P

Proto Corp
TSE:4298

Watchlist Manager
Proto Corp
TSE:4298
Watchlist
Price: 1 434 JPY -0.42% Market Closed
Market Cap: 57.8B JPY
Have any thoughts about
Proto Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

118B
+2%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+104%
5 Years
+93%
7 Years
+102%
10 Years
+122%
7.8B
+0.6%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
+26%
5 Years
+63%
7 Years
+156%
10 Years
+66%
5.3B
-4%
Net Income
Growth Rates:
1 Year
+9%
3 Years
-14%
5 Years
+60%
7 Years
+214%
10 Years
+85%

Earnings Waterfall
Proto Corp

Revenue
118B JPY
Cost of Revenue
-89B JPY
Gross Profit
29B JPY
Operating Expenses
-21.3B JPY
Operating Income
7.8B JPY
Other Expenses
-2.5B JPY
Net Income
5.3B JPY

Income Statement
Proto Corp

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
53 152
N/A
50 999
-4%
49 781
-2%
48 603
-2%
49 611
+2%
50 957
+3%
52 824
+4%
54 297
+3%
54 316
+0%
54 378
+0%
55 924
+3%
56 718
+1%
58 468
+3%
59 705
+2%
61 115
+2%
62 112
+2%
62 950
+1%
63 317
+1%
63 144
0%
62 251
-1%
61 132
-2%
61 504
+1%
59 411
-3%
59 127
0%
57 166
-3%
55 125
-4%
55 864
+1%
60 097
+8%
57 967
-4%
57 508
-1%
58 018
+1%
57 446
-1%
67 569
+18%
80 949
+20%
94 083
+16%
105 596
+12%
109 032
+3%
110 343
+1%
113 124
+3%
115 548
+2%
118 018
+2%
Gross Profit
Cost of Revenue
(32 130)
(30 056)
(29 111)
(28 326)
(29 191)
(30 382)
(31 886)
(33 084)
(33 133)
(33 217)
(34 309)
(34 908)
(36 180)
(37 048)
(38 129)
(38 968)
(39 627)
(39 889)
(39 538)
(38 462)
(37 287)
(37 226)
(35 234)
(34 741)
(32 845)
(31 070)
(31 349)
(34 916)
(32 695)
(32 389)
(33 038)
(32 819)
(42 465)
(55 044)
(67 094)
(77 653)
(80 481)
(81 495)
(84 191)
(86 783)
(88 980)
Gross Profit
21 023
N/A
20 944
0%
20 671
-1%
20 276
-2%
20 421
+1%
20 576
+1%
20 939
+2%
21 213
+1%
21 183
0%
21 161
0%
21 615
+2%
21 810
+1%
22 289
+2%
22 658
+2%
22 987
+1%
23 144
+1%
23 323
+1%
23 428
+0%
23 606
+1%
23 790
+1%
23 846
+0%
24 278
+2%
24 177
0%
24 386
+1%
24 321
0%
24 055
-1%
24 515
+2%
25 181
+3%
25 272
+0%
25 119
-1%
24 980
-1%
24 627
-1%
25 104
+2%
25 905
+3%
26 989
+4%
27 943
+4%
28 551
+2%
28 848
+1%
28 933
+0%
28 765
-1%
29 038
+1%
Operating Income
Operating Expenses
(16 353)
(16 072)
(15 777)
(16 043)
(16 386)
(16 713)
(17 103)
(17 141)
(17 272)
(17 972)
(18 423)
(19 014)
(19 265)
(19 405)
(19 626)
(19 469)
(19 511)
(19 331)
(19 041)
(19 224)
(19 096)
(19 212)
(19 229)
(19 250)
(19 234)
(18 800)
(18 794)
(19 240)
(19 108)
(18 933)
(18 825)
(18 205)
(18 380)
(18 960)
(19 732)
(20 607)
(21 066)
(21 345)
(21 245)
(21 061)
(21 288)
Selling, General & Administrative
(15 415)
(15 137)
(14 831)
(15 026)
(15 443)
(15 743)
(16 113)
(16 028)
(16 350)
(17 152)
(17 685)
(18 330)
(18 631)
(18 769)
(18 993)
(18 792)
(18 939)
(18 806)
(18 575)
(18 815)
(18 805)
(19 036)
(19 157)
(19 182)
(19 144)
(18 814)
(18 807)
(19 118)
(19 054)
(18 932)
(18 824)
(18 050)
(18 380)
(18 959)
(19 733)
(20 412)
(21 064)
(21 345)
(21 243)
(20 996)
(21 289)
Research & Development
0
0
0
(92)
0
0
0
0
0
0
0
(57)
0
0
0
(43)
0
0
0
(15)
0
0
0
(88)
0
0
0
(132)
0
0
0
(155)
0
0
0
(194)
0
0
0
(64)
0
Depreciation & Amortization
(925)
(927)
(948)
(926)
(956)
(986)
(1 005)
(1 032)
(935)
(835)
(743)
(638)
(635)
(634)
(633)
(632)
(585)
(537)
(488)
(438)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(15)
(8)
2
2
14
17
17
(81)
15
16
5
11
0
(3)
0
(2)
13
13
21
43
(291)
(176)
(72)
20
(90)
14
13
10
(54)
0
0
0
0
(1)
1
(1)
(2)
0
0
(1)
0
Operating Income
4 668
N/A
4 872
+4%
4 894
+0%
4 233
-13%
4 035
-5%
3 862
-4%
3 836
-1%
4 072
+6%
3 912
-4%
3 190
-18%
3 192
+0%
2 796
-12%
3 023
+8%
3 252
+8%
3 360
+3%
3 675
+9%
3 811
+4%
4 097
+7%
4 565
+11%
4 565
+0%
4 749
+4%
5 066
+7%
4 948
-2%
5 136
+4%
5 087
-1%
5 255
+3%
5 721
+9%
5 941
+4%
6 164
+4%
6 186
+0%
6 155
-1%
6 422
+4%
6 724
+5%
6 945
+3%
7 257
+4%
7 336
+1%
7 485
+2%
7 503
+0%
7 688
+2%
7 704
+0%
7 750
+1%
Pre-Tax Income
Interest Income Expense
47
39
192
217
240
253
89
52
(35)
(37)
30
39
120
128
73
26
1
35
56
155
204
181
207
208
191
180
104
109
153
215
271
227
166
114
66
(63)
(39)
(8)
(6)
123
112
Non-Reccuring Items
19
104
173
(54)
(304)
(389)
(376)
(2 667)
(2 638)
(2 605)
(2 594)
(120)
(196)
(486)
(501)
(1 962)
(1 776)
(1 445)
(1 445)
225
47
96
178
(257)
0
(240)
(372)
(54)
0
498
511
366
370
(84)
(712)
(520)
(106)
(158)
474
163
(221)
Gain/Loss on Disposition of Assets
184
209
92
21
20
17
24
0
17
15
15
18
(2)
(8)
(3)
137
116
139
135
47
47
1 839
1 823
2 001
2 001
185
0
(12)
2 138
2 142
2 147
2 106
(45)
(55)
(60)
(10)
(30)
(21)
(19)
(22)
(1)
Total Other Income
138
138
117
136
114
112
106
113
87
69
65
53
90
150
146
115
155
64
70
73
37
59
71
51
(22)
(20)
175
84
72
61
42
42
43
53
62
65
122
118
93
80
36
Pre-Tax Income
5 055
N/A
5 362
+6%
5 468
+2%
4 554
-17%
4 104
-10%
3 854
-6%
3 678
-5%
1 569
-57%
1 344
-14%
632
-53%
708
+12%
2 786
+293%
3 035
+9%
3 038
+0%
3 077
+1%
1 990
-35%
2 309
+16%
2 889
+25%
3 380
+17%
5 066
+50%
5 084
+0%
7 241
+42%
7 228
0%
7 139
-1%
7 257
+2%
5 360
-26%
5 628
+5%
6 068
+8%
8 527
+41%
9 102
+7%
9 126
+0%
9 163
+0%
7 258
-21%
6 973
-4%
6 613
-5%
6 808
+3%
7 432
+9%
7 434
+0%
8 230
+11%
8 048
-2%
7 676
-5%
Net Income
Tax Provision
(2 216)
(2 278)
(2 324)
(2 172)
(2 125)
(1 999)
(1 907)
(1 960)
(1 807)
(1 565)
(1 573)
(1 279)
(1 358)
(1 379)
(1 395)
(1 475)
(1 549)
(1 714)
(1 791)
(1 912)
(1 816)
(2 440)
(2 236)
(2 153)
(2 286)
(1 745)
(1 962)
(1 211)
(2 404)
(2 414)
(2 447)
(3 281)
(2 259)
(2 332)
(2 250)
(2 327)
(2 500)
(2 489)
(2 704)
(2 559)
(2 385)
Income from Continuing Operations
2 840
3 085
3 146
2 382
1 981
1 857
1 773
(390)
(463)
(933)
(866)
1 507
1 677
1 659
1 682
515
759
1 175
1 589
3 154
3 268
4 802
4 993
4 986
4 971
3 615
3 666
4 857
6 123
6 688
6 679
5 882
4 999
4 641
4 363
4 481
4 932
4 945
5 526
5 489
5 291
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
3
5
4
5
3
0
6
12
20
26
4
1
(11)
(17)
(3)
(6)
(4)
(4)
(2)
(2)
16
(42)
(56)
(97)
(85)
(40)
(17)
(32)
Net Income (Common)
2 840
N/A
3 085
+9%
3 146
+2%
2 382
-24%
1 981
-17%
1 857
-6%
1 773
-5%
(390)
N/A
(463)
-19%
(933)
-102%
(866)
+7%
1 507
N/A
1 677
+11%
1 662
-1%
1 687
+2%
519
-69%
764
+47%
1 178
+54%
1 590
+35%
3 159
+99%
3 280
+4%
4 822
+47%
5 019
+4%
4 991
-1%
4 973
0%
3 604
-28%
3 650
+1%
4 853
+33%
6 116
+26%
6 684
+9%
6 673
0%
5 880
-12%
4 997
-15%
4 658
-7%
4 321
-7%
4 424
+2%
4 834
+9%
4 859
+1%
5 487
+13%
5 471
0%
5 258
-4%
EPS (Diluted)
69.26
N/A
75.24
+9%
76.73
+2%
58.38
-24%
48.31
-17%
45.29
-6%
44.32
-2%
-9.64
N/A
-11.57
-20%
-23.32
-102%
-21.65
+7%
37.51
N/A
41.92
+12%
41.55
-1%
42.17
+1%
12.95
-69%
19.03
+47%
29.35
+54%
39.63
+35%
78.76
+99%
81.75
+4%
120.11
+47%
124.96
+4%
124.33
-1%
123.83
0%
89.74
-28%
90.89
+1%
120.84
+33%
152.29
+26%
166.35
+9%
166.02
0%
146.34
-12%
124.34
-15%
115.89
-7%
107.43
-7%
110.03
+2%
120.2
+9%
120.74
+0%
136.29
+13%
135.94
0%
130.56
-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 198,100+ 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 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.