First Time Loading...

Tokyo Tatemono Co Ltd
TSE:8804

Watchlist Manager
Tokyo Tatemono Co Ltd Logo
Tokyo Tatemono Co Ltd
TSE:8804
Watchlist
Price: 2 625.5 JPY -0.25%
Updated: May 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

375.9B
+18%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+12%
5 Years
+38%
7 Years
+48%
10 Years
+71%
70.5B
+34%
Operating Income
Growth Rates:
1 Year
+9%
3 Years
+42%
5 Years
+51%
7 Years
+94%
10 Years
+140%
45.1B
+38%
Net Income
Growth Rates:
1 Year
+5%
3 Years
+42%
5 Years
+65%
7 Years
+128%
10 Years
+345%

Earnings Waterfall
Tokyo Tatemono Co Ltd

Revenue
375.9B JPY
Cost of Revenue
-266.8B JPY
Gross Profit
109.1B JPY
Operating Expenses
-38.6B JPY
Operating Income
70.5B JPY
Other Expenses
-25.4B JPY
Net Income
45.1B JPY

Income Statement
Tokyo Tatemono 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
220 026
N/A
232 787
+6%
247 320
+6%
255 804
+3%
237 049
-7%
250 210
+6%
246 516
-1%
250 127
+1%
260 012
+4%
231 867
-11%
240 376
+4%
231 800
-4%
254 498
+10%
242 838
-5%
241 399
-1%
241 338
0%
266 983
+11%
312 851
+17%
314 879
+1%
312 765
-1%
273 302
-13%
268 721
-2%
317 239
+18%
325 948
+3%
323 036
-1%
335 183
+4%
289 185
-14%
289 758
+0%
334 980
+16%
340 671
+2%
345 136
+1%
345 269
+0%
340 477
-1%
359 469
+6%
392 953
+9%
385 756
-2%
349 940
-9%
346 649
-1%
314 544
-9%
319 684
+2%
375 946
+18%
Gross Profit
Cost of Revenue
(166 031)
(174 805)
(185 367)
(191 408)
(180 696)
(188 264)
(184 479)
(187 814)
(197 335)
(177 095)
(184 683)
(174 338)
(190 433)
(179 738)
(176 979)
(177 758)
(189 095)
(217 125)
(218 504)
(216 233)
(192 134)
(193 915)
(230 117)
(236 151)
(233 342)
(246 135)
(214 492)
(217 151)
(251 954)
(250 780)
(251 345)
(248 251)
(247 933)
(262 395)
(280 197)
(277 157)
(248 452)
(242 011)
(224 433)
(228 570)
(266 829)
Gross Profit
53 995
N/A
57 982
+7%
61 953
+7%
64 396
+4%
56 353
-12%
61 946
+10%
62 037
+0%
62 313
+0%
62 677
+1%
54 772
-13%
55 693
+2%
57 462
+3%
64 065
+11%
63 100
-2%
64 420
+2%
63 580
-1%
77 888
+23%
95 726
+23%
96 375
+1%
96 532
+0%
81 168
-16%
74 806
-8%
87 122
+16%
89 797
+3%
89 694
0%
89 048
-1%
74 693
-16%
72 607
-3%
83 026
+14%
89 891
+8%
93 791
+4%
97 018
+3%
92 544
-5%
97 074
+5%
112 756
+16%
108 599
-4%
101 488
-7%
104 638
+3%
90 111
-14%
91 114
+1%
109 117
+20%
Operating Income
Operating Expenses
(24 633)
(24 441)
(24 666)
(25 023)
(25 794)
(27 192)
(27 721)
(27 608)
(28 238)
(26 979)
(26 892)
(28 085)
(27 702)
(27 707)
(28 723)
(29 806)
(33 131)
(35 031)
(35 442)
(34 984)
(34 403)
(35 447)
(37 405)
(38 019)
(37 284)
(38 086)
(36 073)
(34 802)
(33 395)
(32 637)
(32 436)
(32 732)
(33 760)
(33 862)
(36 059)
(36 397)
(37 010)
(38 375)
(37 810)
(38 608)
(38 609)
Selling, General & Administrative
(24 633)
(24 441)
(24 664)
(25 022)
(25 793)
(27 191)
(27 721)
(27 607)
(28 237)
(26 978)
(26 892)
(28 084)
(27 701)
(27 706)
(28 721)
(29 805)
(33 130)
(35 031)
(35 441)
(34 983)
(34 402)
(35 444)
(37 404)
(38 018)
(37 283)
(38 085)
(36 072)
(34 802)
(33 393)
(32 636)
(32 434)
(32 729)
(33 759)
(33 860)
(36 058)
(36 396)
(37 009)
(38 375)
(37 809)
(38 607)
(38 608)
Other Operating Expenses
0
0
(2)
(1)
(1)
(1)
0
(1)
(1)
(1)
0
(1)
(1)
(1)
(2)
(1)
(1)
0
(1)
0
(1)
(3)
(1)
0
(1)
(1)
(1)
0
(2)
(1)
0
(3)
(1)
(2)
(1)
0
(1)
0
0
(1)
(1)
Operating Income
29 362
N/A
33 541
+14%
37 287
+11%
39 373
+6%
30 559
-22%
34 754
+14%
34 316
-1%
34 705
+1%
34 439
-1%
27 793
-19%
28 801
+4%
29 377
+2%
36 363
+24%
35 393
-3%
35 697
+1%
33 774
-5%
44 757
+33%
60 695
+36%
60 933
+0%
61 548
+1%
46 765
-24%
39 359
-16%
49 717
+26%
51 778
+4%
52 410
+1%
50 962
-3%
38 620
-24%
37 805
-2%
49 631
+31%
57 254
+15%
61 355
+7%
64 286
+5%
58 784
-9%
63 212
+8%
76 697
+21%
72 202
-6%
64 478
-11%
66 263
+3%
52 301
-21%
52 506
+0%
70 508
+34%
Pre-Tax Income
Interest Income Expense
4 194
791
(97)
(1 146)
(8 523)
(9 077)
(6 751)
(6 207)
(5 121)
(4 297)
(5 066)
(3 550)
(2 619)
(2 140)
(2 001)
(2 123)
(2 420)
(2 294)
(2 404)
(2 060)
(3 165)
(3 208)
(3 240)
(4 146)
(4 499)
(1 528)
(646)
(324)
(31)
(362)
(1 112)
4 817
(1 774)
(2 733)
235
(4 944)
(570)
354
(1 724)
(707)
215
Non-Reccuring Items
(12 671)
(14 067)
(14 325)
(18 590)
(9 885)
(13 219)
(12 846)
(8 820)
(5 282)
(2 796)
(2 742)
(3 019)
(1 407)
(1 552)
(1 564)
(1 060)
(3 855)
(3 955)
(3 948)
(3 936)
(2 654)
(1 937)
(2 452)
(2 467)
(1 183)
(4 088)
(4 399)
(4 279)
(4 551)
(2 730)
(1 664)
(1 822)
(379)
(361)
(613)
(741)
(1 548)
(1 505)
(1 536)
(1 346)
(4 021)
Gain/Loss on Disposition of Assets
1 972
134 220
134 595
134 725
132 758
2 630
2 264
412
990
2 533
2 513
2 501
2 772
904
924
1 185
257
266
903
669
691
1 058
420
391
363
161
350
599
2 619
436
245
3
4
176
371
386
717
546
523
527
2 961
Total Other Income
(1 576)
(1 884)
(1 961)
(2 199)
(2 581)
(2 537)
(2 546)
(2 713)
(3 064)
(2 588)
(2 610)
(2 591)
(2 018)
(2 836)
(2 748)
(2 471)
(2 921)
(2 067)
(1 652)
(1 530)
(1 536)
(1 824)
(2 105)
(2 324)
(1 762)
(2 323)
(2 003)
(1 668)
(745)
1 196
1 145
1 320
(401)
244
443
96
(327)
(770)
(989)
(1 129)
(1 252)
Pre-Tax Income
21 281
N/A
152 601
+617%
155 499
+2%
152 163
-2%
142 328
-6%
12 551
-91%
14 437
+15%
17 377
+20%
21 962
+26%
20 645
-6%
20 896
+1%
22 718
+9%
33 091
+46%
29 769
-10%
30 308
+2%
29 305
-3%
35 818
+22%
52 645
+47%
53 832
+2%
54 691
+2%
40 101
-27%
33 448
-17%
42 340
+27%
43 232
+2%
45 329
+5%
43 184
-5%
31 922
-26%
32 133
+1%
46 923
+46%
55 794
+19%
59 969
+7%
68 604
+14%
56 234
-18%
60 538
+8%
77 133
+27%
66 999
-13%
62 750
-6%
64 888
+3%
48 575
-25%
49 851
+3%
68 411
+37%
Net Income
Tax Provision
(10 688)
(25 798)
(26 389)
(18 625)
(8 965)
6 687
6 697
(1 197)
(5 062)
(8 703)
(9 682)
(9 490)
(12 627)
(9 341)
(8 878)
(9 280)
(12 249)
(16 166)
(17 497)
(17 385)
(11 945)
(10 765)
(13 343)
(13 712)
(14 504)
(14 153)
(10 328)
(9 450)
(14 083)
(17 158)
(17 854)
(21 236)
(20 295)
(21 207)
(26 013)
(23 079)
(18 666)
(20 294)
(16 081)
(16 216)
(22 568)
Income from Continuing Operations
10 593
126 803
129 110
133 538
133 363
19 238
21 134
16 180
16 900
11 942
11 214
13 228
20 464
20 428
21 430
20 025
23 569
36 479
36 335
37 306
28 156
22 683
28 997
29 520
30 825
29 031
21 594
22 683
32 840
38 636
42 115
47 368
35 939
39 331
51 120
43 920
44 084
44 594
32 494
33 635
45 843
Income to Minority Interest
(471)
(48 830)
(49 454)
(49 458)
(50 419)
(1 776)
(1 277)
(1 361)
(540)
(888)
(873)
(844)
(721)
(672)
(726)
(763)
(970)
(1 021)
(1 029)
(1 023)
(878)
(873)
(964)
(1 017)
(1 027)
(1 093)
(999)
(1 016)
(1 044)
(996)
(968)
(952)
(972)
(989)
(1 009)
(1 007)
(1 021)
(1 002)
(944)
(878)
(758)
Net Income (Common)
10 121
N/A
77 971
+670%
79 656
+2%
84 079
+6%
82 944
-1%
17 464
-79%
19 857
+14%
14 820
-25%
16 359
+10%
11 053
-32%
10 341
-6%
12 382
+20%
19 742
+59%
19 754
+0%
20 701
+5%
19 261
-7%
22 599
+17%
35 457
+57%
35 306
0%
36 284
+3%
27 277
-25%
21 810
-20%
28 032
+29%
28 500
+2%
29 796
+5%
27 937
-6%
20 594
-26%
21 666
+5%
31 795
+47%
37 637
+18%
41 146
+9%
46 415
+13%
34 965
-25%
38 341
+10%
50 110
+31%
42 911
-14%
43 062
+0%
43 591
+1%
31 548
-28%
32 756
+4%
45 084
+38%
EPS (Diluted)
47.08
N/A
362.65
+670%
370.49
+2%
391.06
+6%
385.78
-1%
81.6
-79%
92.78
+14%
68.29
-26%
75.91
+11%
50.93
-33%
47.67
-6%
57.05
+20%
91
+60%
91.05
+0%
95.39
+5%
88.78
-7%
104.17
+17%
163.39
+57%
162.7
0%
167.2
+3%
125.79
-25%
101.73
-19%
133.88
+32%
136.35
+2%
141.58
+4%
133.65
-6%
98.53
-26%
103.66
+5%
152.11
+47%
180.06
+18%
196.92
+9%
222.19
+13%
167.35
-25%
183.54
+10%
239.89
+31%
205.42
-14%
206.15
+0%
208.68
+1%
151.03
-28%
156.81
+4%
215.82
+38%

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 133,100+ 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.