First Time Loading...

TS Tech Co Ltd
TSE:7313

Watchlist Manager
TS Tech Co Ltd Logo
TS Tech Co Ltd
TSE:7313
Watchlist
Price: 1 922.5 JPY 0.08%
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

436.2B
+5%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+30%
5 Years
0%
7 Years
+2%
10 Years
+3%
17.4B
+33%
Operating Income
Growth Rates:
1 Year
+1%
3 Years
-14%
5 Years
-59%
7 Years
-50%
10 Years
-52%
11.2B
+61%
Net Income
Growth Rates:
1 Year
+45%
3 Years
-34%
5 Years
-62%
7 Years
-46%
10 Years
-50%

Earnings Waterfall
TS Tech Co Ltd

Revenue
436.2B JPY
Cost of Revenue
-375.3B JPY
Gross Profit
61B JPY
Operating Expenses
-43.5B JPY
Operating Income
17.4B JPY
Other Expenses
-6.2B JPY
Net Income
11.2B JPY

Income Statement
TS Tech 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
424 492
N/A
457 053
+8%
458 472
+0%
457 149
0%
444 479
-3%
422 317
-5%
430 252
+2%
433 771
+1%
444 872
+3%
458 732
+3%
446 334
-3%
433 212
-3%
427 045
-1%
425 794
0%
430 158
+1%
447 418
+4%
466 180
+4%
479 490
+3%
474 999
-1%
458 137
-4%
436 284
-5%
412 072
-6%
409 102
-1%
401 522
-2%
387 167
-4%
359 682
-7%
313 697
-13%
324 346
+3%
334 415
+3%
346 149
+4%
381 873
+10%
361 223
-5%
346 098
-4%
349 958
+1%
341 537
-2%
375 403
+10%
394 395
+5%
409 200
+4%
420 345
+3%
414 534
-1%
436 223
+5%
Gross Profit
Cost of Revenue
(358 259)
(385 939)
(387 834)
(387 080)
(375 506)
(352 716)
(356 807)
(359 337)
(368 667)
(381 258)
(372 076)
(361 065)
(356 349)
(355 176)
(359 326)
(373 536)
(388 693)
(399 329)
(393 788)
(378 624)
(357 606)
(338 031)
(335 027)
(329 486)
(318 318)
(300 307)
(268 566)
(274 890)
(282 557)
(288 671)
(314 810)
(301 216)
(293 291)
(295 716)
(292 979)
(323 611)
(340 327)
(355 790)
(365 520)
(359 468)
(375 271)
Gross Profit
66 233
N/A
71 114
+7%
70 638
-1%
70 069
-1%
68 973
-2%
69 601
+1%
73 445
+6%
74 434
+1%
76 205
+2%
77 474
+2%
74 258
-4%
72 147
-3%
70 696
-2%
70 618
0%
70 832
+0%
73 882
+4%
77 487
+5%
80 161
+3%
81 211
+1%
79 513
-2%
78 678
-1%
74 041
-6%
74 075
+0%
72 036
-3%
68 849
-4%
59 375
-14%
45 131
-24%
49 456
+10%
51 858
+5%
57 478
+11%
67 063
+17%
60 007
-11%
52 807
-12%
54 242
+3%
48 558
-10%
51 792
+7%
54 068
+4%
53 410
-1%
54 825
+3%
55 066
+0%
60 952
+11%
Operating Income
Operating Expenses
(30 087)
(31 981)
(33 118)
(33 854)
(33 926)
(33 020)
(33 948)
(35 013)
(37 675)
(38 899)
(38 756)
(37 888)
(35 653)
(35 307)
(35 248)
(35 532)
(36 572)
(36 820)
(36 978)
(36 887)
(36 070)
(35 524)
(34 948)
(34 542)
(33 751)
(32 997)
(31 683)
(31 640)
(31 670)
(32 405)
(33 801)
(33 677)
(33 614)
(33 138)
(33 603)
(35 429)
(36 799)
(39 604)
(40 662)
(41 927)
(43 528)
Selling, General & Administrative
(30 087)
(29 152)
(33 116)
(33 852)
(33 924)
(33 768)
(34 859)
(35 996)
(38 755)
(39 414)
(39 246)
(38 472)
(36 264)
(35 755)
(35 684)
(35 942)
(36 926)
(37 418)
(37 641)
(37 507)
(36 840)
(36 521)
(35 810)
(35 405)
(34 537)
(33 531)
(32 182)
(31 612)
(31 650)
(32 581)
(33 968)
(34 523)
(34 493)
(33 896)
(34 340)
(36 071)
(37 347)
(38 471)
(40 182)
(41 085)
(42 607)
Research & Development
0
(1 658)
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
Depreciation & Amortization
0
(1 169)
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
(2)
(2)
0
(2)
748
911
983
1 080
515
490
584
611
448
436
410
354
598
663
620
770
997
862
863
786
534
499
(28)
(20)
176
167
846
879
758
737
642
548
(1 133)
(480)
(842)
(921)
Operating Income
36 146
N/A
39 133
+8%
37 520
-4%
36 215
-3%
35 047
-3%
36 581
+4%
39 497
+8%
39 421
0%
38 530
-2%
38 575
+0%
35 502
-8%
34 259
-4%
35 043
+2%
35 311
+1%
35 584
+1%
38 350
+8%
40 915
+7%
43 341
+6%
44 233
+2%
42 626
-4%
42 608
0%
38 517
-10%
39 127
+2%
37 494
-4%
35 098
-6%
26 378
-25%
13 448
-49%
17 816
+32%
20 188
+13%
25 073
+24%
33 262
+33%
26 330
-21%
19 193
-27%
21 104
+10%
14 955
-29%
16 363
+9%
17 269
+6%
13 806
-20%
14 163
+3%
13 139
-7%
17 424
+33%
Pre-Tax Income
Interest Income Expense
3 555
3 234
3 212
4 052
4 121
4 221
4 552
3 435
2 689
1 455
(408)
(291)
602
1 157
2 897
3 236
2 282
2 397
2 263
2 459
2 596
2 614
2 608
2 562
2 549
2 429
2 511
2 366
9 215
9 506
9 480
9 753
3 104
2 840
3 432
3 192
3 405
3 436
3 700
3 854
4 052
Non-Reccuring Items
(821)
(829)
(608)
(583)
(304)
(534)
(548)
(446)
(38)
704
637
165
(235)
(754)
3 472
3 800
3 682
4 005
35
147
396
276
69
489
(82)
(52)
711
722
1 224
1 669
1 275
1 132
1 816
1 894
1 811
1 554
919
1 451
1 421
1 569
1 573
Gain/Loss on Disposition of Assets
39
148
59
0
32
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
Total Other Income
401
569
532
579
497
0
(97)
(268)
(361)
32
1
2
3
78
0
0
0
(62)
3
2
2
0
1
(78)
(83)
(4)
(83)
(6)
0
(1)
0
3
0
1
1
0
1
(1)
(2)
(3)
(3)
Pre-Tax Income
39 320
N/A
42 255
+7%
40 715
-4%
40 263
-1%
39 393
-2%
40 268
+2%
43 404
+8%
42 142
-3%
40 820
-3%
40 766
0%
35 732
-12%
34 135
-4%
35 413
+4%
35 792
+1%
41 953
+17%
45 386
+8%
46 879
+3%
49 681
+6%
46 534
-6%
45 234
-3%
45 602
+1%
41 407
-9%
41 806
+1%
40 468
-3%
37 482
-7%
28 751
-23%
16 587
-42%
20 898
+26%
30 627
+47%
36 247
+18%
44 017
+21%
37 218
-15%
24 115
-35%
25 839
+7%
20 199
-22%
21 109
+5%
21 594
+2%
18 692
-13%
19 282
+3%
18 559
-4%
23 046
+24%
Net Income
Tax Provision
(11 228)
(12 134)
(11 458)
(11 442)
(11 377)
(12 570)
(12 782)
(13 102)
(12 301)
(11 352)
(10 509)
(10 038)
(10 110)
(10 705)
(12 312)
(12 745)
(13 609)
(11 288)
(10 760)
(10 240)
(9 338)
(10 343)
(9 988)
(9 724)
(9 957)
(8 548)
(6 373)
(6 870)
(7 467)
(8 164)
(9 509)
(8 505)
(6 664)
(7 035)
(6 103)
(6 483)
(8 077)
(7 856)
(7 720)
(8 122)
(7 662)
Income from Continuing Operations
28 092
30 121
29 257
28 821
28 016
27 698
30 622
29 040
28 519
29 414
25 223
24 097
25 303
25 087
29 641
32 641
33 270
38 393
35 774
34 994
36 264
31 064
31 818
30 744
27 525
20 203
10 214
14 028
23 160
28 083
34 508
28 713
17 451
18 804
14 096
14 626
13 517
10 836
11 562
10 437
15 384
Income to Minority Interest
(5 719)
(6 220)
(5 935)
(6 306)
(5 538)
(5 112)
(5 867)
(5 202)
(5 882)
(5 885)
(5 279)
(5 112)
(4 619)
(5 463)
(6 915)
(8 030)
(8 019)
(8 277)
(7 140)
(6 364)
(6 311)
(5 313)
(5 267)
(5 450)
(6 162)
(5 137)
(5 288)
(5 901)
(6 039)
(7 341)
(6 966)
(6 474)
(6 322)
(6 386)
(5 921)
(6 500)
(5 751)
(5 492)
(4 886)
(3 432)
(4 141)
Net Income (Common)
22 373
N/A
23 900
+7%
23 322
-2%
22 513
-3%
22 476
0%
22 585
+0%
24 754
+10%
23 837
-4%
22 634
-5%
23 528
+4%
19 940
-15%
18 981
-5%
20 680
+9%
19 622
-5%
22 722
+16%
24 607
+8%
25 248
+3%
30 115
+19%
28 632
-5%
28 628
0%
29 950
+5%
25 750
-14%
26 548
+3%
25 291
-5%
21 361
-16%
15 064
-29%
4 924
-67%
8 126
+65%
17 118
+111%
20 741
+21%
27 538
+33%
22 234
-19%
11 126
-50%
12 416
+12%
8 173
-34%
8 124
-1%
7 764
-4%
5 343
-31%
6 673
+25%
7 004
+5%
11 242
+61%
EPS (Diluted)
329.02
N/A
351.48
+7%
342.97
-2%
331.08
-3%
330.53
0%
332.14
+0%
364.04
+10%
350.55
-4%
332.86
-5%
173.01
-48%
293.25
+69%
279.15
-5%
304.11
+9%
144.28
-53%
334.16
+132%
361.88
+8%
371.31
+3%
221.44
-40%
421.05
+90%
421
0%
440.46
+5%
189.35
-57%
390.43
+106%
371.94
-5%
157.07
-58%
110.77
-29%
36.2
-67%
59.75
+65%
125.87
+111%
152.88
+21%
205.12
+34%
165.57
-19%
82.84
-50%
92.55
+12%
62.15
-33%
62.64
+1%
60.57
-3%
41.35
-32%
52.33
+27%
54.91
+5%
88.14
+61%

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 133,500+ 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.