R

Raito Kogyo Co Ltd
TSE:1926

Watchlist Manager
Raito Kogyo Co Ltd
TSE:1926
Watchlist
Price: 2 652 JPY 0.53% Market Closed
Market Cap: 117.4B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+9%
5Y
+16%
10Y
+55%
0
Operating Income
+0%
3Y
-8%
5Y
+29%
10Y
+73%
0
Net Income
+0%
3Y
-4%
5Y
+56%
10Y
+122%

Earnings Waterfall
Raito Kogyo Co Ltd

Revenue
121.2B JPY
Cost of Revenue
-96.5B JPY
Gross Profit
24.6B JPY
Operating Expenses
-12.5B JPY
Operating Income
12.2B JPY
Other Expenses
-3.2B JPY
Net Income
9B JPY

Income Statement
Raito Kogyo Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Revenue
78 175
N/A
85 648
+10%
87 248
+2%
90 461
+4%
92 382
+2%
93 166
+1%
96 081
+3%
99 056
+3%
101 972
+3%
102 317
+0%
101 865
0%
101 253
-1%
100 094
-1%
100 125
+0%
100 348
+0%
99 974
0%
101 722
+2%
102 825
+1%
103 754
+1%
104 978
+1%
104 425
-1%
106 210
+2%
106 736
+0%
106 731
0%
106 668
0%
108 209
+1%
109 128
+1%
109 213
+0%
111 620
+2%
109 504
-2%
110 157
+1%
111 777
+1%
113 813
+2%
114 974
+1%
116 880
+2%
118 250
+1%
117 224
-1%
117 324
+0%
116 974
0%
117 216
+0%
121 171
+3%
Gross Profit
Cost of Revenue
(65 245)
(70 307)
(71 213)
(73 546)
(74 981)
(75 871)
(78 206)
(80 829)
(83 277)
(83 273)
(82 879)
(82 126)
(81 214)
(81 526)
(81 456)
(81 586)
(82 644)
(83 397)
(84 451)
(85 334)
(84 778)
(86 069)
(86 466)
(85 786)
(85 558)
(86 041)
(86 259)
(85 955)
(87 515)
(85 554)
(86 522)
(87 965)
(89 473)
(91 057)
(92 843)
(93 807)
(93 563)
(94 104)
(93 247)
(93 395)
(96 526)
Gross Profit
12 930
N/A
15 341
+19%
16 035
+5%
16 915
+5%
17 401
+3%
17 295
-1%
17 875
+3%
18 227
+2%
18 695
+3%
19 044
+2%
18 986
0%
19 127
+1%
18 880
-1%
18 599
-1%
18 892
+2%
18 388
-3%
19 078
+4%
19 428
+2%
19 303
-1%
19 644
+2%
19 647
+0%
20 141
+3%
20 270
+1%
20 945
+3%
21 110
+1%
22 168
+5%
22 869
+3%
23 258
+2%
24 105
+4%
23 950
-1%
23 635
-1%
23 812
+1%
24 340
+2%
23 917
-2%
24 037
+1%
24 443
+2%
23 661
-3%
23 220
-2%
23 727
+2%
23 821
+0%
24 645
+3%
Operating Income
Operating Expenses
(5 901)
(8 263)
(8 249)
(8 412)
(8 599)
(8 662)
(8 770)
(8 960)
(9 010)
(9 245)
(9 525)
(9 479)
(9 479)
(9 649)
(9 754)
(9 808)
(9 820)
(9 726)
(10 144)
(10 060)
(10 174)
(10 267)
(10 298)
(10 334)
(10 232)
(10 441)
(10 665)
(10 682)
(10 793)
(10 714)
(10 786)
(10 947)
(10 977)
(11 132)
(11 012)
(11 242)
(11 555)
(11 975)
(12 114)
(12 335)
(12 450)
Selling, General & Administrative
(5 901)
(8 263)
(8 249)
(8 413)
(8 599)
(8 661)
(8 769)
(8 958)
(9 009)
(9 244)
(9 409)
(9 386)
(9 477)
(9 647)
(9 751)
(9 807)
(9 792)
(9 725)
(9 906)
(10 031)
(10 173)
(10 266)
(10 220)
(10 259)
(10 232)
(10 440)
(10 659)
(10 682)
(10 792)
(10 713)
(10 777)
(10 940)
(10 976)
(11 131)
(11 160)
(11 389)
(11 708)
(11 974)
(12 113)
(12 334)
(12 449)
Other Operating Expenses
0
(2)
0
1
0
(1)
(1)
0
(1)
(1)
(116)
(93)
0
(2)
(3)
(1)
(28)
(1)
(238)
(29)
(1)
(1)
(78)
(75)
0
(1)
(6)
0
(1)
(1)
(9)
(7)
(1)
(1)
148
147
153
(1)
(1)
(1)
(1)
Operating Income
7 029
N/A
7 078
+1%
7 786
+10%
8 503
+9%
8 802
+4%
8 633
-2%
9 105
+5%
9 267
+2%
9 685
+5%
9 799
+1%
9 461
-3%
9 648
+2%
9 401
-3%
8 950
-5%
9 138
+2%
8 580
-6%
9 258
+8%
9 702
+5%
9 159
-6%
9 584
+5%
9 473
-1%
9 874
+4%
9 972
+1%
10 611
+6%
10 878
+3%
11 727
+8%
12 204
+4%
12 576
+3%
13 312
+6%
13 236
-1%
12 849
-3%
12 865
+0%
13 363
+4%
12 785
-4%
13 025
+2%
13 201
+1%
12 106
-8%
11 245
-7%
11 613
+3%
11 486
-1%
12 195
+6%
Pre-Tax Income
Interest Income Expense
148
193
368
283
186
33
(137)
(203)
(26)
73
120
306
131
83
100
113
69
172
159
258
(471)
(435)
(377)
(513)
350
590
622
626
754
521
475
611
339
343
385
211
247
247
342
248
427
Non-Reccuring Items
(32)
148
251
(92)
(94)
(105)
(420)
(102)
(102)
(117)
0
0
(113)
(148)
(157)
(157)
(127)
(246)
0
(213)
(285)
(78)
0
0
(10)
(4)
0
(7)
(7)
(9)
0
0
(5)
149
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(8)
(127)
(122)
(149)
(159)
0
(113)
(114)
(69)
(39)
(24)
(15)
(52)
16
0
17
1
(283)
(275)
(300)
(285)
(14)
(15)
0
0
7
8
(733)
(730)
(696)
(718)
(72)
(91)
(95)
(69)
18
36
5
12
12
10
Total Other Income
99
97
113
79
57
(38)
80
118
102
36
95
70
79
177
81
83
70
263
287
306
325
146
125
52
41
(66)
4
47
192
227
121
181
84
184
144
102
89
164
120
145
99
Pre-Tax Income
7 236
N/A
7 389
+2%
8 396
+14%
8 624
+3%
8 792
+2%
8 523
-3%
8 515
0%
8 966
+5%
9 590
+7%
9 752
+2%
9 652
-1%
10 009
+4%
9 446
-6%
9 078
-4%
9 162
+1%
8 636
-6%
9 271
+7%
9 608
+4%
9 330
-3%
9 635
+3%
8 757
-9%
9 493
+8%
9 705
+2%
10 150
+5%
11 259
+11%
12 254
+9%
12 838
+5%
12 509
-3%
13 521
+8%
13 279
-2%
12 727
-4%
13 585
+7%
13 690
+1%
13 366
-2%
13 485
+1%
13 532
+0%
12 478
-8%
11 661
-7%
12 087
+4%
11 891
-2%
12 731
+7%
Net Income
Tax Provision
(3 176)
(2 786)
(2 965)
(3 089)
(3 073)
(2 605)
(2 712)
(2 701)
(2 753)
(2 951)
(2 952)
(3 001)
(2 869)
(2 532)
(2 584)
(2 428)
(2 629)
(3 096)
(3 027)
(3 036)
(2 991)
(2 434)
(2 472)
(2 633)
(2 725)
(3 629)
(3 843)
(3 868)
(4 175)
(4 383)
(4 220)
(4 346)
(4 412)
(3 955)
(4 081)
(4 229)
(3 881)
(3 550)
(3 613)
(3 573)
(3 787)
Income from Continuing Operations
4 060
4 603
5 431
5 535
5 719
5 918
5 803
6 265
6 837
6 801
6 700
7 008
6 577
6 546
6 578
6 208
6 642
6 512
6 303
6 599
5 766
7 059
7 233
7 517
8 534
8 625
8 995
8 641
9 346
8 896
8 507
9 239
9 278
9 411
9 404
9 303
8 597
8 111
8 474
8 318
8 944
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
14
20
7
7
(1)
5
14
15
13
7
34
47
57
64
78
80
106
73
69
61
43
66
Net Income (Common)
4 058
N/A
4 602
+13%
5 429
+18%
5 535
+2%
5 719
+3%
5 918
+3%
5 804
-2%
6 265
+8%
6 837
+9%
6 801
-1%
6 699
-1%
7 008
+5%
6 577
-6%
6 546
0%
6 579
+1%
6 207
-6%
6 641
+7%
6 512
-2%
6 308
-3%
6 613
+5%
5 787
-12%
7 066
+22%
7 241
+2%
7 517
+4%
8 540
+14%
8 640
+1%
9 009
+4%
8 655
-4%
9 353
+8%
8 930
-5%
8 555
-4%
9 295
+9%
9 342
+1%
9 489
+2%
9 485
0%
9 410
-1%
8 670
-8%
8 181
-6%
8 535
+4%
8 362
-2%
9 010
+8%
EPS (Diluted)
76.56
N/A
87.39
+14%
102.43
+17%
104.43
+2%
107.9
+3%
112.38
+4%
109.5
-3%
118.2
+8%
129
+9%
129.15
+0%
126.39
-2%
132.22
+5%
124.09
-6%
124.43
+0%
124.13
0%
117.11
-6%
126.75
+8%
124.35
-2%
121.58
-2%
127.46
+5%
111.54
-12%
136.2
+22%
139.57
+2%
144.89
+4%
164.61
+14%
166.58
+1%
174.18
+5%
168.45
-3%
182.97
+9%
174.11
-5%
169.74
-3%
186.3
+10%
188.6
+1%
190.58
+1%
194.23
+2%
193.13
-1%
178.06
-8%
168.16
-6%
178.99
+6%
179
+0%
197.17
+10%

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 250,400+ 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 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.