First Time Loading...

Tadano Ltd
TSE:6395

Watchlist Manager
Tadano Ltd Logo
Tadano Ltd
TSE:6395
Watchlist
Price: 1 244 JPY 1.76% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

280.3B
+6%
Revenue
Growth Rates:
1 Year
+45%
3 Years
+32%
5 Years
+57%
7 Years
+49%
10 Years
+68%
18.3B
+15%
Operating Income
Growth Rates:
1 Year
+155%
3 Years
+588%
5 Years
+56%
7 Years
-16%
10 Years
+3%
7.8B
+50%
Net Income
Growth Rates:
1 Year
+252%
3 Years
-
5 Years
+6%
7 Years
-46%
10 Years
-39%

Earnings Waterfall
Tadano Ltd

Revenue
280.3B JPY
Cost of Revenue
-204.9B JPY
Gross Profit
75.3B JPY
Operating Expenses
-57B JPY
Operating Income
18.3B JPY
Other Expenses
-10.6B JPY
Net Income
7.8B JPY

Income Statement
Tadano 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
166 483
N/A
181 764
+9%
187 732
+3%
193 131
+3%
201 119
+4%
204 059
+1%
205 153
+1%
210 127
+2%
208 686
-1%
209 426
+0%
206 237
-2%
196 151
-5%
187 698
-4%
179 676
-4%
172 920
-4%
171 642
-1%
171 616
0%
173 703
+1%
173 366
0%
173 095
0%
179 019
+3%
188 451
+5%
193 933
+3%
206 483
+6%
212 052
+3%
227 949
+7%
230 786
+1%
218 751
-5%
211 615
-3%
186 040
-12%
185 133
0%
193 614
+5%
192 818
0%
205 661
+7%
241 013
+17%
238 291
-1%
192 932
-19%
257 818
+34%
248 541
-4%
265 544
+7%
280 266
+6%
Gross Profit
Cost of Revenue
(122 264)
(132 335)
(137 009)
(139 432)
(143 720)
(144 219)
(143 772)
(146 648)
(145 739)
(146 298)
(144 107)
(139 047)
(132 807)
(129 682)
(125 951)
(123 520)
(124 775)
(126 366)
(126 047)
(127 628)
(132 201)
(137 579)
(142 846)
(151 392)
(156 746)
(172 007)
(175 875)
(170 642)
(167 143)
(150 944)
(149 451)
(155 644)
(152 680)
(159 336)
(186 501)
(181 709)
(143 493)
(190 505)
(181 138)
(191 542)
(204 920)
Gross Profit
44 219
N/A
49 429
+12%
50 723
+3%
53 699
+6%
57 399
+7%
59 840
+4%
61 381
+3%
63 479
+3%
62 947
-1%
63 128
+0%
62 130
-2%
57 104
-8%
54 891
-4%
49 994
-9%
46 969
-6%
48 122
+2%
46 841
-3%
47 337
+1%
47 319
0%
45 467
-4%
46 818
+3%
50 872
+9%
51 087
+0%
55 091
+8%
55 306
+0%
55 942
+1%
54 911
-2%
48 109
-12%
44 472
-8%
35 096
-21%
35 682
+2%
37 970
+6%
40 138
+6%
46 325
+15%
54 512
+18%
56 582
+4%
49 439
-13%
67 313
+36%
67 403
+0%
74 002
+10%
75 346
+2%
Operating Income
Operating Expenses
(26 464)
(28 289)
(28 456)
(29 147)
(30 092)
(30 378)
(30 913)
(31 555)
(31 628)
(32 066)
(33 084)
(33 117)
(33 152)
(31 510)
(32 654)
(31 184)
(31 696)
(31 826)
(32 511)
(32 988)
(35 070)
(35 037)
(36 133)
(39 306)
(39 005)
(41 993)
(43 000)
(42 800)
(41 805)
(39 292)
(38 518)
(38 652)
(40 198)
(41 074)
(48 223)
(49 367)
(42 248)
(56 595)
(53 244)
(58 058)
(56 997)
Selling, General & Administrative
(21 568)
(23 180)
(23 252)
(23 775)
(24 545)
(24 687)
(25 050)
(25 408)
(25 357)
(25 397)
(25 319)
(25 377)
(25 427)
(24 608)
(24 748)
(24 504)
(24 963)
(24 624)
(25 047)
(25 220)
(27 294)
(27 148)
(32 359)
(33 571)
(35 172)
(32 530)
(38 487)
(37 958)
(34 510)
(29 230)
(29 083)
(29 217)
(30 820)
(31 726)
(37 707)
(38 733)
(33 574)
(45 215)
(45 238)
(52 487)
(45 916)
Research & Development
(4 297)
(4 497)
(4 600)
(4 731)
(4 809)
(4 876)
(5 012)
(5 205)
(5 365)
(5 611)
(5 783)
(5 879)
(5 907)
(5 993)
(5 880)
(5 741)
(5 724)
(6 149)
(6 363)
(6 683)
(5 279)
(6 918)
(3 254)
(3 253)
0
(7 822)
(3 777)
(4 178)
(6 285)
(8 440)
(8 148)
(8 066)
(7 961)
(7 976)
(9 051)
(9 124)
(7 397)
(9 716)
0
0
(9 352)
Depreciation & Amortization
(687)
(687)
(695)
(701)
(726)
(815)
(778)
(816)
(844)
(965)
(980)
(990)
(984)
(963)
(916)
(926)
(951)
(1 045)
(938)
(944)
(698)
(1 087)
(501)
(540)
0
(1 571)
(664)
(682)
(1 037)
(1 677)
(1 356)
(1 392)
(1 402)
(1 371)
(1 464)
(1 509)
(1 276)
(1 662)
0
0
(1 729)
Other Operating Expenses
88
75
91
60
(12)
0
(73)
(126)
(62)
(93)
(1 002)
(871)
(834)
54
(1 110)
(13)
(58)
(8)
(163)
(141)
(1 799)
116
(19)
(1 942)
(3 833)
(70)
(72)
18
27
55
69
23
(15)
(1)
(1)
0
(1)
(2)
(8 006)
(5 571)
0
Operating Income
17 755
N/A
21 140
+19%
22 267
+5%
24 552
+10%
27 307
+11%
29 462
+8%
30 468
+3%
31 924
+5%
31 319
-2%
31 062
-1%
29 046
-6%
23 987
-17%
21 739
-9%
18 484
-15%
14 315
-23%
16 938
+18%
15 145
-11%
15 511
+2%
14 808
-5%
12 479
-16%
11 748
-6%
15 835
+35%
14 954
-6%
15 785
+6%
16 301
+3%
13 949
-14%
11 911
-15%
5 309
-55%
2 667
-50%
(4 196)
N/A
(2 836)
+32%
(682)
+76%
(60)
+91%
5 251
N/A
6 289
+20%
7 215
+15%
7 191
0%
10 718
+49%
14 159
+32%
15 944
+13%
18 349
+15%
Pre-Tax Income
Interest Income Expense
1 504
588
(117)
707
867
747
887
214
(617)
23
(133)
49
105
(197)
(40)
(139)
(255)
(673)
(744)
(633)
(843)
302
310
112
146
(617)
(784)
(739)
(564)
(369)
(157)
(177)
(294)
(28)
(369)
(255)
(895)
(1 387)
(1 716)
(2 236)
(2 412)
Non-Reccuring Items
(83)
(8)
0
(11)
8
16
3
7
(13)
(994)
0
0
0
(1 168)
0
(1 134)
(1 133)
(197)
0
0
(228)
(44)
0
2 323
2 527
(1 725)
(1 727)
(2 213)
(7 413)
(7 723)
3 038
3 217
7 700
10 496
(251)
(1 638)
(1 364)
(1 307)
(1 155)
316
1 893
Gain/Loss on Disposition of Assets
(222)
(224)
(232)
(239)
(138)
(43)
(46)
(40)
(41)
(80)
(125)
(125)
(173)
(89)
(109)
(122)
(72)
(35)
(26)
(16)
(29)
(30)
(32)
(38)
(16)
(29)
75
69
27
48
(53)
(37)
9
(36)
2 411
2 409
2 431
2 446
(10)
19
28
Total Other Income
3
(86)
(118)
(69)
(80)
147
207
157
165
106
128
213
304
312
284
224
169
70
123
124
129
155
132
106
(115)
460
486
340
556
(118)
(70)
101
331
517
499
497
260
189
264
313
429
Pre-Tax Income
18 957
N/A
21 410
+13%
21 800
+2%
24 940
+14%
27 964
+12%
30 329
+8%
31 519
+4%
32 262
+2%
30 813
-4%
30 117
-2%
28 916
-4%
24 124
-17%
21 975
-9%
17 342
-21%
14 450
-17%
15 767
+9%
13 854
-12%
14 676
+6%
14 161
-4%
11 954
-16%
10 777
-10%
16 218
+50%
15 364
-5%
18 288
+19%
18 843
+3%
12 038
-36%
9 961
-17%
2 766
-72%
(4 727)
N/A
(12 358)
-161%
(78)
+99%
2 422
N/A
7 686
+217%
16 200
+111%
8 579
-47%
8 228
-4%
7 623
-7%
10 659
+40%
11 542
+8%
14 356
+24%
18 287
+27%
Net Income
Tax Provision
(6 275)
(7 026)
(7 686)
(8 748)
(9 371)
(10 803)
(10 944)
(11 121)
(10 620)
(10 608)
(10 150)
(8 362)
(7 643)
(5 401)
(4 529)
(4 844)
(4 908)
(5 243)
(4 919)
(4 412)
(3 433)
(4 728)
(5 053)
(5 843)
(6 552)
(5 683)
(5 266)
(4 042)
(2 365)
(599)
(1 201)
(1 395)
(1 659)
(3 097)
(4 493)
(5 317)
(6 079)
(8 141)
(8 161)
(8 781)
(10 174)
Income from Continuing Operations
12 682
14 384
14 114
16 192
18 593
19 526
20 575
21 141
20 193
19 509
18 766
15 762
14 332
11 941
9 921
10 923
8 946
9 433
9 242
7 542
7 344
11 490
10 311
12 445
12 291
6 355
4 695
(1 276)
(7 092)
(12 957)
(1 279)
1 027
6 027
13 103
4 086
2 911
1 544
2 518
3 381
5 575
8 113
Income to Minority Interest
77
26
23
(22)
(38)
(42)
(47)
(50)
(54)
113
115
108
100
(58)
(52)
(44)
(25)
(41)
(38)
(39)
(35)
(27)
(10)
1
(10)
78
76
60
53
(29)
(51)
(61)
(46)
(7)
242
776
666
539
196
(405)
(339)
Net Income (Common)
12 758
N/A
14 410
+13%
14 137
-2%
16 169
+14%
18 555
+15%
19 483
+5%
20 526
+5%
21 089
+3%
20 139
-5%
19 621
-3%
18 881
-4%
15 870
-16%
14 431
-9%
11 881
-18%
9 866
-17%
10 877
+10%
8 918
-18%
9 391
+5%
9 204
-2%
7 503
-18%
7 308
-3%
11 462
+57%
10 302
-10%
12 445
+21%
12 279
-1%
6 433
-48%
4 770
-26%
(1 216)
N/A
(7 037)
-479%
(12 987)
-85%
(1 331)
+90%
966
N/A
5 979
+519%
13 096
+119%
4 329
-67%
3 687
-15%
2 210
-40%
3 057
+38%
3 576
+17%
5 169
+45%
7 773
+50%
EPS (Diluted)
100.45
N/A
113.46
+13%
111.31
-2%
127.31
+14%
146.1
+15%
153.78
+5%
161.62
+5%
166.05
+3%
158.57
-5%
154.93
-2%
148.66
-4%
124.96
-16%
113.62
-9%
93.83
-17%
77.68
-17%
85.64
+10%
70.22
-18%
74.16
+6%
72.47
-2%
59.07
-18%
57.72
-2%
90.52
+57%
81.35
-10%
98.28
+21%
96.89
-1%
50.8
-48%
37.66
-26%
-9.61
N/A
-55.55
-478%
-102.53
-85%
-10.51
+90%
7.62
N/A
47.16
+519%
103.33
+119%
34.15
-67%
29.08
-15%
17.43
-40%
24.11
+38%
28.19
+17%
40.74
+45%
61.26
+50%

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 135,000+ 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.