Taisei Corp
TSE:1801

Watchlist Manager
Taisei Corp Logo
Taisei Corp
TSE:1801
Watchlist
Price: 6 541 JPY -1.57%
Market Cap: 1.2T JPY
Have any thoughts about
Taisei Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2T
+5%
Revenue
Growth Rates:
1 Year
+19%
3 Years
+31%
5 Years
+16%
7 Years
+30%
10 Years
+26%
53.9B
+1%
Operating Income
Growth Rates:
1 Year
+19%
3 Years
-51%
5 Years
-67%
7 Years
-64%
10 Years
+5%
70.2B
+7%
Net Income
Growth Rates:
1 Year
+62%
3 Years
-14%
5 Years
-43%
7 Years
-29%
10 Years
+121%

Earnings Waterfall
Taisei Corp

Revenue
2T JPY
Cost of Revenue
-1.8T JPY
Gross Profit
159.1B JPY
Operating Expenses
-105.1B JPY
Operating Income
53.9B JPY
Other Expenses
16.3B JPY
Net Income
70.2B JPY

Income Statement
Taisei Corp

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
1 567 401
N/A
1 622 451
+4%
1 573 270
-3%
1 615 996
+3%
1 634 523
+1%
1 615 762
-1%
1 545 889
-4%
1 511 004
-2%
1 465 208
-3%
1 450 546
-1%
1 487 252
+3%
1 510 179
+2%
1 526 220
+1%
1 551 211
+2%
1 585 497
+2%
1 583 468
0%
1 604 798
+1%
1 600 020
0%
1 650 877
+3%
1 682 280
+2%
1 712 640
+2%
1 728 059
+1%
1 751 330
+1%
1 670 493
-5%
1 578 990
-5%
1 551 735
-2%
1 480 141
-5%
1 494 594
+1%
1 514 202
+1%
1 511 013
0%
1 543 240
+2%
1 589 540
+3%
1 633 646
+3%
1 641 857
+1%
1 642 712
+0%
1 642 089
0%
1 662 304
+1%
1 684 452
+1%
1 765 023
+5%
1 893 173
+7%
1 979 188
+5%
Gross Profit
Cost of Revenue
(1 439 145)
(1 486 664)
(1 425 295)
(1 452 321)
(1 460 177)
(1 431 044)
(1 348 302)
(1 313 183)
(1 256 988)
(1 221 872)
(1 260 968)
(1 273 585)
(1 289 105)
(1 314 717)
(1 318 879)
(1 326 430)
(1 351 581)
(1 359 741)
(1 409 417)
(1 430 826)
(1 459 702)
(1 478 757)
(1 492 653)
(1 421 118)
(1 336 509)
(1 304 313)
(1 261 343)
(1 288 371)
(1 313 285)
(1 320 794)
(1 355 503)
(1 398 728)
(1 447 315)
(1 463 145)
(1 494 939)
(1 506 998)
(1 521 693)
(1 556 650)
(1 637 622)
(1 737 424)
(1 820 098)
Gross Profit
128 256
N/A
135 787
+6%
147 975
+9%
163 675
+11%
174 346
+7%
184 718
+6%
197 587
+7%
197 821
+0%
208 220
+5%
228 674
+10%
226 284
-1%
236 594
+5%
237 115
+0%
236 494
0%
266 618
+13%
257 038
-4%
253 217
-1%
240 279
-5%
241 460
+0%
251 454
+4%
252 938
+1%
249 302
-1%
258 677
+4%
249 375
-4%
242 481
-3%
247 422
+2%
218 798
-12%
206 223
-6%
200 917
-3%
190 219
-5%
187 737
-1%
190 812
+2%
186 331
-2%
178 712
-4%
147 773
-17%
135 091
-9%
140 611
+4%
127 802
-9%
127 401
0%
155 749
+22%
159 090
+2%
Operating Income
Operating Expenses
(77 049)
(77 627)
(77 558)
(76 933)
(78 774)
(79 631)
(80 119)
(82 202)
(82 593)
(84 053)
(85 462)
(85 258)
(85 560)
(85 330)
(84 759)
(86 476)
(86 603)
(87 721)
(88 137)
(87 505)
(87 765)
(88 417)
(90 922)
(90 010)
(90 181)
(90 422)
(88 282)
(89 837)
(90 047)
(90 137)
(91 660)
(92 042)
(92 592)
(92 538)
(93 033)
(94 471)
(95 215)
(97 457)
(100 921)
(102 439)
(105 146)
Selling, General & Administrative
(77 049)
(77 625)
(77 558)
(76 933)
(78 774)
(79 631)
(80 118)
(82 200)
(82 591)
(84 052)
(85 461)
(85 258)
(85 560)
(85 329)
(84 758)
(86 475)
(86 602)
(87 720)
(88 136)
(87 504)
(87 764)
(88 416)
(90 921)
(90 009)
(90 181)
(90 421)
(79 381)
(89 836)
(90 046)
(90 136)
(81 711)
(92 041)
(92 590)
(92 536)
(82 381)
(94 471)
(95 214)
(97 457)
(100 920)
(102 438)
(105 145)
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
0
(8 900)
0
0
0
(9 948)
0
0
0
(10 651)
0
0
0
0
0
0
Other Operating Expenses
0
0
(1)
0
0
0
(1)
(2)
0
(1)
(1)
0
0
0
(1)
(1)
0
(1)
(1)
(1)
(1)
0
(1)
(1)
0
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
(2)
(1)
0
(1)
0
(1)
0
(1)
Operating Income
51 207
N/A
58 160
+14%
70 417
+21%
86 742
+23%
95 572
+10%
105 087
+10%
117 468
+12%
115 619
-2%
125 627
+9%
144 621
+15%
140 822
-3%
151 336
+7%
151 555
+0%
151 164
0%
181 859
+20%
170 562
-6%
166 614
-2%
152 558
-8%
153 323
+1%
163 949
+7%
165 173
+1%
160 885
-3%
167 755
+4%
159 365
-5%
152 300
-4%
157 000
+3%
130 516
-17%
116 386
-11%
110 870
-5%
100 082
-10%
96 077
-4%
98 770
+3%
93 739
-5%
86 174
-8%
54 740
-36%
40 620
-26%
45 396
+12%
30 345
-33%
26 480
-13%
53 310
+101%
53 944
+1%
Pre-Tax Income
Interest Income Expense
3 092
2 915
4 880
7 467
5 475
3 073
550
635
1 626
8 283
8 288
8 240
7 724
1 414
4 430
3 983
4 529
4 722
4 684
4 996
5 084
5 296
5 675
5 311
5 570
6 430
6 864
7 862
7 938
7 524
8 552
9 084
10 332
8 361
14 456
11 877
12 285
12 708
30 877
41 389
50 229
Non-Reccuring Items
(15 557)
(16 100)
(8 308)
(3 996)
(3 939)
(3 432)
(44)
(4 511)
(3 869)
(3 923)
(13 850)
(12 111)
(13 140)
(13 121)
(4 029)
(4 007)
(3 462)
(3 338)
1 039
4 274
3 784
2 917
(245)
(3 901)
(4 389)
(5 561)
(2 298)
(1 308)
(466)
1 591
(1 504)
(1 662)
(1 816)
(1 974)
(875)
2 783
3 054
3 654
323
(1)
(88)
Gain/Loss on Disposition of Assets
2 632
2 854
533
962
842
576
0
0
0
0
617
625
646
0
183
1 614
1 626
1 629
1 649
56
28
27
1 186
0
0
0
7
0
0
0
0
0
0
0
(485)
0
353
0
(47)
0
(52)
Total Other Income
2 056
1 913
(542)
(1 027)
(3 139)
(2 575)
(178)
(551)
(513)
(791)
(688)
(1 588)
(303)
868
(146)
537
537
361
82
(332)
(11)
(135)
414
2 068
1 727
2 055
327
(351)
251
1 126
378
443
102
1 159
258
285
327
171
(540)
(1 209)
(1 694)
Pre-Tax Income
43 430
N/A
49 742
+15%
66 980
+35%
90 148
+35%
94 811
+5%
102 729
+8%
117 796
+15%
111 192
-6%
122 871
+11%
148 190
+21%
135 189
-9%
146 502
+8%
146 482
0%
140 325
-4%
182 297
+30%
172 689
-5%
169 844
-2%
155 932
-8%
160 777
+3%
172 943
+8%
174 058
+1%
168 990
-3%
174 785
+3%
162 843
-7%
155 208
-5%
159 924
+3%
135 416
-15%
122 589
-9%
118 593
-3%
110 323
-7%
103 503
-6%
106 635
+3%
102 357
-4%
93 720
-8%
68 094
-27%
55 565
-18%
61 415
+11%
46 878
-24%
57 093
+22%
93 489
+64%
102 339
+9%
Net Income
Tax Provision
(11 507)
(12 295)
(28 754)
(36 893)
(37 445)
(39 279)
(40 995)
(37 913)
(42 280)
(48 804)
(44 793)
(48 342)
(47 189)
(45 678)
(55 508)
(52 700)
(51 993)
(47 844)
(48 075)
(51 756)
(51 685)
(49 807)
(52 600)
(48 889)
(47 310)
(49 355)
(42 819)
(38 833)
(36 973)
(34 256)
(31 935)
(33 055)
(31 882)
(29 779)
(20 738)
(16 827)
(17 615)
(12 619)
(15 760)
(25 731)
(29 218)
Income from Continuing Operations
31 923
37 447
38 226
53 255
57 366
63 450
76 801
73 279
80 591
99 386
90 396
98 160
99 293
94 647
126 789
119 989
117 851
108 088
112 702
121 187
122 373
119 183
122 185
113 954
107 898
110 569
92 597
83 756
81 620
76 067
71 568
73 580
70 475
63 941
47 356
38 738
43 800
34 259
41 333
67 758
73 121
Income to Minority Interest
(163)
(199)
(48)
(55)
17
128
244
325
96
64
169
65
220
230
(1)
9
6
(40)
(129)
(135)
(148)
(152)
(96)
(71)
(38)
(3)
(43)
(97)
(124)
(128)
(131)
(98)
(112)
(156)
(231)
(278)
(320)
(265)
(1 060)
(1 851)
(2 872)
Net Income (Common)
31 760
N/A
37 248
+17%
38 177
+2%
53 198
+39%
57 381
+8%
63 578
+11%
77 045
+21%
73 605
-4%
80 686
+10%
99 450
+23%
90 566
-9%
98 225
+8%
99 515
+1%
94 877
-5%
126 788
+34%
119 998
-5%
117 856
-2%
108 047
-8%
112 571
+4%
121 050
+8%
122 224
+1%
119 030
-3%
122 087
+3%
113 882
-7%
107 860
-5%
110 565
+3%
92 554
-16%
83 658
-10%
81 495
-3%
75 939
-7%
71 436
-6%
73 481
+3%
70 361
-4%
63 783
-9%
47 124
-26%
38 459
-18%
43 479
+13%
33 994
-22%
40 272
+18%
65 906
+64%
70 248
+7%
EPS (Diluted)
139.29
N/A
163.36
+17%
167.58
+3%
227.34
+36%
245.21
+8%
271.7
+11%
329.27
+21%
314.55
-4%
350.8
+12%
434.27
+24%
392.87
-10%
428.93
+9%
440.33
+3%
423.55
-4%
561.36
+33%
535.7
-5%
535.7
N/A
495.38
-8%
511.9
+3%
556.62
+9%
576.6
+4%
563.32
-2%
573.14
+2%
539.25
-6%
514.23
-5%
530.52
+3%
442.66
-17%
406.62
-8%
398.99
-2%
374.11
-6%
350.88
-6%
367.14
+5%
356.72
-3%
329.12
-8%
241.23
-27%
204.27
-15%
232.15
+14%
182.62
-21%
215.74
+18%
357.61
+66%
383.14
+7%

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 210,600+ 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 Wide Economic Moat 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.