First Time Loading...

Kyokuto Kaihatsu Kogyo Co Ltd
TSE:7226

Watchlist Manager
Kyokuto Kaihatsu Kogyo Co Ltd Logo
Kyokuto Kaihatsu Kogyo Co Ltd
TSE:7226
Watchlist
Price: 2 534 JPY 0.48% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

124.9B
+3%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+7%
5 Years
+12%
7 Years
+19%
10 Years
+45%
2.9B
+53%
Operating Income
Growth Rates:
1 Year
+50%
3 Years
-66%
5 Years
-64%
7 Years
-72%
10 Years
-62%
4.5B
+14%
Net Income
Growth Rates:
1 Year
-60%
3 Years
-31%
5 Years
-21%
7 Years
-38%
10 Years
+4%

Earnings Waterfall
Kyokuto Kaihatsu Kogyo Co Ltd

Revenue
124.9B JPY
Cost of Revenue
-106.2B JPY
Gross Profit
18.7B JPY
Operating Expenses
-15.8B JPY
Operating Income
2.9B JPY
Other Expenses
1.5B JPY
Net Income
4.5B JPY

Income Statement
Kyokuto Kaihatsu Kogyo 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
86 204
N/A
90 911
+5%
92 998
+2%
95 557
+3%
98 223
+3%
99 331
+1%
100 932
+2%
102 559
+2%
102 996
+0%
103 862
+1%
104 448
+1%
104 649
+0%
104 938
+0%
106 745
+2%
106 945
+0%
110 128
+3%
112 708
+2%
112 690
0%
113 730
+1%
111 834
-2%
111 820
0%
114 301
+2%
115 753
+1%
119 320
+3%
118 690
-1%
120 173
+1%
118 741
-1%
115 120
-3%
116 815
+1%
117 170
+0%
118 926
+1%
121 896
+2%
120 722
-1%
116 910
-3%
114 545
-2%
111 125
-3%
110 598
0%
113 089
+2%
115 685
+2%
120 950
+5%
124 883
+3%
Gross Profit
Cost of Revenue
(66 688)
(70 704)
(73 648)
(75 997)
(78 024)
(78 373)
(79 607)
(80 691)
(80 921)
(81 751)
(82 362)
(82 245)
(82 307)
(83 253)
(83 151)
(86 069)
(88 579)
(89 449)
(90 713)
(89 457)
(89 929)
(91 990)
(93 640)
(96 479)
(95 897)
(97 228)
(95 846)
(93 116)
(94 151)
(94 008)
(95 068)
(97 839)
(97 616)
(95 741)
(94 881)
(93 238)
(93 832)
(97 081)
(99 459)
(103 433)
(106 160)
Gross Profit
19 516
N/A
20 207
+4%
19 350
-4%
19 560
+1%
20 199
+3%
20 958
+4%
21 325
+2%
21 868
+3%
22 075
+1%
22 111
+0%
22 086
0%
22 404
+1%
22 631
+1%
23 492
+4%
23 794
+1%
24 059
+1%
24 129
+0%
23 241
-4%
23 017
-1%
22 377
-3%
21 891
-2%
22 311
+2%
22 113
-1%
22 841
+3%
22 793
0%
22 945
+1%
22 895
0%
22 004
-4%
22 664
+3%
23 162
+2%
23 858
+3%
24 057
+1%
23 106
-4%
21 169
-8%
19 664
-7%
17 887
-9%
16 766
-6%
16 008
-5%
16 226
+1%
17 517
+8%
18 723
+7%
Operating Income
Operating Expenses
(11 733)
(12 170)
(11 308)
(11 259)
(11 347)
(11 540)
(11 708)
(11 952)
(11 881)
(11 611)
(11 833)
(11 972)
(12 118)
(12 346)
(12 576)
(12 736)
(12 963)
(12 996)
(13 197)
(13 407)
(13 642)
(13 757)
(13 843)
(14 058)
(14 085)
(14 452)
(14 283)
(14 036)
(14 079)
(14 082)
(14 162)
(14 123)
(14 222)
(14 195)
(14 429)
(14 609)
(14 801)
(15 017)
(15 272)
(15 596)
(15 778)
Selling, General & Administrative
(11 826)
(10 822)
(11 307)
(11 258)
(11 346)
(10 054)
(11 707)
(11 952)
(11 881)
(10 200)
(11 830)
(11 969)
(12 114)
(10 830)
(12 577)
(12 735)
(12 963)
(11 418)
(13 194)
(13 406)
(13 641)
(12 350)
(13 842)
(14 056)
(14 083)
(12 973)
(14 283)
(14 036)
(14 079)
(12 572)
(14 160)
(14 121)
(14 220)
(12 681)
(14 429)
(14 609)
(14 799)
(13 432)
(15 270)
(15 593)
(15 777)
Research & Development
0
(1 347)
0
0
0
(1 485)
0
0
0
0
0
0
0
(1 515)
0
0
0
(1 577)
0
0
0
(1 405)
0
0
0
(1 479)
0
0
0
(1 509)
0
0
0
(1 513)
0
0
0
(1 583)
0
0
0
Depreciation & Amortization
94
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
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
(1)
(1)
(1)
0
(1)
(1)
0
0
(1 411)
(3)
(3)
(4)
(1)
0
(1)
0
(1)
(3)
(1)
(1)
(2)
(1)
(2)
0
0
0
0
0
(1)
(2)
0
(2)
(1)
0
0
(2)
(2)
0
(3)
0
Operating Income
7 783
N/A
8 037
+3%
8 042
+0%
8 301
+3%
8 852
+7%
9 418
+6%
9 617
+2%
9 916
+3%
10 194
+3%
10 500
+3%
10 253
-2%
10 432
+2%
10 513
+1%
11 146
+6%
11 218
+1%
11 323
+1%
11 166
-1%
10 245
-8%
9 820
-4%
8 970
-9%
8 249
-8%
8 554
+4%
8 270
-3%
8 783
+6%
8 708
-1%
8 493
-2%
8 612
+1%
7 968
-7%
8 585
+8%
9 080
+6%
9 696
+7%
9 934
+2%
8 884
-11%
6 974
-21%
5 235
-25%
3 278
-37%
1 965
-40%
991
-50%
954
-4%
1 921
+101%
2 945
+53%
Pre-Tax Income
Interest Income Expense
273
115
(91)
37
85
45
172
(3)
(259)
(653)
(701)
(921)
(383)
(169)
75
374
80
142
208
125
(29)
582
377
955
1 237
818
1 096
523
298
632
366
510
661
567
846
1 070
1 036
1 105
1 211
987
838
Non-Reccuring Items
(261)
(884)
(886)
(890)
(990)
(2 082)
(2 198)
(2 238)
(2 147)
(183)
(90)
(58)
(50)
(143)
(119)
(116)
(116)
(221)
(222)
(220)
(237)
(27)
(31)
(28)
(30)
(34)
(53)
(62)
(70)
(189)
(173)
(199)
(200)
(76)
(69)
(62)
(72)
(67)
(73)
(51)
(39)
Gain/Loss on Disposition of Assets
(24)
(26)
(28)
(219)
(220)
(218)
(215)
(25)
(33)
0
(48)
(79)
(75)
(65)
(83)
(323)
(322)
(323)
(309)
(27)
(29)
(24)
(51)
(637)
(631)
(653)
(621)
108
0
82
92
(58)
(67)
13 167
13 173
13 167
13 172
3 162
3 156
3 083
2 975
Total Other Income
21
(29)
(40)
(67)
(136)
(137)
(123)
(97)
(53)
(215)
(218)
(187)
(188)
(16)
73
82
59
46
(26)
27
45
70
78
61
76
75
(349)
(360)
(217)
(478)
(66)
(126)
(139)
39
37
154
122
60
55
(42)
(55)
Pre-Tax Income
7 792
N/A
7 213
-7%
6 997
-3%
7 162
+2%
7 591
+6%
7 026
-7%
7 253
+3%
7 553
+4%
7 702
+2%
9 449
+23%
9 196
-3%
9 187
0%
9 817
+7%
10 753
+10%
11 164
+4%
11 340
+2%
10 867
-4%
9 889
-9%
9 471
-4%
8 875
-6%
7 999
-10%
9 155
+14%
8 643
-6%
9 134
+6%
9 360
+2%
8 699
-7%
8 685
0%
8 177
-6%
8 596
+5%
9 127
+6%
9 915
+9%
10 061
+1%
9 139
-9%
20 671
+126%
19 222
-7%
17 607
-8%
16 223
-8%
5 251
-68%
5 303
+1%
5 898
+11%
6 664
+13%
Net Income
Tax Provision
(3 500)
(3 559)
(3 104)
(3 127)
(3 254)
(2 683)
(2 768)
(2 751)
(2 777)
(3 408)
(2 659)
(2 685)
(2 778)
(2 804)
(3 475)
(3 326)
(3 205)
(3 040)
(2 947)
(2 982)
(2 719)
(3 094)
(2 814)
(2 906)
(2 974)
(2 730)
(2 244)
(2 089)
(2 206)
(2 407)
(3 273)
(3 329)
(3 016)
(6 405)
(5 937)
(5 344)
(4 943)
(1 581)
(1 586)
(1 856)
(2 081)
Income from Continuing Operations
4 292
3 654
3 893
4 035
4 337
4 343
4 485
4 802
4 925
6 041
6 537
6 502
7 039
7 949
7 689
8 014
7 662
6 849
6 524
5 893
5 280
6 061
5 829
6 228
6 386
5 969
6 441
6 088
6 390
6 720
6 642
6 732
6 123
14 266
13 285
12 263
11 280
3 670
3 717
4 042
4 583
Income to Minority Interest
(4)
(8)
(6)
(9)
(11)
(10)
(10)
(9)
(8)
(7)
23
43
99
181
203
231
243
340
350
361
339
223
221
179
150
103
59
63
55
55
43
24
20
8
(6)
(23)
(48)
(88)
(103)
(124)
(129)
Net Income (Common)
4 288
N/A
3 645
-15%
3 886
+7%
4 025
+4%
4 324
+7%
4 332
+0%
4 474
+3%
4 793
+7%
4 917
+3%
6 034
+23%
6 561
+9%
6 545
0%
7 139
+9%
8 130
+14%
7 892
-3%
8 246
+4%
7 905
-4%
7 190
-9%
6 875
-4%
6 254
-9%
5 620
-10%
6 284
+12%
6 050
-4%
6 407
+6%
6 535
+2%
6 073
-7%
6 503
+7%
6 152
-5%
6 447
+5%
6 774
+5%
6 682
-1%
6 754
+1%
6 142
-9%
14 274
+132%
13 277
-7%
12 241
-8%
11 231
-8%
3 580
-68%
3 612
+1%
3 915
+8%
4 452
+14%
EPS (Diluted)
107.2
N/A
91.12
-15%
97.15
+7%
100.62
+4%
108.1
+7%
109.04
+1%
111.85
+3%
119.82
+7%
122.92
+3%
151.88
+24%
164.02
+8%
163.62
0%
178.47
+9%
204.64
+15%
197.3
-4%
206.15
+4%
197.62
-4%
180.99
-8%
171.87
-5%
156.35
-9%
141.48
-10%
158.18
+12%
152.29
-4%
161.28
+6%
164.5
+2%
152.87
-7%
163.7
+7%
154.86
-5%
162.28
+5%
170.48
+5%
168
-1%
169.58
+1%
154.13
-9%
358.36
+133%
332.71
-7%
306.24
-8%
286.94
-6%
90.89
-68%
94.43
+4%
102.31
+8%
116.31
+14%

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.