First Time Loading...

Taiyo Yuden Co Ltd
TSE:6976

Watchlist Manager
Taiyo Yuden Co Ltd Logo
Taiyo Yuden Co Ltd
TSE:6976
Watchlist
Price: 3 732 JPY 1.61%
Updated: May 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

314.3B
+2%
Revenue
Growth Rates:
1 Year
-6%
3 Years
+8%
5 Years
+18%
7 Years
+38%
10 Years
+53%
2.8B
-36%
Operating Income
Growth Rates:
1 Year
-95%
3 Years
-92%
5 Years
-91%
7 Years
-75%
10 Years
-72%
39m
-98%
Net Income
Growth Rates:
1 Year
-100%
3 Years
-100%
5 Years
-100%
7 Years
-99%
10 Years
-99%

Earnings Waterfall
Taiyo Yuden Co Ltd

Revenue
314.3B JPY
Cost of Revenue
-256.3B JPY
Gross Profit
58B JPY
Operating Expenses
-55.2B JPY
Operating Income
2.8B JPY
Other Expenses
-2.8B JPY
Net Income
39m JPY

Income Statement
Taiyo Yuden 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
205 213
N/A
208 222
+1%
204 581
-2%
207 856
+2%
217 110
+4%
227 095
+5%
235 506
+4%
244 020
+4%
245 943
+1%
240 385
-2%
237 338
-1%
231 308
-3%
227 525
-2%
230 716
+1%
231 317
+0%
235 864
+2%
241 732
+2%
244 117
+1%
249 621
+2%
259 502
+4%
267 412
+3%
274 349
+3%
283 408
+3%
282 692
0%
280 916
-1%
282 329
+1%
274 187
-3%
280 643
+2%
289 683
+3%
300 920
+4%
324 263
+8%
333 368
+3%
341 981
+3%
349 636
+2%
347 540
-1%
344 979
-1%
334 172
-3%
319 504
-4%
310 376
-3%
306 918
-1%
314 271
+2%
Gross Profit
Cost of Revenue
(158 951)
(160 640)
(160 239)
(163 386)
(167 776)
(174 347)
(176 722)
(178 813)
(179 609)
(176 978)
(177 452)
(178 158)
(177 220)
(179 362)
(178 071)
(179 746)
(182 378)
(182 165)
(184 326)
(189 036)
(190 447)
(192 084)
(196 150)
(193 360)
(193 803)
(196 979)
(191 880)
(198 292)
(204 788)
(211 965)
(225 847)
(224 638)
(223 920)
(224 654)
(223 762)
(223 706)
(225 490)
(232 085)
(237 222)
(247 311)
(256 255)
Gross Profit
46 262
N/A
47 582
+3%
44 342
-7%
44 470
+0%
49 334
+11%
52 748
+7%
58 784
+11%
65 207
+11%
66 334
+2%
63 407
-4%
59 886
-6%
53 150
-11%
50 305
-5%
51 354
+2%
53 246
+4%
56 118
+5%
59 354
+6%
61 952
+4%
65 295
+5%
70 466
+8%
76 965
+9%
82 265
+7%
87 258
+6%
89 332
+2%
87 113
-2%
85 350
-2%
82 307
-4%
82 351
+0%
84 895
+3%
88 955
+5%
98 416
+11%
108 730
+10%
118 061
+9%
124 982
+6%
123 778
-1%
121 273
-2%
108 682
-10%
87 419
-20%
73 154
-16%
59 607
-19%
58 016
-3%
Operating Income
Operating Expenses
(36 186)
(36 622)
(37 271)
(38 171)
(39 080)
(39 938)
(40 272)
(40 578)
(40 624)
(40 409)
(39 933)
(39 247)
(38 922)
(39 442)
(39 888)
(40 535)
(41 011)
(41 937)
(42 721)
(44 518)
(46 228)
(47 222)
(48 609)
(48 735)
(48 863)
(48 393)
(47 020)
(46 588)
(47 387)
(48 465)
(50 679)
(52 614)
(55 452)
(56 844)
(57 626)
(58 140)
(56 729)
(55 491)
(54 958)
(55 191)
(55 182)
Selling, General & Administrative
(35 692)
(28 112)
(36 916)
(37 839)
(38 731)
(30 692)
(39 943)
(40 269)
(40 299)
(30 395)
(39 479)
(38 743)
(38 405)
(28 288)
(39 522)
(40 247)
(40 796)
(30 374)
(42 503)
(44 316)
(46 011)
(33 167)
(48 406)
(48 498)
(48 621)
(34 092)
(46 802)
(46 346)
(47 137)
(34 203)
(50 425)
(52 434)
(55 322)
(41 541)
(57 563)
(58 090)
(56 681)
(41 013)
(54 895)
(55 102)
(55 072)
Research & Development
0
(7 353)
0
0
0
(8 237)
0
0
0
0
0
0
0
(10 008)
0
0
0
(10 574)
0
0
0
(13 039)
0
0
0
(12 921)
0
0
0
(12 550)
0
0
0
(13 099)
0
0
0
(12 678)
0
0
0
Depreciation & Amortization
(493)
(1 156)
(354)
(331)
(348)
(1 009)
(329)
(309)
(325)
(990)
(454)
(504)
(518)
(1 145)
(365)
(287)
(213)
(988)
(216)
(201)
(217)
(1 014)
(202)
(235)
(239)
(1 379)
(217)
(241)
(249)
(1 711)
(253)
(179)
(130)
(2 203)
(61)
(48)
(46)
(1 799)
(65)
(89)
(109)
Other Operating Expenses
0
(1)
(1)
(1)
(1)
0
0
0
0
(9 024)
0
0
1
(1)
(1)
(1)
(2)
(1)
(2)
(1)
0
(2)
(1)
(2)
(3)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
(1)
(2)
0
(2)
(1)
2
0
(1)
Operating Income
10 076
N/A
10 960
+9%
7 071
-35%
6 299
-11%
10 254
+63%
12 810
+25%
18 512
+45%
24 629
+33%
25 710
+4%
22 998
-11%
19 953
-13%
13 903
-30%
11 383
-18%
11 912
+5%
13 358
+12%
15 583
+17%
18 343
+18%
20 015
+9%
22 574
+13%
25 948
+15%
30 737
+18%
35 043
+14%
38 649
+10%
40 597
+5%
38 250
-6%
36 957
-3%
35 287
-5%
35 763
+1%
37 508
+5%
40 490
+8%
47 737
+18%
56 116
+18%
62 609
+12%
68 138
+9%
66 152
-3%
63 133
-5%
51 953
-18%
31 928
-39%
18 196
-43%
4 416
-76%
2 834
-36%
Pre-Tax Income
Interest Income Expense
2 900
1 137
136
1 143
1 561
2 244
2 241
1 220
164
(1 023)
(2 252)
(2 874)
(1 176)
(1 482)
(354)
477
(2 010)
(1 756)
(911)
(978)
(893)
1 114
(341)
(501)
(374)
(2 069)
(1 931)
(2 046)
(2 190)
183
902
2 379
3 428
3 701
7 611
8 225
3 363
1 457
(289)
448
842
Non-Reccuring Items
(4 417)
(1 782)
(1 654)
(237)
(309)
(313)
(557)
(2 937)
(3 172)
(3 908)
(3 708)
(1 626)
(3 081)
(3 078)
(2 349)
(2 076)
(307)
(492)
(159)
(2 012)
(2 714)
(7 298)
(7 722)
(5 978)
(7 814)
(10 747)
(12 037)
(13 207)
(10 686)
(4 136)
(2 594)
(1 336)
(1 374)
(409)
(474)
(415)
(394)
(3 016)
(3 012)
(2 988)
(2 954)
Gain/Loss on Disposition of Assets
397
(258)
(315)
(275)
(333)
(426)
(678)
(808)
(628)
0
(131)
(232)
(299)
(616)
(1 018)
(906)
(853)
(337)
(317)
(332)
(357)
(478)
(524)
(552)
(550)
(616)
(589)
(719)
0
(567)
(551)
(469)
(458)
(407)
(560)
(679)
(636)
(715)
(591)
(454)
(576)
Total Other Income
229
95
559
838
771
600
537
115
343
217
339
429
661
771
1 789
2 130
1 776
2 294
1 364
947
901
(271)
(473)
(420)
(471)
293
335
469
456
1 040
993
1 033
488
849
810
847
1 072
1 448
1 045
929
714
Pre-Tax Income
9 185
N/A
10 152
+11%
5 797
-43%
7 768
+34%
11 944
+54%
14 915
+25%
20 055
+34%
22 219
+11%
22 417
+1%
18 284
-18%
14 201
-22%
9 600
-32%
7 488
-22%
7 507
+0%
11 426
+52%
15 208
+33%
16 949
+11%
19 724
+16%
22 551
+14%
23 573
+5%
27 674
+17%
28 110
+2%
29 589
+5%
33 146
+12%
29 041
-12%
23 818
-18%
21 065
-12%
20 260
-4%
25 088
+24%
37 010
+48%
46 487
+26%
57 723
+24%
64 693
+12%
71 872
+11%
73 539
+2%
71 111
-3%
55 358
-22%
31 102
-44%
15 349
-51%
2 351
-85%
860
-63%
Net Income
Tax Provision
(3 578)
(3 175)
(3 049)
(4 289)
(4 970)
(3 880)
(4 910)
(4 094)
(3 089)
(3 624)
(2 326)
(1 860)
(2 125)
(2 077)
(3 108)
(3 309)
(3 815)
(3 369)
(3 664)
(3 617)
(3 949)
(4 422)
(4 395)
(5 106)
(5 405)
(5 795)
(5 651)
(6 127)
(7 238)
(8 395)
(9 445)
(12 101)
(14 043)
(17 510)
(19 909)
(20 318)
(16 003)
(7 886)
(3 467)
(615)
(820)
Income from Continuing Operations
5 607
6 977
2 748
3 479
6 974
11 035
15 145
18 125
19 328
14 660
11 875
7 740
5 363
5 430
8 318
11 899
13 134
16 355
18 887
19 956
23 725
23 688
25 194
28 040
23 636
18 023
15 414
14 133
17 850
28 615
37 042
45 622
50 650
54 362
53 630
50 793
39 355
23 216
11 882
1 736
40
Income to Minority Interest
(5)
12
4
(23)
(30)
0
(67)
17
19
91
42
(30)
(19)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
5 602
N/A
6 989
+25%
2 751
-61%
3 455
+26%
6 942
+101%
10 919
+57%
15 077
+38%
18 141
+20%
19 347
+7%
14 751
-24%
11 917
-19%
7 710
-35%
5 343
-31%
5 428
+2%
8 317
+53%
11 899
+43%
13 134
+10%
16 355
+25%
18 887
+15%
19 957
+6%
23 724
+19%
23 687
0%
25 193
+6%
28 039
+11%
23 636
-16%
18 022
-24%
15 412
-14%
14 132
-8%
17 849
+26%
28 615
+60%
37 043
+29%
45 621
+23%
50 649
+11%
54 361
+7%
53 628
-1%
50 793
-5%
39 355
-23%
23 216
-41%
11 883
-49%
1 736
-85%
39
-98%
EPS (Diluted)
47.47
N/A
58.24
+23%
23.31
-60%
25.21
+8%
54.23
+115%
85.57
+58%
117.78
+38%
141.72
+20%
151.14
+7%
115.61
-24%
93.1
-19%
60.23
-35%
41.74
-31%
42.5
+2%
64.97
+53%
92.96
+43%
102.6
+10%
127.95
+25%
147.55
+15%
158.38
+7%
173.05
+9%
185.87
+7%
197.73
+6%
222.42
+12%
187.68
-16%
142.67
-24%
122.47
-14%
112.26
-8%
141.77
+26%
227.32
+60%
294.24
+29%
362.24
+23%
402.15
+11%
432.19
+7%
429.13
-1%
406.24
-5%
314.76
-23%
185.71
-41%
95.05
-49%
13.88
-85%
0.29
-98%

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.