First Time Loading...
V

VT Holdings Co Ltd
TSE:7593

Watchlist Manager
VT Holdings Co Ltd
TSE:7593
Watchlist
Price: 524 JPY -0.57% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

295.1B
+4%
Revenue
Growth Rates:
1 Year
+14%
3 Years
+56%
5 Years
+35%
7 Years
+89%
10 Years
+133%
11.9B
-6%
Operating Income
Growth Rates:
1 Year
-12%
3 Years
+122%
5 Years
+38%
7 Years
+69%
10 Years
+28%
7.1B
+3%
Net Income
Growth Rates:
1 Year
-6%
3 Years
+180%
5 Years
+32%
7 Years
+78%
10 Years
+27%

Earnings Waterfall
VT Holdings Co Ltd

Revenue
295.1B JPY
Cost of Revenue
-247.6B JPY
Gross Profit
47.6B JPY
Operating Expenses
-35.6B JPY
Operating Income
11.9B JPY
Other Expenses
-4.8B JPY
Net Income
7.1B JPY

Income Statement
VT Holdings 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
126 934
N/A
132 682
+5%
133 444
+1%
134 892
+1%
135 114
+0%
136 376
+1%
142 225
+4%
145 774
+2%
147 694
+1%
146 468
-1%
143 924
-2%
147 869
+3%
155 768
+5%
169 560
+9%
184 611
+9%
194 082
+5%
197 494
+2%
201 621
+2%
209 087
+4%
211 412
+1%
219 066
+4%
218 848
0%
218 198
0%
217 473
0%
215 722
-1%
207 468
-4%
186 172
-10%
187 870
+1%
189 474
+1%
199 535
+5%
227 683
+14%
228 542
+0%
233 593
+2%
237 930
+2%
239 653
+1%
248 663
+4%
259 018
+4%
266 329
+3%
272 146
+2%
284 828
+5%
295 124
+4%
Gross Profit
Cost of Revenue
(99 835)
(104 403)
(105 446)
(107 291)
(108 025)
(109 621)
(114 440)
(117 212)
(118 955)
(118 157)
(115 924)
(119 570)
(126 259)
(138 456)
(152 176)
(160 627)
(163 917)
(167 525)
(174 252)
(176 297)
(183 292)
(183 782)
(182 941)
(182 219)
(180 810)
(173 570)
(155 354)
(157 095)
(158 114)
(166 398)
(190 785)
(191 093)
(194 763)
(198 039)
(198 635)
(206 302)
(215 644)
(222 422)
(227 559)
(238 537)
(247 569)
Gross Profit
27 099
N/A
28 279
+4%
27 998
-1%
27 601
-1%
27 089
-2%
26 755
-1%
27 785
+4%
28 562
+3%
28 739
+1%
28 311
-1%
28 000
-1%
28 299
+1%
29 509
+4%
31 104
+5%
32 435
+4%
33 455
+3%
33 577
+0%
34 096
+2%
34 835
+2%
35 115
+1%
35 774
+2%
35 066
-2%
35 257
+1%
35 254
0%
34 912
-1%
33 898
-3%
30 818
-9%
30 775
0%
31 360
+2%
33 137
+6%
36 898
+11%
37 449
+1%
38 830
+4%
39 891
+3%
41 018
+3%
42 361
+3%
43 374
+2%
43 907
+1%
44 587
+2%
46 291
+4%
47 555
+3%
Operating Income
Operating Expenses
(17 825)
(18 197)
(18 467)
(18 728)
(19 090)
(19 408)
(19 940)
(20 292)
(20 579)
(20 692)
(20 799)
(21 401)
(22 462)
(23 512)
(24 635)
(25 718)
(25 951)
(26 181)
(27 051)
(26 705)
(27 158)
(27 501)
(27 931)
(27 784)
(27 877)
(26 899)
(27 558)
(26 010)
(25 983)
(26 522)
(27 082)
(29 100)
(29 808)
(29 627)
(30 091)
(30 662)
(29 784)
(32 424)
(31 958)
(33 556)
(35 643)
Selling, General & Administrative
(17 825)
(16 725)
(18 465)
(18 727)
(19 089)
(17 762)
(19 941)
(20 292)
(20 579)
(18 999)
(20 797)
(21 399)
(22 460)
(21 398)
(24 634)
(25 718)
(25 951)
(24 378)
(24 864)
(24 973)
(25 384)
(25 404)
(27 424)
(27 404)
(27 306)
(23 178)
(26 253)
(26 124)
(26 306)
(22 952)
(28 319)
(28 853)
(29 292)
(25 999)
(30 353)
(30 827)
(31 965)
(28 918)
(33 921)
(35 518)
(36 362)
Depreciation & Amortization
0
(1 471)
0
0
0
(1 646)
0
0
0
(1 691)
0
0
0
(2 113)
0
0
0
(1 834)
0
0
0
(2 162)
0
0
0
(3 909)
0
0
0
(3 965)
0
0
0
(3 930)
0
0
0
(4 008)
0
0
0
Other Operating Expenses
0
(1)
(2)
(1)
0
0
1
0
0
(2)
(2)
(2)
(2)
(1)
(1)
0
0
31
(2 187)
(1 732)
(1 774)
65
(507)
(380)
(571)
188
(1 305)
114
323
395
1 237
(247)
(516)
302
262
165
2 181
502
1 963
1 962
719
Operating Income
9 274
N/A
10 082
+9%
9 531
-5%
8 873
-7%
7 999
-10%
7 347
-8%
7 845
+7%
8 270
+5%
8 160
-1%
7 619
-7%
7 201
-5%
6 898
-4%
7 047
+2%
7 592
+8%
7 800
+3%
7 737
-1%
7 626
-1%
7 915
+4%
7 784
-2%
8 410
+8%
8 616
+2%
7 565
-12%
7 326
-3%
7 470
+2%
7 035
-6%
6 999
-1%
3 260
-53%
4 765
+46%
5 377
+13%
6 615
+23%
9 816
+48%
8 349
-15%
9 022
+8%
10 264
+14%
10 927
+6%
11 699
+7%
13 590
+16%
11 483
-16%
12 629
+10%
12 735
+1%
11 912
-6%
Pre-Tax Income
Interest Income Expense
(275)
(179)
(186)
(169)
(173)
(93)
(177)
(226)
(208)
(194)
(398)
(370)
(248)
(46)
48
140
55
15
(179)
(225)
(363)
(288)
(395)
(602)
(365)
(621)
(486)
(259)
(315)
132
124
72
(26)
(36)
123
294
6
(169)
(308)
(455)
(579)
Non-Reccuring Items
(92)
(469)
(595)
16
5
321
(212)
(828)
(819)
(835)
(238)
(129)
(181)
(350)
(331)
(435)
(367)
(442)
0
(316)
0
(629)
0
0
0
(1 722)
0
0
0
1 098
0
0
0
(72)
0
0
0
1 373
0
0
0
Gain/Loss on Disposition of Assets
7
(114)
(17)
(15)
(15)
0
0
0
(1)
0
0
0
10
0
0
(3)
(1)
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
156
86
188
225
253
185
280
254
214
240
263
385
416
393
446
397
375
(25)
(59)
(163)
(230)
(18)
(1)
(2)
(3)
(45)
(5)
(4)
(3)
(19)
7 817
7 817
7 817
7 803
(3)
(3)
(3)
(41)
2
1
0
Pre-Tax Income
9 070
N/A
9 406
+4%
8 921
-5%
8 930
+0%
8 069
-10%
7 760
-4%
7 738
0%
7 470
-3%
7 346
-2%
6 830
-7%
6 828
0%
6 784
-1%
7 044
+4%
7 589
+8%
7 963
+5%
7 836
-2%
7 688
-2%
7 463
-3%
7 546
+1%
7 708
+2%
8 023
+4%
6 630
-17%
6 930
+5%
6 866
-1%
6 667
-3%
4 611
-31%
2 769
-40%
4 502
+63%
5 059
+12%
7 826
+55%
17 757
+127%
16 238
-9%
16 813
+4%
17 959
+7%
11 047
-38%
11 990
+9%
13 593
+13%
12 646
-7%
12 323
-3%
12 281
0%
11 333
-8%
Net Income
Tax Provision
(3 396)
(4 158)
(3 917)
(3 699)
(3 365)
(2 867)
(2 774)
(2 796)
(2 697)
(2 465)
(2 657)
(2 654)
(2 801)
(2 770)
(2 779)
(2 675)
(2 518)
(2 303)
(2 357)
(2 343)
(2 543)
(2 509)
(2 511)
(2 547)
(2 373)
(2 052)
(1 576)
(1 659)
(1 745)
(2 080)
(4 915)
(4 881)
(5 080)
(5 537)
(3 556)
(3 800)
(3 916)
(3 311)
(3 256)
(3 422)
(3 385)
Income from Continuing Operations
5 674
5 248
5 004
5 231
4 704
4 893
4 964
4 674
4 649
4 365
4 171
4 130
4 243
4 819
5 184
5 161
5 170
5 160
5 189
5 365
5 480
4 121
4 419
4 319
4 294
2 559
1 193
2 843
3 314
5 746
12 842
11 357
11 733
12 422
7 491
8 190
9 677
9 335
9 067
8 859
7 948
Income to Minority Interest
(120)
(121)
(112)
(188)
(148)
(259)
(239)
(236)
(270)
(274)
(248)
(230)
(266)
(397)
(546)
(656)
(718)
(469)
(292)
(272)
(104)
(353)
(547)
(531)
(596)
(480)
(256)
(774)
(785)
(1 035)
(1 222)
(633)
(784)
(744)
(960)
(1 064)
(2 169)
(2 154)
(2 051)
(2 023)
(874)
Net Income (Common)
5 553
N/A
5 126
-8%
4 890
-5%
5 042
+3%
4 556
-10%
4 633
+2%
4 725
+2%
4 438
-6%
4 376
-1%
4 090
-7%
3 923
-4%
3 899
-1%
3 977
+2%
4 421
+11%
4 636
+5%
4 502
-3%
4 451
-1%
4 690
+5%
4 897
+4%
5 094
+4%
5 376
+6%
3 767
-30%
3 871
+3%
3 787
-2%
3 697
-2%
2 079
-44%
938
-55%
2 070
+121%
2 529
+22%
4 711
+86%
11 620
+147%
10 725
-8%
10 951
+2%
11 678
+7%
6 533
-44%
7 128
+9%
7 511
+5%
7 180
-4%
7 016
-2%
6 835
-3%
7 072
+3%
EPS (Diluted)
49.14
N/A
45.76
-7%
41.44
-9%
42.72
+3%
38.61
-10%
39.38
+2%
40.04
+2%
37.61
-6%
37.08
-1%
34.76
-6%
33.24
-4%
33.04
-1%
33.7
+2%
37.58
+12%
39.28
+5%
38.15
-3%
37.72
-1%
39.87
+6%
41.85
+5%
43.4
+4%
45.8
+6%
32.1
-30%
32.99
+3%
32.27
-2%
31.5
-2%
17.72
-44%
7.99
-55%
17.82
+123%
21.94
+23%
40.61
+85%
100.73
+148%
92.97
-8%
94.58
+2%
101.01
+7%
56.32
-44%
61.45
+9%
64.76
+5%
61.9
-4%
60.32
-3%
57.85
-4%
59.88
+4%

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 133,600+ 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.