First Time Loading...

TDK Corp
TSE:6762

Watchlist Manager
TDK Corp Logo
TDK Corp
TSE:6762
Watchlist
Price: 7 325 JPY -0.43% Market Closed
Updated: Apr 18, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.1T
-1%
Revenue
Growth Rates:
1 Year
-6%
3 Years
+51%
5 Years
+52%
7 Years
+79%
10 Years
+117%
129.9B
+2%
Operating Income
Growth Rates:
1 Year
-38%
3 Years
+16%
5 Years
+21%
7 Years
+38%
10 Years
+331%
96.8B
+19%
Net Income
Growth Rates:
1 Year
-36%
3 Years
+72%
5 Years
+30%
7 Years
+48%
10 Years
+1 331%

Earnings Waterfall
TDK Corp

Revenue
2.1T JPY
Cost of Revenue
-1.5T JPY
Gross Profit
547.3B JPY
Operating Expenses
-417.4B JPY
Operating Income
129.9B JPY
Other Expenses
-33.1B JPY
Net Income
96.8B JPY

Income Statement
TDK Corp

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
965 510
N/A
984 525
+2%
987 059
+0%
1 002 072
+2%
1 043 802
+4%
1 082 560
+4%
1 124 654
+4%
1 167 899
+4%
1 169 250
+0%
1 152 255
-1%
1 151 468
0%
1 143 822
-1%
1 166 866
+2%
1 178 257
+1%
1 189 014
+1%
1 222 647
+3%
1 239 001
+1%
1 271 747
+3%
1 325 289
+4%
1 370 116
+3%
1 379 793
+1%
1 381 806
+0%
1 375 553
0%
1 366 895
-1%
1 371 726
+0%
1 363 037
-1%
1 335 615
-2%
1 347 119
+1%
1 387 171
+3%
1 479 008
+7%
2 676 470
+81%
2 768 879
+3%
2 872 863
+4%
1 902 124
-34%
1 992 570
+5%
2 129 932
+7%
2 217 234
+4%
2 180 817
-2%
2 173 712
0%
2 118 535
-3%
2 090 813
-1%
Gross Profit
Cost of Revenue
(756 880)
(763 572)
(757 414)
(761 201)
(785 150)
(802 225)
(829 103)
(855 464)
(846 952)
(831 123)
(828 522)
(821 983)
(839 784)
(855 948)
(864 497)
(891 203)
(905 039)
(928 525)
(963 975)
(985 143)
(986 118)
(985 321)
(977 871)
(968 092)
(966 011)
(959 714)
(938 717)
(947 553)
(976 994)
(1 052 410)
(1 888 314)
(1 950 244)
(2 021 131)
(1 338 276)
(1 395 475)
(1 493 949)
(1 566 298)
(1 596 295)
(1 614 246)
(1 580 301)
(1 543 471)
Gross Profit
208 630
N/A
220 953
+6%
229 645
+4%
240 871
+5%
258 652
+7%
280 335
+8%
295 551
+5%
312 435
+6%
322 298
+3%
321 132
0%
322 946
+1%
321 839
0%
327 082
+2%
322 309
-1%
324 517
+1%
331 444
+2%
333 962
+1%
343 222
+3%
361 314
+5%
384 973
+7%
393 675
+2%
396 485
+1%
397 682
+0%
398 803
+0%
405 715
+2%
403 323
-1%
396 898
-2%
399 566
+1%
410 177
+3%
426 598
+4%
788 156
+85%
818 635
+4%
851 732
+4%
563 848
-34%
597 095
+6%
635 983
+7%
650 936
+2%
584 522
-10%
559 466
-4%
538 234
-4%
547 342
+2%
Operating Income
Operating Expenses
(178 495)
(184 337)
(187 814)
(193 103)
(203 284)
(207 876)
(214 547)
(222 323)
(227 071)
(227 718)
(231 170)
(229 687)
(232 713)
(113 649)
(115 757)
(122 883)
(124 458)
(253 530)
(262 804)
(277 315)
(286 716)
(288 662)
(290 299)
(284 793)
(285 020)
(289 771)
(305 568)
(308 133)
(298 498)
(324 181)
(556 465)
(594 387)
(612 000)
(405 112)
(423 092)
(435 145)
(442 274)
(420 837)
(415 003)
(411 210)
(417 407)
Selling, General & Administrative
(176 934)
(184 337)
(187 814)
(193 103)
(203 284)
(207 876)
(214 547)
(222 323)
(227 071)
(227 718)
(231 170)
(229 687)
(232 713)
(239 446)
(243 276)
(251 590)
(253 466)
(257 630)
(266 145)
(275 828)
(285 803)
(287 561)
(289 102)
(287 236)
(286 588)
(289 771)
(288 875)
(290 964)
(298 354)
(328 217)
(572 312)
(600 661)
(619 813)
(410 568)
(428 904)
(442 747)
(452 341)
(434 803)
(430 656)
(425 851)
(434 876)
Other Operating Expenses
(1 561)
0
0
0
0
0
0
0
0
0
0
0
0
125 797
127 519
128 707
129 008
4 100
3 341
(1 487)
(913)
(1 101)
(1 197)
2 443
1 568
0
(16 693)
(17 169)
(144)
4 036
15 847
6 274
7 813
5 456
5 812
7 602
10 067
13 966
15 653
14 641
17 469
Operating Income
30 135
N/A
36 616
+22%
41 831
+14%
47 768
+14%
55 368
+16%
72 459
+31%
81 004
+12%
90 112
+11%
95 227
+6%
93 414
-2%
91 776
-2%
92 152
+0%
94 369
+2%
208 660
+121%
208 760
+0%
208 561
0%
209 504
+0%
89 692
-57%
98 510
+10%
107 658
+9%
106 959
-1%
107 823
+1%
107 383
0%
114 010
+6%
120 695
+6%
113 552
-6%
91 330
-20%
91 433
+0%
111 679
+22%
102 417
-8%
231 691
+126%
224 248
-3%
239 732
+7%
158 736
-34%
174 003
+10%
200 838
+15%
208 662
+4%
163 685
-22%
144 463
-12%
127 024
-12%
129 935
+2%
Pre-Tax Income
Interest Income Expense
386
2 186
(1)
(972)
(2 870)
1 234
(1 082)
(605)
1 693
(1 014)
(2 386)
(1 756)
(1 447)
2 568
2 179
2 709
3 016
3 863
947
372
(476)
10 816
(217)
1 424
2 351
3 147
3 367
1 794
2 476
4 217
6 719
8 821
9 382
5 556
3 867
2 044
327
(1 138)
(6 167)
(6 480)
341
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
476
1 430
(16 987)
0
0
(15 565)
9 397
0
13 768
12 909
8 039
6 058
4 638
5 479
5 142
6 063
7 042
5 963
Total Other Income
1 536
970
3 307
2 612
1 959
824
3 175
1 736
1 936
(561)
(104)
1 687
1 410
489
1 332
375
494
(3 744)
(2 847)
(4 674)
(5 607)
(3 085)
9 356
10 493
12 111
(3 836)
(2 813)
(2 836)
(3 180)
1 232
(262)
1 270
1 168
159
0
0
0
(470)
0
0
0
Pre-Tax Income
32 057
N/A
39 772
+24%
45 137
+13%
49 408
+9%
54 457
+10%
74 517
+37%
83 097
+12%
91 243
+10%
98 856
+8%
91 839
-7%
89 286
-3%
92 083
+3%
94 332
+2%
211 717
+124%
212 271
+0%
211 645
0%
213 014
+1%
89 811
-58%
96 610
+8%
103 356
+7%
100 876
-2%
115 554
+15%
116 522
+1%
126 403
+8%
136 587
+8%
95 876
-30%
91 884
-4%
90 391
-2%
95 410
+6%
117 263
+23%
238 148
+103%
248 107
+4%
263 191
+6%
172 490
-34%
183 928
+7%
207 520
+13%
214 468
+3%
167 219
-22%
144 359
-14%
127 586
-12%
136 239
+7%
Net Income
Tax Provision
(19 115)
(17 936)
(18 437)
(18 562)
(17 445)
(21 738)
(22 816)
(25 337)
(24 800)
(25 216)
(23 865)
(25 125)
(28 034)
(66 157)
(68 124)
(68 087)
(72 463)
(25 834)
(27 509)
(29 165)
(26 048)
(33 004)
(34 615)
(40 076)
(43 192)
(38 719)
(37 127)
(35 914)
(39 544)
(42 702)
(76 943)
(74 023)
(71 247)
(40 675)
(47 314)
(57 093)
(62 813)
(52 918)
(46 560)
(45 439)
(38 547)
Income from Continuing Operations
12 942
21 836
26 700
30 846
37 012
52 779
60 281
65 906
74 056
66 623
65 421
66 958
66 298
145 560
144 147
143 558
140 551
63 977
69 101
74 191
74 828
82 550
81 907
86 327
93 395
57 157
54 757
54 477
55 866
74 561
161 205
174 084
191 944
131 815
136 614
150 427
151 655
114 301
97 799
82 147
97 692
Income to Minority Interest
(1 991)
(1 946)
(1 771)
(2 771)
(2 829)
(3 339)
(3 496)
(3 137)
(2 738)
(1 795)
(1 291)
(925)
(795)
(461)
(494)
(444)
(272)
(514)
(396)
(341)
(149)
(345)
(311)
(260)
(263)
623
627
590
578
120
26
27
(288)
(517)
(856)
(1 044)
(744)
(114)
(300)
(723)
(889)
Net Income (Common)
6 764
N/A
16 288
+141%
21 670
+33%
28 024
+29%
35 111
+25%
49 440
+41%
56 785
+15%
62 769
+11%
71 318
+14%
64 828
-9%
64 130
-1%
66 033
+3%
65 503
-1%
145 099
+122%
143 653
-1%
143 114
0%
140 279
-2%
63 463
-55%
68 705
+8%
73 850
+7%
74 679
+1%
82 205
+10%
81 596
-1%
86 067
+5%
93 132
+8%
57 780
-38%
55 384
-4%
55 067
-1%
56 444
+3%
74 681
+32%
161 231
+116%
174 111
+8%
191 656
+10%
131 298
-31%
135 758
+3%
149 383
+10%
150 911
+1%
114 187
-24%
97 499
-15%
81 424
-16%
96 803
+19%
EPS (Diluted)
53.68
N/A
129.26
+141%
171.98
+33%
222.41
+29%
278.65
+25%
391.74
+41%
450.67
+15%
498.16
+11%
566.01
+14%
170.97
-70%
508.96
+198%
524.07
+3%
507.77
-3%
382.52
-25%
1 140.1
+198%
1 126.88
-1%
1 104.55
-2%
167.15
-85%
545.27
+226%
581.49
+7%
590.03
+1%
216.48
-63%
646.1
+198%
679.93
+5%
735.73
+8%
152.14
-79%
145.84
-4%
145
-1%
148.63
+3%
196.66
+32%
424.37
+116%
459.4
+8%
504.55
+10%
345.65
-31%
358.16
+4%
393.32
+10%
397.25
+1%
300.64
-24%
257.05
-14%
214.32
-17%
254.79
+19%

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 129,000+ 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.