TKC Corp
TSE:9746

Watchlist Manager
TKC Corp Logo
TKC Corp
TSE:9746
Watchlist
Price: 4 085 JPY -1.33% Market Closed
Market Cap: 213.6B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+19%
5Y
+14%
10Y
+42%
Operating Income
+
3Y
+20%
5Y
+24%
10Y
+97%
Net Income
+
3Y
+25%
5Y
+32%
10Y
+147%

Earnings Waterfall
TKC Corp

Revenue
79.8B JPY
Cost of Revenue
-25B JPY
Gross Profit
54.8B JPY
Operating Expenses
-39.9B JPY
Operating Income
14.9B JPY
Other Expenses
-3.9B JPY
Net Income
11B JPY

Income Statement
TKC Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Dec-2004 Mar-2005 Jun-2005 Dec-2005 Mar-2006 Jun-2006 Dec-2006 Mar-2007 Jun-2007 Dec-2007 Mar-2008 Jun-2008 Dec-2008 Mar-2009 Jun-2009 Dec-2009 Mar-2010 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
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
2
0
0
7
3
4
5
5
5
5
0
3
0
2
3
2
0
0
1
1
2
3
3
5
5
6
6
5
0
4
4
3
0
2
2
2
0
2
0
2
0
0
2
1
0
0
0
0
0
0
0
1
0
0
0
1
0
0
0
0
0
0
0
Revenue
37 063
N/A
37 627
+2%
38 603
+3%
38 850
+1%
39 182
+1%
39 665
+1%
39 737
+0%
40 043
+1%
38 547
-4%
38 528
0%
38 661
+0%
39 423
+2%
39 988
+1%
39 339
-2%
39 852
+1%
39 725
0%
40 950
+3%
39 915
-3%
39 785
0%
53 434
+34%
54 281
+2%
54 246
0%
54 288
+0%
53 635
-1%
51 935
-3%
51 929
0%
53 284
+3%
53 387
+0%
53 409
+0%
52 911
-1%
51 443
-3%
53 115
+3%
53 069
0%
54 052
+2%
54 375
+1%
54 502
+0%
55 358
+2%
55 710
+1%
56 092
+1%
54 928
-2%
56 815
+3%
56 883
+0%
57 436
+1%
57 750
+1%
57 108
-1%
58 249
+2%
58 673
+1%
59 705
+2%
60 946
+2%
59 817
-2%
60 369
+1%
61 621
+2%
61 098
-1%
63 238
+4%
64 053
+1%
66 120
+3%
68 299
+3%
69 321
+1%
69 709
+1%
67 814
-3%
66 331
-2%
66 049
0%
66 091
+0%
66 221
+0%
66 676
+1%
66 617
0%
66 974
+1%
67 838
+1%
69 454
+2%
70 120
+1%
71 360
+2%
71 915
+1%
72 131
+0%
72 912
+1%
73 219
+0%
75 219
+3%
75 630
+1%
77 399
+2%
79 809
+3%
Gross Profit
Cost of Revenue
(15 107)
(15 473)
(16 235)
(16 381)
(16 555)
(16 447)
(16 491)
(16 253)
(15 264)
(15 117)
(15 263)
(14 975)
(15 086)
(14 593)
(15 078)
(15 035)
(15 304)
(14 727)
(14 736)
(20 674)
(21 725)
(21 728)
(21 915)
(21 513)
(20 534)
(20 448)
(20 195)
(19 902)
(19 763)
(19 507)
(19 242)
(19 972)
(19 840)
(20 443)
(20 353)
(20 389)
(20 646)
(19 866)
(20 097)
(19 180)
(19 457)
(19 898)
(20 044)
(20 344)
(20 442)
(20 811)
(20 893)
(20 419)
(20 540)
(19 743)
(19 792)
(21 002)
(20 862)
(21 902)
(22 315)
(22 822)
(24 031)
(23 861)
(23 857)
(22 667)
(21 034)
(20 108)
(19 733)
(19 319)
(19 372)
(19 368)
(19 570)
(19 909)
(20 488)
(21 005)
(21 140)
(21 474)
(21 399)
(21 152)
(21 088)
(21 571)
(21 543)
(23 162)
(24 997)
Gross Profit
21 956
N/A
22 154
+1%
22 368
+1%
22 469
+0%
22 627
+1%
23 218
+3%
23 246
+0%
23 790
+2%
23 283
-2%
23 411
+1%
23 398
0%
24 448
+4%
24 902
+2%
24 746
-1%
24 774
+0%
24 690
0%
25 646
+4%
25 188
-2%
25 049
-1%
32 760
+31%
32 556
-1%
32 518
0%
32 373
0%
32 122
-1%
31 401
-2%
31 481
+0%
33 089
+5%
33 485
+1%
33 646
+0%
33 404
-1%
32 201
-4%
33 143
+3%
33 229
+0%
33 609
+1%
34 022
+1%
34 113
+0%
34 712
+2%
35 844
+3%
35 995
+0%
35 748
-1%
37 358
+5%
36 985
-1%
37 392
+1%
37 406
+0%
36 666
-2%
37 438
+2%
37 780
+1%
39 286
+4%
40 406
+3%
40 074
-1%
40 577
+1%
40 619
+0%
40 236
-1%
41 336
+3%
41 738
+1%
43 298
+4%
44 268
+2%
45 460
+3%
45 852
+1%
45 147
-2%
45 297
+0%
45 941
+1%
46 358
+1%
46 902
+1%
47 304
+1%
47 249
0%
47 404
+0%
47 929
+1%
48 966
+2%
49 115
+0%
50 220
+2%
50 441
+0%
50 732
+1%
51 760
+2%
52 131
+1%
53 648
+3%
54 087
+1%
54 237
+0%
54 812
+1%
Operating Income
Operating Expenses
(17 754)
(17 748)
(17 375)
(17 871)
(17 893)
(18 145)
(18 451)
(18 836)
(18 688)
(18 246)
(18 164)
(18 351)
(18 516)
(18 619)
(18 610)
(18 554)
(18 802)
(18 944)
(19 263)
(26 737)
(26 899)
(27 200)
(27 208)
(26 905)
(26 773)
(26 715)
(27 053)
(27 263)
(27 583)
(27 487)
(27 244)
(27 179)
(27 000)
(27 007)
(27 236)
(27 921)
(28 031)
(28 033)
(28 411)
(29 007)
(29 350)
(29 903)
(29 649)
(29 764)
(29 980)
(30 225)
(30 868)
(30 719)
(30 947)
(31 394)
(31 506)
(31 940)
(32 368)
(32 850)
(33 251)
(33 951)
(34 075)
(33 800)
(33 808)
(33 766)
(33 710)
(33 645)
(33 452)
(34 588)
(34 569)
(34 616)
(34 936)
(34 578)
(34 694)
(35 254)
(35 165)
(36 103)
(36 667)
(37 168)
(37 541)
(38 143)
(38 397)
(39 045)
(39 878)
Selling, General & Administrative
(17 754)
(17 748)
(17 375)
(17 871)
(17 893)
(17 627)
(18 451)
(18 836)
(18 710)
(18 246)
(18 164)
(18 283)
(18 516)
(18 360)
(18 619)
(17 728)
(17 959)
(18 110)
(18 408)
(25 627)
(25 778)
(26 090)
(25 996)
(25 673)
(25 828)
(25 440)
(26 172)
(26 150)
(26 976)
(27 486)
(27 243)
(26 475)
(26 999)
(27 006)
(27 235)
(27 239)
(28 029)
(28 032)
(28 410)
(28 313)
(29 351)
(29 902)
(29 649)
(29 133)
(29 980)
(30 225)
(30 867)
(30 028)
(30 945)
(31 393)
(31 504)
(31 169)
(32 366)
(32 850)
(33 252)
(33 259)
(34 077)
(33 799)
(33 807)
(33 112)
(33 709)
(33 645)
(33 452)
(33 864)
(34 568)
(34 616)
(34 935)
(33 878)
(34 695)
(35 253)
(35 165)
(35 454)
(36 665)
(37 167)
(37 540)
(37 444)
(38 395)
(39 043)
(39 876)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
(116)
(263)
(381)
(408)
(417)
(455)
(547)
(535)
(499)
(562)
(580)
0
0
0
(469)
0
0
0
(154)
0
0
0
(130)
0
0
0
(124)
0
0
0
(74)
0
0
0
(106)
0
0
0
(82)
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
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
(143)
(292)
(445)
(435)
(417)
(400)
(563)
(586)
(611)
(650)
(652)
0
0
0
(643)
0
0
0
(549)
0
0
0
(551)
0
0
0
(569)
0
0
0
(557)
0
0
0
(584)
0
0
0
(688)
0
0
0
(692)
0
0
0
(648)
0
0
0
(723)
0
0
0
(700)
0
0
0
(648)
0
0
0
(697)
0
0
0
Other Operating Expenses
0
0
0
0
0
(518)
0
0
22
0
0
(68)
0
0
564
0
0
0
0
0
0
0
0
0
(945)
(1 275)
(881)
(1)
(607)
(1)
0
(1)
(1)
0
(1)
(1)
(2)
(1)
0
(1)
0
(1)
0
0
0
0
0
(1)
(2)
0
(2)
(1)
0
2
0
0
0
(1)
0
0
(1)
0
0
(1)
(1)
0
(1)
0
0
(1)
0
(1)
(2)
(1)
(1)
(2)
(2)
0
(2)
Operating Income
4 202
N/A
4 406
+5%
4 993
+13%
4 598
-8%
4 734
+3%
5 073
+7%
4 795
-5%
4 954
+3%
4 595
-7%
5 165
+12%
5 234
+1%
6 097
+16%
6 386
+5%
6 127
-4%
6 164
+1%
6 136
0%
6 844
+12%
6 244
-9%
5 786
-7%
6 023
+4%
5 657
-6%
5 318
-6%
5 165
-3%
5 217
+1%
4 628
-11%
4 766
+3%
6 036
+27%
6 222
+3%
6 063
-3%
5 917
-2%
4 957
-16%
5 964
+20%
6 229
+4%
6 602
+6%
6 786
+3%
6 192
-9%
6 681
+8%
7 811
+17%
7 584
-3%
6 741
-11%
8 008
+19%
7 082
-12%
7 743
+9%
7 642
-1%
6 686
-13%
7 213
+8%
6 912
-4%
8 567
+24%
9 459
+10%
8 680
-8%
9 071
+5%
8 679
-4%
7 868
-9%
8 486
+8%
8 487
+0%
9 347
+10%
10 193
+9%
11 660
+14%
12 044
+3%
11 381
-6%
11 587
+2%
12 296
+6%
12 906
+5%
12 314
-5%
12 735
+3%
12 633
-1%
12 468
-1%
13 351
+7%
14 272
+7%
13 861
-3%
15 055
+9%
14 338
-5%
14 065
-2%
14 592
+4%
14 590
0%
15 505
+6%
15 690
+1%
15 192
-3%
14 934
-2%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
1
(55)
(17)
(48)
(28)
30
49
109
165
128
151
143
110
121
105
108
132
136
146
149
144
149
131
131
132
139
169
165
148
140
(122)
(86)
(70)
(80)
149
160
157
169
163
166
179
184
191
194
190
187
182
186
186
208
201
227
233
239
248
270
287
297
315
349
351
364
363
358
396
439
Non-Reccuring Items
(61)
(34)
(364)
(310)
(332)
27
(26)
(35)
(18)
(7)
1
(100)
(113)
(150)
(72)
(75)
(33)
(8)
25
(21)
(246)
(247)
(270)
(248)
(30)
(52)
(80)
(131)
(131)
(108)
(118)
(51)
(51)
(52)
(18)
(57)
(65)
(118)
(106)
(81)
(78)
(37)
(47)
(42)
(37)
6
5
4
2
(73)
(76)
(63)
(64)
262
268
344
341
66
47
(41)
(38)
(51)
(123)
(102)
(111)
(97)
(31)
(30)
(35)
(37)
342
362
367
366
10
(41)
(50)
(122)
(122)
Gain/Loss on Disposition of Assets
0
0
50
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
(7)
(7)
(6)
0
0
0
1
0
11
11
11
0
1
1
2
2
2
2
0
3
(7)
(6)
(9)
(9)
1
1
2
0
(19)
(20)
89
89
111
112
3
0
2
2
1
0
2
1
1
3
(12)
(12)
Total Other Income
63
127
85
71
75
17
89
108
114
114
138
141
154
118
93
30
26
42
51
68
69
66
58
54
63
55
38
69
79
78
105
76
80
84
80
78
70
76
76
132
129
136
132
84
93
80
82
76
72
74
114
118
131
156
129
131
134
117
118
122
146
140
142
158
146
161
99
78
71
(45)
7
119
130
239
294
181
175
162
104
Pre-Tax Income
4 204
N/A
4 499
+7%
4 764
+6%
4 359
-9%
4 477
+3%
5 117
+14%
4 858
-5%
5 027
+3%
4 691
-7%
5 272
+12%
5 373
+2%
6 138
+14%
6 427
+5%
6 096
-5%
6 130
+1%
6 074
-1%
6 789
+12%
6 250
-8%
5 892
-6%
6 119
+4%
5 589
-9%
5 301
-5%
5 080
-4%
5 173
+2%
4 803
-7%
4 879
+2%
6 115
+25%
6 265
+2%
6 119
-2%
6 019
-2%
5 080
-16%
6 135
+21%
6 407
+4%
6 771
+6%
6 990
+3%
6 338
-9%
6 817
+8%
7 902
+16%
7 694
-3%
6 962
-10%
8 225
+18%
7 340
-11%
7 979
+9%
7 573
-5%
6 656
-12%
7 230
+9%
6 920
-4%
8 798
+27%
9 695
+10%
8 840
-9%
9 280
+5%
8 897
-4%
8 104
-9%
9 076
+12%
9 062
0%
10 004
+10%
10 853
+8%
12 034
+11%
12 397
+3%
11 646
-6%
11 883
+2%
12 552
+6%
13 113
+4%
12 660
-3%
13 086
+3%
13 041
0%
12 887
-1%
13 650
+6%
14 578
+7%
14 068
-3%
15 703
+12%
15 135
-4%
14 912
-1%
15 550
+4%
15 259
-2%
16 009
+5%
16 176
+1%
15 616
-3%
15 343
-2%
Net Income
Tax Provision
(1 862)
(1 968)
(2 017)
(1 786)
(1 810)
(2 172)
(2 145)
(2 200)
(2 161)
(2 298)
(2 373)
(2 735)
(2 905)
(2 821)
(2 683)
(2 614)
(2 780)
(2 638)
(2 482)
(2 617)
(2 458)
(2 311)
(2 215)
(2 176)
(2 285)
(2 303)
(2 926)
(3 139)
(2 790)
(2 707)
(2 165)
(2 424)
(2 541)
(2 724)
(2 935)
(2 731)
(2 848)
(3 400)
(3 204)
(2 934)
(3 262)
(2 742)
(2 902)
(2 762)
(2 478)
(2 467)
(2 321)
(2 671)
(2 962)
(2 718)
(2 812)
(2 685)
(2 422)
(2 699)
(2 740)
(3 220)
(3 660)
(4 037)
(4 110)
(3 845)
(3 777)
(3 948)
(4 122)
(3 973)
(4 045)
(4 033)
(4 037)
(4 332)
(4 598)
(4 431)
(4 755)
(4 308)
(4 264)
(4 481)
(4 502)
(4 734)
(4 801)
(4 403)
(4 312)
Income from Continuing Operations
2 342
2 531
2 747
2 573
2 667
2 945
2 713
2 827
2 530
2 974
3 000
3 403
3 522
3 275
3 447
3 460
4 009
3 612
3 410
3 502
3 131
2 990
2 865
2 997
2 518
2 576
3 189
3 126
3 329
3 312
2 915
3 711
3 866
4 047
4 055
3 607
3 969
4 502
4 490
4 028
4 963
4 598
5 077
4 811
4 178
4 763
4 599
6 127
6 733
6 122
6 468
6 212
5 682
6 377
6 322
6 784
7 193
7 997
8 287
7 801
8 106
8 604
8 991
8 687
9 041
9 008
8 850
9 318
9 980
9 637
10 948
10 827
10 648
11 069
10 757
11 275
11 375
11 213
11 031
Income to Minority Interest
(42)
(41)
(45)
(21)
(19)
2
(12)
(52)
(55)
(56)
(66)
(61)
(74)
(38)
(18)
11
5
(10)
(25)
(13)
(5)
17
15
5
1
(20)
(22)
(13)
(19)
(16)
(12)
(25)
2
(4)
(13)
(3)
2
14
(16)
(16)
(45)
(51)
(62)
(40)
(44)
(50)
(39)
(55)
(46)
(58)
(75)
(54)
(51)
(51)
(62)
(63)
(48)
(31)
54
20
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
2 300
N/A
2 489
+8%
2 697
+8%
2 550
-5%
2 647
+4%
2 950
+11%
2 699
-9%
2 771
+3%
2 473
-11%
2 915
+18%
2 930
+1%
3 337
+14%
3 447
+3%
3 239
-6%
3 428
+6%
3 467
+1%
4 010
+16%
3 599
-10%
3 381
-6%
3 484
+3%
3 121
-10%
3 004
-4%
2 880
-4%
3 000
+4%
2 517
-16%
2 551
+1%
3 162
+24%
3 112
-2%
3 309
+6%
3 296
0%
2 903
-12%
3 685
+27%
3 867
+5%
4 043
+5%
4 041
0%
3 604
-11%
3 970
+10%
4 516
+14%
4 473
-1%
4 011
-10%
4 918
+23%
4 545
-8%
5 015
+10%
4 770
-5%
4 132
-13%
4 712
+14%
4 559
-3%
6 071
+33%
6 687
+10%
6 063
-9%
6 392
+5%
6 158
-4%
5 630
-9%
6 326
+12%
6 260
-1%
6 721
+7%
7 145
+6%
7 967
+12%
8 342
+5%
7 821
-6%
8 100
+4%
8 604
+6%
8 990
+4%
8 686
-3%
9 041
+4%
9 007
0%
8 850
-2%
9 317
+5%
9 979
+7%
9 635
-3%
10 947
+14%
10 826
-1%
10 646
-2%
11 068
+4%
10 755
-3%
11 274
+5%
11 374
+1%
11 212
-1%
11 030
-2%
EPS (Diluted)
76.66
N/A
82.96
+8%
89.9
+8%
85
-5%
88.23
+4%
98.33
+11%
89.96
-9%
92.36
+3%
82.43
-11%
97.16
+18%
97.66
+1%
115.06
+18%
123.1
+7%
115.67
-6%
122.42
+6%
128.4
+5%
148.51
+16%
133.29
-10%
125.22
-6%
129.03
+3%
115.59
-10%
111.25
-4%
106.66
-4%
111.11
+4%
93.22
-16%
94.48
+1%
117.11
+24%
115.25
-2%
122.55
+6%
122.07
0%
107.51
-12%
136.48
+27%
143.22
+5%
149.74
+5%
149.66
0%
133.48
-11%
147.03
+10%
167.25
+14%
165.66
-1%
150.63
-9%
182.14
+21%
168.33
-8%
185.74
+10%
89.44
-52%
153.03
+71%
174.51
+14%
168.85
-3%
114.08
-32%
257.19
+125%
224.55
-13%
236.74
+5%
116.2
-51%
212.43
+83%
239.21
+13%
238.65
0%
127.5
-47%
135.92
+7%
151.58
+12%
158.72
+5%
148.81
-6%
154.12
+4%
163.3
+6%
170.54
+4%
164.92
-3%
172.06
+4%
171.8
0%
168.81
-2%
177.63
+5%
190.35
+7%
183.81
-3%
208.72
+14%
206.53
-1%
204.15
-1%
212.24
+4%
206.24
-3%
216.2
+5%
218.11
+1%
216.6
-1%
215.05
-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 302,100+ 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.