First Time Loading...

Totech Corp
TSE:9960

Watchlist Manager
Totech Corp Logo
Totech Corp
TSE:9960
Watchlist
Price: 2 992 JPY -0.6% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

140.1B
+4%
Revenue
Growth Rates:
1 Year
+16%
3 Years
+26%
5 Years
+39%
7 Years
+70%
10 Years
+109%
10B
+15%
Operating Income
Growth Rates:
1 Year
+39%
3 Years
+61%
5 Years
+71%
7 Years
+174%
10 Years
+394%
7B
+17%
Net Income
Growth Rates:
1 Year
+31%
3 Years
+46%
5 Years
+68%
7 Years
+169%
10 Years
+659%

Earnings Waterfall
Totech Corp

Revenue
140.1B JPY
Cost of Revenue
-105.2B JPY
Gross Profit
34.9B JPY
Operating Expenses
-24.9B JPY
Operating Income
10B JPY
Other Expenses
-3B JPY
Net Income
7B JPY

Income Statement
Totech 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
67 026
N/A
70 879
+6%
72 233
+2%
74 123
+3%
75 717
+2%
76 925
+2%
76 590
0%
76 985
+1%
77 900
+1%
77 360
-1%
78 820
+2%
80 928
+3%
82 597
+2%
86 046
+4%
88 792
+3%
89 472
+1%
92 155
+3%
92 646
+1%
95 845
+3%
96 898
+1%
101 110
+4%
103 670
+3%
108 278
+4%
113 259
+5%
115 194
+2%
117 141
+2%
113 607
-3%
112 756
-1%
111 600
-1%
109 650
-2%
108 876
-1%
108 362
0%
108 078
0%
110 120
+2%
112 743
+2%
116 462
+3%
121 020
+4%
126 696
+5%
130 730
+3%
135 322
+4%
140 146
+4%
Gross Profit
Cost of Revenue
(54 515)
(57 672)
(58 900)
(60 411)
(61 680)
(62 469)
(61 886)
(62 200)
(62 876)
(61 983)
(63 051)
(63 948)
(64 930)
(67 549)
(69 954)
(70 679)
(72 968)
(72 848)
(74 888)
(75 793)
(79 174)
(81 739)
(86 146)
(89 475)
(90 522)
(91 224)
(87 441)
(86 600)
(85 365)
(83 392)
(82 628)
(81 858)
(81 449)
(82 735)
(84 745)
(87 625)
(91 178)
(95 086)
(98 448)
(101 971)
(105 231)
Gross Profit
12 511
N/A
13 207
+6%
13 333
+1%
13 712
+3%
14 037
+2%
14 456
+3%
14 704
+2%
14 785
+1%
15 024
+2%
15 377
+2%
15 769
+3%
16 980
+8%
17 667
+4%
18 497
+5%
18 838
+2%
18 793
0%
19 187
+2%
19 798
+3%
20 957
+6%
21 105
+1%
21 936
+4%
21 931
0%
22 132
+1%
23 784
+7%
24 672
+4%
25 917
+5%
26 166
+1%
26 156
0%
26 235
+0%
26 258
+0%
26 248
0%
26 504
+1%
26 629
+0%
27 385
+3%
27 998
+2%
28 837
+3%
29 842
+3%
31 610
+6%
32 282
+2%
33 351
+3%
34 915
+5%
Operating Income
Operating Expenses
(10 491)
(10 678)
(10 746)
(10 949)
(11 085)
(11 404)
(11 623)
(11 605)
(11 728)
(11 934)
(12 397)
(13 119)
(14 021)
(14 705)
(14 967)
(14 956)
(15 105)
(15 319)
(15 462)
(16 032)
(16 093)
(16 489)
(17 219)
(17 937)
(18 647)
(19 453)
(19 774)
(19 833)
(20 054)
(20 082)
(20 221)
(20 432)
(20 734)
(21 088)
(21 677)
(22 183)
(22 680)
(23 880)
(24 410)
(24 700)
(24 940)
Selling, General & Administrative
(10 490)
(10 677)
(10 746)
(10 948)
(11 083)
(11 403)
(11 621)
(11 603)
(11 727)
(11 933)
(12 395)
(13 120)
(14 020)
(14 704)
(14 967)
(14 954)
(15 104)
(15 319)
(15 461)
(16 032)
(16 092)
(16 488)
(17 217)
(17 936)
(18 647)
(19 448)
(19 775)
(19 833)
(20 054)
(20 081)
(20 195)
(20 408)
(20 711)
(21 087)
(21 675)
(22 182)
(22 678)
(23 329)
(24 353)
(24 643)
(24 883)
Research & Development
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
(5)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(550)
0
0
0
Other Operating Expenses
(1)
(1)
0
(1)
(2)
(1)
(2)
(2)
(1)
(1)
(2)
1
(1)
(1)
0
(2)
(1)
0
(1)
0
(1)
(1)
(2)
(1)
0
0
1
0
0
(1)
(26)
(24)
(23)
(1)
(2)
0
0
(1)
(57)
(57)
(57)
Operating Income
2 020
N/A
2 529
+25%
2 587
+2%
2 763
+7%
2 952
+7%
3 052
+3%
3 081
+1%
3 180
+3%
3 296
+4%
3 443
+4%
3 372
-2%
3 861
+15%
3 646
-6%
3 792
+4%
3 871
+2%
3 837
-1%
4 082
+6%
4 479
+10%
5 495
+23%
5 073
-8%
5 843
+15%
5 442
-7%
4 913
-10%
5 847
+19%
6 025
+3%
6 464
+7%
6 392
-1%
6 323
-1%
6 181
-2%
6 176
0%
6 027
-2%
6 072
+1%
5 895
-3%
6 297
+7%
6 321
+0%
6 654
+5%
7 162
+8%
7 730
+8%
7 872
+2%
8 651
+10%
9 975
+15%
Pre-Tax Income
Interest Income Expense
233
533
504
248
256
51
76
91
104
(8)
(8)
(10)
(7)
(18)
(3)
(8)
(6)
(10)
192
201
208
216
22
23
31
597
616
642
662
520
525
528
536
448
343
352
356
162
192
178
207
Non-Reccuring Items
(323)
(530)
(638)
(338)
(370)
(238)
(183)
(199)
(167)
46
82
99
65
(58)
(109)
(110)
(86)
(70)
(156)
(155)
(145)
(156)
(128)
(134)
(134)
(370)
(262)
(260)
(260)
(35)
0
0
0
0
0
0
0
(56)
0
0
0
Gain/Loss on Disposition of Assets
(33)
(41)
(31)
(28)
(29)
(27)
(27)
(26)
(25)
0
(19)
(15)
(11)
(9)
(9)
(8)
(8)
(8)
(8)
25
25
25
25
(8)
(8)
(22)
(22)
(21)
0
(6)
0
0
0
0
0
0
15
15
0
0
63
Total Other Income
326
356
287
260
168
216
272
239
336
122
146
226
256
351
330
306
265
302
328
333
343
388
391
416
460
322
326
474
419
522
487
332
331
375
520
546
560
279
289
395
382
Pre-Tax Income
2 223
N/A
2 847
+28%
2 709
-5%
2 905
+7%
2 977
+2%
3 054
+3%
3 219
+5%
3 285
+2%
3 544
+8%
3 603
+2%
3 573
-1%
4 161
+16%
3 949
-5%
4 058
+3%
4 080
+1%
4 017
-2%
4 247
+6%
4 693
+11%
5 851
+25%
5 477
-6%
6 274
+15%
5 915
-6%
5 223
-12%
6 144
+18%
6 374
+4%
6 991
+10%
7 050
+1%
7 158
+2%
7 002
-2%
7 177
+2%
7 039
-2%
6 932
-2%
6 761
-2%
7 120
+5%
7 184
+1%
7 552
+5%
8 093
+7%
8 130
+0%
8 353
+3%
9 224
+10%
10 627
+15%
Net Income
Tax Provision
(1 303)
(1 529)
(1 507)
(1 527)
(1 231)
(1 419)
(1 455)
(1 484)
(1 562)
(1 315)
(1 300)
(1 432)
(1 355)
(1 290)
(1 327)
(1 311)
(1 400)
(1 594)
(2 017)
(1 892)
(2 126)
(1 902)
(1 651)
(1 987)
(2 102)
(2 245)
(2 250)
(2 298)
(2 229)
(2 382)
(2 331)
(2 273)
(2 231)
(2 395)
(2 426)
(2 539)
(2 746)
(2 900)
(3 011)
(3 249)
(3 641)
Income from Continuing Operations
920
1 318
1 202
1 378
1 746
1 635
1 764
1 801
1 982
2 288
2 273
2 729
2 594
2 768
2 753
2 706
2 847
3 099
3 834
3 585
4 148
4 013
3 572
4 157
4 272
4 746
4 800
4 860
4 773
4 795
4 708
4 659
4 530
4 725
4 758
5 013
5 347
5 230
5 342
5 975
6 986
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
6
8
11
14
11
12
12
13
14
25
22
21
17
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
920
N/A
1 318
+43%
1 202
-9%
1 377
+15%
1 745
+27%
1 634
-6%
1 762
+8%
1 800
+2%
1 982
+10%
2 288
+15%
2 274
-1%
2 729
+20%
2 594
-5%
2 774
+7%
2 760
-1%
2 717
-2%
2 861
+5%
3 111
+9%
3 847
+24%
3 600
-6%
4 162
+16%
4 026
-3%
3 597
-11%
4 178
+16%
4 292
+3%
4 763
+11%
4 801
+1%
4 861
+1%
4 773
-2%
4 795
+0%
4 708
-2%
4 659
-1%
4 530
-3%
4 724
+4%
4 757
+1%
5 013
+5%
5 346
+7%
5 230
-2%
5 343
+2%
5 975
+12%
6 986
+17%
EPS (Diluted)
70.76
N/A
101.38
+43%
92.46
-9%
105.92
+15%
134.23
+27%
121.36
-10%
135.53
+12%
138.46
+2%
152.46
+10%
169.96
+11%
174.92
+3%
209.92
+20%
199.53
-5%
205.99
+3%
197.14
-4%
194.07
-2%
204.35
+5%
228.67
+12%
274.78
+20%
257.14
-6%
305.65
+19%
295.66
-3%
264.15
-11%
306.4
+16%
314.04
+2%
349.38
+11%
351.83
+1%
356.09
+1%
349.63
-2%
117.09
-67%
344.71
+194%
340.98
-1%
331.53
-3%
115.26
-65%
347.98
+202%
366.31
+5%
390.6
+7%
127.42
-67%
130.04
+2%
145.3
+12%
169.87
+17%

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 134,200+ 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.