First Time Loading...

Tsubakimoto Chain Co
TSE:6371

Watchlist Manager
Tsubakimoto Chain Co Logo
Tsubakimoto Chain Co
TSE:6371
Watchlist
Price: 5 430 JPY 0.74% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

265.5B
+2%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+36%
5 Years
+12%
7 Years
+35%
10 Years
+56%
19.5B
+2%
Operating Income
Growth Rates:
1 Year
+5%
3 Years
+150%
5 Years
-15%
7 Years
-5%
10 Years
+24%
14.8B
+3%
Net Income
Growth Rates:
1 Year
0%
3 Years
+109%
5 Years
-8%
7 Years
+19%
10 Years
+53%

Earnings Waterfall
Tsubakimoto Chain Co

Revenue
265.5B JPY
Cost of Revenue
-190.2B JPY
Gross Profit
75.4B JPY
Operating Expenses
-55.8B JPY
Operating Income
19.5B JPY
Other Expenses
-4.8B JPY
Net Income
14.8B JPY

Income Statement
Tsubakimoto Chain 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
170 172
N/A
178 022
+5%
181 931
+2%
186 438
+2%
191 905
+3%
196 738
+3%
200 681
+2%
205 278
+2%
205 910
+0%
203 976
-1%
202 181
-1%
198 228
-2%
197 203
-1%
198 762
+1%
202 036
+2%
205 800
+2%
209 592
+2%
215 716
+3%
221 326
+3%
229 430
+4%
236 322
+3%
238 515
+1%
238 929
+0%
236 277
-1%
231 474
-2%
226 423
-2%
211 358
-7%
200 641
-5%
194 815
-3%
193 399
-1%
202 896
+5%
207 445
+2%
211 327
+2%
215 879
+2%
223 521
+4%
232 294
+4%
243 284
+5%
251 574
+3%
255 552
+2%
261 401
+2%
265 516
+2%
Gross Profit
Cost of Revenue
(120 919)
(126 130)
(128 062)
(130 595)
(134 049)
(137 014)
(139 776)
(143 059)
(143 516)
(142 241)
(141 173)
(138 450)
(137 697)
(138 191)
(141 009)
(144 066)
(146 985)
(152 629)
(156 514)
(162 824)
(168 779)
(171 958)
(173 445)
(172 584)
(169 831)
(166 158)
(155 427)
(149 053)
(147 430)
(145 764)
(151 367)
(152 068)
(150 751)
(153 134)
(158 744)
(165 684)
(173 597)
(180 321)
(182 762)
(186 870)
(190 166)
Gross Profit
49 253
N/A
51 892
+5%
53 869
+4%
55 843
+4%
57 856
+4%
59 724
+3%
60 905
+2%
62 219
+2%
62 394
+0%
61 735
-1%
61 008
-1%
59 778
-2%
59 506
0%
60 571
+2%
61 027
+1%
61 734
+1%
62 607
+1%
63 087
+1%
64 812
+3%
66 606
+3%
67 543
+1%
66 557
-1%
65 484
-2%
63 693
-3%
61 643
-3%
60 265
-2%
55 931
-7%
51 588
-8%
47 385
-8%
47 635
+1%
51 529
+8%
55 377
+7%
60 576
+9%
62 745
+4%
64 777
+3%
66 610
+3%
69 687
+5%
71 253
+2%
72 790
+2%
74 531
+2%
75 350
+1%
Operating Income
Operating Expenses
(33 444)
(34 538)
(35 158)
(35 914)
(37 171)
(38 297)
(39 021)
(39 987)
(40 468)
(40 165)
(40 117)
(39 445)
(38 827)
(38 924)
(39 188)
(40 077)
(41 061)
(42 393)
(43 490)
(44 326)
(44 577)
(44 768)
(47 820)
(47 584)
(47 068)
(44 119)
(42 162)
(40 518)
(39 561)
(38 739)
(39 807)
(41 338)
(42 976)
(44 903)
(46 601)
(48 578)
(51 059)
(52 268)
(54 256)
(55 299)
(55 807)
Selling, General & Administrative
(33 443)
(33 015)
(35 155)
(35 913)
(37 171)
(36 676)
(39 206)
(39 985)
(40 466)
(38 544)
(40 116)
(39 444)
(38 826)
(37 452)
(39 188)
(40 077)
(41 061)
(40 894)
(43 021)
(43 858)
(44 581)
(42 855)
(45 631)
(45 394)
(44 873)
(42 149)
(42 275)
(40 630)
(39 559)
(36 885)
(39 804)
(41 337)
(42 976)
(43 003)
(46 600)
(48 576)
(51 056)
(50 183)
(54 255)
(55 299)
(55 807)
Depreciation & Amortization
0
(1 521)
0
0
0
(1 620)
0
0
0
(1 620)
0
0
0
(1 472)
0
0
0
(1 498)
0
0
0
(1 912)
0
0
0
(1 969)
0
0
0
(1 852)
0
0
0
(1 899)
0
0
0
(2 084)
0
0
0
Other Operating Expenses
(1)
(2)
(3)
(1)
0
(2)
185
(2)
0
(1)
(1)
0
(1)
0
0
0
0
(1)
(469)
(468)
4
(1)
(2 189)
(2 190)
(2 195)
(1)
113
112
(2)
(2)
(3)
(1)
0
(1)
(1)
(2)
(3)
(1)
(1)
0
0
Operating Income
15 809
N/A
17 354
+10%
18 711
+8%
19 929
+7%
20 685
+4%
21 427
+4%
21 884
+2%
22 232
+2%
21 926
-1%
21 570
-2%
20 891
-3%
20 333
-3%
20 679
+2%
21 647
+5%
21 839
+1%
21 657
-1%
21 546
-1%
20 694
-4%
21 322
+3%
22 280
+4%
22 966
+3%
21 789
-5%
17 664
-19%
16 109
-9%
14 575
-10%
16 146
+11%
13 769
-15%
11 070
-20%
7 824
-29%
8 896
+14%
11 722
+32%
14 039
+20%
17 600
+25%
17 842
+1%
18 176
+2%
18 032
-1%
18 628
+3%
18 985
+2%
18 534
-2%
19 232
+4%
19 543
+2%
Pre-Tax Income
Interest Income Expense
9
130
184
235
257
292
410
417
317
351
81
(61)
303
251
581
723
605
637
606
566
478
359
277
168
267
519
280
412
415
1 014
1 171
1 201
1 379
1 988
2 712
2 685
2 138
1 542
1 701
3 109
3 314
Non-Reccuring Items
(144)
(649)
(539)
(465)
(444)
174
0
51
60
(1 802)
(1 764)
(1 868)
(2 009)
(350)
(424)
(246)
(283)
(712)
0
0
(298)
(2 632)
0
0
0
113
0
0
983
573
577
510
(361)
(226)
(418)
(315)
(314)
(2 624)
(3 181)
(3 678)
(3 139)
Gain/Loss on Disposition of Assets
0
0
0
10
10
0
0
(12)
(12)
0
0
0
(89)
(89)
0
0
0
0
0
0
0
0
0
0
0
0
0
325
0
314
0
(196)
(212)
(232)
0
0
0
0
0
0
0
Total Other Income
609
737
727
827
711
690
816
768
660
325
129
130
188
116
199
128
253
545
193
205
12
(84)
(127)
(179)
(304)
31
95
463
1 421
1 362
1 841
1 401
1 367
709
209
274
318
389
829
739
435
Pre-Tax Income
16 283
N/A
17 572
+8%
19 083
+9%
20 536
+8%
21 219
+3%
22 583
+6%
23 110
+2%
23 456
+1%
22 951
-2%
20 444
-11%
19 337
-5%
18 534
-4%
19 072
+3%
21 575
+13%
22 195
+3%
22 262
+0%
22 121
-1%
21 164
-4%
22 121
+5%
23 051
+4%
23 158
+0%
19 432
-16%
17 814
-8%
16 098
-10%
14 538
-10%
16 809
+16%
14 144
-16%
12 270
-13%
10 643
-13%
12 159
+14%
15 311
+26%
16 955
+11%
19 773
+17%
20 081
+2%
20 679
+3%
20 676
0%
20 770
+0%
18 292
-12%
17 883
-2%
19 402
+8%
20 153
+4%
Net Income
Tax Provision
(6 130)
(6 856)
(7 245)
(7 737)
(8 057)
(8 163)
(8 461)
(8 391)
(8 033)
(7 643)
(7 031)
(6 567)
(6 539)
(6 721)
(7 032)
(7 062)
(6 601)
(6 422)
(6 321)
(6 565)
(6 922)
(5 577)
(5 125)
(4 493)
(3 999)
(5 123)
(4 458)
(4 000)
(3 467)
(3 377)
(4 287)
(4 613)
(5 468)
(5 418)
(5 682)
(5 860)
(5 789)
(4 429)
(4 599)
(5 059)
(5 313)
Income from Continuing Operations
10 153
10 716
11 838
12 799
13 162
14 420
14 649
15 065
14 918
12 801
12 306
11 967
12 533
14 854
15 163
15 200
15 520
14 742
15 800
16 486
16 236
13 855
12 689
11 605
10 539
11 686
9 686
8 270
7 176
8 782
11 024
12 342
14 305
14 663
14 997
14 816
14 981
13 863
13 284
14 343
14 840
Income to Minority Interest
(459)
(503)
(491)
(377)
(315)
(267)
(254)
(258)
(234)
(33)
(30)
(39)
(69)
(257)
(210)
(160)
(108)
(75)
(80)
(76)
(81)
(75)
(80)
(75)
(79)
(109)
(99)
(99)
(103)
(75)
(89)
(101)
(98)
(119)
(140)
(139)
(135)
(120)
(73)
(57)
(54)
Net Income (Common)
9 693
N/A
10 213
+5%
11 347
+11%
12 421
+9%
12 846
+3%
14 153
+10%
14 396
+2%
14 807
+3%
14 684
-1%
12 766
-13%
12 273
-4%
11 926
-3%
12 461
+4%
14 596
+17%
14 953
+2%
15 039
+1%
15 412
+2%
14 666
-5%
15 718
+7%
16 409
+4%
16 154
-2%
13 779
-15%
12 607
-9%
11 528
-9%
10 458
-9%
11 576
+11%
9 586
-17%
8 170
-15%
7 073
-13%
8 706
+23%
10 934
+26%
12 240
+12%
14 205
+16%
14 543
+2%
14 857
+2%
14 675
-1%
14 845
+1%
13 742
-7%
13 211
-4%
14 286
+8%
14 785
+3%
EPS (Diluted)
261.97
N/A
276.02
+5%
306.67
+11%
335.7
+9%
347.18
+3%
378.21
+9%
389.08
+3%
400.18
+3%
396.86
-1%
341.18
-14%
331.7
-3%
322.32
-3%
336.78
+4%
390.12
+16%
393.5
+1%
395.76
+1%
405.57
+2%
387.43
-4%
413.63
+7%
431.81
+4%
426.76
-1%
364.03
-15%
333.07
-9%
304.57
-9%
280.46
-8%
308.7
+10%
259.02
-16%
220.71
-15%
191.1
-13%
235.21
+23%
295.4
+26%
330.64
+12%
383.72
+16%
392.87
+2%
401.35
+2%
396.26
-1%
400.84
+1%
371.11
-7%
357.68
-4%
392.56
+10%
412.37
+5%

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 134,400+ 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.