T

Tokai Holdings Corp
TSE:3167

Watchlist Manager
Tokai Holdings Corp
TSE:3167
Watchlist
Price: 951 JPY -0.83% Market Closed
Market Cap: 124.3B JPY
Have any thoughts about
Tokai Holdings Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

237.4B
+2%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+17%
5 Years
+21%
7 Years
+31%
10 Years
+24%
15.9B
-3%
Operating Income
Growth Rates:
1 Year
+7%
3 Years
+6%
5 Years
+6%
7 Years
+39%
10 Years
+81%
8.7B
-4%
Net Income
Growth Rates:
1 Year
+1%
3 Years
+11%
5 Years
-9%
7 Years
+40%
10 Years
+172%

Earnings Waterfall
Tokai Holdings Corp

Revenue
237.4B JPY
Cost of Revenue
-145.4B JPY
Gross Profit
92B JPY
Operating Expenses
-76.1B JPY
Operating Income
15.9B JPY
Other Expenses
-7.3B JPY
Net Income
8.7B JPY

Income Statement
Tokai Holdings 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
191 946
N/A
192 009
+0%
187 511
-2%
185 881
-1%
185 010
0%
181 633
-2%
180 940
0%
179 886
-1%
178 368
-1%
178 269
0%
178 631
+0%
179 544
+1%
181 341
+1%
184 535
+2%
186 069
+1%
188 091
+1%
189 998
+1%
190 676
+0%
191 600
+0%
192 851
+1%
195 775
+2%
195 214
0%
195 952
+0%
195 261
0%
192 773
-1%
194 187
+1%
196 726
+1%
200 009
+2%
202 950
+1%
206 354
+2%
210 691
+2%
214 098
+2%
218 741
+2%
225 520
+3%
230 190
+2%
232 358
+1%
231 306
0%
230 617
0%
231 513
+0%
233 747
+1%
237 375
+2%
Gross Profit
Cost of Revenue
(122 568)
(122 756)
(118 579)
(117 041)
(115 655)
(112 202)
(111 127)
(109 095)
(107 139)
(106 135)
(105 590)
(106 268)
(107 449)
(109 710)
(110 733)
(112 423)
(114 056)
(115 174)
(115 441)
(115 951)
(117 532)
(116 079)
(116 662)
(115 026)
(112 416)
(112 555)
(113 856)
(117 072)
(119 573)
(123 030)
(125 479)
(128 069)
(133 032)
(138 878)
(144 129)
(146 482)
(143 970)
(142 257)
(141 561)
(141 982)
(145 381)
Gross Profit
69 378
N/A
69 253
0%
68 932
0%
68 840
0%
69 355
+1%
69 431
+0%
69 813
+1%
70 791
+1%
71 229
+1%
72 134
+1%
73 041
+1%
73 276
+0%
73 892
+1%
74 825
+1%
75 336
+1%
75 668
+0%
75 942
+0%
75 502
-1%
76 159
+1%
76 900
+1%
78 243
+2%
79 135
+1%
79 290
+0%
80 235
+1%
80 357
+0%
81 632
+2%
82 870
+2%
82 937
+0%
83 377
+1%
83 324
0%
85 212
+2%
86 029
+1%
85 709
0%
86 642
+1%
86 061
-1%
85 876
0%
87 336
+2%
88 360
+1%
89 952
+2%
91 765
+2%
91 994
+0%
Operating Income
Operating Expenses
(60 581)
(60 191)
(59 929)
(59 786)
(60 312)
(61 288)
(61 568)
(61 384)
(60 434)
(59 702)
(60 291)
(61 244)
(62 434)
(63 689)
(64 365)
(64 459)
(64 610)
(64 072)
(63 102)
(63 002)
(63 161)
(63 838)
(65 066)
(65 459)
(66 181)
(66 785)
(67 644)
(68 268)
(68 380)
(68 751)
(69 418)
(70 106)
(70 885)
(71 630)
(71 142)
(71 828)
(72 416)
(73 110)
(74 441)
(75 419)
(76 077)
Selling, General & Administrative
(60 580)
(60 189)
(59 928)
(59 786)
(60 310)
(61 287)
(61 566)
(61 381)
(60 433)
(59 700)
(60 290)
(61 243)
(62 432)
(63 688)
(64 365)
(64 459)
(64 610)
(64 073)
(63 101)
(63 001)
(63 160)
(63 836)
(65 065)
(65 458)
(66 180)
(66 784)
(67 643)
(68 266)
(68 380)
(68 750)
(69 418)
(70 108)
(70 884)
(71 631)
(71 141)
(71 826)
(72 414)
(73 108)
(74 440)
(75 418)
(76 077)
Other Operating Expenses
(1)
(2)
(1)
0
(2)
(1)
(2)
(3)
(1)
(2)
(1)
(1)
0
0
0
0
0
1
(1)
(1)
(1)
(2)
(1)
(1)
0
(1)
(1)
(2)
0
(1)
0
0
(1)
1
(1)
(2)
(2)
(2)
(1)
(1)
0
Operating Income
8 797
N/A
9 062
+3%
9 003
-1%
9 054
+1%
9 043
0%
8 143
-10%
8 245
+1%
9 407
+14%
10 795
+15%
12 432
+15%
12 750
+3%
12 032
-6%
11 458
-5%
11 136
-3%
10 971
-1%
11 209
+2%
11 332
+1%
11 430
+1%
13 057
+14%
13 898
+6%
15 082
+9%
15 297
+1%
14 224
-7%
14 776
+4%
14 176
-4%
14 847
+5%
15 226
+3%
14 669
-4%
14 997
+2%
14 573
-3%
15 794
+8%
15 923
+1%
14 824
-7%
15 012
+1%
14 919
-1%
14 048
-6%
14 920
+6%
15 250
+2%
15 511
+2%
16 346
+5%
15 917
-3%
Pre-Tax Income
Interest Income Expense
(846)
(788)
(756)
(704)
(639)
(593)
(537)
(477)
(434)
(382)
(344)
(302)
(278)
(252)
294
(219)
(199)
(188)
(170)
(98)
45
211
287
273
116
(98)
(229)
(92)
(123)
(89)
160
(9)
(1 742)
(1 686)
(1 864)
(1 787)
(11)
(43)
(329)
(294)
(184)
Non-Reccuring Items
(1 174)
(1 174)
(1 046)
(1 114)
(1 359)
(1 353)
(1 721)
(1 616)
(1 236)
(1 231)
(668)
(782)
(1 009)
(977)
(814)
(167)
(27)
(86)
(843)
(917)
(1 006)
(2 083)
(2 041)
(2 028)
(1 938)
(823)
(1 187)
(1 380)
(1 902)
(1 901)
(1 474)
(1 551)
(1 064)
(1 018)
(1 587)
(1 366)
(1 540)
(1 675)
(1 874)
(1 918)
(1 959)
Gain/Loss on Disposition of Assets
6
7
8
9
9
8
7
7
6
6
0
(1)
(4)
(3)
2
2
1
0
(3)
(3)
10
8
195
310
461
535
443
395
263
213
134
75
62
41
33
28
173
176
172
184
5
Total Other Income
361
328
332
322
360
402
442
473
438
425
370
348
311
308
454
486
495
534
372
372
268
237
265
165
275
231
317
339
306
322
376
394
381
391
381
382
385
393
353
320
438
Pre-Tax Income
7 144
N/A
7 435
+4%
7 541
+1%
7 567
+0%
7 414
-2%
6 607
-11%
6 436
-3%
7 794
+21%
9 569
+23%
11 250
+18%
12 108
+8%
11 295
-7%
10 478
-7%
10 212
-3%
10 907
+7%
11 311
+4%
11 602
+3%
11 690
+1%
12 413
+6%
13 252
+7%
14 399
+9%
13 670
-5%
12 930
-5%
13 496
+4%
13 090
-3%
14 692
+12%
14 570
-1%
13 931
-4%
13 541
-3%
13 118
-3%
14 990
+14%
14 832
-1%
12 461
-16%
12 740
+2%
11 882
-7%
11 305
-5%
13 927
+23%
14 101
+1%
13 833
-2%
14 638
+6%
14 217
-3%
Net Income
Tax Provision
(3 941)
(3 908)
(3 573)
(3 594)
(3 382)
(3 045)
(2 924)
(3 223)
(3 933)
(4 264)
(4 685)
(4 453)
(4 184)
(4 186)
(4 176)
(4 324)
(4 362)
(4 397)
(4 496)
(4 490)
(4 678)
(4 566)
(4 484)
(4 877)
(4 900)
(5 448)
(5 597)
(5 527)
(5 557)
(5 442)
(5 857)
(5 768)
(5 456)
(5 406)
(5 231)
(5 120)
(5 226)
(5 377)
(5 210)
(5 484)
(5 426)
Income from Continuing Operations
3 203
3 527
3 968
3 973
4 032
3 562
3 512
4 571
5 636
6 986
7 423
6 842
6 294
6 026
6 731
6 987
7 240
7 293
7 917
8 762
9 721
9 104
8 446
8 619
8 190
9 244
8 973
8 404
7 984
7 676
9 133
9 064
7 005
7 334
6 651
6 185
8 701
8 724
8 623
9 154
8 791
Income to Minority Interest
(21)
(28)
(33)
(36)
(46)
(51)
(52)
(59)
(69)
(71)
(85)
(89)
(93)
(103)
(109)
(114)
(127)
(140)
(144)
(182)
(193)
(195)
(204)
(171)
(161)
(169)
(157)
(164)
(166)
(161)
(163)
(168)
(169)
(183)
(185)
(176)
(163)
(139)
(141)
(138)
(138)
Net Income (Common)
3 177
N/A
3 497
+10%
3 934
+12%
3 935
+0%
3 986
+1%
3 510
-12%
3 458
-1%
4 510
+30%
5 565
+23%
6 913
+24%
7 337
+6%
6 753
-8%
6 199
-8%
5 922
-4%
6 620
+12%
6 870
+4%
7 110
+3%
7 151
+1%
7 772
+9%
8 579
+10%
9 528
+11%
8 909
-6%
8 241
-7%
8 447
+2%
8 028
-5%
9 074
+13%
8 815
-3%
8 240
-7%
7 817
-5%
7 513
-4%
8 969
+19%
8 894
-1%
6 835
-23%
7 151
+5%
6 465
-10%
6 008
-7%
8 537
+42%
8 583
+1%
8 481
-1%
9 015
+6%
8 652
-4%
EPS (Diluted)
27.62
N/A
30.4
+10%
34.12
+12%
33.63
-1%
34.36
+2%
26.39
-23%
26.88
+2%
34.42
+28%
42.48
+23%
52.77
+24%
56.31
+7%
51.15
-9%
47.32
-7%
44.86
-5%
50.44
+12%
52.44
+4%
54.27
+3%
54.61
+1%
59.35
+9%
65.51
+10%
72.76
+11%
68.03
-7%
62.93
-7%
64.5
+2%
61.3
-5%
69.29
+13%
67.31
-3%
62.92
-7%
59.69
-5%
57.36
-4%
68.48
+19%
67.96
-1%
52.22
-23%
54.62
+5%
49.4
-10%
46.01
-7%
65.36
+42%
65.69
+1%
64.92
-1%
69
+6%
66.22
-4%

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 210,100+ 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.