First Time Loading...
T

Toyota Tsusho Corp
TSE:8015

Watchlist Manager
Toyota Tsusho Corp
TSE:8015
Watchlist
Price: 9 670 JPY 0.45% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

10.2T
+1%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+68%
5 Years
+51%
7 Years
+140%
10 Years
+40%
439.7B
+3%
Operating Income
Growth Rates:
1 Year
+14%
3 Years
+130%
5 Years
+99%
7 Years
+159%
10 Years
+185%
319.6B
+3%
Net Income
Growth Rates:
1 Year
+15%
3 Years
+195%
5 Years
+153%
7 Years
+1 203%
10 Years
+380%

Earnings Waterfall
Toyota Tsusho Corp

Revenue
10.2T JPY
Cost of Revenue
-9.2T JPY
Gross Profit
1T JPY
Operating Expenses
-586.1B JPY
Operating Income
439.7B JPY
Other Expenses
-120.1B JPY
Net Income
319.6B JPY

Income Statement
Toyota Tsusho 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
7 301 666
N/A
7 743 237
+6%
7 930 857
+2%
8 384 673
+6%
8 623 269
+3%
8 663 460
+0%
8 717 788
+1%
8 592 719
-1%
8 340 226
-3%
6 246 103
-25%
5 478 847
-12%
4 706 786
-14%
4 238 195
-10%
5 797 362
+37%
6 000 501
+4%
6 184 282
+3%
6 400 994
+4%
6 491 035
+1%
6 566 797
+1%
6 720 856
+2%
6 740 463
+0%
6 762 702
+0%
6 802 491
+1%
6 765 513
-1%
6 716 829
-1%
6 694 071
0%
6 198 199
-7%
6 062 355
-2%
6 080 858
+0%
6 309 303
+4%
6 987 446
+11%
7 321 385
+5%
7 639 085
+4%
8 028 000
+5%
8 531 502
+6%
9 191 080
+8%
9 618 688
+5%
9 848 560
+2%
10 013 681
+2%
10 076 047
+1%
10 191 339
+1%
Gross Profit
Cost of Revenue
(6 760 047)
(7 160 738)
(7 341 041)
(7 781 802)
(8 002 979)
(8 028 888)
(8 082 139)
(7 954 173)
(7 711 412)
(5 633 564)
(4 880 355)
(4 135 359)
(3 668 417)
(5 226 490)
(5 414 185)
(5 579 813)
(5 794 801)
(5 884 753)
(5 954 067)
(6 097 053)
(6 108 698)
(6 124 273)
(6 162 725)
(6 129 004)
(6 081 768)
(6 054 186)
(5 601 545)
(5 473 351)
(5 487 930)
(5 701 677)
(6 311 191)
(6 612 558)
(6 902 335)
(7 268 763)
(7 717 255)
(8 311 878)
(8 682 553)
(8 879 714)
(9 026 826)
(9 070 055)
(9 165 628)
Gross Profit
541 619
N/A
582 499
+8%
589 816
+1%
602 871
+2%
620 290
+3%
634 572
+2%
635 649
+0%
638 546
+0%
628 814
-2%
612 539
-3%
598 492
-2%
571 427
-5%
569 778
0%
570 872
+0%
586 316
+3%
604 469
+3%
606 193
+0%
606 282
+0%
612 730
+1%
623 803
+2%
631 765
+1%
638 429
+1%
639 766
+0%
636 509
-1%
635 061
0%
639 885
+1%
596 654
-7%
589 004
-1%
592 928
+1%
607 626
+2%
676 255
+11%
708 827
+5%
736 750
+4%
759 237
+3%
814 247
+7%
879 202
+8%
936 135
+6%
968 846
+3%
986 855
+2%
1 005 992
+2%
1 025 711
+2%
Operating Income
Operating Expenses
(387 380)
(421 178)
(435 067)
(444 192)
(454 609)
(465 116)
(469 974)
(477 041)
(478 579)
(447 479)
(438 041)
(409 627)
(399 866)
(410 616)
(416 667)
(426 450)
(424 084)
(412 481)
(407 469)
(413 090)
(411 068)
(405 993)
(421 333)
(416 223)
(420 538)
(423 679)
(422 964)
(414 336)
(402 119)
(393 482)
(405 862)
(418 836)
(436 993)
(449 391)
(488 301)
(521 192)
(548 907)
(534 599)
(571 713)
(577 272)
(586 056)
Selling, General & Administrative
(387 379)
(351 380)
(435 066)
(444 191)
(454 608)
(390 047)
(469 974)
(477 039)
(478 578)
(399 088)
(379 922)
(359 047)
(341 866)
(375 862)
(413 923)
(415 046)
(419 266)
(377 648)
(413 874)
(420 349)
(417 571)
(386 145)
(422 996)
(419 825)
(426 863)
(380 608)
(422 303)
(415 194)
(403 905)
(348 881)
(411 302)
(420 885)
(434 408)
(395 595)
(468 396)
(490 313)
(515 284)
(473 465)
(547 126)
(559 711)
(570 411)
Depreciation & Amortization
0
(69 797)
0
0
0
(75 068)
0
0
0
(39 334)
0
0
0
(35 373)
0
0
0
(36 394)
0
0
0
(34 512)
0
0
0
(49 556)
0
0
0
(51 205)
0
0
0
(54 699)
0
0
0
(59 259)
0
0
0
Other Operating Expenses
(1)
(1)
(1)
(1)
(1)
(1)
0
(2)
(1)
(9 057)
(58 119)
(50 580)
(58 000)
619
(2 744)
(11 404)
(4 818)
1 561
6 405
7 259
6 503
14 664
1 663
3 602
6 325
6 485
(661)
858
1 786
6 604
5 440
2 049
(2 585)
903
(19 905)
(30 879)
(33 623)
(1 875)
(24 587)
(17 561)
(15 645)
Operating Income
154 239
N/A
161 321
+5%
154 749
-4%
158 679
+3%
165 681
+4%
169 456
+2%
165 675
-2%
161 505
-3%
150 235
-7%
165 060
+10%
160 451
-3%
161 800
+1%
169 912
+5%
160 256
-6%
169 649
+6%
178 019
+5%
182 109
+2%
193 801
+6%
205 261
+6%
210 713
+3%
220 697
+5%
232 436
+5%
218 433
-6%
220 286
+1%
214 523
-3%
216 206
+1%
173 690
-20%
174 668
+1%
190 809
+9%
214 144
+12%
270 393
+26%
289 991
+7%
299 757
+3%
309 846
+3%
325 946
+5%
358 010
+10%
387 228
+8%
434 247
+12%
415 142
-4%
428 720
+3%
439 655
+3%
Pre-Tax Income
Interest Income Expense
2 126
(3 083)
5 617
351
(7 077)
(13 824)
(19 309)
(23 164)
(16 432)
(17 748)
(2 984)
4 873
14 286
5 182
8 340
21 467
23 430
31 267
28 295
15 706
11 261
875
27 635
16 546
19 046
8 410
(4 617)
170
1 043
7 377
13 619
33 432
35 347
26 019
42 153
32 699
39 866
8 136
39 147
35 280
30 628
Non-Reccuring Items
(5 243)
(11 295)
(11 381)
(11 093)
(4 653)
(8 018)
(12 522)
(28 180)
(35 089)
(70 543)
(64 241)
(49 430)
(46 012)
(24 545)
(25 878)
(25 332)
(23 436)
(15 320)
(15 157)
(15 398)
(20 651)
(4 120)
(4 060)
(3 887)
(434)
184
159
(945)
(1 165)
(98)
(496)
484
(2 777)
(5 736)
(5 450)
(5 303)
(4 157)
(15 258)
(14 993)
(14 804)
(12 964)
Gain/Loss on Disposition of Assets
(2 287)
486
454
705
1 804
0
2 475
3 080
1 986
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
Total Other Income
(469)
8 403
7 633
6 999
8 311
7 880
6 157
6 278
5 334
0
(2 278)
(4 953)
(6 214)
2
4
7
4
1
4
3
4
2
4
4
5
1
3
3
3
2
0
2
0
3
4
5
5
1
4
4
5
Pre-Tax Income
148 366
N/A
155 832
+5%
157 072
+1%
155 641
-1%
164 066
+5%
155 494
-5%
142 476
-8%
119 519
-16%
106 034
-11%
76 769
-28%
90 948
+18%
112 290
+23%
131 972
+18%
140 895
+7%
152 115
+8%
174 161
+14%
182 107
+5%
209 749
+15%
218 403
+4%
211 024
-3%
211 312
+0%
229 193
+8%
242 013
+6%
232 949
-4%
233 140
+0%
224 801
-4%
169 235
-25%
173 896
+3%
190 690
+10%
221 425
+16%
283 517
+28%
323 909
+14%
332 327
+3%
330 132
-1%
362 653
+10%
385 411
+6%
422 942
+10%
427 126
+1%
439 300
+3%
449 200
+2%
457 324
+2%
Net Income
Tax Provision
(56 748)
(57 094)
(59 009)
(58 208)
(58 462)
(60 055)
(57 701)
(44 467)
(44 975)
(77 552)
(74 918)
(86 789)
(88 329)
(12 560)
(14 641)
(20 231)
(19 186)
(59 359)
(58 305)
(54 197)
(63 271)
(74 440)
(78 481)
(79 384)
(70 860)
(69 014)
(59 216)
(59 147)
(64 173)
(64 978)
(78 942)
(76 420)
(80 917)
(81 531)
(91 631)
(106 500)
(113 593)
(112 385)
(113 673)
(119 698)
(122 206)
Income from Continuing Operations
91 618
98 738
98 063
97 433
105 604
95 439
84 775
75 052
61 059
(783)
16 030
25 501
43 643
128 335
137 474
153 930
162 921
150 390
160 098
156 827
148 041
154 753
163 532
153 565
162 280
155 787
110 019
114 749
126 517
156 447
204 575
247 489
251 410
248 601
271 022
278 911
309 349
314 741
325 627
329 502
335 118
Income to Minority Interest
(25 100)
(25 703)
(25 506)
(26 003)
(25 814)
(27 866)
(25 519)
(23 950)
(22 767)
(18 497)
(20 300)
(18 021)
(19 120)
(20 431)
(20 533)
(23 134)
(19 874)
(20 162)
(20 226)
(21 419)
(21 964)
(22 130)
(21 969)
(20 417)
(22 911)
(20 234)
(16 683)
(16 639)
(18 180)
(21 844)
(26 658)
(27 006)
(25 908)
(26 365)
(30 658)
(32 968)
(31 954)
(30 585)
(23 588)
(18 868)
(15 532)
Net Income (Common)
66 517
N/A
73 034
+10%
72 557
-1%
71 429
-2%
79 787
+12%
67 571
-15%
59 254
-12%
51 100
-14%
38 290
-25%
(19 280)
N/A
(4 270)
+78%
7 479
N/A
24 521
+228%
107 903
+340%
116 937
+8%
130 792
+12%
143 045
+9%
130 228
-9%
139 870
+7%
135 406
-3%
126 074
-7%
132 622
+5%
141 560
+7%
133 144
-6%
139 364
+5%
135 551
-3%
93 330
-31%
98 105
+5%
108 333
+10%
134 602
+24%
177 915
+32%
220 481
+24%
225 501
+2%
222 235
-1%
240 361
+8%
245 940
+2%
277 391
+13%
284 155
+2%
302 036
+6%
310 631
+3%
319 583
+3%
EPS (Diluted)
188.96
N/A
208.07
+10%
206.12
-1%
202.92
-2%
226.66
+12%
192.1
-15%
168.33
-12%
145.17
-14%
108.77
-25%
-54.8
N/A
-12.15
+78%
21.24
N/A
69.66
+228%
306.63
+340%
332.2
+8%
371.56
+12%
406.37
+9%
370.08
-9%
397.35
+7%
384.67
-3%
358.29
-7%
376.89
+5%
402.29
+7%
378.4
-6%
396.07
+5%
385.25
-3%
265.26
-31%
278.83
+5%
307.9
+10%
382.56
+24%
505.67
+32%
626.65
+24%
640.91
+2%
631.63
-1%
683.14
+8%
698.96
+2%
788.36
+13%
807.58
+2%
858.39
+6%
882.78
+3%
908.24
+3%

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 132,400+ 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.