First Time Loading...
T

TPR Co Ltd
TSE:6463

Watchlist Manager
TPR Co Ltd
TSE:6463
Watchlist
Price: 2 335 JPY 2.5%
Updated: May 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

191.3B
+2%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+26%
5 Years
-1%
7 Years
+9%
10 Years
+35%
10.9B
+23%
Operating Income
Growth Rates:
1 Year
+69%
3 Years
+27%
5 Years
-44%
7 Years
-47%
10 Years
-12%
7.2B
+23%
Net Income
Growth Rates:
1 Year
+44%
3 Years
+108%
5 Years
-40%
7 Years
-39%
10 Years
+17%

Earnings Waterfall
TPR Co Ltd

Revenue
191.3B JPY
Cost of Revenue
-152.4B JPY
Gross Profit
38.9B JPY
Operating Expenses
-27.9B JPY
Operating Income
10.9B JPY
Other Expenses
-3.7B JPY
Net Income
7.2B JPY

Income Statement
TPR 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
141 634
N/A
149 081
+5%
152 970
+3%
156 412
+2%
160 103
+2%
165 849
+4%
169 868
+2%
173 186
+2%
174 862
+1%
174 628
0%
175 193
+0%
174 319
0%
175 165
+0%
175 398
+0%
178 879
+2%
181 798
+2%
183 969
+1%
187 398
+2%
188 956
+1%
191 037
+1%
194 046
+2%
192 619
-1%
189 283
-2%
186 931
-1%
181 723
-3%
178 530
-2%
164 386
-8%
152 278
-7%
152 342
+0%
152 002
0%
162 593
+7%
169 742
+4%
165 579
-2%
163 537
-1%
162 668
-1%
165 314
+2%
173 068
+5%
178 619
+3%
183 288
+3%
188 028
+3%
191 294
+2%
Gross Profit
Cost of Revenue
(107 898)
(113 818)
(115 639)
(117 244)
(119 349)
(122 781)
(125 347)
(127 388)
(128 551)
(127 106)
(127 280)
(127 121)
(127 383)
(128 080)
(130 602)
(133 184)
(136 347)
(139 913)
(141 969)
(144 559)
(146 699)
(146 415)
(145 523)
(144 009)
(140 181)
(137 975)
(128 006)
(119 987)
(119 258)
(118 108)
(124 382)
(128 292)
(126 700)
(126 904)
(128 156)
(132 334)
(139 542)
(144 372)
(148 454)
(151 466)
(152 426)
Gross Profit
33 736
N/A
35 263
+5%
37 331
+6%
39 168
+5%
40 754
+4%
43 068
+6%
44 521
+3%
45 798
+3%
46 311
+1%
47 522
+3%
47 913
+1%
47 198
-1%
47 782
+1%
47 318
-1%
48 277
+2%
48 614
+1%
47 622
-2%
47 485
0%
46 987
-1%
46 478
-1%
47 347
+2%
46 204
-2%
43 760
-5%
42 922
-2%
41 542
-3%
40 555
-2%
36 380
-10%
32 291
-11%
33 084
+2%
33 894
+2%
38 211
+13%
41 450
+8%
38 879
-6%
36 633
-6%
34 512
-6%
32 980
-4%
33 526
+2%
34 247
+2%
34 834
+2%
36 562
+5%
38 868
+6%
Operating Income
Operating Expenses
(21 316)
(21 709)
(22 188)
(22 582)
(23 089)
(23 675)
(24 387)
(25 272)
(25 387)
(26 188)
(26 617)
(26 613)
(26 972)
(26 804)
(26 286)
(26 389)
(26 518)
(26 710)
(27 173)
(27 559)
(27 719)
(27 895)
(27 683)
(27 291)
(26 850)
(26 632)
(25 394)
(24 638)
(24 488)
(23 998)
(24 693)
(25 487)
(25 721)
(25 932)
(26 476)
(26 472)
(27 072)
(27 391)
(27 507)
(27 689)
(27 942)
Selling, General & Administrative
(21 317)
(19 073)
(22 187)
(22 581)
(23 088)
(20 984)
(24 386)
(25 271)
(25 385)
(22 764)
(26 616)
(26 612)
(26 973)
(23 401)
(26 409)
(26 389)
(26 517)
(22 912)
(27 174)
(27 558)
(27 720)
(23 639)
(27 681)
(27 291)
(26 848)
(22 534)
(25 393)
(24 637)
(24 488)
(20 445)
(24 692)
(25 486)
(25 719)
(22 322)
(26 475)
(26 471)
(27 071)
(23 766)
(27 505)
(27 687)
(27 941)
Research & Development
0
(2 635)
0
0
0
(2 690)
0
0
0
0
0
0
0
(3 402)
0
0
0
(3 798)
0
0
0
(4 255)
0
0
0
(4 097)
0
0
0
(3 552)
0
0
0
(3 609)
0
0
0
(3 624)
0
0
0
Other Operating Expenses
0
(1)
(1)
(1)
(1)
0
(1)
(1)
(2)
(3 424)
(1)
0
1
(1)
123
0
(1)
0
0
(1)
(1)
(1)
(4)
0
0
(1)
(1)
0
0
(1)
(1)
(1)
(2)
(1)
(1)
0
(1)
(1)
(2)
0
(1)
Operating Income
12 420
N/A
13 554
+9%
15 143
+12%
16 586
+10%
17 665
+7%
19 393
+10%
20 134
+4%
20 526
+2%
20 924
+2%
21 334
+2%
21 296
0%
20 585
-3%
20 810
+1%
20 514
-1%
21 991
+7%
22 225
+1%
21 104
-5%
20 775
-2%
19 814
-5%
18 919
-5%
19 628
+4%
18 309
-7%
16 077
-12%
15 631
-3%
14 692
-6%
13 923
-5%
10 986
-21%
7 653
-30%
8 596
+12%
9 896
+15%
13 518
+37%
15 963
+18%
13 158
-18%
10 701
-19%
8 036
-25%
6 508
-19%
6 454
-1%
6 856
+6%
7 327
+7%
8 873
+21%
10 926
+23%
Pre-Tax Income
Interest Income Expense
1 363
1 289
1 423
2 246
3 024
3 050
3 190
2 754
2 170
2 437
1 820
1 714
1 929
3 185
2 646
2 871
2 966
2 530
2 522
2 694
2 500
2 741
2 529
2 068
2 106
2 077
2 008
2 056
2 369
2 797
3 081
3 455
3 223
2 916
3 169
3 013
2 726
2 688
2 354
2 164
2 352
Non-Reccuring Items
(1 124)
(701)
(737)
(658)
(624)
(421)
(359)
(523)
(873)
(1 141)
(1 141)
(1 068)
(676)
(831)
0
114
(113)
(1 292)
(1 242)
(1 304)
(1 230)
(844)
(820)
(632)
(432)
(1 834)
(1 952)
(2 046)
(2 118)
(1 735)
(1 879)
(1 854)
(1 870)
(1 904)
(2 190)
(2 407)
(2 463)
(2 004)
(1 599)
(1 027)
(946)
Gain/Loss on Disposition of Assets
65
0
0
0
0
0
2
55
59
0
48
(6)
(10)
0
0
0
0
0
0
0
10
11
22
1 763
1 665
1 760
0
11
0
49
168
175
177
2 303
2 295
2 301
2 215
90
113
104
190
Total Other Income
388
508
537
552
567
619
570
700
719
546
422
436
505
541
600
498
610
760
748
770
652
714
706
383
445
400
2 374
1 663
1 750
1 674
1 433
845
938
1 016
1 093
951
807
704
632
577
586
Pre-Tax Income
13 112
N/A
14 650
+12%
16 366
+12%
18 726
+14%
20 632
+10%
22 641
+10%
23 537
+4%
23 512
0%
22 999
-2%
23 176
+1%
22 445
-3%
21 661
-3%
22 558
+4%
23 409
+4%
25 236
+8%
25 708
+2%
24 567
-4%
22 773
-7%
21 842
-4%
21 079
-3%
21 560
+2%
20 931
-3%
18 514
-12%
19 213
+4%
18 476
-4%
16 326
-12%
13 416
-18%
9 337
-30%
10 597
+13%
12 681
+20%
16 321
+29%
18 584
+14%
15 626
-16%
15 032
-4%
12 403
-17%
10 366
-16%
9 739
-6%
8 334
-14%
8 827
+6%
10 691
+21%
13 108
+23%
Net Income
Tax Provision
(4 685)
(5 628)
(5 779)
(6 259)
(6 719)
(5 438)
(6 078)
(5 897)
(5 391)
(6 035)
(5 376)
(4 886)
(4 945)
(5 234)
(5 711)
(6 100)
(6 219)
(4 936)
(4 439)
(4 062)
(3 923)
(4 640)
(4 252)
(4 649)
(4 505)
(5 233)
(4 628)
(3 659)
(4 199)
(3 493)
(4 553)
(5 096)
(4 238)
(4 152)
(3 662)
(3 351)
(3 099)
(3 172)
(3 011)
(3 465)
(4 263)
Income from Continuing Operations
8 427
9 022
10 587
12 467
13 913
17 203
17 459
17 615
17 608
17 141
17 069
16 775
17 613
18 175
19 525
19 608
18 348
17 837
17 403
17 017
17 637
16 291
14 262
14 564
13 971
11 093
8 788
5 678
6 398
9 188
11 768
13 488
11 388
10 880
8 741
7 015
6 640
5 162
5 816
7 226
8 845
Income to Minority Interest
(2 257)
(2 657)
(2 936)
(3 239)
(3 601)
(4 544)
(5 086)
(5 477)
(5 564)
(5 330)
(5 358)
(5 453)
(5 786)
(5 893)
(6 060)
(5 975)
(5 254)
(5 682)
(5 422)
(5 162)
(5 524)
(4 776)
(4 165)
(4 398)
(4 231)
(3 775)
(3 275)
(2 435)
(2 920)
(3 721)
(4 517)
(4 771)
(3 949)
(2 792)
(2 119)
(1 743)
(1 632)
(1 317)
(1 259)
(1 359)
(1 617)
Net Income (Common)
6 169
N/A
6 364
+3%
7 649
+20%
9 225
+21%
10 311
+12%
12 658
+23%
12 373
-2%
12 138
-2%
12 042
-1%
11 810
-2%
11 710
-1%
11 321
-3%
11 827
+4%
12 281
+4%
13 464
+10%
13 632
+1%
13 092
-4%
12 154
-7%
11 981
-1%
11 855
-1%
12 113
+2%
11 515
-5%
10 096
-12%
10 165
+1%
9 740
-4%
7 318
-25%
5 513
-25%
3 243
-41%
3 478
+7%
5 466
+57%
7 249
+33%
8 716
+20%
7 438
-15%
8 087
+9%
6 622
-18%
5 271
-20%
5 008
-5%
3 843
-23%
4 554
+19%
5 866
+29%
7 225
+23%
EPS (Diluted)
181.44
N/A
181.82
+0%
212.47
+17%
263.57
+24%
294.6
+12%
358.23
+22%
353.51
-1%
346.8
-2%
344.05
-1%
333.5
-3%
334.57
+0%
323.45
-3%
337.91
+4%
346.68
+3%
384.68
+11%
389.48
+1%
363.66
-7%
342.42
-6%
342.31
0%
338.71
-1%
341.37
+1%
324.53
-5%
284.53
-12%
286.4
+1%
274.38
-4%
206.19
-25%
155.32
-25%
91.36
-41%
97.98
+7%
154.51
+58%
210.21
+36%
252.72
+20%
215.66
-15%
234.49
+9%
192.15
-18%
154.24
-20%
147.99
-4%
112.88
-24%
135.12
+20%
173.98
+29%
214.26
+23%

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.