First Time Loading...

Toei Co Ltd
TSE:9605

Watchlist Manager
Toei Co Ltd Logo
Toei Co Ltd
TSE:9605
Watchlist
Price: 3 715 JPY 0.54% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

174.6B
-0.6%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+58%
5 Years
+32%
7 Years
+40%
10 Years
+42%
29.6B
-7%
Operating Income
Growth Rates:
1 Year
-10%
3 Years
+114%
5 Years
+40%
7 Years
+80%
10 Years
+130%
11.6B
-6%
Net Income
Growth Rates:
1 Year
-27%
3 Years
+108%
5 Years
+15%
7 Years
+24%
10 Years
+77%

Earnings Waterfall
Toei Co Ltd

Revenue
174.6B JPY
Cost of Revenue
-106.8B JPY
Gross Profit
67.7B JPY
Operating Expenses
-38.2B JPY
Operating Income
29.6B JPY
Other Expenses
-18B JPY
Net Income
11.6B JPY

Income Statement
Toei 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
122 885
N/A
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%
Gross Profit
Cost of Revenue
(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)
Gross Profit
38 712
N/A
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%
Operating Income
Operating Expenses
(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)
Selling, General & Administrative
(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)
Depreciation & Amortization
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
Other Operating Expenses
(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)
Operating Income
12 868
N/A
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%
Pre-Tax Income
Interest Income Expense
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
Non-Reccuring Items
(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)
Gain/Loss on Disposition of Assets
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
Total Other Income
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
Pre-Tax Income
13 796
N/A
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%
Net Income
Tax Provision
(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)
Income from Continuing Operations
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
Income to Minority Interest
(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)
Net Income (Common)
6 539
N/A
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%
EPS (Diluted)
503
N/A
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%
583.75
+31%
687.45
+18%
819.43
+19%
855.77
+4%
723.31
-15%
827.41
+14%
1 152.9
+39%
1 284.64
+11%
1 212.48
-6%
1 298.92
+7%
999.59
-23%
935.87
-6%

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 132,300+ 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.