TORIDOLL Holdings Corp
TSE:3397

Watchlist Manager
TORIDOLL Holdings Corp Logo
TORIDOLL Holdings Corp
TSE:3397
Watchlist
Price: 3 881 JPY -0.46% Market Closed
Market Cap: 342.7B JPY
Have any thoughts about
TORIDOLL Holdings Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

253.1B
+3%
Revenue
Growth Rates:
1 Year
+21%
3 Years
+71%
5 Years
+65%
7 Years
+135%
10 Years
+209%
14.4B
+0.8%
Operating Income
Growth Rates:
1 Year
+30%
3 Years
+100%
5 Years
+112%
7 Years
+54%
10 Years
+173%
3.5B
-16%
Net Income
Growth Rates:
1 Year
-4%
3 Years
+111%
5 Years
-
7 Years
-42%
10 Years
+393%

Earnings Waterfall
TORIDOLL Holdings Corp

Revenue
253.1B JPY
Cost of Revenue
-60.3B JPY
Gross Profit
192.7B JPY
Operating Expenses
-178.3B JPY
Operating Income
14.4B JPY
Other Expenses
-11B JPY
Net Income
3.5B JPY

Income Statement
TORIDOLL 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
81 903
N/A
85 120
+4%
87 294
+3%
90 207
+3%
91 847
+2%
93 446
+2%
96 051
+3%
96 840
+1%
97 973
+1%
100 155
+2%
101 779
+2%
104 755
+3%
107 635
+3%
109 981
+2%
116 504
+6%
124 729
+7%
132 447
+6%
140 787
+6%
145 022
+3%
148 849
+3%
153 058
+3%
155 399
+2%
156 478
+1%
144 560
-8%
139 934
-3%
138 026
-1%
134 760
-2%
144 886
+8%
147 929
+2%
150 862
+2%
153 355
+2%
159 751
+4%
168 683
+6%
177 300
+5%
188 320
+6%
197 169
+5%
208 954
+6%
219 797
+5%
231 952
+6%
245 145
+6%
253 070
+3%
Gross Profit
Cost of Revenue
(20 341)
(21 313)
(22 309)
(22 979)
(23 306)
(23 620)
(24 105)
(24 752)
(24 904)
(25 630)
(26 216)
(26 889)
(27 800)
(28 733)
(30 860)
(33 488)
(35 875)
(38 098)
(39 117)
(39 942)
(40 601)
(40 500)
(40 205)
(36 957)
(35 850)
(35 562)
(34 729)
(36 613)
(36 933)
(37 620)
(38 180)
(40 095)
(42 704)
(45 159)
(47 817)
(49 599)
(51 559)
(53 478)
(55 780)
(58 575)
(60 341)
Gross Profit
61 562
N/A
63 807
+4%
64 985
+2%
67 228
+3%
68 541
+2%
69 826
+2%
71 946
+3%
72 088
+0%
73 069
+1%
74 525
+2%
75 563
+1%
77 866
+3%
79 835
+3%
81 248
+2%
85 644
+5%
91 241
+7%
96 572
+6%
102 689
+6%
105 905
+3%
108 907
+3%
112 457
+3%
114 899
+2%
116 273
+1%
107 603
-7%
104 084
-3%
102 464
-2%
100 031
-2%
108 273
+8%
110 996
+3%
113 242
+2%
115 175
+2%
119 656
+4%
125 979
+5%
132 141
+5%
140 503
+6%
147 570
+5%
157 395
+7%
166 319
+6%
176 172
+6%
186 570
+6%
192 729
+3%
Operating Income
Operating Expenses
(56 266)
(57 524)
(58 573)
(60 291)
(60 304)
(60 954)
(62 160)
(62 084)
(63 680)
(64 982)
(66 006)
(68 496)
(70 460)
(72 807)
(77 514)
(83 264)
(89 073)
(95 145)
(98 901)
(103 198)
(105 651)
(107 513)
(107 036)
(104 488)
(102 622)
(102 059)
(104 359)
(103 323)
(103 780)
(100 529)
(109 901)
(103 983)
(112 118)
(123 261)
(133 923)
(138 665)
(146 287)
(153 252)
(161 898)
(172 246)
(178 290)
Selling, General & Administrative
(56 064)
(57 361)
(54 973)
(60 392)
(61 054)
(61 674)
(58 826)
(62 670)
(63 880)
(65 181)
(62 723)
(68 333)
(70 213)
(72 545)
(73 751)
(83 230)
(88 891)
(94 562)
(93 758)
(101 441)
(103 740)
(105 931)
(87 881)
(105 345)
(104 594)
(104 482)
(83 057)
(105 989)
(107 330)
(108 269)
(88 117)
(113 341)
(119 809)
(126 703)
(108 255)
(139 527)
(147 062)
(153 744)
(133 114)
(171 517)
(176 682)
Depreciation & Amortization
0
0
(3 600)
0
0
0
(3 521)
0
0
0
(3 557)
0
0
0
(3 934)
0
0
0
(4 876)
0
0
0
(19 511)
0
0
0
(20 846)
0
0
0
(21 626)
0
0
0
(25 264)
0
0
0
(28 522)
0
0
Other Operating Expenses
(202)
(163)
0
101
750
720
187
586
200
199
274
(163)
(247)
(262)
171
(34)
(182)
(583)
(267)
(1 757)
(1 911)
(1 582)
356
857
1 972
2 423
(456)
2 666
3 550
7 740
(158)
9 358
7 691
3 442
(404)
862
775
492
(262)
(729)
(1 608)
Operating Income
5 296
N/A
6 283
+19%
6 412
+2%
6 937
+8%
8 237
+19%
8 872
+8%
9 786
+10%
10 004
+2%
9 389
-6%
9 543
+2%
9 557
+0%
9 370
-2%
9 375
+0%
8 441
-10%
8 130
-4%
7 977
-2%
7 499
-6%
7 544
+1%
7 004
-7%
5 709
-18%
6 806
+19%
7 386
+9%
9 237
+25%
3 115
-66%
1 462
-53%
405
-72%
(4 328)
N/A
4 950
N/A
7 216
+46%
12 713
+76%
5 274
-59%
15 673
+197%
13 861
-12%
8 880
-36%
6 580
-26%
8 905
+35%
11 108
+25%
13 067
+18%
14 274
+9%
14 324
+0%
14 439
+1%
Pre-Tax Income
Interest Income Expense
(239)
(180)
(561)
(385)
(720)
(751)
(616)
(906)
(741)
(268)
(153)
224
293
(171)
(460)
(497)
(450)
(764)
(966)
(1 660)
(1 955)
(1 766)
(1 530)
(1 221)
(1 345)
(1 947)
(1 783)
(1 688)
(1 474)
(785)
(307)
633
1 169
472
270
142
(492)
(420)
(715)
(833)
(2 012)
Non-Reccuring Items
(2 416)
(2 431)
(2 237)
(2 341)
(1 584)
(1 589)
(1 053)
(881)
(754)
(732)
(938)
(592)
(699)
(696)
(495)
(219)
(163)
(153)
(4 702)
(3 594)
(3 542)
(3 625)
(4 870)
(4 349)
(4 886)
(5 107)
(3 008)
(3 967)
(3 637)
(3 816)
8 969
(1 508)
(1 346)
(1 074)
886
(2 213)
(2 185)
(2 107)
(2 627)
(3 076)
(3 171)
Total Other Income
40
(8)
0
0
(1)
0
0
0
0
1
0
1
1
0
0
2
2
1
1
0
0
0
0
0
0
0
0
0
(2)
0
(1)
(3)
0
(1)
(10)
0
2
0
(93)
0
(3)
Pre-Tax Income
2 681
N/A
3 664
+37%
3 614
-1%
4 211
+17%
5 932
+41%
6 532
+10%
8 117
+24%
8 217
+1%
7 894
-4%
8 544
+8%
8 466
-1%
9 003
+6%
8 970
0%
7 574
-16%
7 175
-5%
7 263
+1%
6 888
-5%
6 628
-4%
1 337
-80%
455
-66%
1 309
+188%
1 996
+52%
2 837
+42%
(2 454)
N/A
(4 768)
-94%
(6 648)
-39%
(9 119)
-37%
(706)
+92%
2 103
N/A
8 110
+286%
13 935
+72%
14 795
+6%
13 682
-8%
8 277
-40%
7 726
-7%
6 835
-12%
8 433
+23%
10 540
+25%
10 839
+3%
10 413
-4%
9 253
-11%
Net Income
Tax Provision
(1 961)
(2 133)
(1 603)
(1 660)
(1 830)
(2 016)
(2 875)
(2 853)
(2 706)
(2 805)
(2 881)
(2 836)
(2 956)
(2 697)
(2 513)
(2 647)
(2 319)
(2 062)
(1 116)
(905)
(1 410)
(1 702)
(895)
881
2 036
2 449
3 700
850
(72)
(2 068)
(4 694)
(4 728)
(5 015)
(3 191)
(3 271)
(3 358)
(3 797)
(4 140)
(4 636)
(5 432)
(5 055)
Income from Continuing Operations
720
1 531
2 011
2 551
4 102
4 516
5 242
5 364
5 188
5 739
5 585
6 167
6 014
4 877
4 662
4 616
4 569
4 566
221
(450)
(101)
294
1 942
(1 573)
(2 732)
(4 199)
(5 419)
144
2 031
6 042
9 241
10 067
8 667
5 086
4 455
3 477
4 636
6 400
6 203
4 981
4 198
Income to Minority Interest
(11)
(19)
(29)
(32)
(39)
(36)
(30)
(8)
12
12
46
23
16
16
2
8
36
27
46
48
(11)
(53)
15
5
25
67
(37)
(6)
11
(170)
(262)
(447)
(675)
(622)
(628)
(624)
(628)
(615)
(528)
(441)
(323)
Net Income (Common)
708
N/A
1 513
+114%
1 982
+31%
2 521
+27%
4 064
+61%
4 481
+10%
5 212
+16%
5 355
+3%
5 200
-3%
5 750
+11%
5 631
-2%
6 190
+10%
6 029
-3%
4 892
-19%
4 665
-5%
4 624
-1%
4 606
0%
4 594
0%
267
-94%
(403)
N/A
(112)
+72%
241
N/A
1 956
+712%
(1 663)
N/A
(2 901)
-74%
(4 456)
-54%
(5 841)
-31%
(248)
+96%
1 657
N/A
5 520
+233%
8 592
+56%
9 234
+7%
7 606
-18%
4 077
-46%
3 441
-16%
2 465
-28%
3 620
+47%
5 399
+49%
5 288
-2%
4 154
-21%
3 488
-16%
EPS (Diluted)
18.15
N/A
36.9
+103%
24.4
-34%
58.62
+140%
94.51
+61%
104.2
+10%
60.1
-42%
124.53
+107%
118.18
-5%
130.68
+11%
64.64
-51%
140.68
+118%
137.02
-3%
111.18
-19%
53.33
-52%
105.09
+97%
107.11
+2%
53.79
-50%
3.1
-94%
-4.72
N/A
-1.31
+72%
2.81
N/A
22.87
+714%
-19.28
N/A
-33.52
-74%
-51.64
-54%
-67.7
-31%
-2.85
+96%
18.99
N/A
63.14
+232%
98.46
+56%
105.67
+7%
86.74
-18%
46.51
-46%
39.28
-16%
28.09
-28%
41.14
+46%
61.32
+49%
60.08
-2%
47.6
-21%
39.95
-16%

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 210,000+ 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.