I
Itec Corp
TSE:9964
Itec Corp
TSE:9964
Price:
999 999.9999
JPY
37 047.1%
Market Closed
Market Cap:
¥15.5B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
I
|
Itec Corp
TSE:9964
|
JP |
|
Z
|
Zhejiang Aokang Shoes Co Ltd
SSE:603001
|
CN |
|
Constellation Brands Inc
NYSE:STZ
|
US |
|
Wonder Electricals Ltd
NSE:WEL
|
IN |
|
Granite Point Mortgage Trust Inc
NYSE:GPMT
|
US |
|
D
|
Deleum Bhd
KLSE:DELEUM
|
MY |
|
Harima-Kyowa Co Ltd
TSE:7444
|
JP |
|
K
|
Kimlun Corporation Bhd
KLSE:KIMLUN
|
MY |
|
Nabtesco Corp
TSE:6268
|
JP |
|
LB Group Co Ltd
SZSE:002601
|
CN |
|
Chengdu Qinchuan IoT Technology Co Ltd
SSE:688528
|
CN |
|
H
|
Harbour Energy PLC
LSE:HBR
|
UK |
|
G
|
Grasim Industries Ltd
BSE:500300
|
IN |
|
Castrol India Ltd
NSE:CASTROLIND
|
IN |
|
Astria Therapeutics Inc
NASDAQ:ATXS
|
US |
|
Beijing Huafeng Test & Control Technology Co Ltd
SSE:688200
|
CN |
|
S
|
Sumi Indo Kabel Tbk PT
IDX:IKBI
|
ID |
|
C
|
CGN Mining Co Ltd
HKEX:1164
|
HK |
|
I
|
Inmobiliaria Sixterra SA
SGO:SIXTERRA
|
CL |
|
T
|
Topsports International Holdings Ltd
HKEX:6110
|
CN |
Income Statement
Earnings Waterfall
Itec Corp
Itec Corp
Income Statement
Itec Corp
Itec Corp
Currency: JPY
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
60 321
N/A
|
59 532
-1%
|
58 082
-2%
|
56 831
-2%
|
57 518
+1%
|
60 957
+6%
|
64 974
+7%
|
65 459
+1%
|
67 492
+3%
|
69 442
+3%
|
68 917
-1%
|
71 376
+4%
|
71 308
0%
|
70 313
-1%
|
69 611
-1%
|
68 681
-1%
|
68 635
0%
|
67 562
-2%
|
67 421
0%
|
68 237
+1%
|
68 268
+0%
|
70 895
+4%
|
72 827
+3%
|
75 555
+4%
|
81 172
+7%
|
86 850
+7%
|
89 907
+4%
|
92 846
+3%
|
92 787
0%
|
87 151
-6%
|
83 367
-4%
|
78 062
-6%
|
71 443
-8%
|
69 016
-3%
|
67 785
-2%
|
67 656
0%
|
71 448
+6%
|
75 874
+6%
|
84 579
+11%
|
92 409
+9%
|
100 017
+8%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(55 795)
|
(55 033)
|
(52 948)
|
(51 455)
|
(51 542)
|
(54 095)
|
(57 315)
|
(57 191)
|
(58 756)
|
(60 265)
|
(59 837)
|
(62 201)
|
(62 089)
|
(60 632)
|
(59 477)
|
(58 460)
|
(58 026)
|
(57 219)
|
(56 698)
|
(56 980)
|
(57 027)
|
(59 449)
|
(61 585)
|
(64 467)
|
(69 725)
|
(74 970)
|
(77 405)
|
(80 135)
|
(79 400)
|
(74 519)
|
(71 506)
|
(67 668)
|
(62 694)
|
(60 536)
|
(59 058)
|
(57 959)
|
(59 794)
|
(62 402)
|
(69 983)
|
(77 269)
|
(84 970)
|
|
| Gross Profit |
4 526
N/A
|
4 498
-1%
|
5 134
+14%
|
5 375
+5%
|
5 976
+11%
|
6 863
+15%
|
7 659
+12%
|
8 268
+8%
|
8 736
+6%
|
9 178
+5%
|
9 080
-1%
|
9 177
+1%
|
9 222
+0%
|
9 683
+5%
|
10 134
+5%
|
10 221
+1%
|
10 608
+4%
|
10 342
-3%
|
10 723
+4%
|
11 257
+5%
|
11 241
0%
|
11 446
+2%
|
11 241
-2%
|
11 088
-1%
|
11 446
+3%
|
11 880
+4%
|
12 501
+5%
|
12 710
+2%
|
13 387
+5%
|
12 632
-6%
|
11 861
-6%
|
10 394
-12%
|
8 749
-16%
|
8 480
-3%
|
8 727
+3%
|
9 697
+11%
|
11 654
+20%
|
13 472
+16%
|
14 596
+8%
|
15 140
+4%
|
15 047
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 016)
|
(4 968)
|
(4 876)
|
(5 011)
|
(5 045)
|
(5 277)
|
(5 598)
|
(5 824)
|
(6 031)
|
(6 115)
|
(6 181)
|
(6 338)
|
(6 266)
|
(6 388)
|
(6 328)
|
(6 195)
|
(6 246)
|
(6 265)
|
(6 384)
|
(6 585)
|
(6 757)
|
(6 895)
|
(7 050)
|
(7 234)
|
(7 492)
|
(7 870)
|
(8 211)
|
(8 300)
|
(8 345)
|
(8 185)
|
(7 898)
|
(7 659)
|
(7 440)
|
(7 151)
|
(7 018)
|
(7 057)
|
(7 139)
|
(7 305)
|
(7 734)
|
(8 001)
|
(8 395)
|
|
| Selling, General & Administrative |
(4 748)
|
(4 713)
|
(4 660)
|
(4 766)
|
(4 816)
|
(5 038)
|
(5 349)
|
(5 568)
|
(5 776)
|
(5 854)
|
(5 913)
|
(6 070)
|
(5 989)
|
(6 104)
|
(6 034)
|
(5 894)
|
(5 943)
|
(5 936)
|
(6 034)
|
(6 215)
|
(6 365)
|
(6 507)
|
(6 660)
|
(6 831)
|
(7 039)
|
(7 366)
|
(7 657)
|
(7 707)
|
(7 750)
|
(7 588)
|
(7 300)
|
(7 073)
|
(6 865)
|
(6 595)
|
(6 481)
|
(6 531)
|
(6 626)
|
(6 803)
|
(7 242)
|
(7 517)
|
(7 918)
|
|
| Depreciation & Amortization |
(268)
|
(254)
|
(216)
|
(242)
|
(226)
|
(237)
|
(249)
|
(254)
|
(253)
|
(260)
|
(268)
|
(271)
|
(280)
|
(287)
|
(294)
|
(302)
|
(304)
|
(328)
|
(350)
|
(371)
|
(393)
|
(391)
|
(390)
|
(404)
|
(454)
|
(504)
|
(555)
|
(593)
|
(595)
|
(597)
|
(598)
|
(586)
|
(575)
|
(557)
|
(537)
|
(525)
|
(513)
|
(502)
|
(493)
|
(484)
|
(476)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
3
|
3
|
3
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
3
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Operating Income |
(490)
N/A
|
(469)
+4%
|
258
N/A
|
366
+42%
|
933
+155%
|
1 587
+70%
|
2 061
+30%
|
2 444
+19%
|
2 704
+11%
|
3 061
+13%
|
2 899
-5%
|
2 837
-2%
|
2 955
+4%
|
3 295
+12%
|
3 806
+15%
|
4 027
+6%
|
4 362
+8%
|
4 077
-7%
|
4 339
+6%
|
4 671
+8%
|
4 484
-4%
|
4 551
+1%
|
4 191
-8%
|
3 854
-8%
|
3 954
+3%
|
4 010
+1%
|
4 290
+7%
|
4 410
+3%
|
5 042
+14%
|
4 448
-12%
|
3 963
-11%
|
2 735
-31%
|
1 309
-52%
|
1 329
+2%
|
1 709
+29%
|
2 640
+54%
|
4 514
+71%
|
6 167
+37%
|
6 862
+11%
|
7 139
+4%
|
6 653
-7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(333)
|
(96)
|
127
|
304
|
479
|
428
|
333
|
275
|
287
|
272
|
262
|
261
|
280
|
344
|
300
|
117
|
(96)
|
(57)
|
(65)
|
61
|
261
|
119
|
96
|
130
|
85
|
87
|
98
|
97
|
103
|
109
|
119
|
92
|
62
|
32
|
6
|
(16)
|
(33)
|
(37)
|
(34)
|
(35)
|
(40)
|
|
| Non-Reccuring Items |
672
|
1 294
|
965
|
1 150
|
1 196
|
314
|
(331)
|
(379)
|
(1 325)
|
(1 531)
|
(1 164)
|
(911)
|
(147)
|
204
|
(499)
|
(1 716)
|
(1 639)
|
(1 445)
|
390
|
352
|
396
|
149
|
(271)
|
234
|
328
|
1 462
|
1 358
|
1 242
|
1 153
|
(106)
|
(223)
|
(142)
|
(77)
|
(60)
|
94
|
138
|
111
|
71
|
(161)
|
(41)
|
(46)
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
11
|
0
|
|
| Total Other Income |
99
|
132
|
90
|
111
|
105
|
96
|
107
|
128
|
129
|
172
|
202
|
156
|
(11)
|
(43)
|
145
|
(13)
|
127
|
1 456
|
168
|
1 469
|
1 489
|
146
|
124
|
(61)
|
(94)
|
(70)
|
174
|
261
|
354
|
510
|
420
|
288
|
195
|
51
|
163
|
171
|
174
|
145
|
92
|
(30)
|
1
|
|
| Pre-Tax Income |
(53)
N/A
|
861
N/A
|
1 440
+67%
|
1 931
+34%
|
2 713
+40%
|
2 425
-11%
|
2 170
-11%
|
2 467
+14%
|
1 794
-27%
|
1 974
+10%
|
2 199
+11%
|
2 345
+7%
|
3 079
+31%
|
3 801
+23%
|
3 752
-1%
|
2 414
-36%
|
2 754
+14%
|
4 031
+46%
|
4 830
+20%
|
6 554
+36%
|
6 631
+1%
|
4 966
-25%
|
4 141
-17%
|
4 158
+0%
|
4 274
+3%
|
5 490
+28%
|
5 919
+8%
|
6 010
+2%
|
6 652
+11%
|
4 961
-25%
|
4 278
-14%
|
2 973
-31%
|
1 488
-50%
|
1 352
-9%
|
1 972
+46%
|
2 933
+49%
|
4 766
+62%
|
6 346
+33%
|
6 760
+7%
|
7 045
+4%
|
6 568
-7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(98)
|
(495)
|
(593)
|
(845)
|
(1 122)
|
(1 076)
|
(1 056)
|
(1 080)
|
(816)
|
(751)
|
(711)
|
(817)
|
(1 036)
|
(1 123)
|
(1 169)
|
(655)
|
(674)
|
(1 182)
|
(1 486)
|
(2 060)
|
(2 118)
|
(1 627)
|
(1 419)
|
(1 346)
|
(1 467)
|
(1 827)
|
(2 096)
|
(2 076)
|
(2 266)
|
(1 759)
|
(1 522)
|
(1 132)
|
(646)
|
(572)
|
(749)
|
(1 037)
|
(1 730)
|
(2 276)
|
(2 449)
|
(2 460)
|
(2 378)
|
|
| Income from Continuing Operations |
(150)
|
365
|
847
|
1 085
|
1 590
|
1 350
|
1 114
|
1 388
|
979
|
1 223
|
1 487
|
1 528
|
2 043
|
2 678
|
2 583
|
1 759
|
2 080
|
2 848
|
3 344
|
4 493
|
4 512
|
3 339
|
2 723
|
2 811
|
2 806
|
3 662
|
3 823
|
3 934
|
4 386
|
3 202
|
2 756
|
1 841
|
843
|
780
|
1 223
|
1 896
|
3 036
|
4 071
|
4 311
|
4 585
|
4 190
|
|
| Income to Minority Interest |
2
|
(1)
|
(3)
|
(4)
|
(5)
|
(8)
|
(9)
|
(15)
|
(12)
|
(15)
|
(26)
|
(32)
|
(39)
|
(40)
|
(43)
|
(40)
|
(42)
|
(47)
|
(35)
|
(45)
|
(35)
|
(28)
|
(29)
|
(13)
|
(26)
|
(19)
|
(29)
|
(48)
|
(46)
|
(74)
|
(66)
|
(43)
|
(42)
|
(25)
|
(65)
|
(61)
|
(64)
|
(73)
|
(34)
|
(37)
|
(31)
|
|
| Net Income (Common) |
(148)
N/A
|
365
N/A
|
844
+131%
|
1 082
+28%
|
1 586
+47%
|
1 341
-15%
|
1 105
-18%
|
1 373
+24%
|
966
-30%
|
1 207
+25%
|
1 461
+21%
|
1 494
+2%
|
2 003
+34%
|
2 639
+32%
|
2 540
-4%
|
1 721
-32%
|
2 040
+19%
|
2 802
+37%
|
3 309
+18%
|
4 448
+34%
|
4 477
+1%
|
3 311
-26%
|
2 694
-19%
|
2 798
+4%
|
2 780
-1%
|
3 643
+31%
|
3 794
+4%
|
3 886
+2%
|
4 341
+12%
|
3 128
-28%
|
2 690
-14%
|
1 798
-33%
|
801
-55%
|
755
-6%
|
1 158
+53%
|
1 834
+58%
|
2 972
+62%
|
3 998
+35%
|
4 277
+7%
|
4 548
+6%
|
4 160
-9%
|
|
| EPS (Diluted) |
-12.33
N/A
|
30.4
N/A
|
70.33
+131%
|
90.16
+28%
|
132.16
+47%
|
111.75
-15%
|
92.08
-18%
|
114.41
+24%
|
80.5
-30%
|
100.58
+25%
|
122.04
+21%
|
135.81
+11%
|
182.09
+34%
|
239.9
+32%
|
222.29
-7%
|
156.45
-30%
|
185.45
+19%
|
254.72
+37%
|
289.29
+14%
|
404.36
+40%
|
407
+1%
|
301
-26%
|
240.08
-20%
|
254.36
+6%
|
252.72
-1%
|
331.67
+31%
|
345.76
+4%
|
353.78
+2%
|
396.34
+12%
|
283.9
-28%
|
244.69
-14%
|
180.16
-26%
|
88.01
-51%
|
85.66
-3%
|
127.02
+48%
|
214.21
+69%
|
347.27
+62%
|
501.12
+44%
|
519.84
+4%
|
582
+12%
|
531.8
-9%
|
|
Switch to:
Switch to:
See Also
Discover More
