First Time Loading...

TV Tokyo Holdings Corp
TSE:9413

Watchlist Manager
TV Tokyo Holdings Corp Logo
TV Tokyo Holdings Corp
TSE:9413
Watchlist
Price: 3 090 JPY 1.81% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

150.3B
-0.2%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+10%
5 Years
+0%
7 Years
+5%
10 Years
+25%
6.8B
-5%
Operating Income
Growth Rates:
1 Year
-25%
3 Years
+31%
5 Years
+14%
7 Years
+7%
10 Years
+42%
6.5B
+1%
Net Income
Growth Rates:
1 Year
+7%
3 Years
+117%
5 Years
+43%
7 Years
+57%
10 Years
+582%

Earnings Waterfall
TV Tokyo Holdings Corp

Revenue
150.3B JPY
Cost of Revenue
-105.6B JPY
Gross Profit
44.6B JPY
Operating Expenses
-37.8B JPY
Operating Income
6.8B JPY
Other Expenses
-348m JPY
Net Income
6.5B JPY

Income Statement
TV Tokyo Holdings Corp

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
120 304
N/A
120 696
+0%
123 546
+2%
125 588
+2%
126 963
+1%
128 667
+1%
129 415
+1%
131 327
+1%
133 139
+1%
136 216
+2%
137 524
+1%
140 451
+2%
142 453
+1%
142 679
+0%
143 539
+1%
142 778
-1%
143 595
+1%
147 103
+2%
147 409
+0%
149 068
+1%
149 915
+1%
149 229
0%
148 893
0%
148 748
0%
148 618
0%
145 173
-2%
140 752
-3%
137 948
-2%
136 405
-1%
139 084
+2%
142 464
+2%
145 615
+2%
147 851
+2%
148 070
+0%
150 080
+1%
148 527
-1%
148 951
+0%
150 963
+1%
149 293
-1%
150 600
+1%
150 252
0%
Gross Profit
Cost of Revenue
(84 511)
(84 491)
(86 777)
(87 855)
(89 131)
(90 180)
(90 138)
(91 124)
(92 286)
(93 920)
(93 886)
(97 031)
(98 452)
(99 054)
(100 703)
(99 805)
(100 857)
(103 127)
(104 174)
(106 194)
(106 565)
(106 146)
(106 829)
(106 698)
(106 913)
(104 928)
(101 240)
(99 291)
(98 551)
(100 742)
(101 196)
(102 168)
(102 622)
(101 807)
(103 034)
(101 747)
(101 836)
(103 449)
(104 107)
(105 711)
(105 629)
Gross Profit
35 793
N/A
36 205
+1%
36 769
+2%
37 733
+3%
37 832
+0%
38 487
+2%
39 277
+2%
40 203
+2%
40 853
+2%
42 296
+4%
43 638
+3%
43 420
0%
44 001
+1%
43 625
-1%
42 836
-2%
42 973
+0%
42 738
-1%
43 976
+3%
43 235
-2%
42 874
-1%
43 350
+1%
43 083
-1%
42 064
-2%
42 050
0%
41 705
-1%
40 245
-4%
39 512
-2%
38 657
-2%
37 854
-2%
38 342
+1%
41 268
+8%
43 447
+5%
45 229
+4%
46 263
+2%
47 046
+2%
46 780
-1%
47 115
+1%
47 514
+1%
45 186
-5%
44 889
-1%
44 623
-1%
Operating Income
Operating Expenses
(30 957)
(31 449)
(32 306)
(32 701)
(33 127)
(33 486)
(33 420)
(33 887)
(34 266)
(35 024)
(35 634)
(36 915)
(37 592)
(37 231)
(37 174)
(36 316)
(35 913)
(36 546)
(36 487)
(36 762)
(37 352)
(37 136)
(37 025)
(36 829)
(35 963)
(35 117)
(34 089)
(32 950)
(32 634)
(33 114)
(34 284)
(35 720)
(36 948)
(37 679)
(38 047)
(37 967)
(38 045)
(38 285)
(37 849)
(37 650)
(37 778)
Selling, General & Administrative
(30 491)
(30 977)
(31 860)
(32 250)
(32 669)
(32 897)
(32 836)
(33 257)
(33 593)
(34 306)
(34 996)
(36 262)
(36 847)
(36 294)
(36 122)
(35 118)
(34 643)
(35 263)
(35 198)
(35 482)
(36 060)
(35 686)
(35 565)
(35 274)
(34 330)
(33 420)
(32 448)
(31 318)
(31 012)
(31 448)
(32 687)
(34 147)
(35 420)
(36 023)
(36 626)
(36 587)
(36 674)
(36 710)
(36 618)
(36 587)
(36 888)
Research & Development
0
(23)
0
0
0
(23)
0
0
0
0
0
0
0
(58)
0
0
0
0
0
0
0
(84)
0
0
0
(49)
0
0
0
(51)
0
0
0
(183)
0
0
0
(187)
0
0
0
Depreciation & Amortization
(466)
(448)
(445)
(451)
(457)
(535)
(584)
(630)
(673)
(661)
(636)
(651)
(743)
(879)
(1 052)
(1 197)
(1 269)
(1 282)
(1 288)
(1 280)
(1 292)
(1 365)
(1 459)
(1 554)
(1 631)
(1 647)
(1 640)
(1 632)
(1 622)
(1 614)
(1 595)
(1 571)
(1 527)
(1 473)
(1 421)
(1 380)
(1 371)
(1 386)
(1 230)
(1 062)
(887)
Other Operating Expenses
0
(1)
(1)
0
0
(31)
0
0
0
(57)
(2)
0
0
0
0
(1)
0
(1)
(1)
0
0
(1)
(1)
0
(2)
(1)
(1)
0
0
(1)
(2)
(2)
0
0
0
0
0
(2)
(1)
(1)
(3)
Operating Income
4 836
N/A
4 756
-2%
4 463
-6%
5 032
+13%
4 705
-6%
5 001
+6%
5 857
+17%
6 316
+8%
6 587
+4%
7 272
+10%
8 004
+10%
6 505
-19%
6 409
-1%
6 394
0%
5 662
-11%
6 657
+18%
6 825
+3%
7 430
+9%
6 748
-9%
6 112
-9%
5 998
-2%
5 947
-1%
5 039
-15%
5 221
+4%
5 742
+10%
5 128
-11%
5 423
+6%
5 707
+5%
5 220
-9%
5 228
+0%
6 984
+34%
7 727
+11%
8 281
+7%
8 584
+4%
8 999
+5%
8 813
-2%
9 070
+3%
9 229
+2%
7 337
-21%
7 239
-1%
6 845
-5%
Pre-Tax Income
Interest Income Expense
182
191
239
103
93
165
153
280
303
250
295
297
387
400
469
482
517
1 685
1 486
1 589
1 285
(33)
(95)
(368)
(112)
89
20
96
81
110
144
249
360
578
433
440
247
362
1 897
1 878
1 968
Non-Reccuring Items
(2 842)
(1 042)
(200)
(91)
(95)
(97)
49
74
73
94
202
92
49
134
12
130
174
103
102
(9)
(5)
(7)
(104)
(107)
(188)
(237)
(196)
(270)
(234)
(757)
(707)
(630)
(585)
(17)
(11)
(46)
(334)
28
(19)
(8)
284
Gain/Loss on Disposition of Assets
3
0
0
0
0
0
0
0
6
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
2
2
2
Total Other Income
147
157
163
143
131
114
118
130
124
99
123
159
140
165
160
193
219
235
215
158
181
133
201
211
201
155
322
331
313
139
146
144
154
83
132
149
135
110
155
87
92
Pre-Tax Income
2 326
N/A
4 062
+75%
4 665
+15%
5 187
+11%
4 834
-7%
5 183
+7%
6 177
+19%
6 800
+10%
7 093
+4%
7 715
+9%
8 624
+12%
7 053
-18%
6 985
-1%
7 093
+2%
6 303
-11%
7 462
+18%
7 735
+4%
9 453
+22%
8 551
-10%
7 850
-8%
7 459
-5%
6 040
-19%
5 041
-17%
4 957
-2%
5 643
+14%
5 135
-9%
5 569
+8%
5 864
+5%
5 380
-8%
4 720
-12%
6 567
+39%
7 490
+14%
8 210
+10%
9 228
+12%
9 553
+4%
9 356
-2%
9 118
-3%
9 729
+7%
9 372
-4%
9 198
-2%
9 191
0%
Net Income
Tax Provision
(1 091)
(968)
(956)
(1 262)
(1 485)
(1 876)
(2 428)
(2 589)
(2 576)
(2 786)
(3 049)
(2 463)
(2 566)
(2 523)
(2 301)
(2 602)
(2 727)
(3 159)
(2 939)
(2 831)
(2 718)
(2 594)
(2 238)
(2 297)
(2 501)
(2 292)
(2 363)
(2 343)
(2 151)
(1 930)
(2 491)
(2 749)
(2 915)
(3 064)
(3 174)
(3 037)
(3 000)
(3 013)
(2 787)
(2 777)
(2 686)
Income from Continuing Operations
1 235
3 094
3 709
3 925
3 349
3 307
3 749
4 211
4 517
4 929
5 575
4 590
4 419
4 570
4 002
4 860
5 008
6 294
5 612
5 019
4 741
3 446
2 803
2 660
3 142
2 843
3 206
3 521
3 229
2 790
4 076
4 741
5 295
6 164
6 379
6 319
6 118
6 716
6 585
6 421
6 505
Income to Minority Interest
(281)
(295)
(281)
(262)
(241)
(216)
(218)
(209)
(207)
(222)
(234)
(261)
(273)
(283)
(266)
(267)
(269)
(235)
(237)
(212)
(195)
(211)
(205)
(215)
(233)
(251)
(263)
(260)
(231)
(214)
(220)
(183)
(164)
(139)
0
0
0
8
(8)
(6)
(6)
Net Income (Common)
953
N/A
2 797
+193%
3 425
+22%
3 662
+7%
3 105
-15%
3 089
-1%
3 530
+14%
4 000
+13%
4 309
+8%
4 706
+9%
5 340
+13%
4 328
-19%
4 144
-4%
4 286
+3%
3 736
-13%
4 592
+23%
4 739
+3%
6 058
+28%
5 373
-11%
4 805
-11%
4 546
-5%
3 234
-29%
2 597
-20%
2 445
-6%
2 907
+19%
2 590
-11%
2 940
+14%
3 260
+11%
2 996
-8%
2 575
-14%
3 855
+50%
4 556
+18%
5 130
+13%
6 024
+17%
6 320
+5%
6 279
-1%
6 098
-3%
6 724
+10%
6 576
-2%
6 414
-2%
6 497
+1%
EPS (Diluted)
35.29
N/A
103.59
+194%
122.32
+18%
130.78
+7%
110.89
-15%
109.23
-1%
126.07
+15%
142.85
+13%
153.89
+8%
166.42
+8%
190.71
+15%
154.57
-19%
148
-4%
151.57
+2%
133.42
-12%
164
+23%
169.25
+3%
214.23
+27%
191.89
-10%
171.6
-11%
160.76
-6%
114.36
-29%
91.84
-20%
86.46
-6%
102.8
+19%
91.59
-11%
103.97
+14%
115.29
+11%
105.95
-8%
91.12
-14%
137.3
+51%
162.26
+18%
182.71
+13%
214.87
+18%
228.28
+6%
227.93
0%
221.36
-3%
244.09
+10%
241.6
-1%
236.55
-2%
240.06
+1%

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 134,300+ 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.