First Time Loading...
K

Keiyo Co Ltd
TSE:8168

Watchlist Manager
Keiyo Co Ltd
TSE:8168
Watchlist
Price: 1 298 JPY 0.08% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

94.3B
-1%
Revenue
Growth Rates:
1 Year
-5%
3 Years
-17%
5 Years
-22%
7 Years
-39%
10 Years
-47%
4.6B
-7%
Operating Income
Growth Rates:
1 Year
-3%
3 Years
+3%
5 Years
+11 168%
7 Years
+650%
10 Years
+75%
3.3B
+8%
Net Income
Growth Rates:
1 Year
-14%
3 Years
+25%
5 Years
-
7 Years
-
10 Years
+121%

Earnings Waterfall
Keiyo Co Ltd

Revenue
94.3B JPY
Cost of Revenue
-58.4B JPY
Gross Profit
35.8B JPY
Operating Expenses
-31.2B JPY
Operating Income
4.6B JPY
Other Expenses
-1.4B JPY
Net Income
3.3B JPY

Income Statement
Keiyo Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Aug-2013 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
Revenue
Revenue
177 314
N/A
174 593
-2%
174 020
0%
176 991
+2%
175 171
-1%
173 270
-1%
169 252
-2%
162 483
-4%
159 638
-2%
158 668
-1%
157 797
-1%
155 671
-1%
153 524
-1%
150 707
-2%
146 896
-3%
144 089
-2%
140 668
-2%
136 459
-3%
132 191
-3%
127 071
-4%
121 446
-4%
118 377
-3%
114 838
-3%
111 616
-3%
109 441
-2%
109 328
0%
107 628
-2%
110 356
+3%
113 684
+3%
112 371
-1%
113 411
+1%
110 981
-2%
106 554
-4%
104 844
-2%
103 135
-2%
100 078
-3%
98 840
-1%
97 525
-1%
96 728
-1%
95 192
-2%
94 259
-1%
Gross Profit
Cost of Revenue
(129 100)
(127 054)
(126 881)
(128 985)
(127 550)
(126 264)
(123 299)
(118 371)
(116 414)
(115 636)
(114 738)
(112 642)
(110 660)
(108 027)
(104 704)
(102 042)
(98 958)
(95 271)
(91 302)
(87 409)
(82 695)
(80 164)
(77 806)
(74 992)
(73 216)
(72 718)
(71 123)
(72 348)
(74 206)
(73 054)
(73 662)
(71 672)
(68 465)
(67 190)
(65 153)
(63 549)
(62 200)
(60 884)
(59 904)
(58 753)
(58 432)
Gross Profit
48 214
N/A
47 539
-1%
47 139
-1%
48 006
+2%
47 621
-1%
47 006
-1%
45 953
-2%
44 112
-4%
43 224
-2%
43 032
0%
43 059
+0%
43 029
0%
42 864
0%
42 680
0%
42 192
-1%
42 047
0%
41 710
-1%
41 188
-1%
40 889
-1%
39 662
-3%
38 751
-2%
38 213
-1%
37 032
-3%
36 624
-1%
36 225
-1%
36 610
+1%
36 505
0%
38 008
+4%
39 478
+4%
39 317
0%
39 749
+1%
39 309
-1%
38 089
-3%
37 654
-1%
37 982
+1%
36 529
-4%
36 640
+0%
36 641
+0%
36 824
+0%
36 439
-1%
35 827
-2%
Operating Income
Operating Expenses
(45 574)
(45 533)
(45 261)
(45 609)
(45 558)
(45 420)
(45 049)
(44 169)
(43 395)
(43 072)
(42 899)
(42 441)
(42 248)
(41 479)
(40 858)
(40 452)
(39 925)
(39 691)
(39 359)
(38 791)
(38 710)
(38 741)
(38 592)
(38 122)
(37 489)
(36 772)
(35 981)
(35 135)
(35 001)
(34 543)
(34 860)
(34 945)
(34 026)
(33 459)
(32 846)
(31 993)
(31 863)
(31 663)
(31 583)
(31 461)
(31 207)
Selling, General & Administrative
(45 571)
(45 532)
(43 838)
(45 609)
(45 557)
(45 418)
(43 712)
(44 167)
(43 395)
(43 072)
(41 566)
(42 442)
(42 247)
(41 478)
(39 492)
(40 451)
(39 924)
(39 691)
(37 954)
(38 790)
(38 709)
(38 742)
(37 053)
(38 121)
(37 489)
(36 770)
(34 256)
(35 135)
(35 000)
(34 541)
(33 164)
(34 943)
(34 024)
(33 459)
(31 186)
(31 993)
(31 862)
(31 662)
(29 948)
(31 460)
(31 207)
Depreciation & Amortization
0
0
(1 422)
0
0
0
(1 336)
0
0
0
(1 333)
0
0
0
(1 366)
0
0
0
(1 404)
0
0
0
(1 538)
0
0
0
(1 724)
0
0
0
(1 695)
0
0
0
(1 658)
0
0
0
(1 635)
0
0
Other Operating Expenses
(3)
0
(1)
0
(1)
(2)
0
(2)
0
0
0
0
(1)
(1)
0
(1)
(1)
0
(1)
(1)
(1)
(1)
(1)
(3)
0
0
(1)
0
(1)
(2)
(1)
(2)
(2)
0
(2)
0
(1)
(1)
0
0
0
Operating Income
2 640
N/A
2 006
-24%
1 878
-6%
2 397
+28%
2 063
-14%
1 586
-23%
904
-43%
(57)
N/A
(171)
-200%
(40)
+77%
160
N/A
588
+268%
616
+5%
1 201
+95%
1 334
+11%
1 595
+20%
1 785
+12%
1 497
-16%
1 530
+2%
871
-43%
41
-95%
(528)
N/A
(1 560)
-195%
(1 498)
+4%
(1 264)
+16%
(162)
+87%
524
N/A
2 873
+448%
4 477
+56%
4 774
+7%
4 889
+2%
4 364
-11%
4 063
-7%
4 195
+3%
5 136
+22%
4 536
-12%
4 777
+5%
4 978
+4%
5 241
+5%
4 978
-5%
4 620
-7%
Pre-Tax Income
Interest Income Expense
44
53
(14)
(9)
26
49
70
95
104
98
89
82
77
78
89
98
103
109
115
122
132
147
1 913
189
2 035
2 030
1 996
1 983
106
117
130
141
153
155
199
200
196
196
231
214
266
Non-Reccuring Items
(571)
(579)
(742)
(739)
(678)
(622)
(499)
(648)
(846)
(870)
(3 851)
(3 835)
(3 467)
(3 484)
(244)
(294)
(204)
(563)
(636)
(573)
(1 345)
(991)
(1 414)
599
969
628
(1 202)
(964)
(1 372)
(991)
(1 205)
(1 243)
(632)
(638)
(529)
(736)
(734)
(828)
(1 014)
(587)
(454)
Gain/Loss on Disposition of Assets
(31)
(34)
(36)
0
0
(2)
(117)
0
0
28
28
0
0
34
34
0
0
3
3
0
0
0
616
0
0
0
0
0
0
0
0
0
0
19
19
(220)
(622)
(638)
(638)
0
0
Total Other Income
695
673
718
707
743
742
776
759
827
883
870
897
915
809
787
821
726
758
805
771
788
716
640
650
636
614
591
575
563
582
583
485
541
508
199
486
311
192
85
(328)
96
Pre-Tax Income
2 777
N/A
2 119
-24%
1 804
-15%
2 356
+31%
2 154
-9%
1 753
-19%
1 134
-35%
149
-87%
(86)
N/A
99
N/A
(2 704)
N/A
(2 268)
+16%
(1 859)
+18%
(1 362)
+27%
2 000
N/A
2 220
+11%
2 410
+9%
1 804
-25%
1 817
+1%
1 191
-34%
(384)
N/A
(656)
-71%
195
N/A
(60)
N/A
2 376
N/A
3 110
+31%
1 909
-39%
4 467
+134%
3 774
-16%
4 482
+19%
4 397
-2%
3 747
-15%
4 125
+10%
4 239
+3%
5 024
+19%
4 266
-15%
3 928
-8%
3 900
-1%
3 905
+0%
4 277
+10%
4 528
+6%
Net Income
Tax Provision
(1 304)
(1 012)
(846)
(1 078)
(904)
(772)
(608)
(511)
(460)
(533)
(1 611)
(1 490)
(1 586)
(1 725)
(784)
(804)
(902)
(653)
(521)
(286)
199
272
147
132
(557)
(835)
(669)
(1 395)
(1 161)
(1 373)
(1 354)
(1 090)
(1 213)
(994)
(1 250)
(120)
(137)
(205)
(211)
(1 256)
(1 268)
Income from Continuing Operations
1 473
1 107
958
1 278
1 250
981
526
(362)
(546)
(434)
(4 315)
(3 758)
(3 445)
(3 087)
1 216
1 416
1 508
1 151
1 296
905
(185)
(384)
342
72
1 819
2 275
1 240
3 072
2 613
3 109
3 043
2 657
2 912
3 245
3 774
4 146
3 791
3 695
3 694
3 021
3 260
Net Income (Common)
1 473
N/A
1 107
-25%
957
-14%
1 277
+33%
1 249
-2%
980
-22%
525
-46%
(362)
N/A
(547)
-51%
(434)
+21%
(4 316)
-894%
(3 759)
+13%
(3 447)
+8%
(3 089)
+10%
1 215
N/A
1 414
+16%
1 508
+7%
1 149
-24%
1 296
+13%
906
-30%
(185)
N/A
(383)
-107%
342
N/A
72
-79%
1 817
+2 424%
2 273
+25%
1 240
-45%
3 070
+148%
2 614
-15%
3 109
+19%
3 043
-2%
2 657
-13%
2 912
+10%
3 246
+11%
3 773
+16%
4 146
+10%
3 791
-9%
3 695
-3%
3 694
0%
3 020
-18%
3 259
+8%
EPS (Diluted)
27.79
N/A
20.88
-25%
18.05
-14%
24.09
+33%
23.56
-2%
18.49
-22%
9.99
-46%
-6.83
N/A
-10.32
-51%
-8.18
+21%
-82.09
-904%
-70.92
+14%
-65.03
+8%
-58.28
+10%
22.52
N/A
21.75
-3%
23.2
+7%
17.67
-24%
19.9
+13%
13.93
-30%
-2.84
N/A
-5.88
-107%
5.25
N/A
1.11
-79%
27.89
+2 413%
34.9
+25%
19.04
-45%
47.13
+148%
40.13
-15%
47.73
+19%
46.72
-2%
40.79
-13%
44.71
+10%
49.83
+11%
58.58
+18%
69.47
+19%
63.52
-9%
61.91
-3%
62.09
+0%
51.78
-17%
55.88
+8%

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 134,700+ 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.