Tomy Co Ltd
TSE:7867

Watchlist Manager
Tomy Co Ltd Logo
Tomy Co Ltd
TSE:7867
Watchlist
Price: 2 749 JPY 0.44% Market Closed
Updated: May 18, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

198.8B
+2%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+39%
5 Years
+12%
7 Years
+19%
10 Years
+24%
17.3B
+15%
Operating Income
Growth Rates:
1 Year
+45%
3 Years
+173%
5 Years
+19%
7 Years
+136%
10 Years
+444%
9.2B
-14%
Net Income
Growth Rates:
1 Year
+25%
3 Years
+172%
5 Years
+8%
7 Years
+134%
10 Years
-

Earnings Waterfall
Tomy Co Ltd

Revenue
198.8B JPY
Cost of Revenue
-118.8B JPY
Gross Profit
80B JPY
Operating Expenses
-62.6B JPY
Operating Income
17.3B JPY
Other Expenses
-8.1B JPY
Net Income
9.2B JPY

Income Statement
Tomy 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
160 745
N/A
155 968
-3%
149 989
-4%
148 859
-1%
148 525
0%
149 938
+1%
151 184
+1%
153 126
+1%
160 527
+5%
163 067
+2%
163 752
+0%
161 950
-1%
166 677
+3%
167 661
+1%
172 359
+3%
178 948
+4%
177 031
-1%
177 366
+0%
177 194
0%
178 516
+1%
177 925
0%
176 853
-1%
173 826
-2%
170 820
-2%
167 194
-2%
164 837
-1%
156 358
-5%
144 902
-7%
143 375
-1%
141 218
-2%
149 467
+6%
155 075
+4%
161 915
+4%
165 448
+2%
169 942
+3%
177 469
+4%
182 996
+3%
187 297
+2%
190 847
+2%
194 340
+2%
198 788
+2%
Gross Profit
Cost of Revenue
(106 883)
(102 753)
(97 805)
(97 165)
(97 072)
(97 233)
(98 001)
(98 554)
(102 418)
(105 727)
(104 933)
(103 780)
(104 953)
(103 924)
(106 234)
(108 532)
(106 493)
(105 148)
(104 797)
(105 553)
(104 462)
(103 375)
(101 421)
(99 205)
(98 563)
(98 472)
(94 727)
(89 094)
(87 843)
(85 961)
(89 780)
(92 360)
(96 412)
(98 842)
(102 422)
(107 908)
(112 100)
(114 948)
(116 592)
(117 939)
(118 822)
Gross Profit
53 862
N/A
53 215
-1%
52 184
-2%
51 694
-1%
51 453
0%
52 705
+2%
53 183
+1%
54 572
+3%
58 109
+6%
57 340
-1%
58 819
+3%
58 170
-1%
61 724
+6%
63 737
+3%
66 125
+4%
70 416
+6%
70 538
+0%
72 218
+2%
72 397
+0%
72 963
+1%
73 463
+1%
73 478
+0%
72 405
-1%
71 615
-1%
68 631
-4%
66 365
-3%
61 631
-7%
55 808
-9%
55 532
0%
55 257
0%
59 687
+8%
62 715
+5%
65 503
+4%
66 606
+2%
67 520
+1%
69 561
+3%
70 896
+2%
72 349
+2%
74 255
+3%
76 401
+3%
79 966
+5%
Operating Income
Operating Expenses
(50 677)
(49 790)
(49 574)
(49 529)
(50 102)
(50 239)
(51 607)
(52 770)
(53 659)
(54 642)
(54 785)
(53 717)
(54 392)
(55 993)
(56 395)
(58 693)
(59 360)
(59 019)
(59 362)
(59 264)
(58 877)
(59 071)
(59 114)
(58 454)
(57 123)
(55 682)
(52 086)
(49 112)
(49 179)
(48 178)
(49 877)
(51 540)
(52 884)
(54 262)
(55 659)
(57 142)
(58 912)
(59 230)
(60 295)
(61 279)
(62 632)
Selling, General & Administrative
(48 297)
(45 414)
(47 222)
(47 134)
(47 773)
(45 791)
(49 175)
(50 253)
(50 983)
(49 527)
(51 854)
(50 690)
(51 330)
(55 992)
(54 915)
(57 941)
(59 359)
(59 018)
(59 361)
(59 263)
(58 876)
(59 071)
(59 115)
(58 454)
(57 123)
(55 681)
(52 085)
(49 111)
(49 178)
(48 177)
(49 875)
(51 539)
(52 883)
(54 261)
(55 658)
(57 142)
(58 911)
(59 229)
(60 294)
(61 276)
(62 631)
Research & Development
(2 396)
(2 243)
(2 352)
(2 393)
(2 329)
0
(2 429)
(2 516)
(2 672)
0
(2 930)
(3 026)
(3 062)
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
(2 132)
0
0
0
0
0
0
0
(2 242)
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
16
(1)
0
(2)
0
(4 448)
(3)
0
(4)
(2 873)
(1)
0
0
(1)
(1 480)
(752)
0
(1)
(1)
(1)
(1)
0
0
0
0
(1)
0
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
0
(1)
(1)
(1)
(3)
(1)
Operating Income
3 185
N/A
3 425
+8%
2 610
-24%
2 165
-17%
1 351
-38%
2 466
+83%
1 576
-36%
1 802
+14%
4 450
+147%
2 698
-39%
4 034
+50%
4 453
+10%
7 332
+65%
7 744
+6%
9 730
+26%
11 723
+20%
11 178
-5%
13 199
+18%
13 035
-1%
13 699
+5%
14 586
+6%
14 407
-1%
13 291
-8%
13 161
-1%
11 508
-13%
10 683
-7%
9 545
-11%
6 696
-30%
6 353
-5%
7 079
+11%
9 810
+39%
11 175
+14%
12 619
+13%
12 344
-2%
11 861
-4%
12 419
+5%
11 984
-4%
13 119
+9%
13 960
+6%
15 122
+8%
17 334
+15%
Pre-Tax Income
Interest Income Expense
(549)
106
(583)
(987)
(646)
(541)
95
(397)
(812)
(1 144)
(2 222)
(1 817)
(341)
54
597
847
(204)
(643)
(61)
(124)
(581)
29
(709)
(767)
(437)
(633)
(403)
(436)
168
1 059
1 088
1 141
594
38
(235)
(920)
(724)
(1 105)
(949)
(581)
(875)
Non-Reccuring Items
(7 683)
(891)
(1 218)
(1 471)
(1 227)
(1 819)
(192)
13
(7 573)
(7 852)
(8 141)
(8 601)
(883)
(664)
(727)
(624)
(965)
(2 684)
(2 726)
(2 378)
(1 920)
(719)
(490)
(420)
(2 445)
(2 602)
(3 394)
(3 526)
(1 439)
(676)
(288)
(369)
(870)
(825)
(644)
(401)
(128)
(407)
(379)
(413)
(3 209)
Gain/Loss on Disposition of Assets
(255)
50
(261)
55
(7)
11
11
10
(310)
0
0
0
0
(32)
18
18
20
23
6
8
6
7
0
0
4
0
4
19
0
18
1 898
1 886
1 908
1 930
0
43
27
6
5
7
1
Total Other Income
547
132
16
33
6
89
204
203
198
(413)
(515)
(591)
(281)
25
2
56
10
72
108
141
133
60
8
(13)
26
153
162
176
144
(18)
23
123
202
285
277
121
20
29
29
(30)
(3)
Pre-Tax Income
(4 755)
N/A
2 822
N/A
564
-80%
(205)
N/A
(523)
-155%
206
N/A
1 694
+722%
1 631
-4%
(4 047)
N/A
(6 711)
-66%
(6 844)
-2%
(6 556)
+4%
5 827
N/A
7 127
+22%
9 620
+35%
12 020
+25%
10 039
-16%
9 967
-1%
10 362
+4%
11 346
+9%
12 224
+8%
13 784
+13%
12 100
-12%
11 961
-1%
8 656
-28%
7 601
-12%
5 914
-22%
2 929
-50%
5 226
+78%
7 462
+43%
12 531
+68%
13 956
+11%
14 453
+4%
13 772
-5%
11 259
-18%
11 262
+0%
11 179
-1%
11 642
+4%
12 666
+9%
14 105
+11%
13 248
-6%
Net Income
Tax Provision
(1 489)
(2 298)
(1 265)
(529)
(1 312)
(2 013)
(2 310)
(2 269)
(562)
49
(46)
222
(1 866)
(1 730)
(1 973)
(2 994)
(2 715)
(1 980)
(2 366)
(2 634)
(3 633)
(4 450)
(3 729)
(3 389)
(3 123)
(3 066)
(2 847)
(2 123)
(1 874)
(2 125)
(2 984)
(3 849)
(4 657)
(4 658)
(4 419)
(4 204)
(3 831)
(3 328)
(3 282)
(3 371)
(4 030)
Income from Continuing Operations
(6 244)
524
(701)
(734)
(1 835)
(1 807)
(616)
(638)
(4 609)
(6 662)
(6 890)
(6 334)
3 961
5 397
7 647
9 026
7 324
7 987
7 996
8 712
8 591
9 334
8 371
8 572
5 533
4 535
3 067
806
3 352
5 337
9 547
10 107
9 796
9 114
6 840
7 058
7 348
8 314
9 384
10 734
9 218
Income to Minority Interest
(51)
(54)
(32)
(21)
(4)
(10)
(26)
(41)
(48)
(41)
(41)
(31)
(24)
(24)
(24)
(25)
(28)
(24)
(24)
(26)
(28)
(31)
(29)
(30)
(28)
(27)
0
28
42
37
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(6 297)
N/A
469
N/A
(733)
N/A
(755)
-3%
(1 840)
-144%
(1 817)
+1%
(644)
+65%
(680)
-6%
(4 658)
-585%
(6 703)
-44%
(6 931)
-3%
(6 365)
+8%
3 938
N/A
5 372
+36%
7 623
+42%
8 999
+18%
7 296
-19%
7 962
+9%
7 970
+0%
8 687
+9%
8 561
-1%
9 302
+9%
8 341
-10%
8 540
+2%
5 504
-36%
4 507
-18%
3 068
-32%
834
-73%
3 394
+307%
5 374
+58%
9 557
+78%
10 106
+6%
9 795
-3%
9 114
-7%
6 840
-25%
7 058
+3%
7 348
+4%
8 314
+13%
9 384
+13%
10 735
+14%
9 218
-14%
EPS (Diluted)
-54.75
N/A
4.13
N/A
-7.79
N/A
-8.03
-3%
-13.93
-73%
-19.91
-43%
-7.57
+62%
-7.9
-4%
-54.8
-594%
-78.74
-44%
-80.59
-2%
-71.51
+11%
44.75
N/A
60.94
+36%
80.24
+32%
94.72
+18%
76.8
-19%
83.79
+9%
83.89
+0%
91.44
+9%
89.79
-2%
97.62
+9%
87.41
-10%
89.48
+2%
57.63
-36%
47.25
-18%
32.5
-31%
8.85
-73%
36.02
+307%
57.04
+58%
102.15
+79%
108.71
+6%
105.84
-3%
98.17
-7%
74.68
-24%
76.92
+3%
79.91
+4%
90.58
+13%
102.35
+13%
118.08
+15%
101.3
-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
Join more than 138,300+ 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.