Yokorei Co Ltd
TSE:2874

Watchlist Manager
Yokorei Co Ltd Logo
Yokorei Co Ltd
TSE:2874
Watchlist
Price: 852 JPY 0.35% Market Closed
Market Cap: 50.2B JPY
Have any thoughts about
Yokorei Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

128.7B
-3%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+15%
5 Years
-13%
7 Years
-16%
10 Years
-6%
5B
+3%
Operating Income
Growth Rates:
1 Year
+42%
3 Years
+53%
5 Years
-1%
7 Years
+9%
10 Years
+29%
3.2B
-1%
Net Income
Growth Rates:
1 Year
+21%
3 Years
+22%
5 Years
-8%
7 Years
+11%
10 Years
+40%

Earnings Waterfall
Yokorei Co Ltd

Revenue
128.7B JPY
Cost of Revenue
-114.7B JPY
Gross Profit
13.9B JPY
Operating Expenses
-8.9B JPY
Operating Income
5B JPY
Other Expenses
-1.8B JPY
Net Income
3.2B JPY

Income Statement
Yokorei Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 Mar-2024 Jun-2024
Revenue
Revenue
136 796
N/A
141 654
+4%
145 218
+3%
148 491
+2%
152 270
+3%
154 767
+2%
156 864
+1%
155 356
-1%
152 551
-2%
148 609
-3%
148 820
+0%
152 204
+2%
153 972
+1%
159 045
+3%
161 023
+1%
162 658
+1%
171 315
+5%
171 772
+0%
165 026
-4%
161 083
-2%
148 582
-8%
139 970
-6%
134 159
-4%
126 254
-6%
119 358
-5%
115 025
-4%
111 671
-3%
110 325
-1%
111 892
+1%
110 782
-1%
111 946
+1%
111 996
+0%
112 279
+0%
115 257
+3%
118 528
+3%
123 639
+4%
129 720
+5%
133 862
+3%
134 415
+0%
132 616
-1%
128 668
-3%
Gross Profit
Cost of Revenue
(125 607)
(130 235)
(134 251)
(137 742)
(140 952)
(143 275)
(144 963)
(142 996)
(140 253)
(136 134)
(135 564)
(138 425)
(139 854)
(144 480)
(146 620)
(148 156)
(156 726)
(156 694)
(150 387)
(145 957)
(133 176)
(124 895)
(119 222)
(111 777)
(105 727)
(101 156)
(97 675)
(96 428)
(97 412)
(96 985)
(98 502)
(99 100)
(99 496)
(102 672)
(106 148)
(111 329)
(117 198)
(121 037)
(120 917)
(118 674)
(114 730)
Gross Profit
11 189
N/A
11 419
+2%
10 967
-4%
10 749
-2%
11 318
+5%
11 492
+2%
11 901
+4%
12 360
+4%
12 298
-1%
12 475
+1%
13 256
+6%
13 779
+4%
14 118
+2%
14 565
+3%
14 403
-1%
14 502
+1%
14 589
+1%
15 078
+3%
14 639
-3%
15 126
+3%
15 406
+2%
15 075
-2%
14 937
-1%
14 477
-3%
13 631
-6%
13 869
+2%
13 996
+1%
13 897
-1%
14 480
+4%
13 797
-5%
13 444
-3%
12 896
-4%
12 783
-1%
12 585
-2%
12 380
-2%
12 310
-1%
12 522
+2%
12 825
+2%
13 498
+5%
13 942
+3%
13 938
0%
Operating Income
Operating Expenses
(7 292)
(7 314)
(8 044)
(8 109)
(8 133)
(7 618)
(7 502)
(7 456)
(7 260)
(7 306)
(8 431)
(8 836)
(9 501)
(9 386)
(9 468)
(9 890)
(10 143)
(10 253)
(10 362)
(10 265)
(10 301)
(10 301)
(10 224)
(10 418)
(10 097)
(10 457)
(10 739)
(10 545)
(11 177)
(11 235)
(10 588)
(9 771)
(9 028)
(8 333)
(8 532)
(8 778)
(8 974)
(9 040)
(9 067)
(9 059)
(8 899)
Selling, General & Administrative
(7 291)
(7 314)
(7 425)
(7 487)
(7 513)
(7 617)
(7 501)
(7 457)
(7 259)
(7 305)
(7 814)
(8 218)
(8 885)
(9 385)
(9 466)
(9 890)
(10 141)
(10 252)
(10 362)
(10 263)
(10 300)
(10 300)
(10 223)
(10 418)
(10 096)
(10 455)
(10 537)
(10 543)
(11 175)
(10 046)
(10 586)
(9 769)
(9 028)
(7 658)
(8 532)
(8 776)
(8 972)
(8 363)
(9 065)
(9 060)
(8 898)
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
(1 188)
0
0
0
(674)
0
0
0
(676)
0
0
0
Other Operating Expenses
(1)
0
(619)
(622)
(620)
(1)
(1)
1
(1)
(1)
(617)
(618)
(616)
(1)
(2)
0
(2)
(1)
1
(1)
0
(1)
(1)
0
(1)
(2)
(202)
0
(2)
(1)
(2)
0
0
(1)
0
(2)
(2)
(1)
(2)
1
(1)
Operating Income
3 897
N/A
4 105
+5%
2 923
-29%
2 640
-10%
3 185
+21%
3 874
+22%
4 399
+14%
4 904
+11%
5 038
+3%
5 169
+3%
4 825
-7%
4 943
+2%
4 617
-7%
5 179
+12%
4 935
-5%
4 612
-7%
4 446
-4%
4 825
+9%
4 277
-11%
4 861
+14%
5 105
+5%
4 774
-6%
4 713
-1%
4 059
-14%
3 534
-13%
3 412
-3%
3 257
-5%
3 352
+3%
3 303
-1%
2 562
-22%
2 856
+11%
3 125
+9%
3 755
+20%
4 252
+13%
3 848
-10%
3 532
-8%
3 548
+0%
3 785
+7%
4 431
+17%
4 883
+10%
5 039
+3%
Pre-Tax Income
Interest Income Expense
(128)
(128)
(128)
(177)
(159)
(167)
(153)
(160)
(152)
(150)
210
237
221
168
(251)
(302)
(339)
(290)
(199)
(103)
106
19
407
505
453
127
(55)
156
310
299
648
676
970
1 638
1 180
928
823
572
538
406
309
Non-Reccuring Items
0
(620)
0
0
0
0
85
85
85
(531)
0
0
0
0
(280)
(280)
(280)
(280)
0
0
0
(227)
0
(209)
(241)
(355)
0
(255)
(264)
(953)
(1 012)
(788)
(961)
(422)
(194)
(183)
82
(13)
(46)
(59)
(516)
Gain/Loss on Disposition of Assets
(91)
(71)
(63)
(54)
(38)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 013
0
0
0
0
0
0
243
2 646
0
0
0
(211)
0
0
0
0
0
0
0
Total Other Income
191
195
244
280
323
332
359
436
351
237
230
(24)
60
86
140
369
488
838
809
811
557
379
813
920
908
517
573
380
454
21
2 568
2 459
2 028
(258)
(415)
(304)
(169)
120
(80)
(387)
(96)
Pre-Tax Income
3 869
N/A
3 481
-10%
2 976
-15%
2 689
-10%
3 311
+23%
4 039
+22%
4 690
+16%
5 265
+12%
5 322
+1%
4 725
-11%
5 265
+11%
5 156
-2%
4 898
-5%
5 433
+11%
4 544
-16%
4 399
-3%
4 315
-2%
5 093
+18%
4 887
-4%
5 569
+14%
5 768
+4%
5 958
+3%
5 933
0%
5 275
-11%
4 654
-12%
3 701
-20%
3 775
+2%
3 633
-4%
4 046
+11%
4 575
+13%
5 060
+11%
5 472
+8%
5 792
+6%
4 999
-14%
4 419
-12%
3 973
-10%
4 284
+8%
4 464
+4%
4 843
+8%
4 843
N/A
4 736
-2%
Net Income
Tax Provision
(1 483)
(1 596)
(1 320)
(1 306)
(1 426)
(1 484)
(1 702)
(1 868)
(1 953)
(1 781)
(1 961)
(1 969)
(1 806)
(1 953)
(1 462)
(1 229)
(1 389)
(1 543)
(1 557)
(1 781)
(1 676)
(1 703)
(1 823)
(1 681)
(1 545)
(1 278)
(1 344)
(1 253)
(1 299)
(903)
(976)
(1 106)
(1 231)
(1 595)
(1 513)
(1 431)
(1 545)
(1 589)
(1 424)
(1 492)
(1 415)
Income from Continuing Operations
2 386
1 885
1 656
1 383
1 885
2 555
2 988
3 397
3 369
2 944
3 304
3 187
3 092
3 480
3 082
3 170
2 926
3 550
3 330
3 788
4 092
4 255
4 110
3 594
3 109
2 423
2 431
2 380
2 747
3 672
4 084
4 366
4 561
3 404
2 906
2 542
2 739
2 875
3 419
3 351
3 321
Income to Minority Interest
(60)
(49)
(42)
(33)
(34)
(37)
(30)
(22)
(19)
(11)
(11)
(180)
(162)
(120)
(309)
(142)
(7)
(206)
(87)
(289)
(551)
(869)
(868)
(725)
(517)
(82)
(25)
24
(82)
(66)
(68)
(73)
(78)
(87)
(83)
(68)
(55)
(43)
(48)
(64)
(74)
Net Income (Common)
2 325
N/A
1 835
-21%
1 613
-12%
1 350
-16%
1 850
+37%
2 517
+36%
2 957
+17%
3 372
+14%
3 349
-1%
2 932
-12%
3 292
+12%
3 007
-9%
2 930
-3%
3 360
+15%
2 773
-17%
3 028
+9%
2 919
-4%
3 343
+15%
3 242
-3%
3 497
+8%
3 539
+1%
3 385
-4%
3 240
-4%
2 869
-11%
2 590
-10%
2 340
-10%
2 407
+3%
2 403
0%
2 664
+11%
3 605
+35%
4 014
+11%
4 292
+7%
4 483
+4%
3 317
-26%
2 823
-15%
2 475
-12%
2 684
+8%
2 831
+5%
3 370
+19%
3 285
-3%
3 247
-1%
EPS (Diluted)
39.39
N/A
31.1
-21%
27.33
-12%
22.88
-16%
31.35
+37%
42.58
+36%
50.11
+18%
57.15
+14%
56.76
-1%
49.59
-13%
55.79
+13%
50.96
-9%
49.66
-3%
56.83
+14%
47
-17%
51.32
+9%
49.47
-4%
59.63
+21%
55.31
-7%
59.66
+8%
60.38
+1%
57.75
-4%
55.28
-4%
48.83
-12%
44.07
-10%
39.85
-10%
40.96
+3%
40.85
0%
45.28
+11%
61.3
+35%
68.23
+11%
72.88
+7%
76.11
+4%
56.34
-26%
47.98
-15%
42.1
-12%
45.64
+8%
48.15
+5%
57.31
+19%
55.75
-3%
55.1
-1%

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 211,800+ 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.