54
+11%
110.03
+30%
112.66
+2%
118.14
+5%
138.32
+17%
103.44
-25%
104.08
+1%
79.37
-24%
38.35
-52%
48.03
+25%
53.37
+11%
109.12
+104%
192.61
+77%
269.79
+40%
305.57
+13%
353.08
+16%
356.84
+1%
272.44
-24%
296.85
+9%
250.92
-15%
214.24
-15%

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 132,100+ 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.