Koei Tecmo Holdings Co Ltd
TSE:3635

Watchlist Manager
Koei Tecmo Holdings Co Ltd Logo
Koei Tecmo Holdings Co Ltd
TSE:3635
Watchlist
Price: 1 836 JPY 0.85%
Market Cap: 617.1B JPY
Have any thoughts about
Koei Tecmo Holdings Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

83.9B
-0.8%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+21%
5 Years
+120%
7 Years
+134%
10 Years
+124%
26.7B
-6%
Operating Income
Growth Rates:
1 Year
-24%
3 Years
-10%
5 Years
+148%
7 Years
+211%
10 Years
+253%
36.9B
+9%
Net Income
Growth Rates:
1 Year
+6%
3 Years
+2%
5 Years
+182%
7 Years
+171%
10 Years
+401%

Earnings Waterfall
Koei Tecmo Holdings Co Ltd

Revenue
83.9B JPY
Cost of Revenue
-29.8B JPY
Gross Profit
54.1B JPY
Operating Expenses
-27.4B JPY
Operating Income
26.7B JPY
Other Expenses
10.2B JPY
Net Income
36.9B JPY

Income Statement
Koei Tecmo Holdings 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
37 397
N/A
38 227
+2%
36 073
-6%
37 799
+5%
38 295
+1%
36 848
-4%
36 266
-2%
38 332
+6%
39 211
+2%
39 749
+1%
39 989
+1%
37 034
-7%
35 855
-3%
35 374
-1%
36 865
+4%
38 926
+6%
40 519
+4%
41 417
+2%
41 702
+1%
38 968
-7%
38 087
-2%
38 125
+0%
38 838
+2%
42 645
+10%
46 780
+10%
49 222
+5%
59 918
+22%
60 370
+1%
69 527
+15%
74 449
+7%
71 748
-4%
72 759
+1%
70 892
-3%
70 301
-1%
66 871
-5%
78 417
+17%
78 061
0%
83 377
+7%
90 114
+8%
84 584
-6%
83 894
-1%
Gross Profit
Cost of Revenue
(21 455)
(21 420)
(19 870)
(20 697)
(20 723)
(20 293)
(19 931)
(19 407)
(19 896)
(20 468)
(21 182)
(19 823)
(18 959)
(18 370)
(17 857)
(19 566)
(19 706)
(20 040)
(20 562)
(19 052)
(19 175)
(19 067)
(19 299)
(20 088)
(20 494)
(20 949)
(20 869)
(21 298)
(23 846)
(24 153)
(22 679)
(22 156)
(18 418)
(18 580)
(21 251)
(21 317)
(24 246)
(27 037)
(27 405)
(29 289)
(29 832)
Gross Profit
15 942
N/A
16 807
+5%
16 203
-4%
17 102
+6%
17 572
+3%
16 555
-6%
16 335
-1%
18 925
+16%
19 315
+2%
19 281
0%
18 807
-2%
17 211
-8%
16 896
-2%
17 004
+1%
19 008
+12%
19 360
+2%
20 813
+8%
21 377
+3%
21 140
-1%
19 916
-6%
18 912
-5%
19 058
+1%
19 539
+3%
22 557
+15%
26 286
+17%
28 273
+8%
39 049
+38%
39 072
+0%
45 681
+17%
50 296
+10%
49 069
-2%
50 603
+3%
52 474
+4%
51 721
-1%
45 620
-12%
57 100
+25%
53 815
-6%
56 340
+5%
62 709
+11%
55 295
-12%
54 062
-2%
Operating Income
Operating Expenses
(8 376)
(8 024)
(7 785)
(7 450)
(7 700)
(7 719)
(7 604)
(7 856)
(7 758)
(7 941)
(8 176)
(8 430)
(8 309)
(8 121)
(8 038)
(7 649)
(7 792)
(7 832)
(8 016)
(7 824)
(8 158)
(8 211)
(8 119)
(8 455)
(8 753)
(9 163)
(12 009)
(14 675)
(15 953)
(17 923)
(16 912)
(16 076)
(16 008)
(15 296)
(15 226)
(17 967)
(18 833)
(21 673)
(26 254)
(26 801)
(27 351)
Selling, General & Administrative
(8 375)
(8 023)
(7 784)
(6 398)
(7 700)
(7 720)
(7 605)
(6 818)
(7 758)
(7 940)
(8 173)
(7 411)
(8 307)
(8 119)
(8 039)
(6 687)
(7 792)
(7 833)
(8 015)
(7 043)
(8 157)
(8 210)
(8 119)
(7 428)
(8 752)
(9 162)
(12 007)
(13 502)
(15 951)
(17 921)
(16 910)
(15 316)
(16 006)
(15 295)
(15 224)
(17 529)
(18 832)
(21 672)
(26 255)
(26 185)
(27 350)
Research & Development
0
0
0
(639)
0
0
0
(650)
0
0
0
(728)
0
0
0
(962)
0
0
0
(780)
0
0
0
(1 026)
0
0
0
(1 171)
0
0
0
(759)
0
0
0
(437)
0
0
0
(614)
0
Depreciation & Amortization
0
0
0
0
0
0
0
(387)
0
0
0
(290)
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
Other Operating Expenses
(1)
(1)
(1)
(413)
0
1
1
(1)
0
(1)
(3)
(1)
(2)
(2)
1
0
0
0
(1)
(1)
(1)
0
0
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(1)
(2)
(1)
(2)
(1)
(1)
(1)
1
(2)
(1)
Operating Income
7 566
N/A
8 783
+16%
8 418
-4%
9 652
+15%
9 872
+2%
8 836
-10%
8 731
-1%
11 069
+27%
11 557
+4%
11 340
-2%
10 631
-6%
8 781
-17%
8 587
-2%
8 883
+3%
10 970
+23%
11 711
+7%
13 021
+11%
13 545
+4%
13 124
-3%
12 092
-8%
10 754
-11%
10 847
+1%
11 420
+5%
14 102
+23%
17 533
+24%
19 110
+9%
27 040
+41%
24 397
-10%
29 728
+22%
32 373
+9%
32 157
-1%
34 527
+7%
36 466
+6%
36 425
0%
30 394
-17%
39 133
+29%
34 982
-11%
34 667
-1%
36 455
+5%
28 494
-22%
26 711
-6%
Pre-Tax Income
Interest Income Expense
4 300
4 792
5 415
4 500
5 602
5 683
6 207
5 836
4 862
5 038
4 795
6 351
8 522
7 953
7 609
6 719
6 184
8 123
6 650
7 573
5 969
5 255
7 087
8 442
11 729
12 067
11 941
13 993
17 640
17 855
23 798
21 069
14 194
14 578
5 234
(179)
3 716
(1 303)
3 298
10 634
11 951
Non-Reccuring Items
(62)
(7)
(1 097)
(1 042)
(1 014)
(1 292)
(727)
(2 741)
(3 649)
(2 630)
(2 330)
(378)
529
(179)
(385)
(492)
(1 577)
(1 869)
(1 943)
(1 645)
(1 159)
(689)
(633)
(4 020)
(3 252)
(3 657)
(2 034)
323
732
(2 044)
(9 163)
(7 578)
(12 092)
(10 247)
(8 779)
(282)
5 110
10 738
15 103
7 364
10 227
Gain/Loss on Disposition of Assets
0
0
147
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 559
1 559
1 559
1 559
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(655)
(556)
(369)
605
100
(25)
(284)
1 409
1 062
1 076
932
457
525
547
450
355
308
184
514
287
165
203
94
164
262
437
373
461
650
889
1 393
620
748
485
(92)
1 291
1 756
1 395
1 645
(1 162)
457
Pre-Tax Income
11 149
N/A
13 012
+17%
12 514
-4%
13 715
+10%
14 560
+6%
13 202
-9%
13 927
+5%
15 573
+12%
13 832
-11%
14 824
+7%
14 028
-5%
15 211
+8%
18 163
+19%
17 204
-5%
18 644
+8%
18 293
-2%
17 936
-2%
19 983
+11%
18 345
-8%
18 307
0%
17 288
-6%
17 175
-1%
19 527
+14%
20 247
+4%
26 272
+30%
27 957
+6%
37 320
+33%
39 174
+5%
48 750
+24%
49 073
+1%
48 185
-2%
48 638
+1%
39 316
-19%
41 241
+5%
26 757
-35%
39 963
+49%
45 564
+14%
45 497
0%
56 501
+24%
45 330
-20%
49 346
+9%
Net Income
Tax Provision
(3 790)
(4 252)
(4 029)
(4 281)
(4 455)
(3 911)
(4 195)
(4 718)
(3 926)
(4 244)
(4 015)
(3 587)
(4 563)
(4 332)
(4 747)
(5 275)
(5 138)
(5 710)
(5 122)
(4 613)
(4 222)
(3 840)
(4 580)
(4 941)
(6 549)
(6 737)
(9 530)
(9 624)
(12 447)
(13 225)
(12 545)
(13 279)
(10 587)
(10 377)
(6 214)
(9 028)
(10 828)
(11 414)
(14 760)
(11 537)
(12 467)
Income from Continuing Operations
7 359
8 760
8 485
9 434
10 105
9 291
9 732
10 855
9 906
10 580
10 013
11 624
13 600
12 872
13 897
13 018
12 798
14 273
13 223
13 694
13 066
13 335
14 947
15 306
19 723
21 220
27 790
29 550
36 303
35 848
35 640
35 359
28 729
30 864
20 543
30 935
34 736
34 083
41 741
33 793
36 879
Net Income (Common)
7 359
N/A
8 759
+19%
8 485
-3%
9 434
+11%
10 104
+7%
9 290
-8%
9 732
+5%
10 855
+12%
9 906
-9%
10 580
+7%
10 012
-5%
11 624
+16%
13 600
+17%
12 872
-5%
13 898
+8%
13 017
-6%
12 797
-2%
14 273
+12%
13 222
-7%
13 694
+4%
13 066
-5%
13 335
+2%
14 946
+12%
15 306
+2%
19 724
+29%
21 220
+8%
27 790
+31%
29 550
+6%
36 303
+23%
35 847
-1%
35 641
-1%
35 359
-1%
28 728
-19%
30 865
+7%
20 543
-33%
30 935
+51%
34 737
+12%
34 082
-2%
41 741
+22%
33 792
-19%
36 878
+9%
EPS (Diluted)
58.4
N/A
69.51
+19%
67.34
-3%
74.89
+11%
80.19
+7%
73.14
-9%
76.62
+5%
65.98
-14%
78
+18%
83.3
+7%
78.83
-5%
35.3
-55%
107.08
+203%
101.35
-5%
109.43
+8%
39.39
-64%
100.76
+156%
112.38
+12%
104.08
-7%
41.45
-60%
103.13
+149%
105.17
+2%
90.38
-14%
46.34
-49%
118.95
+157%
127.71
+7%
166.87
+31%
88.86
-47%
109.27
+23%
107.01
-2%
106.08
-1%
105.4
-1%
86.3
-18%
90.78
+5%
65.2
-28%
92.9
+42%
104.22
+12%
102.25
-2%
125.27
+23%
101.4
-19%
109.51
+8%

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 210,300+ 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.