First Time Loading...

Maxvalu Tokai Co Ltd
TSE:8198

Watchlist Manager
Maxvalu Tokai Co Ltd Logo
Maxvalu Tokai Co Ltd
TSE:8198
Watchlist
Price: 3 095 JPY Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

363.2B
+1%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+3%
5 Years
+60%
7 Years
+62%
10 Years
+88%
12.8B
+11%
Operating Income
Growth Rates:
1 Year
+25%
3 Years
+13%
5 Years
+143%
7 Years
+141%
10 Years
+312%
7.6B
+11%
Net Income
Growth Rates:
1 Year
+23%
3 Years
+30%
5 Years
+146%
7 Years
+206%
10 Years
+383%

Earnings Waterfall
Maxvalu Tokai Co Ltd

Revenue
363.2B JPY
Cost of Revenue
-258.1B JPY
Gross Profit
105.1B JPY
Operating Expenses
-92.3B JPY
Operating Income
12.8B JPY
Other Expenses
-5.2B JPY
Net Income
7.6B JPY

Income Statement
Maxvalu Tokai Co Ltd

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
193 488
N/A
201 849
+4%
203 765
+1%
204 986
+1%
206 605
+1%
208 666
+1%
210 583
+1%
213 646
+1%
216 379
+1%
219 408
+1%
221 453
+1%
222 709
+1%
223 974
+1%
224 682
+0%
225 309
+0%
225 237
0%
224 845
0%
225 600
+0%
224 793
0%
225 981
+1%
227 587
+1%
227 795
+0%
228 392
+0%
218 093
-5%
244 041
+12%
271 516
+11%
305 417
+12%
347 194
+14%
351 397
+1%
355 904
+1%
353 099
-1%
354 694
+0%
355 070
+0%
354 907
0%
353 335
0%
350 265
-1%
349 838
0%
351 107
+0%
354 635
+1%
359 053
+1%
363 163
+1%
Gross Profit
Cost of Revenue
(142 889)
(148 932)
(150 484)
(151 480)
(152 822)
(154 477)
(155 860)
(158 088)
(160 183)
(162 340)
(163 998)
(164 905)
(165 934)
(166 360)
(166 885)
(166 711)
(166 269)
(166 867)
(166 164)
(167 206)
(168 427)
(168 602)
(168 797)
(160 325)
(177 684)
(195 810)
(218 640)
(248 082)
(250 888)
(253 922)
(251 878)
(253 030)
(253 184)
(253 103)
(251 887)
(249 884)
(249 835)
(250 808)
(253 544)
(255 784)
(258 063)
Gross Profit
50 598
N/A
52 917
+5%
53 280
+1%
53 507
+0%
53 784
+1%
54 190
+1%
54 724
+1%
55 557
+2%
56 195
+1%
57 068
+2%
57 454
+1%
57 804
+1%
58 040
+0%
58 322
+0%
58 424
+0%
58 526
+0%
58 576
+0%
58 733
+0%
58 629
0%
58 775
+0%
59 160
+1%
59 193
+0%
59 595
+1%
57 768
-3%
66 357
+15%
75 706
+14%
86 777
+15%
99 112
+14%
100 509
+1%
101 982
+1%
101 221
-1%
101 664
+0%
101 886
+0%
101 804
0%
101 448
0%
100 381
-1%
100 003
0%
100 299
+0%
101 091
+1%
103 269
+2%
105 100
+2%
Operating Income
Operating Expenses
(47 491)
(49 704)
(49 970)
(50 007)
(50 417)
(50 925)
(52 083)
(51 692)
(51 902)
(52 277)
(52 462)
(52 587)
(52 731)
(52 896)
(52 958)
(53 095)
(53 343)
(53 479)
(53 489)
(53 654)
(53 899)
(54 237)
(54 599)
(52 681)
(60 595)
(68 556)
(77 354)
(87 956)
(89 137)
(90 256)
(90 637)
(91 143)
(90 908)
(90 508)
(90 024)
(89 560)
(89 734)
(89 997)
(91 430)
(91 757)
(92 302)
Selling, General & Administrative
(47 491)
(49 704)
(49 969)
(50 007)
(50 417)
(50 925)
(51 226)
(51 691)
(51 901)
(52 277)
(52 461)
(52 588)
(52 731)
(52 896)
(52 959)
(53 094)
(53 343)
(53 479)
(53 489)
(53 655)
(53 900)
(54 236)
(54 599)
(52 680)
(60 593)
(68 555)
(77 353)
(87 955)
(89 136)
(90 254)
(90 634)
(91 141)
(90 907)
(90 507)
(90 023)
(89 558)
(89 732)
(89 997)
(90 596)
(91 758)
(92 301)
Other Operating Expenses
0
0
0
0
0
0
(857)
0
0
(0)
(2)
0
(1)
0
1
(1)
0
0
0
1
1
(1)
0
0
(2)
(1)
0
0
(1)
(2)
(3)
(2)
0
(1)
(1)
0
(2)
0
(834)
1
(1)
Operating Income
3 108
N/A
3 213
+3%
3 311
+3%
3 499
+6%
3 366
-4%
3 265
-3%
2 641
-19%
3 867
+46%
4 295
+11%
4 791
+12%
4 993
+4%
5 217
+4%
5 309
+2%
5 426
+2%
5 466
+1%
5 431
-1%
5 233
-4%
5 254
+0%
5 140
-2%
5 121
0%
5 261
+3%
4 956
-6%
4 996
+1%
5 087
+2%
5 762
+13%
7 150
+24%
9 423
+32%
11 156
+18%
11 372
+2%
11 726
+3%
10 584
-10%
10 521
-1%
10 978
+4%
11 296
+3%
11 424
+1%
10 821
-5%
10 269
-5%
10 302
+0%
9 661
-6%
11 512
+19%
12 798
+11%
Pre-Tax Income
Interest Income Expense
(2)
156
(27)
(28)
63
57
86
82
(10)
(97)
(115)
(157)
(134)
(70)
(64)
(12)
(41)
(53)
(61)
(125)
(128)
(118)
(179)
(189)
(184)
(203)
(175)
(110)
(136)
(118)
(133)
(142)
(161)
(146)
(157)
(173)
(165)
(178)
(173)
(174)
(170)
Non-Reccuring Items
(1 337)
(906)
(522)
(608)
(587)
(880)
0
(776)
(634)
(811)
(823)
(718)
(890)
(172)
(163)
(143)
(150)
(191)
(192)
(171)
(240)
(419)
(493)
(884)
(967)
(1 831)
(1 889)
(2 122)
(1 778)
(2 975)
(2 872)
(2 440)
(2 635)
(1 143)
(1 129)
(924)
(906)
(850)
0
(1 041)
(1 162)
Gain/Loss on Disposition of Assets
5
122
0
117
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
2
5
6
0
0
0
0
0
0
0
Total Other Income
115
68
179
86
155
54
50
(52)
(38)
(17)
(33)
26
30
36
49
49
45
45
36
33
42
38
3
(5)
(29)
9
34
35
123
136
237
339
278
94
114
24
47
161
136
142
123
Pre-Tax Income
1 889
N/A
2 653
+40%
2 941
+11%
3 066
+4%
2 997
-2%
2 497
-17%
2 777
+11%
3 120
+12%
3 612
+16%
3 866
+7%
4 022
+4%
4 368
+9%
4 315
-1%
5 220
+21%
5 288
+1%
5 325
+1%
5 087
-4%
5 055
-1%
4 923
-3%
4 858
-1%
4 935
+2%
4 457
-10%
4 327
-3%
4 009
-7%
4 582
+14%
5 125
+12%
7 393
+44%
8 959
+21%
9 581
+7%
8 769
-8%
7 816
-11%
8 280
+6%
8 465
+2%
10 107
+19%
10 252
+1%
9 748
-5%
9 246
-5%
9 435
+2%
9 624
+2%
10 439
+8%
11 589
+11%
Net Income
Tax Provision
(373)
(1 160)
(1 525)
(1 576)
(1 566)
(1 414)
(1 794)
(1 907)
(2 049)
(2 209)
(2 002)
(2 071)
(2 015)
(2 226)
(2 114)
(2 095)
(2 013)
(1 972)
(1 994)
(1 972)
(2 011)
(1 818)
(1 761)
(1 559)
(1 768)
(2 382)
(3 087)
(3 688)
(3 847)
(3 505)
(3 231)
(3 419)
(2 566)
(2 622)
(2 610)
(2 413)
(3 134)
(3 267)
(3 361)
(3 568)
(3 955)
Income from Continuing Operations
1 516
1 493
1 416
1 490
1 431
1 083
983
1 213
1 564
1 658
2 021
2 298
2 300
2 994
3 174
3 230
3 074
3 083
2 929
2 886
2 924
2 639
2 566
2 450
2 814
2 743
4 306
5 271
5 734
5 264
4 585
4 861
5 899
7 485
7 642
7 335
6 112
6 168
6 263
6 871
7 634
Income to Minority Interest
65
84
91
115
136
185
207
216
229
216
203
205
194
205
212
152
144
130
118
164
177
146
137
105
76
194
174
175
150
39
35
39
64
110
108
90
74
1
0
0
0
Net Income (Common)
1 581
N/A
1 577
0%
1 507
-4%
1 605
+7%
1 567
-2%
1 268
-19%
1 190
-6%
1 429
+20%
1 793
+25%
1 874
+4%
2 224
+19%
2 503
+13%
2 493
0%
3 198
+28%
3 385
+6%
3 381
0%
3 217
-5%
3 212
0%
3 046
-5%
3 049
+0%
3 101
+2%
2 785
-10%
2 703
-3%
2 555
-5%
2 890
+13%
2 937
+2%
4 480
+53%
5 446
+22%
5 884
+8%
5 302
-10%
4 619
-13%
4 899
+6%
5 961
+22%
7 595
+27%
7 750
+2%
7 425
-4%
6 187
-17%
6 169
0%
6 263
+2%
6 870
+10%
7 634
+11%
EPS (Diluted)
87.83
N/A
87.61
0%
83.72
-4%
89.16
+6%
87.05
-2%
71.25
-18%
66.11
-7%
79.38
+20%
99.61
+25%
105.18
+6%
123.55
+17%
139.05
+13%
138.5
0%
179.41
+30%
188.05
+5%
187.83
0%
178.72
-5%
180.08
+1%
169.22
-6%
169.38
+0%
173.7
+3%
156.04
-10%
151.4
-3%
143.06
-6%
79.59
-44%
108.39
+36%
123.17
+14%
149.68
+22%
161.77
+8%
145.76
-10%
127.01
-13%
134.69
+6%
163.9
+22%
210.18
+28%
243.17
+16%
233.23
-4%
194.12
-17%
193.56
0%
196.49
+2%
215.51
+10%
239.47
+11%

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 134,200+ 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.