First Time Loading...

Tokyo Electron Ltd
TSE:8035

Watchlist Manager
Tokyo Electron Ltd Logo
Tokyo Electron Ltd
TSE:8035
Watchlist
Price: 34 230 JPY 1.88% Market Closed
Updated: Apr 30, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.8T
-0.2%
Revenue
Growth Rates:
1 Year
-17%
3 Years
+44%
5 Years
+40%
7 Years
+162%
10 Years
+246%
463.8B
+4%
Operating Income
Growth Rates:
1 Year
-27%
3 Years
+65%
5 Years
+39%
7 Years
+273%
10 Years
+3 109%
357.7B
+5%
Net Income
Growth Rates:
1 Year
-25%
3 Years
+66%
5 Years
+39%
7 Years
+313%
10 Years
-

Earnings Waterfall
Tokyo Electron Ltd

Revenue
1.8T JPY
Cost of Revenue
-1T JPY
Gross Profit
825.8B JPY
Operating Expenses
-362B JPY
Operating Income
463.8B JPY
Other Expenses
-106.1B JPY
Net Income
357.7B JPY

Income Statement
Tokyo Electron 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
531 688
N/A
612 170
+15%
660 043
+8%
651 943
-1%
650 565
0%
613 124
-6%
617 561
+1%
659 802
+7%
681 551
+3%
663 948
-3%
656 162
-1%
675 719
+3%
703 313
+4%
799 719
+14%
888 139
+11%
963 973
+9%
1 035 382
+7%
1 130 728
+9%
1 189 901
+5%
1 304 786
+10%
1 315 182
+1%
1 278 240
-3%
1 199 092
-6%
1 095 648
-9%
1 122 932
+2%
1 127 286
+0%
1 225 688
+9%
1 287 004
+5%
1 283 275
0%
1 399 102
+9%
1 536 328
+10%
1 663 456
+8%
1 878 205
+13%
2 003 805
+7%
2 025 410
+1%
2 254 188
+11%
2 215 546
-2%
2 209 025
0%
2 127 117
-4%
1 845 700
-13%
1 841 530
0%
Gross Profit
Cost of Revenue
(356 443)
(410 277)
(432 684)
(422 649)
(413 961)
(370 351)
(364 466)
(388 466)
(405 787)
(396 738)
(397 331)
(405 830)
(422 566)
(477 427)
(526 021)
(564 956)
(603 220)
(655 695)
(689 536)
(761 059)
(767 746)
(752 057)
(705 509)
(649 054)
(668 564)
(675 344)
(735 132)
(774 753)
(766 674)
(834 157)
(888 950)
(940 465)
(1 044 116)
(1 091 983)
(1 123 991)
(1 236 425)
(1 226 885)
(1 224 617)
(1 180 923)
(1 038 067)
(1 015 687)
Gross Profit
175 245
N/A
201 893
+15%
227 359
+13%
229 294
+1%
236 604
+3%
242 773
+3%
253 095
+4%
271 336
+7%
275 764
+2%
267 210
-3%
258 831
-3%
269 889
+4%
280 747
+4%
322 292
+15%
362 118
+12%
399 017
+10%
432 162
+8%
475 033
+10%
500 365
+5%
543 727
+9%
547 436
+1%
526 183
-4%
493 583
-6%
446 594
-10%
454 368
+2%
451 942
-1%
490 556
+9%
512 251
+4%
516 601
+1%
564 945
+9%
647 378
+15%
722 991
+12%
834 089
+15%
911 822
+9%
901 419
-1%
1 017 763
+13%
988 661
-3%
984 408
0%
946 194
-4%
807 633
-15%
825 843
+2%
Operating Income
Operating Expenses
(160 789)
(169 689)
(168 440)
(165 153)
(159 448)
(154 660)
(151 772)
(152 088)
(153 084)
(150 422)
(150 227)
(154 339)
(156 562)
(166 595)
(173 726)
(180 014)
(189 214)
(193 861)
(206 802)
(215 155)
(213 523)
(215 612)
(212 934)
(209 043)
(210 787)
(214 650)
(221 871)
(229 888)
(236 039)
(244 260)
(258 751)
(275 088)
(293 010)
(312 551)
(326 534)
(343 088)
(355 145)
(366 685)
(363 995)
(361 935)
(362 017)
Selling, General & Administrative
(85 006)
(91 024)
(91 013)
(89 977)
(86 383)
(83 311)
(79 600)
(78 110)
(77 598)
(74 134)
(73 748)
(75 825)
(77 228)
(82 794)
(86 506)
(89 957)
(94 372)
(96 757)
(99 517)
(102 075)
(102 546)
(101 632)
(99 338)
(95 449)
(93 912)
(94 381)
(97 247)
(100 233)
(103 217)
(107 611)
(117 889)
(129 268)
(141 739)
(154 295)
(160 398)
(168 954)
(173 557)
(175 488)
(170 842)
(166 934)
(163 781)
Research & Development
(75 783)
(78 663)
(77 424)
(75 174)
(73 063)
(71 349)
(72 172)
(73 976)
(75 486)
0
(76 476)
(78 513)
(79 332)
(83 800)
(87 220)
(90 057)
(94 841)
(97 103)
(102 047)
(108 379)
(110 974)
(113 980)
(113 541)
(113 538)
(116 875)
(120 268)
(124 718)
(129 749)
0
(136 648)
(107 764)
(112 720)
(151 269)
(158 256)
(166 022)
(174 022)
(181 587)
(191 196)
(192 713)
(194 561)
(198 237)
Other Operating Expenses
0
(2)
(3)
(2)
(2)
0
0
(2)
0
(76 288)
(3)
(1)
(2)
(1)
0
0
(1)
(1)
(5 238)
(4 701)
(3)
0
(55)
(56)
0
(1)
94
94
(132 822)
(1)
(33 098)
(33 100)
(2)
0
(114)
(112)
(1)
(1)
(440)
(440)
0
Operating Income
14 456
N/A
32 204
+123%
58 919
+83%
64 141
+9%
77 156
+20%
88 113
+14%
101 323
+15%
119 248
+18%
122 680
+3%
116 788
-5%
108 604
-7%
115 550
+6%
124 185
+7%
155 697
+25%
188 392
+21%
219 003
+16%
242 948
+11%
281 172
+16%
293 563
+4%
328 572
+12%
333 913
+2%
310 571
-7%
280 649
-10%
237 551
-15%
243 581
+3%
237 292
-3%
268 685
+13%
282 363
+5%
280 562
-1%
320 685
+14%
388 627
+21%
447 903
+15%
541 079
+21%
599 271
+11%
574 885
-4%
674 675
+17%
633 516
-6%
617 723
-2%
582 199
-6%
445 698
-23%
463 826
+4%
Pre-Tax Income
Interest Income Expense
(1 795)
2 006
1 230
555
3 588
2 476
2 527
0
0
1 878
3 019
2 663
1 366
889
(1 708)
(2 657)
(2 121)
(1 134)
29
1 328
2 740
6 181
4 023
5 349
3 845
3 656
2 079
(264)
(674)
(1 259)
(1 096)
813
1 085
849
(757)
(369)
1 939
4 002
2 333
1 829
1 047
Non-Reccuring Items
(46 209)
(47 980)
(48 067)
(47 924)
(2 509)
(6 351)
(6 270)
(9 921)
(10 133)
(14 403)
(20 513)
(16 087)
(15 680)
(8 494)
(573)
(1 038)
(915)
(5 572)
0
0
(4 701)
(56)
0
0
(95)
96
0
0
0
(3 736)
(8 313)
(8 313)
(8 313)
(5 097)
0
0
(553)
(438)
0
0
0
Gain/Loss on Disposition of Assets
101
433
(1 174)
(1 135)
(1 081)
230
932
1 607
1 556
0
790
70
65
55
31
(207)
(258)
77
(264)
(183)
(200)
(866)
(878)
(785)
(1 010)
(449)
(852)
(905)
0
(1 330)
(840)
(857)
(958)
71
(364)
(604)
(672)
109
126
367
296
Total Other Income
4 322
1 581
2 203
2 029
2 484
2 359
2 392
4 311
1 529
2 203
1 658
1 171
1 505
969
1 930
1 906
1 457
699
1 972
4 317
5 563
5 678
7 081
4 919
4 742
4 031
4 809
4 512
3 527
2 678
2 026
2 833
2 669
1 604
2 543
2 862
3 118
3 460
5 570
5 182
6 048
Pre-Tax Income
(29 125)
N/A
(11 756)
+60%
13 111
N/A
17 666
+35%
79 638
+351%
86 827
+9%
100 904
+16%
115 245
+14%
115 632
+0%
106 466
-8%
93 558
-12%
103 367
+10%
111 441
+8%
149 116
+34%
188 072
+26%
217 007
+15%
241 111
+11%
275 242
+14%
295 300
+7%
334 034
+13%
337 315
+1%
321 508
-5%
290 875
-10%
247 034
-15%
251 063
+2%
244 626
-3%
274 721
+12%
285 706
+4%
283 415
-1%
317 038
+12%
380 404
+20%
442 379
+16%
535 562
+21%
596 698
+11%
576 307
-3%
676 564
+17%
637 348
-6%
624 856
-2%
590 228
-6%
453 076
-23%
471 217
+4%
Net Income
Tax Provision
734
(7 456)
(17 501)
(19 417)
(25 838)
(14 898)
(21 339)
(21 963)
(21 940)
(28 530)
(22 412)
(24 833)
(24 816)
(33 867)
(44 255)
(53 056)
(62 403)
(70 842)
(76 425)
(85 035)
(80 202)
(73 280)
(66 494)
(55 378)
(58 909)
(59 419)
(64 956)
(67 210)
(68 080)
(74 096)
(93 551)
(111 229)
(140 554)
(159 622)
(151 500)
(172 362)
(157 597)
(153 272)
(142 426)
(111 346)
(113 530)
Income from Continuing Operations
(28 391)
(19 212)
(4 390)
(1 751)
53 800
71 929
79 565
93 282
93 692
77 936
71 146
78 534
86 625
115 249
143 817
163 951
178 708
204 400
218 875
248 999
257 113
248 228
224 381
191 656
192 154
185 207
209 765
218 496
215 335
242 942
286 853
331 150
395 008
437 076
424 807
504 202
479 751
471 584
447 802
341 730
357 687
Income to Minority Interest
(218)
(195)
(207)
(116)
(117)
(195)
(29)
(33)
(36)
(44)
(50)
(52)
(50)
(39)
(40)
(39)
(32)
(28)
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)
(28 609)
N/A
(19 408)
+32%
(4 597)
+76%
(1 868)
+59%
53 681
N/A
71 888
+34%
79 534
+11%
93 248
+17%
93 655
+0%
77 891
-17%
71 094
-9%
78 481
+10%
86 574
+10%
115 208
+33%
143 776
+25%
163 910
+14%
178 674
+9%
204 371
+14%
218 860
+7%
248 997
+14%
257 113
+3%
248 228
-3%
224 381
-10%
191 656
-15%
192 154
+0%
185 206
-4%
209 764
+13%
218 496
+4%
215 333
-1%
242 941
+13%
286 852
+18%
331 148
+15%
395 008
+19%
437 076
+11%
424 808
-3%
504 203
+19%
479 750
-5%
471 584
-2%
447 801
-5%
341 729
-24%
357 688
+5%
EPS (Diluted)
-159.82
N/A
-108.42
+32%
-25.53
+76%
-10.37
+59%
298.22
N/A
400.15
+34%
446.82
+12%
548.51
+23%
571.06
+4%
459.99
-19%
433.5
-6%
475.64
+10%
524.69
+10%
233.45
-56%
871.36
+273%
993.39
+14%
1 082.87
+9%
413.74
-62%
1 326.42
+221%
1 509.07
+14%
1 561.66
+3%
502.4
-68%
1 369.86
+173%
1 204.06
-12%
1 223.36
+2%
388.01
-68%
1 340.9
+246%
1 396.8
+4%
1 377.02
-1%
517.76
-62%
1 834.06
+254%
2 116.63
+15%
841.58
-60%
931.29
+11%
904.92
-3%
1 073.2
+19%
1 020.91
-5%
1 003.86
-2%
953.82
-5%
734.17
-23%
770.31
+5%

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 132,700+ 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.