First Time Loading...

Yondoshi Holdings Inc
TSE:8008

Watchlist Manager
Yondoshi Holdings Inc Logo
Yondoshi Holdings Inc
TSE:8008
Watchlist
Price: 1 893 JPY Market Closed
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

39.8B
-0.8%
Revenue
Growth Rates:
1 Year
+2%
3 Years
-2%
5 Years
-16%
7 Years
-22%
10 Years
-18%
2.3B
-5%
Operating Income
Growth Rates:
1 Year
+10%
3 Years
-20%
5 Years
-60%
7 Years
-66%
10 Years
-49%
1.3B
-0.1%
Net Income
Growth Rates:
1 Year
-18%
3 Years
-20%
5 Years
-52%
7 Years
-74%
10 Years
-60%

Earnings Waterfall
Yondoshi Holdings Inc

Revenue
39.8B JPY
Cost of Revenue
-20B JPY
Gross Profit
19.8B JPY
Operating Expenses
-17.5B JPY
Operating Income
2.3B JPY
Other Expenses
-941m JPY
Net Income
1.3B JPY

Income Statement
Yondoshi Holdings 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
48 337
N/A
49 003
+1%
50 057
+2%
50 162
+0%
50 454
+1%
50 726
+1%
50 360
-1%
50 960
+1%
51 115
+0%
52 884
+3%
52 166
-1%
51 771
-1%
51 061
-1%
49 797
-2%
49 550
0%
49 289
-1%
49 155
0%
48 060
-2%
47 935
0%
47 727
0%
47 463
-1%
47 118
-1%
47 045
0%
46 949
0%
46 656
-1%
44 970
-4%
41 677
-7%
41 025
-2%
40 517
-1%
39 449
-3%
40 334
+2%
39 256
-3%
38 522
-2%
38 123
-1%
38 712
+2%
38 850
+0%
39 129
+1%
39 508
+1%
39 769
+1%
40 104
+1%
39 803
-1%
Gross Profit
Cost of Revenue
(21 098)
(21 261)
(21 537)
(21 620)
(21 713)
(21 789)
(21 502)
(21 683)
(21 593)
(22 052)
(21 586)
(21 250)
(20 818)
(20 449)
(20 427)
(20 280)
(20 447)
(20 011)
(19 995)
(20 079)
(19 966)
(19 962)
(20 007)
(19 967)
(19 882)
(19 190)
(18 161)
(18 178)
(18 173)
(18 155)
(18 580)
(18 314)
(18 601)
(18 450)
(18 938)
(19 140)
(19 227)
(19 781)
(19 906)
(20 165)
(19 992)
Gross Profit
27 239
N/A
27 742
+2%
28 520
+3%
28 542
+0%
28 740
+1%
28 937
+1%
28 858
0%
29 277
+1%
29 524
+1%
30 832
+4%
30 580
-1%
30 521
0%
30 242
-1%
29 348
-3%
29 124
-1%
29 010
0%
28 709
-1%
28 050
-2%
27 940
0%
27 648
-1%
27 498
-1%
27 156
-1%
27 037
0%
26 981
0%
26 775
-1%
25 780
-4%
23 516
-9%
22 847
-3%
22 344
-2%
21 294
-5%
21 754
+2%
20 942
-4%
19 921
-5%
19 673
-1%
19 774
+1%
19 710
0%
19 902
+1%
19 727
-1%
19 863
+1%
19 939
+0%
19 811
-1%
Operating Income
Operating Expenses
(22 804)
(22 842)
(23 152)
(23 278)
(23 524)
(23 475)
(23 609)
(23 874)
(23 990)
(24 724)
(24 272)
(23 911)
(23 544)
(22 823)
(22 803)
(22 776)
(22 655)
(21 952)
(21 931)
(21 959)
(21 882)
(22 171)
(22 007)
(21 796)
(21 767)
(21 805)
(20 559)
(20 024)
(19 520)
(18 527)
(18 874)
(18 805)
(18 266)
(17 895)
(17 936)
(17 690)
(17 832)
(17 748)
(17 545)
(17 536)
(17 539)
Selling, General & Administrative
(22 800)
(21 327)
(23 146)
(23 272)
(23 517)
(21 876)
(23 601)
(23 866)
(23 983)
(23 115)
(24 267)
(23 907)
(23 540)
(21 166)
(22 800)
(22 775)
(22 656)
(20 364)
(21 982)
(21 959)
(21 881)
(20 591)
(22 005)
(21 796)
(21 766)
(21 804)
(20 558)
(20 022)
(19 519)
(18 527)
(18 875)
(18 806)
(18 267)
(17 884)
(17 935)
(17 690)
(17 831)
(17 748)
(17 545)
(17 535)
(17 540)
Depreciation & Amortization
(6)
(1 515)
(7)
(6)
(5)
(1 600)
(4)
(4)
(4)
(1 609)
(5)
(5)
(5)
(1 657)
0
0
0
(1 588)
0
0
0
(1 581)
0
0
0
0
0
0
0
0
0
0
0
(10)
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
(0)
(4)
(4)
(3)
(0)
0
0
0
(0)
(3)
0
0
(0)
51
0
0
(0)
(1)
0
(1)
(1)
(1)
0
(1)
0
0
0
1
(1)
(1)
0
(1)
0
0
0
1
Operating Income
4 435
N/A
4 900
+10%
5 369
+10%
5 264
-2%
5 217
-1%
5 462
+5%
5 250
-4%
5 404
+3%
5 533
+2%
6 108
+10%
6 307
+3%
6 609
+5%
6 698
+1%
6 525
-3%
6 319
-3%
6 231
-1%
6 051
-3%
6 098
+1%
6 007
-1%
5 688
-5%
5 615
-1%
4 985
-11%
5 030
+1%
5 185
+3%
5 008
-3%
3 975
-21%
2 957
-26%
2 823
-5%
2 824
+0%
2 767
-2%
2 880
+4%
2 137
-26%
1 655
-23%
1 778
+7%
1 838
+3%
2 020
+10%
2 070
+2%
1 979
-4%
2 318
+17%
2 403
+4%
2 272
-5%
Pre-Tax Income
Interest Income Expense
615
600
672
535
568
582
643
460
536
653
578
997
983
1 178
1 236
1 240
1 307
1 359
1 277
1 474
1 481
1 067
964
571
333
319
280
304
301
311
263
260
350
465
758
761
709
614
349
368
525
Non-Reccuring Items
47
(221)
(231)
(156)
(172)
(239)
(232)
(409)
(393)
(259)
(123)
(74)
2
(359)
(356)
(266)
(153)
44
0
(69)
(309)
542
(557)
(541)
(583)
(551)
(488)
(544)
(380)
(312)
(237)
(237)
(332)
(238)
(241)
(175)
(256)
(634)
(632)
(600)
(603)
Gain/Loss on Disposition of Assets
12
12
60
48
48
12
0
0
0
67
(494)
(494)
(494)
(494)
0
0
0
0
0
0
0
(491)
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
0
0
0
0
Total Other Income
139
144
173
142
144
170
112
136
131
158
146
141
126
94
94
98
100
105
126
124
126
99
544
555
554
117
104
119
131
139
205
230
208
219
159
90
85
41
34
32
31
Pre-Tax Income
5 247
N/A
5 435
+4%
6 042
+11%
5 832
-3%
5 803
0%
5 987
+3%
5 773
-4%
5 591
-3%
5 807
+4%
6 728
+16%
6 414
-5%
7 179
+12%
7 315
+2%
6 944
-5%
7 295
+5%
7 305
+0%
7 307
+0%
7 606
+4%
7 412
-3%
7 219
-3%
6 912
-4%
6 202
-10%
5 981
-4%
5 770
-4%
5 313
-8%
3 860
-27%
2 853
-26%
2 702
-5%
2 876
+6%
2 905
+1%
3 111
+7%
2 390
-23%
1 881
-21%
2 234
+19%
2 514
+13%
2 696
+7%
2 608
-3%
2 000
-23%
2 069
+3%
2 203
+6%
2 225
+1%
Net Income
Tax Provision
(1 918)
(2 251)
(2 501)
(2 404)
(2 336)
(2 375)
(2 133)
(2 139)
(2 192)
(2 451)
(2 133)
(2 204)
(2 226)
(1 981)
(2 362)
(2 259)
(2 116)
(2 313)
(2 263)
(2 272)
(4 136)
(3 761)
(3 779)
(3 663)
(1 678)
(1 384)
(1 049)
(1 107)
(1 220)
(1 282)
(1 362)
(1 090)
(846)
(743)
(880)
(972)
(978)
(851)
(819)
(871)
(895)
Income from Continuing Operations
3 329
3 184
3 541
3 429
3 468
3 612
3 640
3 452
3 616
4 277
4 284
4 978
5 091
4 963
4 934
5 047
5 192
5 293
5 150
4 947
2 776
2 441
2 202
2 107
3 635
2 476
1 804
1 595
1 656
1 623
1 749
1 300
1 035
1 491
1 634
1 724
1 630
1 149
1 250
1 332
1 330
Income to Minority Interest
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
Net Income (Common)
3 329
N/A
3 184
-4%
3 541
+11%
3 429
-3%
3 468
+1%
3 612
+4%
3 640
+1%
3 452
-5%
3 616
+5%
4 277
+18%
4 284
+0%
4 978
+16%
5 091
+2%
4 963
-3%
4 934
-1%
5 047
+2%
5 192
+3%
5 293
+2%
5 150
-3%
4 947
-4%
2 776
-44%
2 441
-12%
2 202
-10%
2 107
-4%
3 635
+73%
2 475
-32%
1 802
-27%
1 594
-12%
1 654
+4%
1 622
-2%
1 748
+8%
1 299
-26%
1 034
-20%
1 490
+44%
1 633
+10%
1 723
+6%
1 629
-5%
1 149
-29%
1 250
+9%
1 332
+7%
1 331
0%
EPS (Diluted)
123.29
N/A
117.92
-4%
131.14
+11%
127
-3%
128.44
+1%
133.69
+4%
134.81
+1%
127.85
-5%
139.07
+9%
162.92
+17%
164.76
+1%
191.46
+16%
195.8
+2%
185.9
-5%
189.76
+2%
194.11
+2%
199.69
+3%
206.8
+4%
198.07
-4%
190.26
-4%
107.99
-43%
96.01
-11%
96.69
+1%
95.18
-2%
167.51
+76%
112.13
-33%
83.06
-26%
73.4
-12%
76.3
+4%
74.97
-2%
81.6
+9%
60.61
-26%
48.44
-20%
69.53
+44%
76.17
+10%
80.35
+5%
75.96
-5%
53.59
-29%
58.29
+9%
62.12
+7%
62.07
0%

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 137,300+ 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.