Kyoei Steel Ltd
TSE:5440
Kyoei Steel Ltd
TSE:5440
Price:
1 932
JPY
0.05%
Market Closed
Market Cap:
86.7B
JPY
Income Statement
Earnings Waterfall
Kyoei Steel Ltd
Kyoei Steel Ltd
|
Revenue
|
322.8B
JPY
|
|
Cost of Revenue
|
-284.5B
JPY
|
|
Gross Profit
|
38.3B
JPY
|
|
Operating Expenses
|
-23B
JPY
|
|
Operating Income
|
15.3B
JPY
|
|
Other Expenses
|
-4.5B
JPY
|
|
Net Income
|
10.8B
JPY
|
Income Statement
Kyoei Steel Ltd
Kyoei Steel Ltd
Currency: JPY
Millions
TTM
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
429
|
435
|
427
|
531
|
578
|
727
|
711
|
689
|
723
|
712
|
1 016
|
1 095
|
1 144
|
1 221
|
1 162
|
1 360
|
1 707
|
1 908
|
2 081
|
2 060
|
1 936
|
1 832
|
1 698
|
1 517
|
1 310
|
1 157
|
1 094
|
1 145
|
1 217
|
1 307
|
1 502
|
1 900
|
2 584
|
3 220
|
3 664
|
3 767
|
3 582
|
3 244
|
3 031
|
2 868
|
2 683
|
|
| Revenue |
181 436
N/A
|
178 156
-2%
|
173 752
-2%
|
167 926
-3%
|
160 952
-4%
|
155 954
-3%
|
148 742
-5%
|
145 744
-2%
|
145 991
+0%
|
152 478
+4%
|
161 319
+6%
|
176 762
+10%
|
191 254
+8%
|
198 829
+4%
|
215 466
+8%
|
229 904
+7%
|
242 257
+5%
|
254 356
+5%
|
255 562
+0%
|
249 187
-2%
|
239 343
-4%
|
226 091
-6%
|
221 038
-2%
|
219 475
-1%
|
226 371
+3%
|
241 621
+7%
|
262 856
+9%
|
272 839
+4%
|
292 719
+7%
|
318 856
+9%
|
333 354
+5%
|
354 033
+6%
|
355 715
+0%
|
341 280
-4%
|
328 415
-4%
|
321 874
-2%
|
320 982
0%
|
322 647
+1%
|
326 481
+1%
|
323 890
-1%
|
322 849
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(159 536)
|
(155 406)
|
(149 996)
|
(143 240)
|
(137 063)
|
(132 930)
|
(126 525)
|
(125 529)
|
(127 265)
|
(134 306)
|
(145 286)
|
(160 727)
|
(174 782)
|
(181 414)
|
(195 669)
|
(208 400)
|
(218 783)
|
(228 273)
|
(225 819)
|
(216 717)
|
(204 601)
|
(191 834)
|
(188 307)
|
(188 246)
|
(198 112)
|
(214 819)
|
(236 084)
|
(248 072)
|
(266 820)
|
(291 722)
|
(305 814)
|
(323 836)
|
(321 441)
|
(304 736)
|
(289 673)
|
(281 175)
|
(279 012)
|
(281 891)
|
(287 008)
|
(284 996)
|
(284 523)
|
|
| Gross Profit |
21 900
N/A
|
22 750
+4%
|
23 756
+4%
|
24 686
+4%
|
23 889
-3%
|
23 024
-4%
|
22 217
-4%
|
20 215
-9%
|
18 726
-7%
|
18 172
-3%
|
16 033
-12%
|
16 035
+0%
|
16 472
+3%
|
17 415
+6%
|
19 797
+14%
|
21 504
+9%
|
23 474
+9%
|
26 083
+11%
|
29 743
+14%
|
32 470
+9%
|
34 742
+7%
|
34 257
-1%
|
32 731
-4%
|
31 229
-5%
|
28 259
-10%
|
26 802
-5%
|
26 772
0%
|
24 767
-7%
|
25 899
+5%
|
27 134
+5%
|
27 540
+1%
|
30 197
+10%
|
34 274
+14%
|
36 544
+7%
|
38 742
+6%
|
40 699
+5%
|
41 970
+3%
|
40 756
-3%
|
39 473
-3%
|
38 894
-1%
|
38 326
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10 104)
|
(10 085)
|
(10 062)
|
(10 109)
|
(10 097)
|
(10 223)
|
(10 200)
|
(10 836)
|
(10 755)
|
(11 070)
|
(11 702)
|
(11 744)
|
(12 213)
|
(12 692)
|
(12 869)
|
(13 476)
|
(14 274)
|
(14 464)
|
(14 675)
|
(14 688)
|
(15 338)
|
(15 318)
|
(15 680)
|
(15 873)
|
(15 603)
|
(16 194)
|
(16 455)
|
(16 646)
|
(17 080)
|
(17 471)
|
(18 236)
|
(19 135)
|
(19 455)
|
(19 878)
|
(20 066)
|
(20 220)
|
(20 915)
|
(21 486)
|
(22 444)
|
(22 890)
|
(22 994)
|
|
| Selling, General & Administrative |
(10 104)
|
(10 086)
|
(10 062)
|
(10 109)
|
(9 993)
|
(10 223)
|
(10 200)
|
(10 836)
|
(10 636)
|
(11 070)
|
(11 701)
|
(11 744)
|
(11 805)
|
(12 693)
|
(12 871)
|
(13 478)
|
(13 681)
|
(14 464)
|
(14 674)
|
(14 688)
|
(14 684)
|
(15 320)
|
(15 682)
|
(15 873)
|
(14 835)
|
(16 191)
|
(16 453)
|
(16 644)
|
(16 342)
|
(17 471)
|
(18 235)
|
(19 134)
|
(18 536)
|
(19 877)
|
(20 067)
|
(20 222)
|
(20 034)
|
(21 487)
|
(22 444)
|
(22 888)
|
(22 994)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(177)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(180)
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
(235)
|
0
|
0
|
0
|
(272)
|
0
|
0
|
0
|
(236)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(232)
|
0
|
0
|
0
|
(424)
|
0
|
0
|
0
|
(475)
|
0
|
0
|
0
|
(536)
|
0
|
0
|
0
|
(503)
|
0
|
0
|
0
|
(647)
|
0
|
0
|
0
|
(645)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
0
|
2
|
0
|
0
|
(1)
|
0
|
1
|
2
|
2
|
0
|
(1)
|
(3)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
1
|
2
|
0
|
0
|
0
|
(2)
|
0
|
|
| Operating Income |
11 796
N/A
|
12 665
+7%
|
13 694
+8%
|
14 577
+6%
|
13 792
-5%
|
12 801
-7%
|
12 017
-6%
|
9 379
-22%
|
7 971
-15%
|
7 102
-11%
|
4 331
-39%
|
4 291
-1%
|
4 259
-1%
|
4 723
+11%
|
6 928
+47%
|
8 028
+16%
|
9 200
+15%
|
11 619
+26%
|
15 068
+30%
|
17 782
+18%
|
19 404
+9%
|
18 939
-2%
|
17 051
-10%
|
15 356
-10%
|
12 656
-18%
|
10 608
-16%
|
10 317
-3%
|
8 121
-21%
|
8 819
+9%
|
9 663
+10%
|
9 304
-4%
|
11 062
+19%
|
14 819
+34%
|
16 666
+12%
|
18 676
+12%
|
20 479
+10%
|
21 055
+3%
|
19 270
-8%
|
17 029
-12%
|
16 004
-6%
|
15 332
-4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
602
|
446
|
569
|
347
|
248
|
100
|
56
|
2
|
(275)
|
(178)
|
(450)
|
(602)
|
1 309
|
(411)
|
(463)
|
(978)
|
(988)
|
(1 093)
|
(941)
|
(347)
|
(649)
|
(531)
|
(196)
|
(180)
|
(80)
|
476
|
865
|
1 195
|
1 383
|
1 167
|
623
|
213
|
(598)
|
(797)
|
(870)
|
(793)
|
(365)
|
301
|
(318)
|
(422)
|
(226)
|
|
| Non-Reccuring Items |
(899)
|
(908)
|
(917)
|
(2 290)
|
(1 312)
|
(1 375)
|
(1 378)
|
12
|
(188)
|
(384)
|
(345)
|
(289)
|
(13)
|
2 446
|
2 442
|
2 435
|
264
|
(514)
|
(504)
|
(5 044)
|
(4 794)
|
(4 768)
|
(4 739)
|
(157)
|
144
|
172
|
139
|
(74)
|
(93)
|
(102)
|
(100)
|
(171)
|
(797)
|
(796)
|
(676)
|
(602)
|
(5 420)
|
(5 420)
|
(4 230)
|
(1 989)
|
762
|
|
| Gain/Loss on Disposition of Assets |
(859)
|
(881)
|
(864)
|
(770)
|
(417)
|
(305)
|
(335)
|
(352)
|
46
|
8
|
107
|
91
|
(310)
|
(333)
|
(348)
|
(363)
|
(330)
|
(311)
|
(484)
|
(514)
|
(639)
|
(680)
|
(513)
|
(434)
|
(344)
|
(316)
|
(389)
|
(367)
|
(375)
|
(391)
|
(217)
|
(240)
|
(283)
|
(235)
|
(272)
|
(206)
|
(298)
|
(286)
|
(299)
|
(371)
|
(227)
|
|
| Total Other Income |
90
|
45
|
116
|
126
|
121
|
142
|
100
|
95
|
144
|
112
|
175
|
168
|
204
|
245
|
184
|
320
|
298
|
305
|
323
|
283
|
198
|
259
|
271
|
263
|
359
|
273
|
329
|
318
|
347
|
446
|
460
|
491
|
488
|
433
|
417
|
390
|
344
|
432
|
462
|
484
|
639
|
|
| Pre-Tax Income |
10 730
N/A
|
11 367
+6%
|
12 598
+11%
|
11 990
-5%
|
12 432
+4%
|
11 363
-9%
|
10 460
-8%
|
9 136
-13%
|
7 698
-16%
|
6 660
-13%
|
3 818
-43%
|
3 659
-4%
|
5 449
+49%
|
6 670
+22%
|
8 743
+31%
|
9 442
+8%
|
8 444
-11%
|
10 006
+18%
|
13 462
+35%
|
12 160
-10%
|
13 520
+11%
|
13 219
-2%
|
11 874
-10%
|
14 848
+25%
|
12 735
-14%
|
11 213
-12%
|
11 261
+0%
|
9 193
-18%
|
10 081
+10%
|
10 783
+7%
|
10 070
-7%
|
11 355
+13%
|
13 629
+20%
|
15 271
+12%
|
17 275
+13%
|
19 268
+12%
|
15 316
-21%
|
14 297
-7%
|
12 644
-12%
|
13 706
+8%
|
16 280
+19%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 746)
|
(3 943)
|
(4 143)
|
(4 262)
|
(4 291)
|
(3 815)
|
(3 526)
|
(2 945)
|
(2 558)
|
(2 193)
|
(1 571)
|
(1 112)
|
(1 587)
|
(1 883)
|
(2 409)
|
(2 841)
|
(2 768)
|
(3 380)
|
(4 370)
|
(5 074)
|
(5 308)
|
(5 462)
|
(4 790)
|
(4 205)
|
(3 466)
|
(2 637)
|
(2 484)
|
(2 271)
|
(2 347)
|
(2 699)
|
(3 435)
|
(4 487)
|
(2 089)
|
(2 910)
|
(3 240)
|
(3 159)
|
(5 662)
|
(5 395)
|
(4 400)
|
(4 760)
|
(5 656)
|
|
| Income from Continuing Operations |
6 984
|
7 424
|
8 455
|
7 728
|
8 141
|
7 548
|
6 934
|
6 191
|
5 140
|
4 467
|
2 247
|
2 547
|
3 862
|
4 787
|
6 334
|
6 601
|
5 676
|
6 626
|
9 092
|
7 086
|
8 212
|
7 757
|
7 084
|
10 643
|
9 269
|
8 576
|
8 777
|
6 922
|
7 734
|
8 084
|
6 635
|
6 868
|
11 540
|
12 361
|
14 035
|
16 109
|
9 654
|
8 902
|
8 244
|
8 946
|
10 624
|
|
| Income to Minority Interest |
(61)
|
59
|
(209)
|
350
|
326
|
61
|
117
|
(288)
|
(358)
|
(223)
|
459
|
(137)
|
(378)
|
(371)
|
(820)
|
(26)
|
828
|
754
|
385
|
377
|
(234)
|
500
|
638
|
1
|
(481)
|
(1 736)
|
(2 469)
|
(1 879)
|
(1 411)
|
(1 020)
|
357
|
1 100
|
1 567
|
2 642
|
2 876
|
2 373
|
4 172
|
3 612
|
2 787
|
2 446
|
167
|
|
| Net Income (Common) |
6 923
N/A
|
7 482
+8%
|
8 246
+10%
|
8 078
-2%
|
8 467
+5%
|
7 609
-10%
|
7 050
-7%
|
5 904
-16%
|
4 783
-19%
|
4 245
-11%
|
2 707
-36%
|
2 410
-11%
|
3 483
+45%
|
4 414
+27%
|
5 514
+25%
|
6 574
+19%
|
6 505
-1%
|
7 383
+13%
|
9 478
+28%
|
7 464
-21%
|
7 978
+7%
|
8 257
+3%
|
7 722
-6%
|
10 644
+38%
|
8 788
-17%
|
6 839
-22%
|
6 307
-8%
|
5 043
-20%
|
6 322
+25%
|
7 063
+12%
|
6 991
-1%
|
7 967
+14%
|
13 108
+65%
|
15 003
+14%
|
16 912
+13%
|
18 483
+9%
|
13 826
-25%
|
12 514
-9%
|
11 031
-12%
|
11 391
+3%
|
10 791
-5%
|
|
| EPS (Diluted) |
161
N/A
|
162.65
+1%
|
206.15
+27%
|
187.86
-9%
|
194.94
+4%
|
176.95
-9%
|
163.95
-7%
|
137.3
-16%
|
110.41
-20%
|
98.72
-11%
|
62.95
-36%
|
56.04
-11%
|
80.3
+43%
|
102.65
+28%
|
128.23
+25%
|
151.36
+18%
|
149.78
-1%
|
169.88
+13%
|
218.09
+28%
|
171.75
-21%
|
183.58
+7%
|
190
+3%
|
177.68
-6%
|
244.92
+38%
|
202.21
-17%
|
157.37
-22%
|
145.13
-8%
|
116.04
-20%
|
145.47
+25%
|
162.52
+12%
|
160.86
-1%
|
183.32
+14%
|
301.62
+65%
|
345.22
+14%
|
389.15
+13%
|
425.3
+9%
|
318.14
-25%
|
287.95
-9%
|
253.83
-12%
|
262.11
+3%
|
248.3
-5%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
