First Time Loading...

Kyoei Steel Ltd
TSE:5440

Watchlist Manager
Kyoei Steel Ltd Logo
Kyoei Steel Ltd
TSE:5440
Watchlist
Price: 2 164 JPY -3.95%
Updated: May 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

321.9B
-2%
Revenue
Growth Rates:
1 Year
-9%
3 Years
+47%
5 Years
+40%
7 Years
+121%
10 Years
+95%
20.5B
+10%
Operating Income
Growth Rates:
1 Year
+85%
3 Years
+33%
5 Years
+155%
7 Years
+118%
10 Years
+935%
18.5B
+9%
Net Income
Growth Rates:
1 Year
+132%
3 Years
+74%
5 Years
+181%
7 Years
+213%
10 Years
+6 597%

Earnings Waterfall
Kyoei Steel Ltd

Revenue
321.9B JPY
Cost of Revenue
-281.2B JPY
Gross Profit
40.7B JPY
Operating Expenses
-20.2B JPY
Operating Income
20.5B JPY
Other Expenses
-2B JPY
Net Income
18.5B JPY

Income Statement
Kyoei Steel 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
165 002
N/A
174 694
+6%
181 256
+4%
188 591
+4%
182 291
-3%
181 436
0%
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%
Gross Profit
Cost of Revenue
(153 802)
(162 401)
(166 554)
(170 985)
(162 063)
(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)
Gross Profit
11 200
N/A
12 293
+10%
14 702
+20%
17 606
+20%
20 228
+15%
21 900
+8%
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%
Operating Income
Operating Expenses
(9 221)
(9 436)
(9 743)
(9 995)
(9 996)
(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)
Selling, General & Administrative
(9 222)
(9 033)
(9 741)
(9 995)
(9 996)
(9 873)
(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)
Research & Development
0
(188)
0
0
0
(231)
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
Depreciation & Amortization
0
(215)
0
0
0
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
Other Operating Expenses
1
0
(2)
0
0
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
Operating Income
1 979
N/A
2 857
+44%
4 959
+74%
7 611
+53%
10 232
+34%
11 796
+15%
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%
Pre-Tax Income
Interest Income Expense
122
84
340
336
451
849
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)
Non-Reccuring Items
(432)
(2 675)
(2 653)
(2 684)
(2 740)
(1 146)
(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)
Gain/Loss on Disposition of Assets
(422)
(359)
(405)
(402)
(444)
(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)
Total Other Income
204
102
93
23
45
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
Pre-Tax Income
1 451
N/A
9
-99%
2 334
+25 833%
4 884
+109%
7 544
+54%
10 730
+42%
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%
Net Income
Tax Provision
(713)
(419)
(1 171)
(2 007)
(2 950)
(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)
Income from Continuing Operations
738
(410)
1 163
2 877
4 594
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
Income to Minority Interest
(462)
(384)
(309)
(350)
(217)
(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
Net Income (Common)
276
N/A
(795)
N/A
854
N/A
2 526
+196%
4 376
+73%
6 923
+58%
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%
EPS (Diluted)
6.41
N/A
-18.48
N/A
19.86
N/A
58.74
+196%
101.76
+73%
159.3
+57%
162.65
+2%
206.15
+27%
187.86
-9%
194.93
+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%

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 133,100+ 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.