First Time Loading...

Kato Sangyo Co Ltd
TSE:9869

Watchlist Manager
Kato Sangyo Co Ltd Logo
Kato Sangyo Co Ltd
TSE:9869
Watchlist
Price: 4 435 JPY -1.11% Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1T
+2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+0%
5 Years
+9%
7 Years
+17%
10 Years
+50%
17.4B
+4%
Operating Income
Growth Rates:
1 Year
+19%
3 Years
+52%
5 Years
+70%
7 Years
+109%
10 Years
+77%
12.4B
+3%
Net Income
Growth Rates:
1 Year
+5%
3 Years
+39%
5 Years
+77%
7 Years
+123%
10 Years
+88%

Earnings Waterfall
Kato Sangyo Co Ltd

Revenue
1.1T JPY
Cost of Revenue
-1T JPY
Gross Profit
79.5B JPY
Operating Expenses
-62.1B JPY
Operating Income
17.4B JPY
Other Expenses
-5B JPY
Net Income
12.4B JPY

Income Statement
Kato Sangyo 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
742 900
N/A
762 083
+3%
763 969
+0%
771 514
+1%
812 071
+5%
842 443
+4%
884 416
+5%
926 090
+5%
932 787
+1%
944 579
+1%
950 926
+1%
953 153
+0%
956 865
+0%
958 381
+0%
964 987
+1%
973 818
+1%
979 157
+1%
982 043
+0%
993 186
+1%
1 009 095
+2%
1 026 718
+2%
1 046 607
+2%
1 057 728
+1%
1 063 219
+1%
1 066 813
+0%
1 080 074
+1%
1 098 601
+2%
1 104 695
+1%
1 115 559
+1%
1 121 171
+1%
1 122 139
+0%
1 137 101
+1%
1 107 472
-3%
1 087 444
-2%
1 058 897
-3%
1 035 664
-2%
1 056 705
+2%
1 065 052
+1%
1 082 109
+2%
1 099 391
+2%
1 117 136
+2%
Gross Profit
Cost of Revenue
(692 196)
(710 170)
(711 884)
(718 659)
(757 079)
(785 896)
(825 838)
(865 804)
(872 127)
(883 392)
(889 801)
(891 614)
(894 909)
(895 955)
(901 995)
(910 159)
(914 934)
(917 258)
(927 335)
(942 015)
(958 450)
(977 179)
(987 480)
(992 406)
(995 592)
(1 007 937)
(1 025 311)
(1 031 367)
(1 042 067)
(1 047 352)
(1 048 633)
(1 062 783)
(1 033 856)
(1 014 420)
(986 706)
(963 923)
(983 105)
(990 140)
(1 005 518)
(1 021 364)
(1 037 654)
Gross Profit
50 704
N/A
51 913
+2%
52 085
+0%
52 855
+1%
54 992
+4%
56 547
+3%
58 578
+4%
60 286
+3%
60 660
+1%
61 187
+1%
61 125
0%
61 539
+1%
61 956
+1%
62 426
+1%
62 992
+1%
63 659
+1%
64 223
+1%
64 785
+1%
65 851
+2%
67 080
+2%
68 268
+2%
69 428
+2%
70 248
+1%
70 813
+1%
71 221
+1%
72 137
+1%
73 290
+2%
73 328
+0%
73 492
+0%
73 819
+0%
73 506
0%
74 318
+1%
73 616
-1%
73 024
-1%
72 191
-1%
71 741
-1%
73 600
+3%
74 912
+2%
76 591
+2%
78 027
+2%
79 482
+2%
Operating Income
Operating Expenses
(40 894)
(42 095)
(42 818)
(43 866)
(46 085)
(47 506)
(49 548)
(51 354)
(51 809)
(52 842)
(53 209)
(53 600)
(53 636)
(53 579)
(53 841)
(54 361)
(54 580)
(54 989)
(55 889)
(56 888)
(58 043)
(58 994)
(59 473)
(60 018)
(60 022)
(60 996)
(61 834)
(61 754)
(62 082)
(61 992)
(61 931)
(62 706)
(62 008)
(60 943)
(59 564)
(58 328)
(59 012)
(59 645)
(60 263)
(61 296)
(62 098)
Selling, General & Administrative
(40 894)
(42 093)
(42 817)
(41 007)
(46 084)
(47 506)
(49 547)
(48 347)
(51 807)
(52 840)
(53 207)
(50 358)
(53 634)
(53 576)
(53 839)
(51 241)
(54 579)
(54 990)
(55 888)
(53 866)
(58 042)
(58 991)
(59 473)
(57 015)
(60 021)
(60 996)
(61 832)
(58 627)
(62 082)
(61 990)
(61 929)
(59 110)
(62 007)
(60 943)
(59 564)
(55 140)
(59 011)
(59 645)
(60 262)
(58 031)
(62 097)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
0
0
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
(2 858)
0
0
0
(3 005)
0
0
0
(3 240)
0
0
0
(3 119)
0
0
0
(3 014)
0
0
0
(2 999)
0
0
0
(3 126)
0
0
0
(3 595)
0
0
0
(3 187)
0
0
0
(3 264)
0
Other Operating Expenses
0
(2)
(1)
(1)
(1)
0
(1)
(2)
(2)
(2)
0
(2)
(2)
(3)
(2)
(1)
(1)
1
(1)
(1)
(1)
(3)
0
(1)
(1)
0
0
(1)
0
(2)
0
(1)
0
0
0
(1)
(1)
0
(1)
(1)
0
Operating Income
9 810
N/A
9 818
+0%
9 267
-6%
8 989
-3%
8 907
-1%
9 041
+2%
9 030
0%
8 932
-1%
8 851
-1%
8 345
-6%
7 916
-5%
7 939
+0%
8 320
+5%
8 847
+6%
9 151
+3%
9 298
+2%
9 643
+4%
9 796
+2%
9 962
+2%
10 192
+2%
10 225
+0%
10 434
+2%
10 775
+3%
10 795
+0%
11 199
+4%
11 141
-1%
11 456
+3%
11 574
+1%
11 410
-1%
11 827
+4%
11 575
-2%
11 612
+0%
11 608
0%
12 081
+4%
12 627
+5%
13 413
+6%
14 588
+9%
15 267
+5%
16 328
+7%
16 731
+2%
17 384
+4%
Pre-Tax Income
Interest Income Expense
648
570
586
598
589
745
824
850
850
654
792
602
637
604
649
521
588
617
520
1 375
1 392
1 545
1 622
1 088
1 154
1 042
1 008
1 533
1 473
1 473
1 541
985
1 081
1 130
1 191
1 157
1 095
1 465
1 426
1 420
1 461
Non-Reccuring Items
(357)
(356)
(459)
(428)
(164)
(162)
(62)
(44)
(26)
(66)
(71)
(142)
(185)
(172)
(168)
(89)
(69)
(198)
(143)
(596)
(1 045)
(1 060)
(1 298)
(720)
(483)
(313)
(308)
(123)
(65)
(214)
(62)
(405)
(402)
(256)
(225)
(105)
(115)
(101)
(90)
(143)
(214)
Gain/Loss on Disposition of Assets
3
2
2
2
21
25
29
(60)
(145)
(148)
(223)
(131)
74
72
436
425
303
823
478
325
477
(28)
28
39
48
26
5
15
0
0
20
20
143
161
1 871
1 889
1 761
1 734
49
36
260
Total Other Income
402
458
471
448
551
467
555
589
582
623
577
588
587
672
679
663
598
561
552
580
748
756
748
745
680
651
691
667
688
669
681
684
765
862
856
894
859
793
813
765
734
Pre-Tax Income
10 506
N/A
10 492
0%
9 867
-6%
9 609
-3%
9 904
+3%
10 116
+2%
10 376
+3%
10 267
-1%
10 112
-2%
9 408
-7%
8 991
-4%
8 856
-2%
9 433
+7%
10 023
+6%
10 747
+7%
10 818
+1%
11 063
+2%
11 599
+5%
11 369
-2%
11 876
+4%
11 797
-1%
11 647
-1%
11 875
+2%
11 947
+1%
12 598
+5%
12 547
0%
12 852
+2%
13 666
+6%
13 506
-1%
13 755
+2%
13 755
N/A
12 896
-6%
13 195
+2%
13 978
+6%
16 320
+17%
17 248
+6%
18 188
+5%
19 158
+5%
18 526
-3%
18 809
+2%
19 625
+4%
Net Income
Tax Provision
(3 688)
(3 727)
(3 538)
(3 726)
(3 830)
(3 879)
(3 895)
(3 844)
(3 782)
(3 634)
(3 475)
(3 556)
(3 686)
(3 723)
(3 875)
(3 636)
(3 724)
(3 890)
(3 887)
(4 321)
(4 264)
(4 289)
(4 409)
(4 226)
(4 271)
(4 127)
(4 147)
(4 301)
(4 390)
(4 444)
(4 476)
(4 212)
(4 334)
(4 570)
(5 157)
(5 460)
(5 687)
(6 013)
(5 759)
(5 902)
(6 219)
Income from Continuing Operations
6 818
6 765
6 329
5 883
6 074
6 237
6 481
6 423
6 330
5 774
5 516
5 300
5 747
6 300
6 872
7 182
7 339
7 709
7 482
7 555
7 533
7 358
7 466
7 721
8 327
8 420
8 705
9 365
9 116
9 311
9 279
8 684
8 861
9 408
11 163
11 788
12 501
13 145
12 767
12 907
13 406
Income to Minority Interest
(225)
(211)
(225)
(100)
(85)
(272)
(216)
(243)
(217)
(161)
(146)
(95)
(184)
(184)
(326)
(389)
(463)
(540)
(491)
(549)
(545)
(560)
(558)
(571)
(533)
(452)
(332)
(313)
(216)
(313)
(317)
(298)
(283)
(353)
(404)
(511)
(657)
(699)
(849)
(904)
(1 011)
Net Income (Common)
6 592
N/A
6 553
-1%
6 104
-7%
5 781
-5%
5 988
+4%
5 963
0%
6 261
+5%
6 178
-1%
6 111
-1%
5 611
-8%
5 369
-4%
5 204
-3%
5 561
+7%
6 115
+10%
6 545
+7%
6 793
+4%
6 877
+1%
7 169
+4%
6 991
-2%
7 005
+0%
6 986
0%
6 797
-3%
6 906
+2%
7 148
+4%
7 792
+9%
7 966
+2%
8 373
+5%
9 051
+8%
8 899
-2%
8 998
+1%
8 960
0%
8 385
-6%
8 577
+2%
9 053
+6%
10 757
+19%
11 276
+5%
11 843
+5%
12 445
+5%
11 919
-4%
12 002
+1%
12 393
+3%
EPS (Diluted)
178.16
N/A
177.1
-1%
164.97
-7%
156.24
-5%
161.83
+4%
161.16
0%
169.21
+5%
164.96
-3%
165.16
+0%
151.64
-8%
145.1
-4%
140.61
-3%
150.29
+7%
165.27
+10%
176.89
+7%
185.45
+5%
185.86
+0%
193.75
+4%
188.94
-2%
191.45
+1%
193.14
+1%
188.6
-2%
193.33
+3%
199.1
+3%
218.56
+10%
223.45
+2%
234.86
+5%
253.88
+8%
249.62
-2%
252.4
+1%
257.84
+2%
238.29
-8%
247.53
+4%
261.27
+6%
318.93
+22%
329.94
+3%
352.2
+7%
370.11
+5%
354.46
-4%
356.94
+1%
368.57
+3%

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 135,400+ 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.