TIS Inc
TSE:3626
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Estee Lauder Companies Inc
NYSE:EL
|
Consumer products
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Church & Dwight Co Inc
NYSE:CHD
|
Consumer products
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
American Express Co
NYSE:AXP
|
Financial Services
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Target Corp
NYSE:TGT
|
Retail
|
|
US |
Walt Disney Co
NYSE:DIS
|
Media
|
|
US |
Mueller Industries Inc
NYSE:MLI
|
Machinery
|
|
US |
PayPal Holdings Inc
NASDAQ:PYPL
|
Technology
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
2 814
3 891
|
Price Target |
|
We'll email you a reminder when the closing price reaches JPY.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Estee Lauder Companies Inc
NYSE:EL
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Church & Dwight Co Inc
NYSE:CHD
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
American Express Co
NYSE:AXP
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Target Corp
NYSE:TGT
|
US | |
Walt Disney Co
NYSE:DIS
|
US | |
Mueller Industries Inc
NYSE:MLI
|
US | |
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
TIS Inc
Revenue
|
553.6B
JPY
|
Cost of Revenue
|
-400.8B
JPY
|
Gross Profit
|
152.8B
JPY
|
Operating Expenses
|
-88.5B
JPY
|
Operating Income
|
64.3B
JPY
|
Other Expenses
|
-14.9B
JPY
|
Net Income
|
49.4B
JPY
|
Income Statement
TIS Inc
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 |
354 481
N/A
|
356 133
+0%
|
363 087
+2%
|
361 025
-1%
|
366 621
+2%
|
370 857
+1%
|
376 733
+2%
|
382 689
+2%
|
386 164
+1%
|
389 029
+1%
|
392 802
+1%
|
393 398
+0%
|
396 048
+1%
|
399 188
+1%
|
401 711
+1%
|
405 648
+1%
|
410 337
+1%
|
413 865
+1%
|
419 588
+1%
|
420 769
+0%
|
425 292
+1%
|
434 035
+2%
|
436 817
+1%
|
443 717
+2%
|
443 126
0%
|
438 729
-1%
|
442 741
+1%
|
448 383
+1%
|
461 504
+3%
|
471 407
+2%
|
483 483
+3%
|
482 547
0%
|
487 099
+1%
|
493 520
+1%
|
499 796
+1%
|
508 400
+2%
|
519 757
+2%
|
530 583
+2%
|
542 762
+2%
|
549 004
+1%
|
553 630
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(290 113)
|
(292 596)
|
(296 573)
|
(294 927)
|
(298 656)
|
(301 905)
|
(306 439)
|
(312 153)
|
(313 650)
|
(317 557)
|
(318 905)
|
(317 440)
|
(318 378)
|
(318 147)
|
(319 353)
|
(321 286)
|
(324 181)
|
(325 093)
|
(327 192)
|
(325 985)
|
(327 379)
|
(333 918)
|
(333 827)
|
(337 820)
|
(336 545)
|
(331 068)
|
(332 567)
|
(334 671)
|
(343 205)
|
(347 695)
|
(356 590)
|
(353 699)
|
(354 655)
|
(357 856)
|
(361 165)
|
(366 668)
|
(374 390)
|
(382 595)
|
(391 487)
|
(397 365)
|
(400 834)
|
|
Gross Profit |
64 368
N/A
|
63 537
-1%
|
66 514
+5%
|
66 098
-1%
|
67 965
+3%
|
68 952
+1%
|
70 294
+2%
|
70 536
+0%
|
72 514
+3%
|
71 472
-1%
|
73 897
+3%
|
75 958
+3%
|
77 670
+2%
|
81 041
+4%
|
82 358
+2%
|
84 362
+2%
|
86 156
+2%
|
88 772
+3%
|
92 396
+4%
|
94 784
+3%
|
97 913
+3%
|
100 117
+2%
|
102 990
+3%
|
105 897
+3%
|
106 581
+1%
|
107 661
+1%
|
110 174
+2%
|
113 712
+3%
|
118 299
+4%
|
123 712
+5%
|
126 893
+3%
|
128 848
+2%
|
132 444
+3%
|
135 664
+2%
|
138 631
+2%
|
141 732
+2%
|
145 367
+3%
|
147 988
+2%
|
151 275
+2%
|
151 639
+0%
|
152 796
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(43 388)
|
(44 009)
|
(44 589)
|
(44 977)
|
(45 419)
|
(46 128)
|
(45 837)
|
(46 100)
|
(46 231)
|
(46 986)
|
(47 669)
|
(48 939)
|
(49 615)
|
(49 854)
|
(50 574)
|
(51 619)
|
(52 644)
|
(54 078)
|
(55 327)
|
(56 741)
|
(57 633)
|
(58 516)
|
(59 866)
|
(61 058)
|
(62 123)
|
(63 711)
|
(65 350)
|
(67 964)
|
(69 971)
|
(72 309)
|
(72 975)
|
(74 669)
|
(75 461)
|
(77 082)
|
(77 706)
|
(79 404)
|
(81 231)
|
(82 982)
|
(85 812)
|
(87 071)
|
(88 477)
|
|
Selling, General & Administrative |
(43 385)
|
(44 009)
|
(44 588)
|
(44 976)
|
(45 419)
|
(46 126)
|
(45 837)
|
(46 099)
|
(46 230)
|
(46 985)
|
(47 667)
|
(48 938)
|
(49 613)
|
(49 853)
|
(50 573)
|
(51 618)
|
(52 645)
|
(54 076)
|
(55 325)
|
(56 740)
|
(57 631)
|
(58 516)
|
(59 867)
|
(61 057)
|
(62 122)
|
(63 710)
|
(65 348)
|
(67 963)
|
(69 970)
|
(72 308)
|
(72 974)
|
(74 108)
|
(75 460)
|
(77 080)
|
(77 705)
|
(79 403)
|
(81 230)
|
(82 983)
|
(85 811)
|
(87 070)
|
(88 475)
|
|
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
|
0
|
0
|
(560)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(3)
|
0
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(2)
|
|
Operating Income |
20 980
N/A
|
19 528
-7%
|
21 925
+12%
|
21 121
-4%
|
22 546
+7%
|
22 824
+1%
|
24 457
+7%
|
24 436
0%
|
26 283
+8%
|
24 486
-7%
|
26 228
+7%
|
27 019
+3%
|
28 055
+4%
|
31 187
+11%
|
31 784
+2%
|
32 743
+3%
|
33 512
+2%
|
34 694
+4%
|
37 069
+7%
|
38 043
+3%
|
40 280
+6%
|
41 601
+3%
|
43 124
+4%
|
44 839
+4%
|
44 458
-1%
|
43 950
-1%
|
44 824
+2%
|
45 748
+2%
|
48 328
+6%
|
51 403
+6%
|
53 918
+5%
|
54 179
+0%
|
56 983
+5%
|
58 582
+3%
|
60 925
+4%
|
62 328
+2%
|
64 136
+3%
|
65 006
+1%
|
65 463
+1%
|
64 568
-1%
|
64 319
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
949
|
925
|
808
|
677
|
729
|
17 275
|
17 476
|
18 733
|
18 100
|
1 716
|
3 390
|
2 221
|
2 164
|
1 699
|
52
|
1 189
|
830
|
14 296
|
14 508
|
18 450
|
18 610
|
11 709
|
11 803
|
7 888
|
7 921
|
1 654
|
1 667
|
4 330
|
4 039
|
3 637
|
3 679
|
5 312
|
5 757
|
6 752
|
10 089
|
18 718
|
19 719
|
19 856
|
15 602
|
3 299
|
5 148
|
|
Non-Reccuring Items |
(3 743)
|
(4 673)
|
(4 299)
|
(3 444)
|
(3 370)
|
(19 400)
|
(20 316)
|
(21 077)
|
(20 974)
|
(4 292)
|
(2 972)
|
(4 208)
|
(4 047)
|
(4 323)
|
(4 460)
|
(2 857)
|
(2 793)
|
(14 695)
|
(14 638)
|
(18 569)
|
(18 553)
|
(11 744)
|
(12 162)
|
(11 537)
|
(11 846)
|
(7 294)
|
(7 039)
|
(3 941)
|
(3 823)
|
(2 818)
|
(3 181)
|
(4 940)
|
(5 466)
|
(5 984)
|
(5 277)
|
(2 800)
|
(245)
|
(755)
|
(978)
|
(1 615)
|
(2 950)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
8
|
153
|
440
|
517
|
515
|
1 277
|
990
|
913
|
915
|
2
|
94
|
3 178
|
3 177
|
0
|
0
|
3
|
3
|
0
|
6 365
|
6 362
|
6 362
|
6 362
|
0
|
2 774
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(246)
|
(204)
|
(223)
|
(170)
|
140
|
(172)
|
(281)
|
(275)
|
(314)
|
(431)
|
(29)
|
(192)
|
28
|
430
|
290
|
(47)
|
238
|
(133)
|
(237)
|
(59)
|
(121)
|
369
|
719
|
270
|
350
|
3 393
|
3 102
|
(1 324)
|
(1 298)
|
(1 235)
|
(905)
|
568
|
811
|
734
|
391
|
472
|
263
|
254
|
1 409
|
2 941
|
3 140
|
|
Pre-Tax Income |
17 940
N/A
|
15 576
-13%
|
18 211
+17%
|
18 184
0%
|
20 045
+10%
|
20 527
+2%
|
21 336
+4%
|
21 817
+2%
|
23 095
+6%
|
21 485
-7%
|
26 617
+24%
|
24 840
-7%
|
26 208
+6%
|
29 146
+11%
|
28 106
-4%
|
31 545
+12%
|
32 302
+2%
|
35 439
+10%
|
37 692
+6%
|
38 778
+3%
|
41 131
+6%
|
41 937
+2%
|
43 578
+4%
|
44 638
+2%
|
44 060
-1%
|
41 703
-5%
|
42 554
+2%
|
44 816
+5%
|
47 249
+5%
|
50 987
+8%
|
59 876
+17%
|
61 481
+3%
|
64 447
+5%
|
66 446
+3%
|
66 128
0%
|
81 492
+23%
|
83 873
+3%
|
84 361
+1%
|
81 496
-3%
|
69 193
-15%
|
69 657
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(8 424)
|
(7 074)
|
(8 085)
|
(7 282)
|
(7 517)
|
(7 967)
|
(8 442)
|
(8 710)
|
(9 148)
|
(8 283)
|
(9 352)
|
(8 097)
|
(8 484)
|
(9 377)
|
(8 863)
|
(10 201)
|
(10 277)
|
(11 946)
|
(12 740)
|
(12 029)
|
(12 562)
|
(12 481)
|
(13 227)
|
(14 270)
|
(14 337)
|
(14 503)
|
(14 704)
|
(16 563)
|
(17 407)
|
(17 134)
|
(19 751)
|
(20 288)
|
(21 451)
|
(21 825)
|
(22 026)
|
(22 922)
|
(23 892)
|
(24 385)
|
(23 042)
|
(18 942)
|
(18 751)
|
|
Income from Continuing Operations |
9 516
|
8 502
|
10 126
|
10 902
|
12 528
|
12 560
|
12 894
|
13 107
|
13 947
|
13 202
|
17 265
|
16 743
|
17 724
|
19 769
|
19 243
|
21 344
|
22 025
|
23 493
|
24 952
|
26 749
|
28 569
|
29 456
|
30 351
|
30 368
|
29 723
|
27 200
|
27 850
|
28 253
|
29 842
|
33 853
|
40 125
|
41 193
|
42 996
|
44 621
|
44 102
|
58 570
|
59 981
|
59 976
|
58 454
|
50 251
|
50 906
|
|
Income to Minority Interest |
(585)
|
(555)
|
(558)
|
(626)
|
(638)
|
(572)
|
(369)
|
(429)
|
(472)
|
(444)
|
(450)
|
(436)
|
(481)
|
(541)
|
(726)
|
(723)
|
(765)
|
(782)
|
(813)
|
(715)
|
(761)
|
(849)
|
(860)
|
(956)
|
(890)
|
(776)
|
(752)
|
(561)
|
(674)
|
(917)
|
(1 142)
|
(1 731)
|
(1 774)
|
(1 847)
|
(1 895)
|
(3 108)
|
(3 135)
|
(3 040)
|
(2 960)
|
(1 376)
|
(1 499)
|
|
Net Income (Common) |
8 930
N/A
|
7 945
-11%
|
9 568
+20%
|
10 275
+7%
|
11 887
+16%
|
11 987
+1%
|
12 522
+4%
|
12 678
+1%
|
13 476
+6%
|
12 758
-5%
|
16 816
+32%
|
16 306
-3%
|
17 243
+6%
|
19 227
+12%
|
18 515
-4%
|
20 620
+11%
|
21 257
+3%
|
22 710
+7%
|
24 139
+6%
|
26 034
+8%
|
27 809
+7%
|
28 608
+3%
|
29 491
+3%
|
29 411
0%
|
28 832
-2%
|
26 422
-8%
|
27 096
+3%
|
27 692
+2%
|
29 167
+5%
|
32 936
+13%
|
38 985
+18%
|
39 462
+1%
|
41 223
+4%
|
42 775
+4%
|
42 206
-1%
|
55 461
+31%
|
56 845
+2%
|
56 934
+0%
|
55 493
-3%
|
48 873
-12%
|
49 405
+1%
|
|
EPS (Diluted) |
101.47
N/A
|
90.28
-11%
|
109.97
+22%
|
39.13
-64%
|
136.63
+249%
|
137.78
+1%
|
143.93
+4%
|
48.4
-66%
|
154.89
+220%
|
148.34
-4%
|
195.53
+32%
|
63
-68%
|
200.5
+218%
|
226.2
+13%
|
217.82
-4%
|
80.48
-63%
|
250.08
+211%
|
270.35
+8%
|
95.38
-65%
|
102.61
+8%
|
109.88
+7%
|
113.74
+4%
|
117.34
+3%
|
116.78
0%
|
114.84
-2%
|
105.57
-8%
|
108.21
+3%
|
110.51
+2%
|
116.29
+5%
|
131.27
+13%
|
156.2
+19%
|
157.69
+1%
|
166.09
+5%
|
175.32
+6%
|
173.9
-1%
|
227.1
+31%
|
234.96
+3%
|
236.56
+1%
|
230.6
-3%
|
203.28
-12%
|
211.25
+4%
|