Toray Industries Inc
TSE:3402
Toray Industries Inc
TSE:3402
Price:
1 046
JPY
-1.92%
Market Closed
Market Cap:
1.7T
JPY
Income Statement
Earnings Waterfall
Toray Industries Inc
Toray Industries Inc
|
Revenue
|
2.6T
JPY
|
|
Cost of Revenue
|
-2.1T
JPY
|
|
Gross Profit
|
496.4B
JPY
|
|
Operating Expenses
|
-406.3B
JPY
|
|
Operating Income
|
90.1B
JPY
|
|
Other Expenses
|
-38.7B
JPY
|
|
Net Income
|
51.4B
JPY
|
Income Statement
Toray Industries Inc
Toray Industries Inc
Currency: JPY
Millions
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 |
1 973 941
N/A
|
2 010 734
+2%
|
2 058 967
+2%
|
2 091 311
+2%
|
2 104 016
+1%
|
2 104 430
+0%
|
2 085 685
-1%
|
2 032 860
-3%
|
2 016 316
-1%
|
2 026 470
+1%
|
2 056 450
+1%
|
2 117 702
+3%
|
2 183 161
+3%
|
2 204 858
+1%
|
2 247 548
+2%
|
2 347 852
+4%
|
2 364 344
+1%
|
2 388 848
+1%
|
2 351 288
-2%
|
2 256 699
-4%
|
2 167 101
-4%
|
2 091 166
-4%
|
1 975 579
-6%
|
1 888 172
-4%
|
1 868 789
-1%
|
1 883 600
+1%
|
1 999 641
+6%
|
2 090 509
+5%
|
2 166 266
+4%
|
2 228 523
+3%
|
2 320 720
+4%
|
2 427 339
+5%
|
2 483 451
+2%
|
2 489 330
+0%
|
2 461 518
-1%
|
2 426 912
-1%
|
2 416 938
0%
|
2 464 596
+2%
|
2 524 265
+2%
|
2 559 328
+1%
|
2 559 085
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 589 360)
|
(1 611 469)
|
(1 640 169)
|
(1 660 341)
|
(1 662 985)
|
(1 662 556)
|
(1 641 540)
|
(1 595 106)
|
(1 584 612)
|
(1 596 472)
|
(1 625 708)
|
(1 677 809)
|
(1 730 212)
|
(1 748 017)
|
(1 789 231)
|
(1 880 790)
|
(1 906 495)
|
(1 935 486)
|
(1 900 094)
|
(1 815 764)
|
(1 729 148)
|
(1 661 879)
|
(1 573 554)
|
(1 506 625)
|
(1 493 927)
|
(1 506 100)
|
(1 595 650)
|
(1 668 662)
|
(1 733 592)
|
(1 792 554)
|
(1 884 388)
|
(1 994 009)
|
(2 054 939)
|
(2 068 495)
|
(2 045 288)
|
(2 008 125)
|
(1 991 296)
|
(2 021 073)
|
(2 058 875)
|
(2 070 621)
|
(2 062 729)
|
|
| Gross Profit |
384 581
N/A
|
399 265
+4%
|
418 798
+5%
|
430 970
+3%
|
441 031
+2%
|
441 874
+0%
|
444 145
+1%
|
437 754
-1%
|
431 704
-1%
|
429 998
0%
|
430 742
+0%
|
439 893
+2%
|
452 949
+3%
|
456 841
+1%
|
458 317
+0%
|
467 062
+2%
|
457 849
-2%
|
453 362
-1%
|
451 194
0%
|
440 935
-2%
|
437 953
-1%
|
429 287
-2%
|
402 025
-6%
|
381 547
-5%
|
374 862
-2%
|
377 500
+1%
|
403 991
+7%
|
421 847
+4%
|
432 674
+3%
|
435 969
+1%
|
436 332
+0%
|
433 330
-1%
|
428 512
-1%
|
420 835
-2%
|
416 230
-1%
|
418 787
+1%
|
425 642
+2%
|
443 523
+4%
|
465 390
+5%
|
488 707
+5%
|
496 356
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(267 710)
|
(275 784)
|
(279 813)
|
(283 689)
|
(285 914)
|
(287 394)
|
(297 589)
|
(282 125)
|
(281 137)
|
(283 105)
|
(285 995)
|
(291 213)
|
(296 900)
|
(300 377)
|
(306 837)
|
(310 971)
|
(312 381)
|
(311 893)
|
(328 668)
|
(325 871)
|
(325 963)
|
(303 854)
|
(311 398)
|
(329 737)
|
(323 274)
|
(287 235)
|
(321 675)
|
(302 509)
|
(309 837)
|
(303 906)
|
(320 775)
|
(327 930)
|
(332 428)
|
(328 212)
|
(337 318)
|
(339 138)
|
(343 939)
|
(342 715)
|
(390 458)
|
(395 989)
|
(406 258)
|
|
| Selling, General & Administrative |
(267 710)
|
(211 600)
|
(279 813)
|
(283 689)
|
(285 914)
|
(223 140)
|
(285 692)
|
(282 125)
|
(281 137)
|
(218 604)
|
(285 995)
|
(291 213)
|
(296 900)
|
(228 527)
|
(306 837)
|
(310 971)
|
(312 381)
|
(240 182)
|
(308 486)
|
(304 950)
|
(303 718)
|
(300 651)
|
(295 453)
|
(289 946)
|
(283 871)
|
(286 981)
|
(290 282)
|
(296 437)
|
(303 874)
|
(305 762)
|
(315 447)
|
(322 437)
|
(327 591)
|
(330 907)
|
(331 616)
|
(334 164)
|
(339 280)
|
(346 344)
|
(353 219)
|
(358 504)
|
(364 101)
|
|
| Research & Development |
0
|
(58 082)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57 733)
|
0
|
0
|
0
|
(65 106)
|
0
|
0
|
0
|
(65 226)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(6 102)
|
0
|
0
|
0
|
(6 853)
|
0
|
0
|
0
|
(6 768)
|
0
|
0
|
0
|
(6 744)
|
0
|
0
|
0
|
(6 485)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(57 401)
|
(11 897)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20 182)
|
(20 921)
|
(22 245)
|
(3 203)
|
(15 945)
|
(39 791)
|
(39 403)
|
(254)
|
(31 393)
|
(6 072)
|
(5 963)
|
1 856
|
(5 328)
|
(5 493)
|
(4 837)
|
2 695
|
(5 702)
|
(4 974)
|
(4 659)
|
3 629
|
(37 239)
|
(37 485)
|
(42 157)
|
|
| Operating Income |
116 871
N/A
|
123 481
+6%
|
138 985
+13%
|
147 281
+6%
|
155 117
+5%
|
154 480
0%
|
146 556
-5%
|
155 629
+6%
|
150 567
-3%
|
146 893
-2%
|
144 747
-1%
|
148 680
+3%
|
156 049
+5%
|
156 464
+0%
|
151 480
-3%
|
156 091
+3%
|
145 468
-7%
|
141 469
-3%
|
122 526
-13%
|
115 064
-6%
|
111 990
-3%
|
125 433
+12%
|
90 627
-28%
|
51 810
-43%
|
51 588
0%
|
90 265
+75%
|
82 316
-9%
|
119 338
+45%
|
122 837
+3%
|
132 063
+8%
|
115 557
-12%
|
105 400
-9%
|
96 084
-9%
|
92 623
-4%
|
78 912
-15%
|
79 649
+1%
|
81 703
+3%
|
100 808
+23%
|
74 932
-26%
|
92 718
+24%
|
90 098
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
11 556
|
12 179
|
10 173
|
5 912
|
7 217
|
6 807
|
9 506
|
10 019
|
9 485
|
11 629
|
12 310
|
12 811
|
14 658
|
12 884
|
13 280
|
13 948
|
13 643
|
11 237
|
10 077
|
9 247
|
7 955
|
8 997
|
9 232
|
6 487
|
7 039
|
11 705
|
11 199
|
18 994
|
20 351
|
20 943
|
21 044
|
18 686
|
12 739
|
3 693
|
841
|
(3 776)
|
(2 546)
|
2 627
|
1 331
|
(4 371)
|
814
|
|
| Non-Reccuring Items |
(7 049)
|
(9 592)
|
(9 353)
|
(10 946)
|
(10 676)
|
(11 850)
|
0
|
(10 260)
|
(11 248)
|
(3 520)
|
(3 322)
|
(5 759)
|
(11 405)
|
(12 141)
|
(12 261)
|
(11 159)
|
(5 350)
|
(18 746)
|
0
|
0
|
0
|
(10 733)
|
0
|
0
|
0
|
(34 386)
|
0
|
0
|
0
|
(31 498)
|
0
|
0
|
0
|
16 378
|
0
|
0
|
0
|
(43 157)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(5 593)
|
(5 050)
|
(5 303)
|
(4 937)
|
(5 952)
|
0
|
(4 239)
|
(4 527)
|
(4 096)
|
(4 971)
|
(5 776)
|
(5 623)
|
(5 028)
|
(7 084)
|
(6 956)
|
(7 662)
|
7 052
|
9 751
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(3 718)
|
(6 549)
|
(3 599)
|
(4 569)
|
(5 273)
|
(11 629)
|
(10 631)
|
(10 904)
|
(10 245)
|
(11 019)
|
(11 622)
|
(13 117)
|
(14 910)
|
(13 511)
|
(13 161)
|
(13 448)
|
(14 447)
|
(16 292)
|
(3 415)
|
2 595
|
(6 662)
|
(393)
|
0
|
0
|
0
|
(2 018)
|
0
|
0
|
0
|
(1 193)
|
0
|
0
|
0
|
(824)
|
0
|
0
|
0
|
(711)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
112 067
N/A
|
114 469
+2%
|
130 903
+14%
|
132 741
+1%
|
140 433
+6%
|
137 808
-2%
|
141 192
+2%
|
139 957
-1%
|
134 463
-4%
|
139 012
+3%
|
136 337
-2%
|
136 992
+0%
|
139 364
+2%
|
136 612
-2%
|
132 382
-3%
|
137 770
+4%
|
146 366
+6%
|
127 419
-13%
|
129 188
+1%
|
126 906
-2%
|
113 283
-11%
|
123 304
+9%
|
99 859
-19%
|
58 297
-42%
|
58 627
+1%
|
65 566
+12%
|
93 515
+43%
|
138 332
+48%
|
143 188
+4%
|
120 315
-16%
|
136 601
+14%
|
124 086
-9%
|
108 823
-12%
|
111 870
+3%
|
79 753
-29%
|
75 873
-5%
|
79 157
+4%
|
59 567
-25%
|
76 263
+28%
|
88 347
+16%
|
90 912
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(34 632)
|
(39 737)
|
(43 680)
|
(48 332)
|
(50 102)
|
(40 626)
|
(40 699)
|
(39 119)
|
(36 367)
|
(33 069)
|
(34 084)
|
(36 686)
|
(32 265)
|
(33 432)
|
(32 209)
|
(32 758)
|
(38 631)
|
(39 631)
|
(38 699)
|
(36 685)
|
(31 342)
|
(29 461)
|
(25 020)
|
(15 927)
|
(17 673)
|
(18 227)
|
(22 048)
|
(28 431)
|
(27 062)
|
(26 706)
|
(33 503)
|
(33 883)
|
(32 435)
|
(31 031)
|
(24 953)
|
(25 019)
|
(26 700)
|
(29 112)
|
(32 056)
|
(30 417)
|
(30 391)
|
|
| Income from Continuing Operations |
77 435
|
74 732
|
87 223
|
84 409
|
90 331
|
97 182
|
100 493
|
100 838
|
98 096
|
105 943
|
102 253
|
100 306
|
107 099
|
103 180
|
100 173
|
105 012
|
107 735
|
87 788
|
90 489
|
90 221
|
81 941
|
93 843
|
74 839
|
42 370
|
40 954
|
47 339
|
71 467
|
109 901
|
116 126
|
93 609
|
103 098
|
90 203
|
76 388
|
80 839
|
54 800
|
50 854
|
52 457
|
30 455
|
44 207
|
57 930
|
60 521
|
|
| Income to Minority Interest |
(4 723)
|
(3 711)
|
(4 735)
|
(5 212)
|
(5 672)
|
(7 050)
|
(6 854)
|
(6 747)
|
(7 265)
|
(6 525)
|
(6 429)
|
(6 769)
|
(6 922)
|
(7 265)
|
(7 521)
|
(8 117)
|
(8 113)
|
(8 415)
|
(8 369)
|
(8 448)
|
(8 910)
|
(9 613)
|
(6 733)
|
(4 578)
|
(3 818)
|
(1 545)
|
(5 401)
|
(7 649)
|
(8 925)
|
(9 374)
|
(8 671)
|
(7 780)
|
(6 906)
|
(8 016)
|
(7 952)
|
(8 276)
|
(8 528)
|
(8 558)
|
(9 397)
|
(9 376)
|
(9 106)
|
|
| Net Income (Common) |
72 712
N/A
|
71 021
-2%
|
82 488
+16%
|
79 197
-4%
|
84 659
+7%
|
90 132
+6%
|
93 639
+4%
|
94 091
+0%
|
90 831
-3%
|
99 418
+9%
|
95 824
-4%
|
93 537
-2%
|
100 177
+7%
|
95 915
-4%
|
92 652
-3%
|
96 895
+5%
|
99 622
+3%
|
79 373
-20%
|
82 120
+3%
|
81 773
0%
|
73 031
-11%
|
84 230
+15%
|
68 106
-19%
|
37 792
-45%
|
37 136
-2%
|
45 794
+23%
|
66 066
+44%
|
102 252
+55%
|
107 201
+5%
|
84 235
-21%
|
94 427
+12%
|
82 423
-13%
|
69 482
-16%
|
72 823
+5%
|
46 848
-36%
|
42 578
-9%
|
43 929
+3%
|
21 897
-50%
|
34 810
+59%
|
48 554
+39%
|
51 415
+6%
|
|
| EPS (Diluted) |
45.44
N/A
|
44.28
-3%
|
51.54
+16%
|
49.48
-4%
|
52.89
+7%
|
56.31
+6%
|
58.5
+4%
|
58.78
+0%
|
56.8
-3%
|
62.1
+9%
|
59.86
-4%
|
58.43
-2%
|
62.56
+7%
|
59.9
-4%
|
57.86
-3%
|
60.51
+5%
|
62.21
+3%
|
49.56
-20%
|
50.66
+2%
|
50.44
0%
|
45.58
-10%
|
52.26
+15%
|
42.5
-19%
|
23.61
-44%
|
23.17
-2%
|
28.57
+23%
|
40.68
+42%
|
62.96
+55%
|
66.85
+6%
|
52.19
-22%
|
58.87
+13%
|
51.39
-13%
|
43.32
-16%
|
45.4
+5%
|
29.21
-36%
|
26.54
-9%
|
27.37
+3%
|
13.65
-50%
|
21.69
+59%
|
30.3
+40%
|
32.25
+6%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
