First Time Loading...

Tsuzuki Denki Co Ltd
TSE:8157

Watchlist Manager
Tsuzuki Denki Co Ltd Logo
Tsuzuki Denki Co Ltd
TSE:8157
Watchlist
Price: 2 210 JPY -0.9% Market Closed
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

134.4B
+4%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+12%
5 Years
+18%
7 Years
+27%
10 Years
+29%
7.6B
+19%
Operating Income
Growth Rates:
1 Year
+87%
3 Years
+144%
5 Years
+169%
7 Years
+243%
10 Years
+487%
6.7B
+18%
Net Income
Growth Rates:
1 Year
+138%
3 Years
+201%
5 Years
+263%
7 Years
+483%
10 Years
+631%

Earnings Waterfall
Tsuzuki Denki Co Ltd

Revenue
134.4B JPY
Cost of Revenue
-107.5B JPY
Gross Profit
26.9B JPY
Operating Expenses
-19.2B JPY
Operating Income
7.6B JPY
Other Expenses
-914m JPY
Net Income
6.7B JPY

Income Statement
Tsuzuki Denki 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
103 883
N/A
110 670
+7%
110 842
+0%
105 800
-5%
107 434
+2%
105 339
-2%
105 837
+0%
106 687
+1%
105 807
-1%
105 619
0%
105 240
0%
105 593
+0%
106 161
+1%
105 149
-1%
105 704
+1%
105 375
0%
107 584
+2%
111 973
+4%
113 393
+1%
113 993
+1%
114 035
+0%
118 872
+4%
118 461
0%
124 429
+5%
128 905
+4%
125 366
-3%
126 951
+1%
121 865
-4%
119 977
-2%
120 004
+0%
121 183
+1%
120 098
-1%
121 087
+1%
119 316
-1%
119 104
0%
121 262
+2%
120 920
0%
123 899
+2%
127 418
+3%
129 740
+2%
134 367
+4%
Gross Profit
Cost of Revenue
(87 222)
(92 816)
(92 830)
(87 995)
(89 786)
(88 170)
(88 559)
(89 007)
(88 327)
(88 135)
(87 706)
(87 957)
(87 897)
(86 707)
(87 101)
(87 049)
(88 767)
(92 514)
(93 514)
(93 687)
(93 375)
(97 376)
(96 989)
(101 909)
(105 649)
(102 290)
(103 995)
(99 911)
(98 430)
(98 538)
(99 117)
(97 933)
(98 324)
(96 804)
(96 227)
(98 061)
(97 811)
(99 720)
(102 419)
(104 257)
(107 489)
Gross Profit
16 661
N/A
17 854
+7%
18 012
+1%
17 805
-1%
17 648
-1%
17 169
-3%
17 278
+1%
17 680
+2%
17 480
-1%
17 484
+0%
17 534
+0%
17 636
+1%
18 264
+4%
18 442
+1%
18 603
+1%
18 326
-1%
18 817
+3%
19 459
+3%
19 879
+2%
20 306
+2%
20 660
+2%
21 496
+4%
21 472
0%
22 520
+5%
23 256
+3%
23 076
-1%
22 956
-1%
21 954
-4%
21 547
-2%
21 466
0%
22 066
+3%
22 165
+0%
22 763
+3%
22 512
-1%
22 877
+2%
23 201
+1%
23 109
0%
24 179
+5%
24 999
+3%
25 483
+2%
26 878
+5%
Operating Income
Operating Expenses
(15 358)
(15 789)
(15 716)
(15 748)
(15 768)
(15 730)
(15 778)
(15 900)
(15 881)
(15 711)
(15 815)
(15 858)
(16 033)
(16 300)
(16 478)
(16 495)
(16 566)
(16 921)
(17 107)
(17 540)
(17 819)
(18 178)
(18 291)
(18 507)
(18 650)
(18 619)
(18 546)
(18 330)
(18 411)
(18 264)
(18 257)
(18 386)
(18 495)
(18 500)
(18 805)
(18 966)
(19 029)
(19 061)
(18 981)
(19 045)
(19 229)
Selling, General & Administrative
(15 366)
(15 079)
(15 716)
(15 748)
(15 768)
(15 207)
(15 777)
(15 899)
(15 881)
(15 149)
(15 813)
(15 856)
(16 030)
(15 667)
(16 477)
(16 494)
(16 564)
(16 293)
(17 106)
(17 539)
(17 818)
(17 367)
(18 290)
(18 506)
(18 650)
(17 824)
(18 545)
(18 329)
(18 410)
(17 429)
(18 256)
(18 384)
(18 493)
(17 739)
(18 804)
(18 965)
(19 027)
(18 436)
(18 978)
(19 044)
(19 228)
Research & Development
0
(176)
0
0
0
(66)
0
0
0
0
0
0
0
(173)
0
0
0
(189)
0
0
0
(135)
0
0
0
(145)
0
0
0
(156)
0
0
0
(130)
0
0
0
(62)
0
0
0
Depreciation & Amortization
9
(534)
0
0
0
(456)
0
0
0
(475)
0
0
0
(459)
0
0
0
(438)
0
0
0
(675)
0
0
0
(649)
0
0
0
(678)
0
0
0
(629)
0
0
0
(562)
0
0
0
Other Operating Expenses
(1)
0
0
0
0
(1)
0
(1)
0
(87)
(2)
(2)
(3)
(1)
0
(1)
0
(1)
0
(1)
(1)
(1)
0
(1)
0
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(1)
(1)
0
(1)
(3)
0
0
Operating Income
1 303
N/A
2 065
+58%
2 296
+11%
2 057
-10%
1 880
-9%
1 439
-23%
1 500
+4%
1 780
+19%
1 599
-10%
1 773
+11%
1 719
-3%
1 778
+3%
2 231
+25%
2 142
-4%
2 125
-1%
1 831
-14%
2 251
+23%
2 538
+13%
2 772
+9%
2 766
0%
2 841
+3%
3 318
+17%
3 181
-4%
4 013
+26%
4 606
+15%
4 457
-3%
4 410
-1%
3 624
-18%
3 136
-13%
3 202
+2%
3 809
+19%
3 779
-1%
4 268
+13%
4 012
-6%
4 072
+1%
4 235
+4%
4 080
-4%
5 118
+25%
6 018
+18%
6 438
+7%
7 649
+19%
Pre-Tax Income
Interest Income Expense
539
0
(17)
2
7
151
86
86
155
57
62
69
(8)
132
38
27
177
113
122
236
186
230
253
135
142
135
105
134
26
85
(32)
(51)
43
316
288
271
196
538
422
486
489
Non-Reccuring Items
(364)
(154)
(16)
(16)
(58)
3
(165)
(434)
(404)
(403)
(367)
(147)
(169)
(186)
(171)
(148)
(118)
(195)
(217)
(210)
(249)
(161)
(158)
(199)
(193)
(192)
(214)
(148)
(137)
(36)
0
22
33
(14)
14
(17)
12
(195)
(194)
(229)
(242)
Gain/Loss on Disposition of Assets
0
25
52
52
52
25
0
0
0
0
0
0
0
(1)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
(101)
0
0
0
(53)
0
0
0
0
0
0
0
0
0
1 854
1 854
Total Other Income
(41)
33
46
121
234
166
201
209
115
21
(4)
(22)
66
24
126
131
20
7
80
100
114
122
75
40
41
18
(86)
(72)
53
40
108
139
114
116
205
233
204
118
117
58
(8)
Pre-Tax Income
1 437
N/A
1 969
+37%
2 361
+20%
2 216
-6%
2 115
-5%
1 784
-16%
1 622
-9%
1 641
+1%
1 465
-11%
1 448
-1%
1 410
-3%
1 678
+19%
2 120
+26%
2 111
0%
2 117
+0%
1 840
-13%
2 329
+27%
2 463
+6%
2 757
+12%
2 892
+5%
2 892
N/A
3 509
+21%
3 351
-5%
3 989
+19%
4 596
+15%
4 317
-6%
4 215
-2%
3 538
-16%
3 078
-13%
3 238
+5%
3 885
+20%
3 889
+0%
4 458
+15%
4 430
-1%
4 579
+3%
4 722
+3%
4 492
-5%
5 579
+24%
6 363
+14%
8 607
+35%
9 742
+13%
Net Income
Tax Provision
(517)
(987)
(1 127)
(1 101)
(1 120)
(1 318)
(1 339)
(1 249)
(1 174)
(731)
(754)
(773)
(966)
(790)
(832)
(763)
(932)
(948)
(1 211)
(1 043)
(1 037)
(1 297)
(1 061)
(1 436)
(1 564)
(1 161)
(1 155)
(891)
(806)
(818)
(995)
(1 044)
(1 209)
(1 453)
(1 498)
(1 519)
(1 449)
(1 844)
(2 029)
(2 667)
(2 815)
Income from Continuing Operations
920
982
1 234
1 115
995
466
283
392
291
717
656
905
1 154
1 321
1 285
1 077
1 397
1 515
1 546
1 849
1 855
2 212
2 290
2 553
3 032
3 156
3 060
2 647
2 272
2 420
2 890
2 845
3 249
2 977
3 081
3 203
3 043
3 735
4 334
5 940
6 927
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
(35)
(72)
(114)
(153)
(161)
(178)
(185)
(196)
(212)
(213)
(216)
(213)
(191)
Net Income (Common)
921
N/A
982
+7%
1 235
+26%
1 113
-10%
995
-11%
466
-53%
282
-39%
393
+39%
290
-26%
717
+147%
657
-8%
905
+38%
1 155
+28%
1 321
+14%
1 285
-3%
1 078
-16%
1 397
+30%
1 515
+8%
1 545
+2%
1 848
+20%
1 853
+0%
2 212
+19%
2 291
+4%
2 553
+11%
3 033
+19%
3 155
+4%
3 058
-3%
2 646
-13%
2 235
-16%
2 346
+5%
2 774
+18%
2 689
-3%
3 086
+15%
2 798
-9%
2 895
+3%
3 006
+4%
2 830
-6%
3 521
+24%
4 116
+17%
5 727
+39%
6 735
+18%
EPS (Diluted)
76.75
N/A
81.83
+7%
102.91
+26%
92.75
-10%
82.91
-11%
38.35
-54%
23.5
-39%
32.75
+39%
24.16
-26%
58.39
+142%
54.75
-6%
75.41
+38%
96.25
+28%
101.62
+6%
85.66
-16%
71.86
-16%
87.31
+22%
96.06
+10%
90.88
-5%
108.7
+20%
107.9
-1%
128.86
+19%
132.88
+3%
147.51
+11%
175.03
+19%
182.08
+4%
175.35
-4%
151.39
-14%
127.49
-16%
134.04
+5%
157.77
+18%
152.35
-3%
174.55
+15%
158.47
-9%
163.21
+3%
168.81
+3%
158.41
-6%
197.48
+25%
229.48
+16%
318.98
+39%
374.56
+17%

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 135,500+ 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.