Takuma Co Ltd
TSE:6013

Watchlist Manager
Takuma Co Ltd Logo
Takuma Co Ltd
TSE:6013
Watchlist
Price: 1 624 JPY 0.74% Market Closed
Market Cap: 134.8B JPY
Have any thoughts about
Takuma Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

151.3B
-0.2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+12%
5 Years
+17%
7 Years
+23%
10 Years
+58%
11.8B
+13%
Operating Income
Growth Rates:
1 Year
+9%
3 Years
+56%
5 Years
+2%
7 Years
+4%
10 Years
+34%
10.9B
+10%
Net Income
Growth Rates:
1 Year
+51%
3 Years
+116%
5 Years
+22%
7 Years
+24%
10 Years
+18%

Earnings Waterfall
Takuma Co Ltd

Revenue
151.3B JPY
Cost of Revenue
-119.8B JPY
Gross Profit
31.5B JPY
Operating Expenses
-19.7B JPY
Operating Income
11.8B JPY
Other Expenses
-906m JPY
Net Income
10.9B JPY

Income Statement
Takuma Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 Sep-2024
Revenue
Revenue
95 836
N/A
99 683
+4%
103 874
+4%
110 864
+7%
111 828
+1%
112 917
+1%
113 088
+0%
111 184
-2%
112 511
+1%
115 040
+2%
116 309
+1%
119 566
+3%
122 979
+3%
121 291
-1%
118 198
-3%
116 299
-2%
113 154
-3%
116 435
+3%
121 950
+5%
125 984
+3%
129 070
+2%
129 191
+0%
134 454
+4%
140 474
+4%
147 041
+5%
149 146
+1%
146 726
-2%
141 549
-4%
135 608
-4%
134 821
-1%
134 092
-1%
137 920
+3%
140 692
+2%
141 081
+0%
142 651
+1%
141 532
-1%
142 733
+1%
146 835
+3%
149 166
+2%
151 672
+2%
151 314
0%
Gross Profit
Cost of Revenue
(74 044)
(76 301)
(81 774)
(87 173)
(88 711)
(90 583)
(89 744)
(88 218)
(88 816)
(90 744)
(90 693)
(93 770)
(96 860)
(96 091)
(93 371)
(90 811)
(87 790)
(89 486)
(94 490)
(98 412)
(101 398)
(102 571)
(108 592)
(113 828)
(119 298)
(121 171)
(119 927)
(115 767)
(111 573)
(110 991)
(107 909)
(110 345)
(111 201)
(110 187)
(111 096)
(110 715)
(113 399)
(117 086)
(119 627)
(121 172)
(119 767)
Gross Profit
21 792
N/A
23 382
+7%
22 100
-5%
23 691
+7%
23 117
-2%
22 334
-3%
23 344
+5%
22 966
-2%
23 695
+3%
24 296
+3%
25 616
+5%
25 796
+1%
26 119
+1%
25 200
-4%
24 827
-1%
25 488
+3%
25 364
0%
26 949
+6%
27 460
+2%
27 572
+0%
27 672
+0%
26 620
-4%
25 862
-3%
26 646
+3%
27 743
+4%
27 975
+1%
26 799
-4%
25 782
-4%
24 035
-7%
23 830
-1%
26 183
+10%
27 575
+5%
29 491
+7%
30 894
+5%
31 555
+2%
30 817
-2%
29 334
-5%
29 749
+1%
29 539
-1%
30 500
+3%
31 547
+3%
Operating Income
Operating Expenses
(12 932)
(13 304)
(14 585)
(15 212)
(15 477)
(15 527)
(14 155)
(14 684)
(14 722)
(14 855)
(14 643)
(14 706)
(14 756)
(14 722)
(14 798)
(14 996)
(15 317)
(15 776)
(15 856)
(15 962)
(16 089)
(16 093)
(16 262)
(16 349)
(16 047)
(16 124)
(16 326)
(16 481)
(16 450)
(16 410)
(16 255)
(16 498)
(16 836)
(17 060)
(17 742)
(18 056)
(18 462)
(18 884)
(19 310)
(19 972)
(19 700)
Selling, General & Administrative
(13 351)
(13 595)
(13 099)
(13 893)
(14 099)
(14 089)
(13 193)
(14 417)
(14 454)
(14 588)
(13 459)
(14 704)
(14 754)
(14 720)
(13 668)
(15 023)
(15 315)
(15 774)
(14 692)
(15 963)
(16 089)
(16 093)
(14 899)
(16 089)
(16 046)
(16 123)
(15 042)
(16 481)
(16 449)
(16 410)
(14 974)
(16 497)
(16 836)
(17 058)
(16 308)
(18 054)
(18 461)
(18 884)
(17 362)
(19 544)
(19 493)
Research & Development
0
0
(584)
0
0
0
0
0
0
0
(971)
0
0
0
(927)
0
0
0
(955)
0
0
0
(1 151)
0
0
0
(1 044)
0
0
0
(1 003)
0
0
0
(1 147)
0
0
0
(1 626)
0
0
Depreciation & Amortization
418
291
0
0
0
0
(221)
0
0
0
(211)
0
0
0
(201)
0
0
0
(209)
0
0
0
(211)
0
0
0
(240)
0
0
0
(277)
0
0
0
(286)
0
0
0
(321)
0
0
Other Operating Expenses
1
0
(902)
(1 319)
(1 378)
(1 438)
(741)
(267)
(268)
(267)
(2)
(2)
(2)
(2)
(2)
27
(3)
(3)
0
0
0
0
(1)
(260)
(1)
0
0
0
(1)
0
(1)
(1)
0
(2)
(1)
(2)
(1)
0
(1)
(428)
(207)
Operating Income
8 860
N/A
10 078
+14%
7 515
-25%
8 479
+13%
7 640
-10%
6 807
-11%
9 189
+35%
8 282
-10%
8 973
+8%
9 441
+5%
10 973
+16%
11 090
+1%
11 363
+2%
10 478
-8%
10 029
-4%
10 492
+5%
10 047
-4%
11 173
+11%
11 604
+4%
11 610
+0%
11 583
0%
10 527
-9%
9 600
-9%
10 297
+7%
11 696
+14%
11 851
+1%
10 473
-12%
9 301
-11%
7 585
-18%
7 420
-2%
9 928
+34%
11 077
+12%
12 655
+14%
13 834
+9%
13 813
0%
12 761
-8%
10 872
-15%
10 865
0%
10 229
-6%
10 528
+3%
11 847
+13%
Pre-Tax Income
Interest Income Expense
560
589
838
912
763
743
546
473
451
487
540
630
673
689
714
781
787
795
776
476
1 052
1 068
1 186
1 388
1 744
1 753
2 163
2 139
1 133
1 208
822
879
919
994
906
920
965
1 325
2 667
3 413
3 316
Non-Reccuring Items
550
550
0
0
0
0
(266)
0
0
0
0
0
90
30
30
0
(60)
0
(1 194)
(1 592)
(1 593)
(1 595)
(657)
0
(1 140)
(1 244)
(1 831)
(1 907)
(816)
(798)
(76)
(51)
(321)
(306)
(776)
(884)
(1 045)
(1 092)
(587)
0
0
Gain/Loss on Disposition of Assets
0
0
(25)
(128)
(133)
(137)
0
0
0
0
(51)
0
0
0
(44)
0
0
0
(58)
(43)
(46)
(46)
(53)
0
0
0
(148)
(105)
(118)
(122)
(66)
0
(28)
(28)
(19)
0
(12)
(14)
(12)
0
(25)
Total Other Income
(16)
61
148
117
119
80
(90)
52
54
123
143
77
74
22
81
64
25
18
11
(59)
(41)
(47)
63
68
105
20
43
(63)
(94)
56
181
178
273
218
178
198
166
142
130
50
143
Pre-Tax Income
9 954
N/A
11 278
+13%
8 476
-25%
9 380
+11%
8 389
-11%
7 493
-11%
9 379
+25%
8 807
-6%
9 478
+8%
10 051
+6%
11 605
+15%
11 797
+2%
12 200
+3%
11 219
-8%
10 810
-4%
11 337
+5%
10 799
-5%
11 986
+11%
11 139
-7%
10 392
-7%
10 955
+5%
9 907
-10%
10 139
+2%
11 753
+16%
12 405
+6%
12 380
0%
10 700
-14%
9 365
-12%
7 690
-18%
7 764
+1%
10 789
+39%
12 083
+12%
13 498
+12%
14 712
+9%
14 102
-4%
12 995
-8%
10 946
-16%
11 226
+3%
12 427
+11%
13 991
+13%
15 281
+9%
Net Income
Tax Provision
(667)
(699)
(435)
(586)
(611)
(676)
(1 569)
(1 572)
(1 885)
(2 301)
(3 030)
(3 063)
(3 308)
(3 203)
(2 933)
(3 074)
(2 969)
(3 346)
(2 187)
(2 052)
(1 980)
(1 511)
(2 722)
(3 038)
(3 334)
(3 433)
(3 146)
(2 894)
(2 606)
(2 757)
(3 315)
(3 658)
(3 960)
(4 270)
(4 420)
(4 091)
(3 621)
(3 606)
(3 554)
(3 967)
(4 222)
Income from Continuing Operations
9 287
10 579
8 041
8 794
7 778
6 817
7 810
7 235
7 593
7 750
8 575
8 734
8 892
8 016
7 877
8 263
7 830
8 640
8 952
8 340
8 975
8 396
7 417
8 715
9 071
8 947
7 554
6 471
5 084
5 007
7 474
8 425
9 538
10 442
9 682
8 904
7 325
7 620
8 873
10 024
11 059
Income to Minority Interest
2
(30)
(12)
(11)
(10)
14
7
9
19
(14)
(24)
(30)
(43)
(26)
(30)
(53)
(54)
(58)
(97)
(31)
(25)
(30)
28
(22)
(30)
(15)
(24)
(19)
(23)
(32)
(38)
(49)
(61)
(67)
(60)
(77)
(74)
(70)
(118)
(109)
(117)
Net Income (Common)
9 289
N/A
10 549
+14%
8 029
-24%
8 783
+9%
7 768
-12%
6 831
-12%
7 817
+14%
7 244
-7%
7 612
+5%
7 736
+2%
8 550
+11%
8 704
+2%
8 847
+2%
7 990
-10%
7 847
-2%
8 208
+5%
7 776
-5%
8 581
+10%
8 853
+3%
8 309
-6%
8 949
+8%
8 366
-7%
7 445
-11%
8 692
+17%
9 040
+4%
8 930
-1%
7 529
-16%
6 451
-14%
5 061
-22%
4 974
-2%
7 434
+49%
8 372
+13%
9 473
+13%
10 373
+10%
9 621
-7%
8 827
-8%
7 252
-18%
7 549
+4%
8 754
+16%
9 914
+13%
10 941
+10%
EPS (Diluted)
111.91
N/A
127.09
+14%
97.11
-24%
105.81
+9%
93.59
-12%
82.3
-12%
94.55
+15%
87.27
-8%
91.71
+5%
93.2
+2%
103.43
+11%
104.86
+1%
106.59
+2%
96.26
-10%
94.92
-1%
98.89
+4%
94.06
-5%
103.8
+10%
107.09
+3%
100.51
-6%
108.16
+8%
101.29
-6%
90.35
-11%
107.12
+19%
111.32
+4%
109.94
-1%
92.73
-16%
79.43
-14%
62.27
-22%
61.21
-2%
91.52
+50%
104.26
+14%
118.5
+14%
129.73
+9%
120.21
-7%
110.41
-8%
90.63
-18%
94.33
+4%
109.42
+16%
124.22
+14%
138.37
+11%

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 210,500+ 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.