First Time Loading...

IDOM Inc
TSE:7599

Watchlist Manager
IDOM Inc Logo
IDOM Inc
TSE:7599
Watchlist
Price: 1 377 JPY -0.51% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

400B
+1%
Revenue
Growth Rates:
1 Year
-9%
3 Years
+8%
5 Years
+39%
7 Years
+61%
10 Years
+146%
15.4B
-10%
Operating Income
Growth Rates:
1 Year
-14%
3 Years
+54%
5 Years
+249%
7 Years
+210%
10 Years
+101%
10.2B
-11%
Net Income
Growth Rates:
1 Year
-23%
3 Years
+98%
5 Years
+450%
7 Years
+391%
10 Years
+116%

Earnings Waterfall
IDOM Inc

Revenue
400B JPY
Cost of Revenue
-328.4B JPY
Gross Profit
71.6B JPY
Operating Expenses
-56.2B JPY
Operating Income
15.4B JPY
Other Expenses
-5.2B JPY
Net Income
10.2B JPY

Income Statement
IDOM Inc

Rotate your device to view
Income Statement
Currency: JPY
Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023
Revenue
Revenue
162 885
N/A
169 398
+4%
162 514
-4%
160 628
-1%
158 384
-1%
155 681
-2%
167 334
+7%
176 074
+5%
190 140
+8%
210 085
+10%
225 779
+7%
239 305
+6%
249 036
+4%
251 516
+1%
256 454
+2%
262 740
+2%
264 821
+1%
276 157
+4%
276 438
+0%
284 626
+3%
287 953
+1%
309 410
+7%
328 205
+6%
344 749
+5%
365 850
+6%
361 684
-1%
355 202
-2%
360 517
+1%
371 192
+3%
380 564
+3%
413 853
+9%
430 230
+4%
443 102
+3%
459 532
+4%
478 120
+4%
457 235
-4%
439 160
-4%
416 514
-5%
386 171
-7%
394 732
+2%
399 976
+1%
Gross Profit
Cost of Revenue
(126 220)
(132 843)
(125 620)
(123 034)
(119 838)
(116 605)
(125 918)
(132 350)
(142 987)
(158 474)
(170 892)
(181 440)
(188 941)
(190 383)
(194 240)
(199 498)
(200 645)
(210 298)
(211 361)
(220 415)
(222 504)
(244 707)
(261 124)
(273 414)
(293 496)
(287 724)
(284 205)
(289 391)
(299 230)
(307 754)
(334 016)
(348 917)
(360 017)
(373 519)
(391 453)
(375 420)
(361 191)
(341 964)
(316 908)
(323 547)
(328 353)
Gross Profit
36 665
N/A
36 555
0%
36 894
+1%
37 594
+2%
38 546
+3%
39 076
+1%
41 416
+6%
43 724
+6%
47 153
+8%
51 611
+9%
54 887
+6%
57 865
+5%
60 095
+4%
61 133
+2%
62 214
+2%
63 242
+2%
64 176
+1%
65 859
+3%
65 077
-1%
64 211
-1%
65 449
+2%
64 703
-1%
67 081
+4%
71 335
+6%
72 354
+1%
73 960
+2%
70 997
-4%
71 126
+0%
71 962
+1%
72 810
+1%
79 837
+10%
81 313
+2%
83 085
+2%
86 013
+4%
86 667
+1%
81 815
-6%
77 969
-5%
74 550
-4%
69 263
-7%
71 185
+3%
71 623
+1%
Operating Income
Operating Expenses
(28 995)
(29 461)
(30 220)
(31 330)
(32 738)
(33 751)
(35 527)
(37 047)
(39 855)
(44 069)
(48 140)
(52 230)
(55 130)
(56 635)
(57 718)
(58 388)
(58 496)
(59 080)
(59 163)
(59 515)
(61 039)
(61 303)
(62 549)
(63 756)
(64 061)
(64 869)
(63 569)
(62 606)
(61 983)
(62 239)
(64 029)
(65 355)
(66 370)
(67 528)
(68 010)
(64 154)
(60 129)
(55 866)
(53 064)
(54 019)
(56 225)
Selling, General & Administrative
(27 718)
(28 106)
(28 820)
(29 840)
(31 170)
(32 107)
(33 727)
(35 103)
(37 698)
(41 618)
(45 487)
(49 403)
(52 187)
(53 670)
(54 713)
(55 338)
(56 190)
(56 036)
(57 681)
(58 056)
(58 828)
(58 271)
(59 518)
(60 665)
(60 901)
(61 728)
(61 151)
(60 983)
(61 182)
(59 288)
(64 027)
(65 354)
(66 369)
(64 731)
(68 010)
(64 155)
(60 129)
(53 284)
(53 064)
(54 018)
(56 224)
Depreciation & Amortization
(1 276)
(1 354)
(1 398)
(1 489)
(1 566)
(1 643)
(1 798)
(1 943)
(2 156)
(2 449)
(2 651)
(2 825)
(2 942)
(2 964)
(3 005)
(3 049)
0
(3 044)
(1 481)
(1 458)
(2 212)
(3 030)
(3 030)
(3 090)
(3 156)
(3 140)
0
0
0
(2 951)
0
0
0
(2 797)
0
0
0
(2 581)
0
0
0
Other Operating Expenses
0
(1)
(2)
(1)
(2)
(1)
(2)
(1)
(1)
(2)
(2)
(2)
(1)
(1)
0
0
(2 306)
0
(1)
0
1
(2)
(1)
(1)
(4)
(1)
(2 418)
(1 623)
(801)
0
(2)
0
(1)
0
0
1
0
(1)
0
(1)
0
Operating Income
7 670
N/A
7 094
-8%
6 674
-6%
6 264
-6%
5 808
-7%
5 325
-8%
5 889
+11%
6 677
+13%
7 298
+9%
7 542
+3%
6 747
-11%
5 635
-16%
4 965
-12%
4 498
-9%
4 496
0%
4 854
+8%
5 680
+17%
6 779
+19%
5 914
-13%
4 696
-21%
4 410
-6%
3 400
-23%
4 532
+33%
7 579
+67%
8 293
+9%
9 091
+10%
7 428
-18%
8 520
+15%
9 979
+17%
10 571
+6%
15 808
+50%
15 958
+1%
16 715
+5%
18 485
+11%
18 657
+1%
17 661
-5%
17 840
+1%
18 684
+5%
16 199
-13%
17 166
+6%
15 398
-10%
Pre-Tax Income
Interest Income Expense
29
12
(5)
(23)
(20)
(23)
(38)
(49)
213
(739)
(524)
(637)
(823)
(401)
(664)
(651)
(956)
(945)
(879)
(1 021)
(885)
(1 344)
(1 642)
(1 853)
(2 021)
(2 255)
(2 071)
(2 090)
(1 684)
(942)
(747)
(560)
(1 018)
(1 050)
(1 082)
(905)
(670)
(535)
(382)
(344)
(299)
Non-Reccuring Items
(22)
(130)
(173)
(206)
(247)
(188)
(168)
(156)
(96)
(225)
(358)
(445)
(543)
(483)
(451)
(397)
(352)
(576)
(638)
(594)
(663)
(595)
(654)
(764)
(1 050)
(3 006)
(3 303)
(3 093)
(2 702)
(5 119)
(5 443)
(5 764)
(5 780)
(1 558)
(705)
(432)
(417)
(243)
(211)
(359)
(316)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
11
11
11
15
4
4
4
0
0
0
0
0
0
0
57
57
0
0
0
0
0
15
(286)
(253)
(199)
581
882
849
0
0
14
Total Other Income
87
95
127
61
68
43
4
2
24
32
(233)
(186)
(250)
63
59
(31)
4
(37)
(37)
(17)
(10)
17
37
89
34
30
56
5
(12)
14
46
109
142
126
127
75
44
(3)
767
(39)
(53)
Pre-Tax Income
7 764
N/A
7 071
-9%
6 623
-6%
6 096
-8%
5 609
-8%
5 157
-8%
5 687
+10%
6 474
+14%
7 439
+15%
6 610
-11%
5 643
-15%
4 378
-22%
3 360
-23%
3 692
+10%
3 444
-7%
3 779
+10%
4 380
+16%
5 221
+19%
4 360
-16%
3 064
-30%
2 852
-7%
1 478
-48%
2 273
+54%
5 051
+122%
5 313
+5%
3 917
-26%
2 110
-46%
3 342
+58%
5 581
+67%
4 524
-19%
9 664
+114%
9 758
+1%
9 773
+0%
15 750
+61%
16 798
+7%
16 980
+1%
17 679
+4%
18 752
+6%
16 373
-13%
16 424
+0%
14 744
-10%
Net Income
Tax Provision
(3 029)
(2 711)
(2 580)
(2 388)
(2 190)
(1 871)
(2 063)
(2 271)
(2 671)
(2 469)
(2 057)
(1 748)
(1 419)
(1 699)
(1 783)
(1 867)
(1 917)
(2 005)
(1 668)
(1 440)
(1 186)
(1 116)
(1 351)
(1 966)
(2 316)
(327)
188
(357)
(43)
(2 603)
(3 929)
(3 671)
(4 221)
(4 319)
(2 718)
(3 563)
(4 128)
(4 480)
(5 841)
(5 044)
(4 566)
Income from Continuing Operations
4 735
4 360
4 043
3 708
3 419
3 286
3 624
4 203
4 768
4 141
3 586
2 630
1 941
1 993
1 661
1 912
2 463
3 216
2 692
1 624
1 666
362
922
3 085
2 997
3 590
2 298
2 985
5 538
1 921
5 735
6 087
5 552
11 431
14 080
13 417
13 551
14 272
10 532
11 380
10 178
Income to Minority Interest
0
0
0
0
0
0
0
0
(26)
(28)
9
23
140
254
312
354
343
363
283
235
193
19
52
18
(47)
(44)
(112)
(187)
(363)
(435)
(582)
(665)
(554)
(635)
(660)
(416)
(273)
(67)
165
131
43
Net Income (Common)
4 735
N/A
4 360
-8%
4 043
-7%
3 707
-8%
3 418
-8%
3 286
-4%
3 624
+10%
4 204
+16%
4 742
+13%
4 111
-13%
3 595
-13%
2 650
-26%
2 080
-22%
2 247
+8%
1 972
-12%
2 266
+15%
2 806
+24%
3 578
+28%
2 975
-17%
1 859
-38%
1 858
0%
381
-79%
974
+156%
3 103
+219%
2 949
-5%
3 545
+20%
2 184
-38%
2 796
+28%
5 174
+85%
1 484
-71%
5 150
+247%
5 420
+5%
4 996
-8%
10 794
+116%
13 419
+24%
12 999
-3%
13 275
+2%
14 205
+7%
10 696
-25%
11 512
+8%
10 223
-11%
EPS (Diluted)
46.88
N/A
43.16
-8%
40.02
-7%
36.7
-8%
33.84
-8%
32.41
-4%
35.88
+11%
41.62
+16%
46.95
+13%
40.54
-14%
35.59
-12%
26.23
-26%
20.59
-22%
22.15
+8%
19.52
-12%
22.43
+15%
27.78
+24%
35.28
+27%
29.45
-17%
18.4
-38%
18.31
0%
3.76
-79%
9.6
+155%
30.6
+219%
29.08
-5%
34.96
+20%
21.64
-38%
27.84
+29%
51.52
+85%
14.76
-71%
51.29
+247%
53.98
+5%
49.76
-8%
107.5
+116%
133.65
+24%
129.46
-3%
132.21
+2%
141.47
+7%
106.53
-25%
114.65
+8%
101.82
-11%

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 132,300+ 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.