First Time Loading...

Tokyo Seimitsu Co Ltd
TSE:7729

Watchlist Manager
Tokyo Seimitsu Co Ltd Logo
Tokyo Seimitsu Co Ltd
TSE:7729
Watchlist
Price: 10 285 JPY -3.34% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

132.6B
-5%
Revenue
Growth Rates:
1 Year
-7%
3 Years
+47%
5 Years
+32%
7 Years
+78%
10 Years
+147%
25.7B
-15%
Operating Income
Growth Rates:
1 Year
-21%
3 Years
+104%
5 Years
+30%
7 Years
+96%
10 Years
+225%
19B
-6%
Net Income
Growth Rates:
1 Year
-15%
3 Years
+151%
5 Years
+26%
7 Years
+123%
10 Years
+228%

Earnings Waterfall
Tokyo Seimitsu Co Ltd

Revenue
132.6B JPY
Cost of Revenue
-77.7B JPY
Gross Profit
54.9B JPY
Operating Expenses
-29.1B JPY
Operating Income
25.7B JPY
Other Expenses
-6.7B JPY
Net Income
19B JPY

Income Statement
Tokyo Seimitsu 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
53 593
N/A
55 268
+3%
55 330
+0%
59 646
+8%
63 297
+6%
66 445
+5%
70 736
+6%
71 671
+1%
69 909
-2%
70 274
+1%
68 230
-3%
69 494
+2%
74 579
+7%
77 792
+4%
81 381
+5%
84 265
+4%
83 997
0%
88 194
+5%
88 123
0%
95 725
+9%
100 214
+5%
101 520
+1%
99 641
-2%
92 320
-7%
90 826
-2%
87 927
-3%
91 035
+4%
91 045
+0%
90 408
-1%
97 105
+7%
104 876
+8%
113 192
+8%
123 027
+9%
130 702
+6%
131 541
+1%
142 340
+8%
142 946
+0%
146 801
+3%
145 500
-1%
139 262
-4%
132 582
-5%
Gross Profit
Cost of Revenue
(34 253)
(34 845)
(34 525)
(36 984)
(38 806)
(40 275)
(42 542)
(42 823)
(41 882)
(42 185)
(40 887)
(41 979)
(45 810)
(48 152)
(50 416)
(51 972)
(50 923)
(53 818)
(53 934)
(58 311)
(60 458)
(60 430)
(59 359)
(55 119)
(54 862)
(53 452)
(55 453)
(56 199)
(56 346)
(60 190)
(64 740)
(68 437)
(74 293)
(77 694)
(77 617)
(84 271)
(83 131)
(84 967)
(84 442)
(81 045)
(77 719)
Gross Profit
19 340
N/A
20 423
+6%
20 805
+2%
22 662
+9%
24 491
+8%
26 170
+7%
28 194
+8%
28 848
+2%
28 027
-3%
28 089
+0%
27 343
-3%
27 515
+1%
28 769
+5%
29 640
+3%
30 965
+4%
32 293
+4%
33 074
+2%
34 376
+4%
34 189
-1%
37 414
+9%
39 756
+6%
41 090
+3%
40 282
-2%
37 201
-8%
35 964
-3%
34 475
-4%
35 582
+3%
34 846
-2%
34 062
-2%
36 915
+8%
40 136
+9%
44 755
+12%
48 734
+9%
53 008
+9%
53 924
+2%
58 069
+8%
59 815
+3%
61 834
+3%
61 058
-1%
58 217
-5%
54 863
-6%
Operating Income
Operating Expenses
(11 409)
(11 957)
(12 551)
(12 864)
(13 277)
(14 046)
(14 332)
(14 778)
(14 929)
(14 867)
(15 153)
(15 350)
(15 646)
(15 981)
(15 635)
(16 308)
(16 632)
(17 093)
(17 805)
(18 795)
(19 969)
(20 869)
(21 393)
(21 641)
(21 809)
(22 193)
(21 926)
(21 871)
(21 428)
(21 353)
(21 763)
(22 573)
(23 308)
(24 681)
(25 741)
(26 807)
(27 384)
(27 340)
(28 005)
(28 019)
(29 116)
Selling, General & Administrative
(11 409)
(8 784)
(12 550)
(12 863)
(13 275)
(10 541)
(14 330)
(14 775)
(14 928)
(10 587)
(15 153)
(15 351)
(15 644)
(11 318)
(16 135)
(16 307)
(16 633)
(12 247)
(17 805)
(18 795)
(19 968)
(13 400)
(21 393)
(21 641)
(21 809)
(13 958)
(21 925)
(21 870)
(21 428)
(14 158)
(21 761)
(22 571)
(23 304)
(16 535)
(25 739)
(26 805)
(27 384)
(18 797)
(28 004)
(28 018)
(29 114)
Research & Development
0
(3 172)
0
0
0
(3 503)
0
0
0
0
0
0
0
(4 663)
0
0
0
(4 845)
0
0
0
(7 469)
0
0
0
(8 234)
0
0
0
(7 193)
0
0
0
(8 146)
0
0
0
(8 542)
0
0
0
Other Operating Expenses
0
(1)
(1)
(1)
0
0
(2)
(3)
(1)
(4 280)
0
1
(2)
0
500
0
1
(1)
0
0
(1)
0
0
0
0
(1)
(1)
(1)
0
(2)
(2)
(2)
(4)
0
(2)
0
0
(1)
(1)
0
(2)
Operating Income
7 931
N/A
8 466
+7%
8 254
-3%
9 798
+19%
11 214
+14%
12 124
+8%
13 862
+14%
14 070
+2%
13 098
-7%
13 222
+1%
12 190
-8%
12 165
0%
13 123
+8%
13 659
+4%
15 330
+12%
15 985
+4%
16 442
+3%
17 283
+5%
16 384
-5%
18 619
+14%
19 787
+6%
20 221
+2%
18 889
-7%
15 560
-18%
14 155
-9%
12 282
-13%
13 656
+11%
12 975
-5%
12 634
-3%
15 562
+23%
18 373
+18%
22 182
+21%
25 426
+15%
28 327
+11%
28 183
-1%
31 262
+11%
32 431
+4%
34 494
+6%
33 053
-4%
30 198
-9%
25 747
-15%
Pre-Tax Income
Interest Income Expense
602
470
234
463
561
592
604
325
130
(74)
(427)
(340)
(92)
599
512
507
186
(15)
54
313
286
549
455
231
306
73
82
(98)
(106)
290
111
232
367
623
1 303
1 315
777
491
368
457
777
Non-Reccuring Items
39
(5)
(7)
4
4
5
2
3
3
2
(6)
(32)
(32)
24
0
523
523
(1)
0
4
4
(416)
(361)
(361)
(403)
(1 710)
(1 706)
(1 999)
(2 049)
147
154
447
539
331
326
385
(1 353)
(2 021)
(2 019)
(2 092)
(355)
Gain/Loss on Disposition of Assets
(11)
(14)
0
0
0
(14)
6
6
6
0
0
0
0
0
0
0
(21)
(23)
0
(23)
(2)
(48)
(57)
0
(71)
(14)
0
0
0
0
0
0
0
0
0
0
0
0
(67)
(60)
(64)
Total Other Income
117
173
112
163
118
87
97
104
104
90
113
67
48
133
120
132
156
74
108
136
126
137
58
(1)
71
74
127
200
150
148
182
137
219
235
339
359
304
337
200
255
274
Pre-Tax Income
8 677
N/A
9 090
+5%
8 593
-5%
10 428
+21%
11 897
+14%
12 796
+8%
14 571
+14%
14 508
0%
13 341
-8%
13 240
-1%
11 870
-10%
11 860
0%
13 047
+10%
14 415
+10%
15 962
+11%
17 147
+7%
17 286
+1%
17 318
+0%
16 546
-4%
19 049
+15%
20 200
+6%
20 443
+1%
18 983
-7%
15 429
-19%
14 058
-9%
10 705
-24%
12 159
+14%
11 078
-9%
10 629
-4%
16 147
+52%
18 820
+17%
22 998
+22%
26 551
+15%
29 516
+11%
30 151
+2%
33 321
+11%
32 159
-3%
33 301
+4%
31 535
-5%
28 758
-9%
26 379
-8%
Net Income
Tax Provision
(2 853)
(3 201)
(2 840)
(3 190)
(3 594)
(3 767)
(4 330)
(4 222)
(3 701)
(3 484)
(2 989)
(2 915)
(4 466)
(4 464)
(5 001)
(5 500)
(4 402)
(4 542)
(4 096)
(4 727)
(4 987)
(5 719)
(5 434)
(4 387)
(4 250)
(3 598)
(3 979)
(3 542)
(3 102)
(3 978)
(4 743)
(5 859)
(6 899)
(8 132)
(8 202)
(9 532)
(9 791)
(9 607)
(9 403)
(8 383)
(7 269)
Income from Continuing Operations
5 825
5 889
5 753
7 238
8 303
9 029
10 241
10 286
9 640
9 756
8 881
8 945
8 581
9 951
10 961
11 647
12 884
12 776
12 450
14 322
15 213
14 724
13 549
11 042
9 808
7 107
8 180
7 536
7 527
12 169
14 077
17 139
19 652
21 384
21 949
23 789
22 368
23 694
22 132
20 375
19 110
Income to Minority Interest
(27)
(30)
(36)
(39)
(33)
(35)
(23)
(32)
(34)
(52)
(52)
(40)
(46)
(41)
(43)
(48)
(52)
(58)
(64)
(68)
(76)
(58)
(34)
(7)
24
49
43
35
28
6
(14)
(33)
(55)
(57)
(72)
(67)
(63)
(62)
(66)
(103)
(110)
Net Income (Common)
5 797
N/A
5 858
+1%
5 716
-2%
7 198
+26%
8 269
+15%
8 993
+9%
10 217
+14%
10 252
+0%
9 605
-6%
9 704
+1%
8 827
-9%
8 907
+1%
8 535
-4%
9 909
+16%
10 918
+10%
11 596
+6%
12 832
+11%
12 717
-1%
12 384
-3%
14 254
+15%
15 136
+6%
14 665
-3%
13 516
-8%
11 035
-18%
9 831
-11%
7 156
-27%
8 224
+15%
7 571
-8%
7 555
0%
12 175
+61%
14 061
+15%
17 105
+22%
19 595
+15%
21 326
+9%
21 875
+3%
23 720
+8%
22 303
-6%
23 630
+6%
22 063
-7%
20 270
-8%
18 999
-6%
EPS (Diluted)
141.39
N/A
142.87
+1%
139.41
-2%
175.56
+26%
201.68
+15%
216.93
+8%
243.26
+12%
244.09
+0%
228.69
-6%
233.29
+2%
210.16
-10%
212.07
+1%
203.21
-4%
237.79
+17%
259.95
+9%
276.09
+6%
305.52
+11%
304.01
0%
294.85
-3%
340.36
+15%
361.46
+6%
350.22
-3%
322.85
-8%
263.34
-18%
234.32
-11%
170.7
-27%
196
+15%
180.29
-8%
180.99
+0%
291.42
+61%
339
+16%
414.06
+22%
477.78
+15%
517.5
+8%
533.15
+3%
577.41
+8%
542.72
-6%
575.6
+6%
542.27
-6%
497.3
-8%
465.77
-6%

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.