First Time Loading...

Itoki Corp
TSE:7972

Watchlist Manager
Itoki Corp Logo
Itoki Corp
TSE:7972
Watchlist
Price: 1 862 JPY 1.47% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

133B
+2%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+14%
5 Years
+12%
7 Years
+31%
10 Years
+29%
8.5B
+11%
Operating Income
Growth Rates:
1 Year
+86%
3 Years
+384%
5 Years
+353%
7 Years
+210%
10 Years
+109%
5.9B
-12%
Net Income
Growth Rates:
1 Year
+12%
3 Years
-
5 Years
+243%
7 Years
+210%
10 Years
+51%

Earnings Waterfall
Itoki Corp

Revenue
133B JPY
Cost of Revenue
-80.7B JPY
Gross Profit
52.2B JPY
Operating Expenses
-43.7B JPY
Operating Income
8.5B JPY
Other Expenses
-2.6B JPY
Net Income
5.9B JPY

Income Statement
Itoki Corp

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
103 461
N/A
105 987
+2%
102 680
-3%
103 703
+1%
102 993
-1%
101 892
-1%
104 345
+2%
107 610
+3%
106 516
-1%
107 104
+1%
105 976
-1%
102 121
-4%
101 684
0%
103 700
+2%
105 651
+2%
106 233
+1%
108 684
+2%
109 716
+1%
110 183
+0%
112 845
+2%
118 700
+5%
120 099
+1%
121 762
+1%
125 651
+3%
122 174
-3%
125 984
+3%
123 206
-2%
116 230
-6%
116 210
0%
110 670
-5%
113 141
+2%
114 064
+1%
115 905
+2%
119 083
+3%
118 026
-1%
121 819
+3%
123 324
+1%
124 944
+1%
127 758
+2%
130 220
+2%
132 985
+2%
Gross Profit
Cost of Revenue
(67 117)
(68 762)
(66 515)
(67 541)
(66 797)
(65 764)
(67 012)
(69 262)
(68 373)
(68 747)
(67 970)
(65 172)
(65 021)
(66 157)
(67 777)
(68 305)
(69 966)
(70 799)
(71 199)
(72 821)
(77 436)
(78 877)
(80 277)
(83 256)
(80 495)
(82 595)
(80 382)
(75 190)
(74 322)
(70 729)
(71 704)
(72 344)
(74 186)
(75 552)
(74 842)
(77 070)
(77 575)
(78 309)
(79 234)
(80 038)
(80 744)
Gross Profit
36 344
N/A
37 225
+2%
36 165
-3%
36 162
0%
36 196
+0%
36 128
0%
37 333
+3%
38 348
+3%
38 143
-1%
38 357
+1%
38 006
-1%
36 949
-3%
36 663
-1%
37 543
+2%
37 874
+1%
37 928
+0%
38 718
+2%
38 917
+1%
38 984
+0%
40 024
+3%
41 264
+3%
41 222
0%
41 485
+1%
42 395
+2%
41 679
-2%
43 389
+4%
42 824
-1%
41 040
-4%
41 888
+2%
39 941
-5%
41 437
+4%
41 720
+1%
41 719
0%
43 531
+4%
43 184
-1%
44 749
+4%
45 749
+2%
46 635
+2%
48 524
+4%
50 182
+3%
52 241
+4%
Operating Income
Operating Expenses
(32 268)
(32 575)
(32 880)
(33 516)
(33 785)
(33 938)
(34 169)
(34 084)
(33 888)
(34 153)
(34 049)
(33 934)
(33 913)
(33 934)
(34 451)
(34 973)
(35 808)
(36 800)
(37 624)
(38 419)
(39 382)
(39 581)
(39 877)
(40 295)
(40 815)
(41 610)
(41 249)
(40 918)
(40 126)
(39 473)
(39 315)
(38 919)
(39 159)
(38 705)
(39 226)
(39 834)
(41 167)
(41 240)
(41 311)
(42 507)
(43 718)
Selling, General & Administrative
(32 203)
(32 511)
(32 816)
(33 454)
(33 723)
(33 879)
(34 113)
(34 028)
(33 836)
(34 101)
(33 996)
(33 884)
(33 862)
(33 883)
(34 402)
(34 925)
(35 761)
(36 756)
(37 589)
(38 388)
(39 339)
(39 544)
(39 832)
(40 244)
(40 776)
(41 576)
(41 216)
(40 889)
(40 089)
(39 445)
(39 296)
(38 909)
(39 158)
(38 704)
(39 224)
(39 833)
(41 167)
(41 239)
(41 313)
(42 507)
(43 717)
Depreciation & Amortization
(64)
(63)
(63)
(61)
(61)
(59)
(56)
(55)
(51)
(50)
(51)
(49)
(50)
(49)
(48)
(47)
(46)
(45)
0
(31)
(43)
(36)
(47)
(51)
(39)
(34)
(32)
(28)
(36)
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(1)
(1)
(1)
(1)
(1)
0
0
(1)
(1)
(2)
0
(1)
(1)
(2)
(1)
(1)
(1)
0
(35)
(2)
0
(3)
0
0
0
0
0
0
(1)
(28)
(19)
(10)
(1)
(1)
(2)
(1)
0
(1)
2
0
(1)
Operating Income
4 076
N/A
4 650
+14%
3 285
-29%
2 646
-19%
2 411
-9%
2 190
-9%
3 164
+44%
4 264
+35%
4 255
0%
4 204
-1%
3 957
-6%
3 015
-24%
2 750
-9%
3 609
+31%
3 423
-5%
2 955
-14%
2 910
-2%
2 117
-27%
1 360
-36%
1 605
+18%
1 882
+17%
1 641
-13%
1 608
-2%
2 100
+31%
864
-59%
1 779
+106%
1 575
-11%
122
-92%
1 762
+1 344%
468
-73%
2 122
+353%
2 801
+32%
2 560
-9%
4 826
+89%
3 958
-18%
4 915
+24%
4 582
-7%
5 395
+18%
7 213
+34%
7 675
+6%
8 523
+11%
Pre-Tax Income
Interest Income Expense
312
308
260
127
37
74
108
151
66
114
109
147
136
226
226
65
210
57
31
63
312
173
152
113
(66)
(86)
(88)
(83)
968
1 121
1 064
1 083
322
231
224
177
38
(78)
21
173
235
Non-Reccuring Items
83
28
200
5
(12)
(179)
(192)
(331)
(417)
(154)
(158)
(66)
(253)
(250)
(342)
(365)
(66)
(67)
19
(85)
(204)
(203)
(195)
(85)
(33)
(149)
(170)
(98)
(1 585)
(1 488)
(1 756)
(2 207)
(2 522)
(1 619)
(1 370)
(915)
(2 939)
(3 569)
(3 522)
(3 614)
(354)
Gain/Loss on Disposition of Assets
0
83
280
281
281
192
26
29
29
35
4
0
2
1
9
8
7
8
503
487
739
739
237
257
22
0
0
0
0
1 177
1 177
1 173
1 170
(19)
113
123
6 882
6 894
6 764
6 759
3
Total Other Income
401
439
411
333
454
289
320
308
313
300
231
241
283
297
347
465
340
411
353
405
352
448
408
284
151
62
52
156
132
126
4
(107)
(7)
(73)
142
121
(191)
(182)
(257)
(200)
(29)
Pre-Tax Income
4 872
N/A
5 508
+13%
4 436
-19%
3 392
-24%
3 171
-7%
2 566
-19%
3 426
+34%
4 421
+29%
4 246
-4%
4 499
+6%
4 143
-8%
3 337
-19%
2 918
-13%
3 883
+33%
3 663
-6%
3 128
-15%
3 401
+9%
2 526
-26%
2 266
-10%
2 475
+9%
3 081
+24%
2 798
-9%
2 210
-21%
2 669
+21%
938
-65%
1 606
+71%
1 369
-15%
97
-93%
1 277
+1 216%
1 404
+10%
2 611
+86%
2 743
+5%
1 523
-44%
3 346
+120%
3 067
-8%
4 421
+44%
8 372
+89%
8 460
+1%
10 219
+21%
10 793
+6%
8 378
-22%
Net Income
Tax Provision
(877)
(780)
(822)
(846)
(814)
(859)
(721)
(740)
384
(184)
(382)
(259)
(1 067)
(1 217)
(1 024)
(763)
(959)
(706)
(843)
(992)
(1 338)
(1 419)
(1 242)
(1 436)
(1 517)
(1 644)
(1 659)
(1 392)
(1 632)
(1 622)
(1 978)
(2 039)
(590)
(943)
(699)
(812)
(3 191)
(3 316)
(3 934)
(4 115)
(2 471)
Income from Continuing Operations
3 995
4 728
3 614
2 546
2 357
1 707
2 705
3 681
4 630
4 315
3 761
3 078
1 851
2 666
2 639
2 365
2 442
1 820
1 423
1 483
1 743
1 379
968
1 233
(579)
(38)
(290)
(1 295)
(355)
(218)
633
704
933
2 403
2 368
3 609
5 181
5 144
6 285
6 678
5 907
Income to Minority Interest
(85)
(28)
(239)
(195)
(195)
(42)
(12)
(205)
(101)
(211)
1
77
56
(114)
84
(119)
(40)
(40)
21
43
(19)
(3)
(1)
2
28
22
(24)
(1)
119
164
219
199
233
209
182
224
113
59
41
9
(1)
Net Income (Common)
3 910
N/A
4 701
+20%
3 376
-28%
2 351
-30%
2 160
-8%
1 662
-23%
2 691
+62%
3 472
+29%
4 530
+30%
4 105
-9%
3 763
-8%
3 158
-16%
1 907
-40%
2 552
+34%
2 723
+7%
2 245
-18%
2 402
+7%
1 780
-26%
1 444
-19%
1 527
+6%
1 722
+13%
1 375
-20%
965
-30%
1 233
+28%
(550)
N/A
(16)
+97%
(312)
-1 850%
(1 294)
-315%
(235)
+82%
(53)
+77%
852
N/A
903
+6%
1 166
+29%
2 612
+124%
2 552
-2%
3 833
+50%
5 294
+38%
5 202
-2%
6 325
+22%
6 686
+6%
5 905
-12%
EPS (Diluted)
78.2
N/A
94.02
+20%
67.52
-28%
47.02
-30%
42.84
-9%
33.24
-22%
53.82
+62%
70.85
+32%
91.6
+29%
85.52
-7%
78.39
-8%
65.79
-16%
40.14
-39%
55.47
+38%
59.19
+7%
48.8
-18%
52.74
+8%
38.69
-27%
31.39
-19%
33.48
+7%
37.77
+13%
30.15
-20%
21.16
-30%
27
+28%
-12.06
N/A
-0.35
+97%
-6.83
-1 851%
-28.36
-315%
-5.17
+82%
-1.16
+78%
18.63
N/A
19.97
+7%
25.66
+28%
57.77
+125%
56.39
-2%
84.64
+50%
114.02
+35%
106.84
-6%
116.05
+9%
122.46
+6%
111.27
-9%

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 134,800+ 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.