Tokyo Seimitsu Co Ltd
TSE:7729

Watchlist Manager
Tokyo Seimitsu Co Ltd Logo
Tokyo Seimitsu Co Ltd
TSE:7729
Watchlist
Price: 11 790 JPY 0.73% Market Closed
Market Cap: 498.4B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+10%
5Y
+72%
10Y
+118%
Operating Income
+
3Y
-1%
5Y
+139%
10Y
+120%
Net Income
+
3Y
-9%
5Y
+187%
10Y
+112%

Earnings Waterfall
Tokyo Seimitsu Co Ltd

Revenue
156.2B JPY
Cost of Revenue
-91.5B JPY
Gross Profit
64.7B JPY
Operating Expenses
-33.7B JPY
Operating Income
31B JPY
Other Expenses
-9.3B JPY
Net Income
21.7B JPY

Income Statement
Tokyo Seimitsu Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
92
0
0
63
0
0
64
0
0
65
0
0
64
0
0
109
0
0
145
284
415
544
518
497
448
358
268
177
115
98
81
68
55
42
40
35
33
33
28
29
31
31
34
30
28
25
21
20
20
25
28
30
32
43
56
69
83
81
79
81
74
72
67
60
56
50
46
41
37
40
54
71
82
105
115
122
136
202
0
0
Revenue
47 462
N/A
57 842
+22%
61 735
+7%
58 084
-6%
58 477
+1%
62 720
+7%
68 244
+9%
72 476
+6%
71 398
-1%
72 004
+1%
69 427
-4%
69 311
0%
61 138
-12%
51 249
-16%
39 615
-23%
28 835
-27%
19 286
-33%
18 169
-6%
22 765
+25%
30 255
+33%
34 609
+14%
49 676
+44%
54 487
+10%
58 456
+7%
59 808
+2%
57 727
-3%
55 795
-3%
51 176
-8%
51 307
+0%
51 014
-1%
53 391
+5%
53 589
+0%
53 593
+0%
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%
134 680
+2%
137 688
+2%
142 582
+4%
148 922
+4%
150 534
+1%
151 784
+1%
156 165
+3%
Gross Profit
Cost of Revenue
(34 765)
(40 625)
(42 763)
(40 062)
(40 548)
(43 590)
(47 901)
(50 447)
(49 877)
(50 800)
(50 964)
(50 892)
(47 329)
(40 380)
(33 186)
(23 725)
(17 309)
(16 573)
(18 993)
(22 280)
(23 868)
(34 207)
(36 785)
(39 211)
(40 351)
(39 152)
(37 564)
(34 034)
(33 800)
(33 042)
(34 564)
(34 753)
(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)
(79 917)
(82 255)
(84 626)
(87 691)
(88 081)
(88 796)
(91 450)
Gross Profit
12 697
N/A
17 217
+36%
18 972
+10%
18 022
-5%
17 929
-1%
19 130
+7%
20 343
+6%
22 028
+8%
21 521
-2%
21 204
-1%
18 464
-13%
18 419
0%
13 809
-25%
10 870
-21%
6 430
-41%
5 111
-21%
1 977
-61%
1 596
-19%
3 772
+136%
7 975
+111%
10 741
+35%
15 469
+44%
17 702
+14%
19 245
+9%
19 457
+1%
18 575
-5%
18 230
-2%
17 141
-6%
17 506
+2%
17 972
+3%
18 827
+5%
18 836
+0%
19 340
+3%
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%
54 763
0%
55 433
+1%
57 956
+5%
61 231
+6%
62 453
+2%
62 988
+1%
64 715
+3%
Operating Income
Operating Expenses
(7 702)
(8 728)
(9 071)
(8 941)
(9 018)
(9 468)
(9 594)
(10 077)
(10 315)
(10 682)
(10 288)
(10 547)
(9 919)
(9 238)
(7 922)
(6 521)
(5 068)
(4 196)
(4 577)
(5 618)
(6 068)
(8 790)
(9 135)
(9 312)
(9 316)
(8 871)
(9 173)
(9 336)
(10 243)
(10 466)
(10 775)
(11 290)
(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)
(29 456)
(30 293)
(30 633)
(31 235)
(32 750)
(32 787)
(33 700)
Selling, General & Administrative
(7 702)
(8 728)
(9 071)
(8 941)
(9 017)
(9 468)
(9 594)
(9 871)
(10 315)
(10 682)
(10 289)
(10 547)
(9 919)
(9 445)
(7 924)
(6 523)
(5 070)
(4 197)
(4 578)
(5 617)
(6 068)
(7 223)
(9 135)
(9 312)
(9 316)
(7 387)
(9 172)
(9 336)
(10 242)
(7 650)
(10 774)
(11 289)
(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)
(20 412)
(30 292)
(30 632)
(31 233)
(22 396)
(32 785)
(33 700)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 234)
0
0
0
(1 151)
0
0
0
(2 817)
0
0
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
(9 042)
0
0
0
(10 354)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(333)
0
0
0
(333)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
(206)
0
0
0
0
0
207
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
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)
(2)
0
0
(2)
0
(2)
0
Operating Income
4 995
N/A
8 489
+70%
9 901
+17%
9 081
-8%
8 912
-2%
9 662
+8%
10 749
+11%
11 951
+11%
11 206
-6%
10 522
-6%
8 175
-22%
7 872
-4%
3 890
-51%
1 631
-58%
(1 494)
N/A
(1 412)
+5%
(3 093)
-119%
(2 601)
+16%
(806)
+69%
2 357
N/A
4 673
+98%
6 679
+43%
8 568
+28%
9 935
+16%
10 143
+2%
9 704
-4%
9 059
-7%
7 806
-14%
7 264
-7%
7 506
+3%
8 052
+7%
7 546
-6%
7 931
+5%
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%
25 307
-2%
25 140
-1%
27 323
+9%
29 996
+10%
29 703
-1%
30 201
+2%
31 015
+3%
Pre-Tax Income
Interest Income Expense
(65)
380
(116)
(152)
(41)
(75)
(64)
(404)
(42)
192
131
34
351
401
(317)
(806)
(1 076)
(256)
(653)
(774)
(1 053)
(812)
(610)
(481)
(209)
(280)
(126)
78
305
359
549
657
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
790
493
(4)
784
118
(203)
533
Non-Reccuring Items
47
108
106
126
36
11
(196)
(325)
(426)
(239)
(117)
(46)
(72)
(80)
(2 541)
(2 515)
(2 315)
150
(229)
(529)
(453)
(339)
41
116
314
247
243
(1 971)
(2 084)
(2 098)
(2 077)
164
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)
780
783
799
642
(147)
(154)
(2 258)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
873
0
0
873
0
0
0
(137)
0
0
0
(14)
0
0
(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)
(60)
0
4 308
4 306
4 303
0
(6)
Total Other Income
(319)
(404)
(131)
(64)
(216)
324
237
396
(122)
(182)
(137)
(77)
(119)
(118)
(4 779)
(4 802)
(4 857)
(105)
(15)
964
968
164
398
455
456
10
(378)
(442)
(431)
55
99
58
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
438
442
398
581
298
4 557
303
Pre-Tax Income
4 658
N/A
8 573
+84%
9 760
+14%
8 991
-8%
8 691
-3%
9 922
+14%
10 726
+8%
11 618
+8%
10 616
-9%
10 293
-3%
8 052
-22%
7 783
-3%
4 051
-48%
1 836
-55%
(9 131)
N/A
(9 535)
-4%
(11 341)
-19%
(2 812)
+75%
(830)
+70%
2 018
N/A
4 135
+105%
6 565
+59%
8 397
+28%
10 025
+19%
10 705
+7%
9 544
-11%
8 798
-8%
5 472
-38%
5 055
-8%
5 808
+15%
6 623
+14%
8 424
+27%
8 677
+3%
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%
27 255
+3%
26 858
-1%
32 824
+22%
36 309
+11%
34 275
-6%
34 401
+0%
29 587
-14%
Net Income
Tax Provision
(2 254)
(3 625)
(4 169)
(3 758)
(3 650)
(4 096)
(4 505)
(4 930)
(4 576)
(4 543)
(3 665)
(3 520)
(1 952)
(1 105)
278
(387)
(1 141)
(1 706)
(1 261)
(333)
(402)
(461)
(672)
(328)
(902)
(936)
(1 296)
(1 608)
(1 498)
(1 812)
(2 195)
(2 781)
(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)
(7 791)
(7 089)
(8 400)
(9 373)
(8 531)
(9 005)
(7 785)
Income from Continuing Operations
2 404
4 948
5 591
5 233
5 041
5 826
6 221
6 688
6 040
5 750
4 387
4 263
2 099
731
(8 853)
(9 922)
(12 482)
(4 517)
(2 091)
1 686
3 733
6 104
7 724
9 695
9 802
8 608
7 503
3 865
3 557
3 996
4 429
5 644
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
19 464
19 769
24 424
26 936
25 744
25 396
21 802
Income to Minority Interest
(227)
(307)
(323)
(349)
(313)
(198)
(80)
25
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
(17)
(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)
(84)
(82)
(42)
(46)
(106)
(82)
(102)
Net Income (Common)
2 174
N/A
4 639
+113%
5 266
+14%
4 882
-7%
4 726
-3%
5 626
+19%
6 138
+9%
6 711
+9%
6 038
-10%
5 752
-5%
4 385
-24%
4 260
-3%
2 096
-51%
728
-65%
(8 853)
N/A
(9 922)
-12%
(12 482)
-26%
(4 517)
+64%
(2 091)
+54%
1 686
N/A
3 733
+121%
6 104
+64%
7 724
+27%
9 695
+26%
9 802
+1%
8 608
-12%
7 503
-13%
3 865
-48%
3 557
-8%
3 996
+12%
4 417
+11%
5 626
+27%
5 797
+3%
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%
19 378
+2%
19 687
+2%
24 380
+24%
26 888
+10%
25 637
-5%
25 312
-1%
21 699
-14%
EPS (Diluted)
58.75
N/A
103.08
+75%
128.43
+25%
119.07
-7%
112.52
-6%
130.83
+16%
142.74
+9%
152.52
+7%
140.41
-8%
133.76
-5%
99.65
-26%
99.05
-1%
52.4
-47%
17.75
-66%
-221.32
N/A
-248.05
-12%
-304.43
-23%
-110.17
+64%
-51
+54%
41.12
N/A
91.04
+121%
148.87
+64%
188.39
+27%
236.46
+26%
239.07
+1%
209.95
-12%
183
-13%
94.26
-48%
86.75
-8%
97.46
+12%
107.73
+11%
137.21
+27%
141.39
+3%
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%
475.4
+2%
482.48
+1%
597.35
+24%
659.02
+10%
628.31
-5%
620.37
-1%
531.68
-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
Follow us
Join more than 307,900+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.