First Time Loading...

Yaoko Co Ltd
TSE:8279

Watchlist Manager
Yaoko Co Ltd Logo
Yaoko Co Ltd
TSE:8279
Watchlist
Price: 8 386 JPY 0.36% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

604.1B
+2%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+20%
5 Years
+40%
7 Years
+78%
10 Years
+128%
31.8B
+7%
Operating Income
Growth Rates:
1 Year
+29%
3 Years
+25%
5 Years
+77%
7 Years
+125%
10 Years
+169%
21.1B
+12%
Net Income
Growth Rates:
1 Year
+38%
3 Years
+29%
5 Years
+61%
7 Years
+119%
10 Years
+222%

Earnings Waterfall
Yaoko Co Ltd

Revenue
604.1B JPY
Cost of Revenue
-434.5B JPY
Gross Profit
169.6B JPY
Operating Expenses
-137.8B JPY
Operating Income
31.8B JPY
Other Expenses
-10.7B JPY
Net Income
21.1B JPY

Income Statement
Yaoko 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
265 282
N/A
274 149
+3%
282 389
+3%
291 613
+3%
300 233
+3%
307 353
+2%
314 691
+2%
319 445
+2%
322 228
+1%
325 439
+1%
330 302
+1%
333 954
+1%
339 934
+2%
343 059
+1%
359 554
+5%
377 071
+5%
396 925
+5%
414 991
+5%
419 502
+1%
427 085
+2%
432 187
+1%
435 084
+1%
440 513
+1%
444 488
+1%
449 296
+1%
460 476
+2%
479 672
+4%
493 639
+3%
503 544
+2%
507 862
+1%
509 460
+0%
518 832
+2%
527 538
+2%
536 025
+2%
541 502
+1%
546 454
+1%
557 891
+2%
564 486
+1%
576 190
+2%
589 587
+2%
604 100
+2%
Gross Profit
Cost of Revenue
(181 429)
(187 627)
(193 239)
(199 273)
(205 148)
(210 136)
(215 349)
(218 920)
(221 049)
(223 317)
(226 734)
(229 241)
(233 596)
(235 996)
(249 642)
(264 169)
(280 237)
(294 931)
(298 135)
(303 595)
(307 190)
(309 524)
(313 591)
(316 579)
(319 986)
(328 243)
(341 559)
(352 133)
(359 292)
(363 286)
(364 798)
(370 903)
(377 651)
(384 259)
(388 947)
(392 992)
(401 273)
(405 790)
(414 199)
(424 036)
(434 479)
Gross Profit
83 853
N/A
86 522
+3%
89 150
+3%
92 340
+4%
95 085
+3%
97 217
+2%
99 342
+2%
100 525
+1%
101 179
+1%
102 122
+1%
103 568
+1%
104 713
+1%
106 338
+2%
107 063
+1%
109 912
+3%
112 902
+3%
116 688
+3%
120 060
+3%
121 367
+1%
123 490
+2%
124 997
+1%
125 560
+0%
126 922
+1%
127 909
+1%
129 310
+1%
132 233
+2%
138 113
+4%
141 506
+2%
144 252
+2%
144 576
+0%
144 662
+0%
147 929
+2%
149 887
+1%
151 766
+1%
152 555
+1%
153 462
+1%
156 618
+2%
158 696
+1%
161 991
+2%
165 551
+2%
169 621
+2%
Operating Income
Operating Expenses
(72 005)
(74 524)
(76 697)
(78 761)
(81 146)
(83 747)
(85 035)
(86 099)
(86 760)
(88 272)
(89 675)
(90 932)
(92 204)
(92 543)
(94 682)
(97 142)
(100 182)
(103 091)
(104 152)
(105 727)
(107 049)
(107 660)
(109 050)
(109 986)
(110 423)
(112 351)
(115 103)
(116 665)
(118 871)
(122 118)
(122 398)
(124 048)
(125 301)
(127 685)
(128 934)
(130 666)
(132 024)
(132 461)
(134 364)
(135 834)
(137 796)
Selling, General & Administrative
(72 004)
(70 252)
(76 697)
(78 759)
(81 146)
(78 668)
(85 033)
(86 098)
(86 759)
(82 662)
(89 678)
(90 935)
(92 206)
(86 402)
(94 682)
(97 142)
(100 183)
(94 962)
(104 153)
(105 727)
(107 049)
(106 645)
(109 050)
(109 986)
(110 422)
(102 173)
(115 103)
(116 666)
(118 872)
(111 520)
(122 397)
(124 046)
(125 299)
(116 366)
(128 933)
(130 667)
(132 023)
(121 598)
(134 364)
(135 834)
(137 796)
Depreciation & Amortization
0
(4 271)
0
0
0
(5 078)
0
0
0
(5 612)
0
0
0
(6 142)
0
0
0
(8 129)
0
0
0
(1 015)
0
0
0
(10 178)
0
0
0
(10 597)
0
0
0
(11 318)
0
0
0
(10 863)
0
0
0
Other Operating Expenses
(1)
(1)
0
(2)
0
0
(2)
(1)
(1)
2
3
3
0
1
0
0
1
0
1
0
0
0
0
0
(1)
0
0
0
1
(1)
0
(2)
(2)
(1)
0
1
(1)
0
0
0
0
Operating Income
11 848
N/A
11 998
+1%
12 453
+4%
13 579
+9%
13 939
+3%
13 470
-3%
14 307
+6%
14 426
+1%
14 419
0%
13 850
-4%
13 893
+0%
13 781
-1%
14 134
+3%
14 520
+3%
15 230
+5%
15 760
+3%
16 506
+5%
16 969
+3%
17 215
+1%
17 763
+3%
17 948
+1%
17 900
0%
17 872
0%
17 923
+0%
18 887
+5%
19 882
+5%
23 010
+16%
24 841
+8%
25 381
+2%
22 458
-12%
22 264
-1%
23 881
+7%
24 586
+3%
24 081
-2%
23 621
-2%
22 796
-3%
24 594
+8%
26 235
+7%
27 627
+5%
29 717
+8%
31 825
+7%
Pre-Tax Income
Interest Income Expense
(198)
(195)
(194)
(193)
(185)
(176)
(231)
(283)
(342)
(402)
(399)
(394)
(387)
(392)
(416)
(146)
(184)
(209)
(215)
(517)
(510)
(506)
(498)
(484)
(471)
(459)
(449)
(443)
(434)
(437)
(505)
(588)
(691)
(937)
(870)
(835)
(732)
(676)
(569)
(570)
(508)
Non-Reccuring Items
(429)
(97)
(92)
(147)
(213)
(794)
858
802
836
(1 091)
59
163
160
(2 284)
(59)
(77)
(29)
(514)
(593)
(690)
(906)
(2 288)
(2 209)
(2 101)
(1 926)
(890)
(902)
(819)
(809)
(717)
(713)
(784)
(749)
(909)
(906)
(897)
(932)
(830)
(831)
(829)
(830)
Gain/Loss on Disposition of Assets
51
50
0
2
(1 324)
339
0
0
0
0
0
0
0
2 219
0
1
1
(17)
0
0
(18)
2 530
0
0
0
22
0
0
0
(406)
(405)
(405)
(402)
(5)
0
0
(1 297)
(1 288)
0
0
0
Total Other Income
54
37
90
22
36
48
(1 311)
(1 319)
(11)
1 199
133
140
143
86
73
71
73
63
49
45
2 610
94
2 724
2 724
178
206
207
211
207
191
178
175
174
146
49
52
63
38
(1 204)
(1 208)
63
Pre-Tax Income
11 326
N/A
11 793
+4%
12 257
+4%
13 263
+8%
12 253
-8%
12 887
+5%
13 623
+6%
13 626
+0%
14 902
+9%
13 556
-9%
13 686
+1%
13 690
+0%
14 050
+3%
14 149
+1%
14 828
+5%
15 609
+5%
16 367
+5%
16 292
0%
16 456
+1%
16 601
+1%
19 124
+15%
17 730
-7%
17 889
+1%
18 062
+1%
16 668
-8%
18 761
+13%
21 866
+17%
23 790
+9%
24 345
+2%
21 089
-13%
20 819
-1%
22 279
+7%
22 918
+3%
22 376
-2%
21 894
-2%
21 116
-4%
21 696
+3%
23 479
+8%
25 023
+7%
27 110
+8%
30 550
+13%
Net Income
Tax Provision
(4 697)
(4 608)
(4 708)
(4 985)
(4 757)
(4 977)
(5 071)
(4 977)
(5 056)
(4 491)
(4 512)
(4 409)
(4 431)
(4 221)
(4 512)
(4 857)
(5 160)
(5 288)
(5 327)
(5 330)
(6 011)
(5 932)
(5 995)
(6 049)
(5 705)
(6 303)
(7 239)
(7 809)
(7 980)
(6 495)
(6 435)
(6 963)
(7 192)
(6 993)
(6 733)
(6 381)
(6 448)
(7 630)
(7 758)
(8 339)
(9 447)
Income from Continuing Operations
6 629
7 185
7 549
8 278
7 496
7 910
8 552
8 649
9 846
9 065
9 174
9 281
9 619
9 928
10 316
10 752
11 207
11 004
11 129
11 271
13 113
11 798
11 894
12 013
10 963
12 458
14 627
15 981
16 365
14 594
14 384
15 316
15 726
15 383
15 161
14 735
15 248
15 849
17 265
18 771
21 103
Income to Minority Interest
(78)
(74)
(61)
(73)
(73)
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
0
0
0
0
Net Income (Common)
6 550
N/A
7 110
+9%
7 487
+5%
8 204
+10%
7 422
-10%
7 834
+6%
8 481
+8%
8 609
+2%
9 831
+14%
9 065
-8%
9 174
+1%
9 282
+1%
9 619
+4%
9 927
+3%
10 316
+4%
10 751
+4%
11 205
+4%
11 004
-2%
11 128
+1%
11 271
+1%
13 113
+16%
11 798
-10%
11 894
+1%
12 012
+1%
10 963
-9%
12 458
+14%
14 627
+17%
15 982
+9%
16 365
+2%
14 593
-11%
14 383
-1%
15 314
+6%
15 726
+3%
15 382
-2%
15 161
-1%
14 735
-3%
15 247
+3%
15 849
+4%
17 265
+9%
18 770
+9%
21 102
+12%
EPS (Diluted)
167.94
N/A
182.3
+9%
191.97
+5%
210.35
+10%
190.3
-10%
201.76
+6%
217.46
+8%
220.74
+2%
252.07
+14%
233.47
-7%
235.23
+1%
238
+1%
246.64
+4%
255.67
+4%
264.51
+3%
275.66
+4%
287.3
+4%
283.4
-1%
285.33
+1%
289
+1%
337.7
+17%
303.84
-10%
303.96
+0%
290.76
-4%
265.41
-9%
305.64
+15%
354.13
+16%
386.92
+9%
396.18
+2%
353.29
-11%
348.1
-1%
370.63
+6%
380.51
+3%
372.28
-2%
366.84
-1%
356.46
-3%
368.82
+3%
383.41
+4%
417.51
+9%
453.74
+9%
510.27
+12%

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 133,600+ 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.