Tokyo Metro Co Ltd
TSE:9023

Watchlist Manager
Tokyo Metro Co Ltd Logo
Tokyo Metro Co Ltd
TSE:9023
Watchlist
Price: 1 610 JPY 0.06% Market Closed
Market Cap: 935.4B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+27%
5Y
+19%
10Y
+3%
Operating Income
+
3Y
+1 257%
5Y
+898%
10Y
-14%
Net Income
+
3Y
+2 312%
5Y
-
10Y
+5%

Earnings Waterfall
Tokyo Metro Co Ltd

Revenue
415.9B JPY
Cost of Revenue
-275.3B JPY
Gross Profit
140.6B JPY
Operating Expenses
-53.7B JPY
Operating Income
86.9B JPY
Other Expenses
-28.9B JPY
Net Income
58B JPY

Income Statement
Tokyo Metro Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
17 216
16 914
16 606
16 347
16 174
16 047
15 856
15 584
15 244
14 900
14 614
14 410
14 177
13 943
13 791
13 534
13 331
13 054
12 675
12 416
12 165
11 826
11 425
11 101
10 793
10 659
10 694
10 667
10 579
10 407
10 179
9 992
9 847
9 889
9 991
10 032
10 036
10 063
10 051
10 137
10 257
10 292
10 222
10 759
11 240
11 732
12 341
12 235
12 134
12 017
11 868
0
0
Revenue
375 670
N/A
377 970
+1%
382 249
+1%
385 195
+1%
387 919
+1%
390 888
+1%
393 986
+1%
395 780
+0%
397 613
+0%
399 498
+0%
399 863
+0%
402 462
+1%
405 252
+1%
407 216
+0%
408 239
+0%
410 582
+1%
412 391
+0%
413 902
+0%
415 413
+0%
417 746
+1%
419 737
+0%
423 087
+1%
425 821
+1%
427 821
+0%
430 251
+1%
433 166
+1%
434 894
+0%
436 146
+0%
440 100
+1%
440 157
+0%
433 147
-2%
385 671
-11%
350 937
-9%
322 597
-8%
295 729
-8%
307 227
+4%
303 983
-1%
304 373
+0%
306 904
+1%
317 281
+3%
326 947
+3%
333 153
+2%
345 370
+4%
356 528
+3%
368 912
+3%
380 077
+3%
389 267
+2%
395 390
+2%
399 892
+1%
404 243
+1%
407 832
+1%
411 983
+1%
415 940
+1%
Gross Profit
Cost of Revenue
(254 589)
(254 585)
(256 250)
(255 477)
(253 941)
(254 308)
(254 724)
(256 542)
(257 180)
(257 566)
(260 202)
(260 279)
(261 570)
(261 916)
(266 024)
(267 538)
(268 099)
(268 790)
(268 229)
(268 507)
(271 069)
(273 692)
(281 085)
(285 163)
(289 083)
(292 283)
(285 854)
(287 678)
(290 721)
(291 607)
(297 061)
(240 706)
(176 548)
(117 376)
(289 071)
(340 169)
(395 550)
(451 223)
(271 705)
(268 880)
(272 825)
(271 642)
(269 072)
(270 285)
(264 703)
(263 303)
(263 698)
(262 212)
(264 361)
(263 478)
(268 032)
(271 897)
(275 297)
Gross Profit
121 081
N/A
123 385
+2%
125 999
+2%
129 718
+3%
133 978
+3%
136 580
+2%
139 262
+2%
139 238
0%
140 433
+1%
141 932
+1%
139 661
-2%
142 183
+2%
143 682
+1%
145 300
+1%
142 215
-2%
143 044
+1%
144 292
+1%
145 112
+1%
147 184
+1%
149 239
+1%
148 668
0%
149 395
+0%
144 736
-3%
142 658
-1%
141 168
-1%
140 883
0%
149 040
+6%
148 468
0%
149 379
+1%
148 550
-1%
136 086
-8%
144 965
+7%
174 389
+20%
205 221
+18%
6 658
-97%
(32 942)
N/A
(91 567)
-178%
(146 850)
-60%
35 199
N/A
48 401
+38%
54 122
+12%
61 511
+14%
76 298
+24%
86 243
+13%
104 209
+21%
116 774
+12%
125 569
+8%
133 178
+6%
135 531
+2%
140 765
+4%
139 800
-1%
140 086
+0%
140 643
+0%
Operating Income
Operating Expenses
(37 472)
(37 856)
(37 831)
(38 151)
(38 270)
(38 443)
(38 959)
(39 044)
(39 374)
(41 765)
(42 406)
(42 533)
(42 839)
(40 877)
(40 745)
(41 709)
(42 957)
(44 212)
(46 107)
(46 801)
(46 969)
(47 127)
(47 549)
(48 329)
(49 061)
(49 704)
(50 474)
(50 813)
(52 213)
(52 727)
(52 169)
(106 421)
(165 678)
(226 135)
(46 957)
8 291
69 388
130 564
(47 316)
(47 527)
(47 718)
(47 763)
(48 521)
(48 972)
(49 761)
(48 662)
(49 210)
(49 486)
(49 522)
(51 365)
(52 858)
(53 343)
(53 737)
Selling, General & Administrative
(37 472)
(37 856)
(37 830)
(38 151)
(38 268)
(38 442)
(34 897)
(39 042)
(39 374)
(41 765)
(37 024)
(42 532)
(42 837)
(40 874)
(36 867)
(41 709)
(42 957)
(44 211)
(41 341)
(46 800)
(46 968)
(47 127)
(42 138)
(48 328)
(49 061)
(49 703)
(44 918)
(50 812)
(52 211)
(52 726)
(46 030)
(106 421)
(165 679)
(226 134)
(40 987)
8 289
69 388
130 562
(41 226)
(47 526)
(47 716)
(47 762)
(42 974)
(48 970)
(49 761)
(48 661)
(43 620)
(49 486)
(49 521)
(51 365)
(47 238)
(53 341)
(53 737)
Depreciation & Amortization
0
0
0
0
0
0
(4 061)
0
0
0
(5 381)
0
0
0
(3 877)
0
0
0
(4 765)
0
0
0
(5 410)
0
0
0
(5 555)
0
0
0
(6 138)
0
0
0
(5 971)
0
0
0
(6 090)
0
0
0
(5 546)
0
0
0
(5 590)
0
0
0
(5 618)
0
0
Other Operating Expenses
0
0
(1)
0
(2)
(1)
(1)
(2)
0
0
(1)
(1)
(2)
(3)
(1)
0
0
(1)
(1)
(1)
0
0
(1)
(1)
0
(1)
(1)
(1)
0
(1)
(1)
0
1
(1)
1
2
0
2
0
0
(2)
(1)
(1)
(2)
0
0
0
0
(1)
0
(2)
(2)
0
Operating Income
83 609
N/A
85 529
+2%
88 168
+3%
91 567
+4%
95 708
+5%
98 137
+3%
100 303
+2%
100 194
0%
101 059
+1%
100 167
-1%
97 255
-3%
99 650
+2%
100 843
+1%
104 423
+4%
101 470
-3%
101 335
0%
101 335
N/A
100 900
0%
101 077
+0%
102 438
+1%
101 699
-1%
102 268
+1%
97 187
-5%
94 329
-3%
92 107
-2%
91 179
-1%
98 566
+8%
97 655
-1%
97 166
-1%
95 823
-1%
83 917
-12%
38 544
-54%
8 711
-77%
(20 914)
N/A
(40 299)
-93%
(24 651)
+39%
(22 179)
+10%
(16 286)
+27%
(12 117)
+26%
874
N/A
6 404
+633%
13 748
+115%
27 777
+102%
37 271
+34%
54 448
+46%
68 112
+25%
76 359
+12%
83 692
+10%
86 009
+3%
89 400
+4%
86 942
-3%
86 743
0%
86 906
+0%
Pre-Tax Income
Interest Income Expense
(17 189)
(16 867)
(16 501)
(16 247)
(16 085)
(15 960)
(15 766)
(15 488)
(15 171)
(14 816)
(14 564)
(14 375)
(14 115)
(13 746)
(13 554)
(13 308)
(13 140)
(13 001)
(12 617)
(12 256)
(11 917)
(11 507)
(11 088)
(10 770)
(10 106)
(10 077)
(10 178)
(10 312)
(10 701)
(10 457)
(10 626)
(10 401)
(10 274)
(10 494)
(10 266)
(10 340)
(10 168)
(10 090)
(10 000)
(9 711)
(9 937)
(9 984)
(9 724)
(10 521)
(10 969)
(11 341)
(12 066)
(11 983)
(11 879)
(11 874)
(11 769)
(11 747)
(11 744)
Non-Reccuring Items
809
681
103
89
154
146
20
24
47
(5 602)
(5 010)
(5 017)
(5 063)
500
1 319
1 325
1 353
1 428
1 734
1 717
1 706
1 740
123
(1 186)
(1 153)
(1 498)
(1 326)
(17)
(59)
289
156
29
(10)
116
(1 706)
(1 210)
(1 019)
(1 156)
(5 664)
(5 644)
(5 896)
(5 885)
268
(98)
119
100
(324)
(869)
(1 128)
(8 607)
(9 139)
(1 980)
(1 738)
Gain/Loss on Disposition of Assets
310
336
286
379
306
353
334
322
358
351
345
337
316
239
215
237
252
286
331
379
404
409
402
346
393
420
445
482
476
439
404
364
299
274
342
412
462
512
3 806
3 811
3 813
3 865
552
511
471
417
437
937
986
929
7 582
7 024
6 999
Total Other Income
921
1 043
1 428
1 413
1 553
1 559
1 643
1 847
1 785
7 423
6 544
6 287
6 228
617
525
521
411
327
326
432
565
547
1 218
947
947
1 007
758
971
1 003
1 386
1 215
1 645
2 324
2 344
2 534
2 559
2 239
1 741
998
830
259
447
1 089
930
1 285
1 541
1 135
1 090
900
239
716
411
314
Pre-Tax Income
68 460
N/A
70 722
+3%
73 484
+4%
77 201
+5%
81 636
+6%
84 235
+3%
86 534
+3%
86 899
+0%
88 078
+1%
87 523
-1%
84 570
-3%
86 882
+3%
88 209
+2%
92 033
+4%
89 975
-2%
90 110
+0%
90 211
+0%
89 940
0%
90 851
+1%
92 710
+2%
92 457
0%
93 457
+1%
87 842
-6%
83 666
-5%
82 188
-2%
81 031
-1%
88 265
+9%
88 779
+1%
87 885
-1%
87 480
0%
75 066
-14%
30 181
-60%
1 050
-97%
(28 674)
N/A
(49 395)
-72%
(33 230)
+33%
(30 665)
+8%
(25 279)
+18%
(22 977)
+9%
(9 840)
+57%
(5 357)
+46%
2 191
N/A
19 962
+811%
28 093
+41%
45 354
+61%
58 829
+30%
65 541
+11%
72 867
+11%
74 888
+3%
70 087
-6%
74 332
+6%
80 451
+8%
80 737
+0%
Net Income
Tax Provision
(30 648)
(27 768)
(28 243)
(29 783)
(31 466)
(32 762)
(34 879)
(34 186)
(34 169)
(32 049)
(32 240)
(32 951)
(32 791)
(34 587)
(32 279)
(31 204)
(30 716)
(30 052)
(28 594)
(29 248)
(29 140)
(29 465)
(27 471)
(26 031)
(25 556)
(25 166)
(27 556)
(27 785)
(27 603)
(27 484)
(23 675)
(10 611)
(12 430)
(4 843)
(3 532)
(7 257)
1 027
1 492
9 579
5 721
7 760
7 137
7 809
4 670
(2 141)
(8 609)
(19 279)
(21 648)
(22 173)
(21 005)
(20 584)
(22 452)
(22 772)
Income from Continuing Operations
37 812
42 954
45 241
47 418
50 170
51 473
51 655
52 713
53 909
55 474
52 330
53 931
55 418
57 446
57 696
58 906
59 495
59 888
62 257
63 462
63 317
63 992
60 371
57 635
56 632
55 865
60 709
60 994
60 282
59 996
51 391
19 570
(11 380)
(33 517)
(52 927)
(40 487)
(29 638)
(23 787)
(13 398)
(4 119)
2 403
9 328
27 771
32 763
43 213
50 220
46 262
51 219
52 715
49 082
53 748
57 999
57 965
Net Income (Common)
37 813
N/A
42 955
+14%
45 240
+5%
47 417
+5%
50 168
+6%
51 471
+3%
51 654
+0%
52 713
+2%
53 907
+2%
55 472
+3%
52 330
-6%
53 931
+3%
55 420
+3%
57 448
+4%
57 696
+0%
58 906
+2%
59 495
+1%
59 887
+1%
62 256
+4%
63 460
+2%
63 316
0%
63 992
+1%
60 370
-6%
57 634
-5%
56 631
-2%
55 863
-1%
60 709
+9%
60 995
+0%
60 281
-1%
59 997
0%
51 391
-14%
19 571
-62%
(11 380)
N/A
(33 518)
-195%
(52 927)
-58%
(40 487)
+24%
(29 637)
+27%
(23 785)
+20%
(13 397)
+44%
(4 119)
+69%
2 403
N/A
9 328
+288%
27 771
+198%
32 762
+18%
43 214
+32%
50 220
+16%
46 262
-8%
51 220
+11%
52 713
+3%
49 082
-7%
53 748
+10%
57 999
+8%
57 966
0%
EPS (Diluted)
65.07
N/A
73.92
+14%
77.87
+5%
81.61
+5%
86.35
+6%
88.6
+3%
88.91
+0%
90.73
+2%
92.78
+2%
95.47
+3%
90.07
-6%
92.82
+3%
95.39
+3%
98.88
+4%
99.3
+0%
101.39
+2%
102.4
+1%
103.07
+1%
107.15
+4%
109.22
+2%
108.97
0%
110.14
+1%
103.91
-6%
99.19
-5%
97.47
-2%
96.15
-1%
104.49
+9%
104.99
+0%
103.76
-1%
103.27
0%
88.45
-14%
33.69
-62%
-19.58
N/A
-57.69
-195%
-91.1
-58%
-69.68
+24%
-51.01
+27%
-40.93
+20%
-23.06
+44%
-7.08
+69%
4.15
N/A
16.07
+287%
47.8
+197%
56.4
+18%
74.39
+32%
86.44
+16%
79.62
-8%
88.16
+11%
90.73
+3%
84.48
-7%
92.51
+10%
99.83
+8%
99.83
N/A

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
Follow us
Join more than 308,000+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.