Y

Yamato Kogyo Co Ltd
TSE:5444

Watchlist Manager
Yamato Kogyo Co Ltd
TSE:5444
Watchlist
Price: 8 328 JPY 1.62% Market Closed
Market Cap: 530.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+2%
3 Years
+24%
5 Years
-13%
7 Years
+1%
10 Years
-14%
0
Operating Income
+0%
Growth Rates:
1 Year
-7%
3 Years
+52%
5 Years
+23%
7 Years
+80%
10 Years
+77%
0
Net Income
+0%
Growth Rates:
1 Year
-41%
3 Years
+34%
5 Years
+108%
7 Years
+314%
10 Years
+243%

Earnings Waterfall
Yamato Kogyo Co Ltd

Revenue
167.5B JPY
Cost of Revenue
-136.6B JPY
Gross Profit
30.9B JPY
Operating Expenses
-15.9B JPY
Operating Income
15B JPY
Other Expenses
22.6B JPY
Net Income
37.5B JPY

Income Statement
Yamato Kogyo Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
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
194 187
N/A
187 451
-3%
180 207
-4%
170 226
-6%
160 751
-6%
150 978
-6%
146 669
-3%
144 633
-1%
140 505
-3%
142 136
+1%
147 821
+4%
154 497
+5%
165 458
+7%
176 073
+6%
182 392
+4%
189 571
+4%
196 955
+4%
201 299
+2%
202 886
+1%
202 088
0%
191 706
-5%
181 964
-5%
171 894
-6%
167 598
-2%
150 718
-10%
136 025
-10%
130 584
-4%
119 481
-9%
134 975
+13%
150 029
+11%
164 216
+9%
177 110
+8%
181 443
+2%
180 438
-1%
175 973
-2%
166 038
-6%
163 523
-2%
163 479
0%
155 002
-5%
161 465
+4%
167 522
+4%
Gross Profit
Cost of Revenue
(172 481)
(167 251)
(161 246)
(151 305)
(139 686)
(127 029)
(120 534)
(117 437)
(115 302)
(118 193)
(125 113)
(132 546)
(143 469)
(153 616)
(159 474)
(166 558)
(173 058)
(176 856)
(177 533)
(175 157)
(164 745)
(155 738)
(146 022)
(142 023)
(126 681)
(113 346)
(109 725)
(100 941)
(112 569)
(123 788)
(134 638)
(143 524)
(148 417)
(148 755)
(144 469)
(136 611)
(133 292)
(131 678)
(124 869)
(130 935)
(136 648)
Gross Profit
21 706
N/A
20 200
-7%
18 961
-6%
18 921
0%
21 065
+11%
23 949
+14%
26 135
+9%
27 196
+4%
25 203
-7%
23 943
-5%
22 708
-5%
21 951
-3%
21 989
+0%
22 457
+2%
22 918
+2%
23 013
+0%
23 897
+4%
24 443
+2%
25 353
+4%
26 931
+6%
26 961
+0%
26 226
-3%
25 872
-1%
25 575
-1%
24 037
-6%
22 679
-6%
20 859
-8%
18 540
-11%
22 406
+21%
26 241
+17%
29 578
+13%
33 586
+14%
33 026
-2%
31 683
-4%
31 504
-1%
29 427
-7%
30 231
+3%
31 801
+5%
30 133
-5%
30 530
+1%
30 874
+1%
Operating Income
Operating Expenses
(13 265)
(13 207)
(13 280)
(13 067)
(12 942)
(12 734)
(12 744)
(12 875)
(13 122)
(13 204)
(13 376)
(13 607)
(13 676)
(14 117)
(14 477)
(14 655)
(15 002)
(15 171)
(15 186)
(15 216)
(14 780)
(14 893)
(14 443)
(14 377)
(13 530)
(12 661)
(12 302)
(11 600)
(12 547)
(12 951)
(13 683)
(14 633)
(14 694)
(14 870)
(14 797)
(14 177)
(14 218)
(14 519)
(14 267)
(14 935)
(15 913)
Selling, General & Administrative
(13 264)
(13 051)
(13 279)
(13 064)
(12 938)
(12 579)
(12 742)
(12 874)
(13 123)
(13 065)
(13 376)
(13 606)
(13 674)
(13 974)
(14 477)
(14 654)
(15 001)
(15 016)
(15 184)
(15 216)
(14 779)
(14 668)
(14 442)
(14 375)
(13 528)
(12 401)
(12 301)
(11 600)
(12 548)
(12 746)
(13 684)
(14 632)
(14 693)
(14 617)
(14 795)
(14 176)
(14 217)
(14 191)
(14 265)
(14 933)
(15 911)
Research & Development
0
0
0
0
0
(6)
0
0
0
(3)
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
(7)
0
0
0
0
0
0
0
(34)
0
0
0
(13)
0
0
0
Depreciation & Amortization
0
(146)
0
0
0
(148)
0
0
0
(135)
0
0
0
(142)
0
0
0
(154)
0
0
0
(222)
0
0
0
(253)
0
0
0
(204)
0
0
0
(218)
0
0
0
(313)
0
0
0
Other Operating Expenses
0
(10)
(1)
(3)
(4)
(1)
(2)
(1)
1
(1)
0
0
0
(1)
0
(1)
(1)
(1)
(2)
0
(1)
(1)
(1)
0
(2)
0
(1)
0
0
(1)
0
(1)
(1)
(1)
(2)
(1)
(1)
(2)
(2)
0
0
Operating Income
8 441
N/A
6 993
-17%
5 681
-19%
5 854
+3%
8 123
+39%
11 215
+38%
13 391
+19%
14 321
+7%
12 081
-16%
10 739
-11%
9 332
-13%
8 344
-11%
8 313
0%
8 340
+0%
8 441
+1%
8 358
-1%
8 895
+6%
9 272
+4%
10 167
+10%
11 715
+15%
12 181
+4%
11 333
-7%
11 429
+1%
11 198
-2%
10 507
-6%
10 018
-5%
8 557
-15%
6 940
-19%
9 859
+42%
13 290
+35%
15 895
+20%
18 953
+19%
18 332
-3%
16 813
-8%
16 707
-1%
15 250
-9%
16 013
+5%
17 282
+8%
15 866
-8%
15 595
-2%
14 961
-4%
Pre-Tax Income
Interest Income Expense
11 068
15 663
15 995
17 617
17 798
11 476
12 297
10 173
9 526
10 369
10 932
11 091
8 465
8 820
11 249
14 626
17 828
21 410
19 679
17 410
14 394
11 307
11 614
9 520
10 025
10 812
13 099
22 145
33 158
43 760
55 924
68 279
71 804
72 831
75 238
73 822
74 463
81 227
83 121
75 407
48 972
Non-Reccuring Items
(414)
(531)
(547)
(255)
(811)
(878)
(1 695)
(1 642)
(1 080)
(121)
(164)
(171)
(167)
348
233
68
186
(160)
(169)
(12)
(182)
(392)
(436)
(530)
(437)
(348)
(405)
(270)
(271)
(303)
(223)
(1 466)
(1 534)
(1 278)
(2 366)
(1 650)
(2 710)
(2 710)
(3 225)
(2 914)
(1 718)
Gain/Loss on Disposition of Assets
8
0
0
0
4
(517)
0
21
18
11
11
25
30
29
145
131
134
171
57
51
42
13
13
(7 415)
(7 369)
(9 457)
(9 458)
(2 029)
(2 075)
3
3
2
2
12
0
0
13
10
13
24
20
Total Other Income
1 320
619
1 045
286
49
731
610
667
636
461
711
670
633
547
599
730
835
808
621
690
499
528
558
600
703
745
818
697
722
623
669
664
727
857
853
849
774
720
940
919
1 159
Pre-Tax Income
20 423
N/A
22 744
+11%
22 174
-3%
23 502
+6%
25 163
+7%
22 027
-12%
24 603
+12%
23 540
-4%
21 181
-10%
21 459
+1%
20 822
-3%
19 959
-4%
17 274
-13%
18 084
+5%
20 667
+14%
23 913
+16%
27 878
+17%
31 501
+13%
30 355
-4%
29 854
-2%
26 934
-10%
22 789
-15%
23 178
+2%
13 373
-42%
13 429
+0%
11 770
-12%
12 611
+7%
27 483
+118%
41 393
+51%
57 373
+39%
72 268
+26%
86 432
+20%
89 331
+3%
89 235
0%
90 432
+1%
88 271
-2%
88 553
+0%
96 529
+9%
96 715
+0%
89 031
-8%
63 394
-29%
Net Income
Tax Provision
(7 165)
(7 589)
(7 833)
(7 849)
(8 028)
(7 344)
(8 296)
(8 332)
(7 601)
(8 315)
(7 674)
(7 759)
(7 105)
(4 590)
(4 338)
(4 489)
(5 154)
(7 405)
(7 861)
(7 697)
(7 123)
(6 421)
(6 240)
(5 311)
(5 130)
(5 272)
(5 684)
(7 686)
(10 622)
(13 659)
(15 515)
(18 709)
(20 260)
(21 030)
(22 590)
(22 855)
(22 918)
(24 405)
(25 433)
(24 653)
(23 211)
Income from Continuing Operations
13 258
15 155
14 341
15 653
17 135
14 683
16 307
15 208
13 580
13 144
13 148
12 200
10 169
13 494
16 329
19 424
22 724
24 096
22 494
22 157
19 811
16 368
16 938
8 062
8 299
6 498
6 927
19 797
30 771
43 714
56 753
67 723
69 071
68 205
67 842
65 416
65 635
72 124
71 282
64 378
40 183
Income to Minority Interest
(2 301)
(1 777)
(1 472)
(1 320)
(1 464)
(1 689)
(2 086)
(2 253)
(2 026)
(1 824)
(1 544)
(1 142)
(1 098)
(1 255)
(1 113)
(1 265)
(1 388)
(1 301)
(1 416)
(1 662)
(1 739)
(1 604)
(1 710)
(1 454)
(1 402)
(1 513)
(1 549)
(1 911)
(2 837)
(3 797)
(4 328)
(4 772)
(3 836)
(2 887)
(2 253)
(1 631)
(1 597)
(2 105)
(2 000)
(2 152)
(2 644)
Net Income (Common)
10 956
N/A
13 377
+22%
12 868
-4%
14 333
+11%
15 670
+9%
12 994
-17%
14 221
+9%
12 955
-9%
11 554
-11%
11 319
-2%
11 604
+3%
11 057
-5%
9 072
-18%
12 238
+35%
15 215
+24%
18 159
+19%
21 333
+17%
22 793
+7%
21 077
-8%
20 493
-3%
18 070
-12%
14 762
-18%
15 224
+3%
6 606
-57%
6 896
+4%
4 984
-28%
5 378
+8%
17 886
+233%
27 933
+56%
39 917
+43%
52 424
+31%
62 950
+20%
65 234
+4%
65 317
+0%
65 589
+0%
63 784
-3%
64 038
+0%
70 018
+9%
69 281
-1%
62 225
-10%
37 539
-40%
EPS (Diluted)
156.51
N/A
196.39
+25%
189.23
-4%
213.92
+13%
233.88
+9%
193.63
-17%
212.25
+10%
193.35
-9%
172.44
-11%
169.23
-2%
173.19
+2%
165.02
-5%
135.4
-18%
182.97
+35%
227.08
+24%
271.02
+19%
318.95
+18%
340.78
+7%
315.12
-8%
306.39
-3%
270.16
-12%
220.71
-18%
227.61
+3%
99.23
-56%
104.98
+6%
75.28
-28%
82.28
+9%
276.46
+236%
434.01
+57%
618.62
+43%
823.15
+33%
988.26
+20%
1 024.12
+4%
1 025.47
+0%
1 029.7
+0%
1 001.27
-3%
1 005.22
+0%
1 099.14
+9%
1 087.54
-1%
976.66
-10%
591.99
-39%

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 240,000+ 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

© 2025 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.