Toei Co Ltd
TSE:9605

Watchlist Manager
Toei Co Ltd Logo
Toei Co Ltd
TSE:9605
Watchlist
Price: 5 660 JPY -0.53%
Market Cap: 417.9B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+43%
5Y
+38%
10Y
+56%
Operating Income
+
3Y
+86%
5Y
+88%
10Y
+187%
Net Income
+
3Y
+51%
5Y
+74%
10Y
+146%

Earnings Waterfall
Toei Co Ltd

Revenue
179.4B JPY
Cost of Revenue
-103.7B JPY
Gross Profit
75.7B JPY
Operating Expenses
-40.9B JPY
Operating Income
34.8B JPY
Other Expenses
-19.3B JPY
Net Income
15.5B JPY

Income Statement
Toei Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 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
Revenue
Interest Expense
142
0
0
125
0
0
96
0
0
217
0
0
216
0
0
209
421
625
827
816
808
785
735
694
648
618
580
556
529
485
425
387
348
336
319
294
275
247
258
248
232
221
221
212
206
180
157
131
102
93
87
83
82
83
84
87
92
98
108
103
93
79
66
76
90
105
115
107
100
92
87
91
100
114
139
0
Revenue
85 522
N/A
84 778
-1%
85 643
+1%
86 091
+1%
83 967
-2%
82 662
-2%
79 415
-4%
78 651
-1%
76 789
-2%
79 578
+4%
80 610
+1%
81 656
+1%
78 925
-3%
75 629
-4%
77 347
+2%
77 708
+0%
79 211
+2%
80 868
+2%
108 806
+35%
110 812
+2%
115 363
+4%
116 566
+1%
116 878
+0%
117 152
+0%
115 347
-2%
121 222
+5%
126 427
+4%
131 441
+4%
131 788
+0%
122 885
-7%
118 211
-4%
114 019
-4%
111 832
-2%
112 365
+0%
112 263
0%
114 702
+2%
118 789
+4%
121 854
+3%
122 834
+1%
120 898
-2%
124 097
+3%
124 561
+0%
128 411
+3%
130 603
+2%
128 250
-2%
125 789
-2%
124 317
-1%
126 451
+2%
126 074
0%
131 952
+5%
137 038
+4%
137 153
+0%
148 318
+8%
144 402
-3%
141 376
-2%
129 568
-8%
111 215
-14%
110 274
-1%
107 648
-2%
112 434
+4%
119 849
+7%
117 963
-2%
117 539
0%
125 837
+7%
144 877
+15%
159 207
+10%
174 358
+10%
183 318
+5%
175 554
-4%
174 584
-1%
171 345
-2%
170 635
0%
172 491
+1%
173 369
+1%
179 922
+4%
179 405
0%
Gross Profit
Cost of Revenue
(60 053)
(60 158)
(60 445)
(58 623)
(58 842)
(56 619)
(55 616)
(54 207)
(52 958)
(53 769)
(54 273)
(54 113)
(52 653)
(51 456)
(52 708)
(52 609)
(52 846)
(54 251)
(73 927)
(75 456)
(78 160)
(79 359)
(78 625)
(79 026)
(78 225)
(82 107)
(86 658)
(90 354)
(90 905)
(84 173)
(80 619)
(76 982)
(74 675)
(75 209)
(74 935)
(76 466)
(77 717)
(80 911)
(81 094)
(79 959)
(82 535)
(81 201)
(83 499)
(83 733)
(83 114)
(80 940)
(79 691)
(80 383)
(79 110)
(82 539)
(85 974)
(86 039)
(94 051)
(91 769)
(90 118)
(82 922)
(70 062)
(69 415)
(67 752)
(70 392)
(73 503)
(71 753)
(70 550)
(76 993)
(86 876)
(94 413)
(102 906)
(109 958)
(106 353)
(106 836)
(104 452)
(100 962)
(100 391)
(101 914)
(104 629)
(103 692)
Gross Profit
25 469
N/A
24 620
-3%
25 198
+2%
27 468
+9%
25 126
-9%
26 043
+4%
23 799
-9%
24 443
+3%
23 831
-3%
25 809
+8%
26 337
+2%
27 543
+5%
26 272
-5%
24 173
-8%
24 639
+2%
25 099
+2%
26 365
+5%
26 617
+1%
34 879
+31%
35 356
+1%
37 203
+5%
37 207
+0%
38 253
+3%
38 126
0%
37 122
-3%
39 115
+5%
39 769
+2%
41 087
+3%
40 883
0%
38 712
-5%
37 592
-3%
37 037
-1%
37 157
+0%
37 156
0%
37 328
+0%
38 236
+2%
41 072
+7%
40 943
0%
41 740
+2%
40 939
-2%
41 562
+2%
43 360
+4%
44 912
+4%
46 870
+4%
45 136
-4%
44 849
-1%
44 626
0%
46 068
+3%
46 964
+2%
49 413
+5%
51 064
+3%
51 114
+0%
54 267
+6%
52 633
-3%
51 258
-3%
46 646
-9%
41 153
-12%
40 859
-1%
39 896
-2%
42 042
+5%
46 346
+10%
46 210
0%
46 989
+2%
48 844
+4%
58 001
+19%
64 794
+12%
71 452
+10%
73 360
+3%
69 201
-6%
67 748
-2%
66 893
-1%
69 673
+4%
72 100
+3%
71 455
-1%
75 293
+5%
75 713
+1%
Operating Income
Operating Expenses
(17 521)
(17 512)
(17 472)
(19 085)
(18 415)
(18 645)
(18 570)
(18 313)
(17 978)
(17 568)
(17 751)
(18 271)
(18 560)
(18 393)
(18 138)
(18 031)
(18 154)
(17 929)
(23 902)
(24 248)
(24 367)
(24 534)
(25 220)
(25 042)
(25 109)
(25 555)
(25 632)
(25 668)
(25 982)
(25 844)
(25 751)
(26 058)
(26 047)
(26 135)
(26 277)
(26 118)
(25 915)
(25 779)
(25 701)
(25 849)
(26 516)
(26 943)
(27 450)
(27 435)
(27 131)
(27 144)
(27 157)
(27 927)
(28 165)
(28 275)
(28 094)
(28 071)
(28 524)
(28 941)
(29 255)
(28 096)
(27 370)
(27 022)
(26 899)
(27 826)
(28 445)
(28 978)
(29 179)
(30 147)
(31 215)
(32 089)
(35 113)
(36 035)
(37 252)
(38 159)
(37 551)
(37 894)
(38 177)
(38 950)
(40 138)
(40 880)
Selling, General & Administrative
(17 615)
(17 668)
(17 571)
(19 179)
(18 454)
(18 864)
(19 050)
(18 867)
(18 596)
(17 818)
(18 262)
(17 980)
(18 248)
(18 090)
(17 843)
(17 719)
(17 806)
(17 553)
(23 388)
(23 680)
(23 779)
(24 000)
(24 648)
(24 351)
(24 262)
(24 774)
(24 357)
(25 351)
(25 980)
(25 843)
(24 317)
(26 058)
(26 045)
(26 133)
(24 487)
(26 115)
(25 914)
(25 777)
(24 396)
(25 848)
(26 515)
(26 942)
(26 192)
(27 433)
(27 130)
(27 142)
(25 993)
(27 928)
(28 166)
(28 276)
(26 672)
(28 069)
(28 522)
(28 939)
(27 774)
(28 093)
(27 367)
(27 019)
(25 369)
(27 826)
(28 444)
(28 978)
(27 781)
(30 146)
(31 214)
(32 089)
(33 555)
(36 035)
(37 251)
(38 158)
(37 550)
(37 893)
(38 177)
(38 949)
(40 137)
(40 880)
Depreciation & Amortization
94
156
99
94
39
219
480
554
618
250
511
(291)
(312)
(303)
(295)
(312)
(348)
(376)
(514)
(568)
(588)
(534)
(571)
(690)
(846)
0
(1 274)
(315)
0
0
(1 433)
0
0
0
(1 788)
0
0
0
(1 304)
0
0
0
(1 257)
0
0
0
(1 164)
0
0
0
(1 420)
0
0
0
(1 479)
0
0
0
(1 529)
0
0
0
(1 397)
0
0
0
(1 558)
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
(781)
(1)
(2)
(2)
(1)
(1)
0
(2)
(2)
(1)
(3)
0
0
(1)
(1)
(1)
0
(1)
(2)
(1)
(2)
0
1
1
1
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(1)
0
(1)
0
(1)
(1)
0
0
0
0
(1)
(1)
(1)
(1)
0
(1)
(1)
0
Operating Income
7 948
N/A
7 108
-11%
7 726
+9%
8 383
+9%
6 711
-20%
7 398
+10%
5 229
-29%
6 130
+17%
5 853
-5%
8 241
+41%
8 586
+4%
9 272
+8%
7 712
-17%
5 780
-25%
6 501
+12%
7 068
+9%
8 211
+16%
8 688
+6%
10 977
+26%
11 108
+1%
12 836
+16%
12 673
-1%
13 033
+3%
13 084
+0%
12 013
-8%
13 560
+13%
14 137
+4%
15 419
+9%
14 901
-3%
12 868
-14%
11 841
-8%
10 979
-7%
11 110
+1%
11 021
-1%
11 051
+0%
12 118
+10%
15 157
+25%
15 164
+0%
16 039
+6%
15 090
-6%
15 046
0%
16 417
+9%
17 462
+6%
19 435
+11%
18 005
-7%
17 705
-2%
17 469
-1%
18 141
+4%
18 799
+4%
21 138
+12%
22 970
+9%
23 043
+0%
25 743
+12%
23 692
-8%
22 003
-7%
18 550
-16%
13 783
-26%
13 837
+0%
12 997
-6%
14 216
+9%
17 901
+26%
17 232
-4%
17 810
+3%
18 697
+5%
26 786
+43%
32 705
+22%
36 339
+11%
37 325
+3%
31 949
-14%
29 589
-7%
29 342
-1%
31 779
+8%
33 923
+7%
32 505
-4%
35 155
+8%
34 833
-1%
Pre-Tax Income
Interest Income Expense
417
654
788
763
635
384
539
350
497
413
236
168
0
314
692
696
966
948
1 150
1 109
1 069
997
832
1 075
862
1 078
1 120
1 267
1 581
1 438
1 884
1 796
1 953
2 173
2 006
2 153
2 179
2 208
2 223
2 410
2 292
2 595
3 822
4 027
5 132
5 263
4 407
3 772
2 929
2 888
2 790
2 762
2 974
3 603
4 072
3 754
3 027
2 492
4 968
5 266
5 438
5 593
4 199
4 884
5 109
4 550
2 997
3 575
3 781
4 241
6 165
3 855
3 326
4 418
5 024
5 682
Non-Reccuring Items
(1 567)
(3 749)
(4 049)
(3 941)
(649)
(454)
(455)
(2 670)
(2 394)
(2 371)
(4 011)
(6 364)
(6 413)
(2 110)
(883)
(1 592)
(1 745)
(833)
(2 306)
(1 655)
(1 513)
(360)
(1 097)
(68)
(610)
(1 624)
(1 108)
(1 189)
(631)
(905)
(1 083)
(174)
(214)
(39)
482
(616)
(589)
(651)
(682)
(459)
(272)
24
673
674
345
41
(244)
(244)
(410)
(410)
(847)
(922)
(609)
(795)
(421)
(789)
(723)
(530)
(1 015)
(770)
(181)
(270)
(1 026)
(856)
(1 510)
(1 425)
(1 563)
(1 654)
(1 691)
(1 869)
(336)
(296)
(633)
(701)
(923)
(924)
Gain/Loss on Disposition of Assets
0
0
42
254
273
283
41
5 915
6 962
0
0
0
0
0
0
0
8
20
0
0
0
0
981
0
0
0
(78)
0
0
0
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
613
613
0
613
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
194
53
68
38
45
(4)
35
(119)
(73)
6 944
1 710
442
392
(92)
78
44
26
(15)
219
265
324
382
126
206
306
337
321
494
359
395
314
352
443
371
99
18
20
(8)
368
430
433
445
(148)
(92)
(148)
(176)
47
139
121
117
252
242
309
1 024
163
276
498
551
859
1 071
1 039
1 357
1 294
1 829
1 757
993
837
615
706
1 226
239
1 115
598
1 089
56
153
Pre-Tax Income
6 992
N/A
4 066
-42%
4 575
+13%
5 497
+20%
7 016
+28%
7 607
+8%
5 389
-29%
9 605
+78%
10 845
+13%
13 227
+22%
6 521
-51%
3 518
-46%
1 691
-52%
3 892
+130%
6 388
+64%
6 216
-3%
7 466
+20%
8 808
+18%
10 040
+14%
10 827
+8%
12 716
+17%
13 692
+8%
13 875
+1%
14 298
+3%
12 572
-12%
13 352
+6%
14 392
+8%
15 991
+11%
16 210
+1%
13 796
-15%
12 950
-6%
12 953
+0%
13 292
+3%
13 526
+2%
13 638
+1%
13 673
+0%
16 767
+23%
16 713
0%
17 948
+7%
17 471
-3%
17 499
+0%
19 481
+11%
21 809
+12%
24 044
+10%
23 334
-3%
22 833
-2%
21 679
-5%
21 808
+1%
21 439
-2%
23 733
+11%
25 165
+6%
25 738
+2%
29 030
+13%
27 524
-5%
26 430
-4%
21 791
-18%
16 585
-24%
16 350
-1%
17 809
+9%
19 783
+11%
24 197
+22%
23 912
-1%
22 277
-7%
24 554
+10%
32 142
+31%
36 823
+15%
38 610
+5%
39 861
+3%
34 745
-13%
33 187
-4%
35 410
+7%
36 453
+3%
37 214
+2%
37 311
+0%
39 312
+5%
39 744
+1%
Net Income
Tax Provision
(2 342)
(2 433)
(2 364)
(2 760)
(2 891)
(2 643)
(1 660)
(3 522)
(2 840)
(4 067)
(1 305)
(1 886)
(1 011)
(1 652)
(2 463)
(2 158)
(2 148)
(2 564)
(3 280)
(3 988)
(5 049)
(5 949)
(5 904)
(5 741)
(5 153)
(4 695)
(5 250)
(5 859)
(6 166)
(5 282)
(4 776)
(4 383)
(4 192)
(4 424)
(4 997)
(5 266)
(5 946)
(6 013)
(5 779)
(5 352)
(5 439)
(5 691)
(5 930)
(6 445)
(6 139)
(5 740)
(5 864)
(6 176)
(6 319)
(6 995)
(7 273)
(7 564)
(8 400)
(8 157)
(7 975)
(6 833)
(4 996)
(4 964)
(5 152)
(5 493)
(6 859)
(6 680)
(5 932)
(5 961)
(8 017)
(9 591)
(11 581)
(12 160)
(11 048)
(10 620)
(10 316)
(10 553)
(10 855)
(10 741)
(10 122)
(10 719)
Income from Continuing Operations
4 650
1 632
2 211
2 737
4 126
4 964
3 729
6 083
8 005
9 160
5 216
1 632
680
2 240
3 925
4 058
5 318
6 244
6 760
6 839
7 667
7 743
7 971
8 557
7 419
8 657
9 142
10 132
10 044
8 514
8 174
8 570
9 100
9 102
8 641
8 407
10 821
10 700
12 169
12 119
12 060
13 790
15 879
17 599
17 195
17 093
15 815
15 632
15 120
16 738
17 892
18 174
20 630
19 367
18 455
14 958
11 589
11 386
12 657
14 290
17 338
17 232
16 345
18 593
24 125
27 232
27 029
27 701
23 697
22 567
25 094
25 900
26 359
26 570
29 190
29 025
Income to Minority Interest
(1 319)
(1 221)
(1 102)
(1 096)
(1 003)
(1 342)
(990)
(1 070)
(1 133)
(1 208)
(732)
(182)
(263)
(365)
(748)
(678)
(853)
(1 292)
(1 579)
(1 758)
(2 163)
(2 088)
(2 079)
(1 885)
(1 744)
(2 205)
(2 389)
(2 741)
(2 477)
(1 974)
(1 666)
(1 577)
(1 860)
(1 839)
(1 946)
(2 085)
(3 223)
(3 134)
(3 480)
(3 787)
(3 479)
(4 429)
(4 920)
(5 539)
(5 366)
(5 227)
(5 104)
(5 642)
(5 858)
(6 692)
(7 075)
(6 997)
(7 579)
(7 118)
(7 097)
(6 040)
(5 541)
(5 817)
(5 373)
(5 757)
(7 167)
(6 610)
(7 367)
(8 325)
(9 837)
(11 322)
(12 003)
(11 617)
(11 320)
(10 979)
(11 122)
(12 089)
(11 937)
(12 082)
(13 466)
(13 483)
Net Income (Common)
3 289
N/A
410
-88%
1 107
+170%
1 679
+52%
3 120
+86%
3 620
+16%
2 738
-24%
5 010
+83%
6 871
+37%
7 951
+16%
4 480
-44%
1 448
-68%
413
-71%
1 874
+354%
3 172
+69%
3 376
+6%
4 460
+32%
4 947
+11%
5 178
+5%
5 076
-2%
5 500
+8%
5 651
+3%
5 891
+4%
6 670
+13%
5 673
-15%
6 451
+14%
6 752
+5%
7 389
+9%
7 567
+2%
6 539
-14%
6 508
0%
6 993
+7%
7 240
+4%
7 263
+0%
6 695
-8%
6 322
-6%
7 597
+20%
7 566
0%
8 688
+15%
8 331
-4%
8 580
+3%
9 360
+9%
10 959
+17%
12 060
+10%
11 829
-2%
11 866
+0%
10 710
-10%
9 989
-7%
9 261
-7%
10 045
+8%
10 816
+8%
11 176
+3%
13 050
+17%
12 248
-6%
11 357
-7%
8 917
-21%
6 047
-32%
5 569
-8%
7 284
+31%
8 532
+17%
10 170
+19%
10 621
+4%
8 977
-15%
10 269
+14%
14 288
+39%
15 909
+11%
15 025
-6%
16 082
+7%
12 376
-23%
11 587
-6%
13 971
+21%
13 811
-1%
14 421
+4%
14 487
+0%
15 722
+9%
15 539
-1%
EPS (Diluted)
274.08
N/A
34.16
-88%
92.25
+170%
129.15
+40%
283.63
+120%
278.46
-2%
210.61
-24%
334
+59%
490.78
+47%
567.92
+16%
298.66
-47%
111.38
-63%
31.76
-71%
144.15
+354%
244
+69%
259.69
+6%
343.07
+32%
380.53
+11%
398.3
+5%
390.46
-2%
423.07
+8%
434.69
+3%
453.15
+4%
513.07
+13%
436.38
-15%
496.23
+14%
519.38
+5%
568.38
+9%
582.07
+2%
503
-14%
500.61
0%
537.92
+7%
556.92
+4%
558.69
+0%
530.08
-5%
486.3
-8%
584.38
+20%
582
0%
687.94
+18%
640.84
-7%
660
+3%
720
+9%
867.8
+21%
927.69
+7%
909.92
-2%
912.76
+0%
848.45
-7%
768.38
-9%
733.77
-5%
795.88
+8%
856.98
+8%
885.78
+3%
1 034.64
+17%
973.45
-6%
902.78
-7%
713.18
-21%
483.64
-32%
445.94
-8%
116.75
-74%
687.45
+489%
819.43
+19%
855.77
+4%
144.66
-83%
827.41
+472%
1 152.9
+39%
1 284.64
+11%
242.5
-81%
259.78
+7%
199.91
-23%
187.17
-6%
225.67
+21%
223.09
-1%
232.93
+4%
233.99
+0%
253.95
+9%
251.05
-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
Follow us
Join more than 301,000+ 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

© 2025 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.