Topcon Corp
TSE:7732

Watchlist Manager
Topcon Corp Logo
Topcon Corp
TSE:7732
Watchlist
Price: 1 567.5 JPY 1% Market Closed
Market Cap: 165.2B JPY
Have any thoughts about
Topcon Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

218.2B
+0.8%
Revenue
Growth Rates:
1 Year
0%
3 Years
+44%
5 Years
+47%
7 Years
+63%
10 Years
+83%
7B
-38%
Operating Income
Growth Rates:
1 Year
-60%
3 Years
-44%
5 Years
-11%
7 Years
-31%
10 Years
-43%
4.2B
-15%
Net Income
Growth Rates:
1 Year
-52%
3 Years
-37%
5 Years
-26%
7 Years
-24%
10 Years
-39%

Earnings Waterfall
Topcon Corp

Revenue
218.2B JPY
Cost of Revenue
-102.3B JPY
Gross Profit
115.9B JPY
Operating Expenses
-109B JPY
Operating Income
7B JPY
Other Expenses
-2.8B JPY
Net Income
4.2B JPY

Income Statement
Topcon 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
118 975
N/A
123 292
+4%
126 010
+2%
128 569
+2%
129 808
+1%
132 100
+2%
131 464
0%
130 735
-1%
129 370
-1%
125 741
-3%
126 615
+1%
128 387
+1%
133 737
+4%
138 494
+4%
142 625
+3%
145 558
+2%
147 386
+1%
147 783
+0%
147 004
-1%
148 688
+1%
148 029
0%
147 944
0%
146 306
-1%
138 916
-5%
130 662
-6%
127 854
-2%
131 183
+3%
137 247
+5%
151 652
+10%
160 033
+6%
169 090
+6%
176 421
+4%
184 541
+5%
197 885
+7%
208 377
+5%
215 625
+3%
218 302
+1%
217 407
0%
215 695
-1%
216 497
+0%
218 207
+1%
Gross Profit
Cost of Revenue
(60 907)
(63 061)
(63 787)
(62 299)
(62 506)
(62 479)
(62 684)
(65 093)
(64 084)
(62 796)
(62 564)
(62 840)
(66 511)
(68 623)
(70 309)
(70 574)
(70 242)
(70 310)
(69 208)
(70 173)
(69 900)
(69 491)
(69 205)
(66 283)
(64 040)
(63 803)
(66 167)
(69 351)
(75 105)
(78 943)
(82 911)
(86 328)
(89 948)
(95 860)
(100 778)
(103 223)
(104 324)
(103 536)
(101 534)
(101 731)
(102 276)
Gross Profit
58 068
N/A
60 231
+4%
62 223
+3%
66 270
+7%
67 302
+2%
69 621
+3%
68 780
-1%
65 642
-5%
65 286
-1%
62 945
-4%
64 051
+2%
65 547
+2%
67 226
+3%
69 871
+4%
72 316
+3%
74 984
+4%
77 144
+3%
77 473
+0%
77 796
+0%
78 515
+1%
78 129
0%
78 453
+0%
77 101
-2%
72 633
-6%
66 622
-8%
64 051
-4%
65 016
+2%
67 896
+4%
76 547
+13%
81 090
+6%
86 179
+6%
90 093
+5%
94 593
+5%
102 025
+8%
107 599
+5%
112 402
+4%
113 978
+1%
113 871
0%
114 161
+0%
114 766
+1%
115 931
+1%
Operating Income
Operating Expenses
(45 954)
(46 739)
(48 406)
(50 229)
(54 097)
(56 884)
(56 552)
(56 839)
(56 605)
(54 945)
(55 080)
(55 996)
(57 090)
(59 507)
(60 950)
(62 911)
(64 487)
(64 702)
(65 192)
(64 919)
(70 298)
(70 603)
(71 489)
(67 252)
(64 572)
(63 248)
(61 242)
(61 303)
(64 174)
(66 749)
(70 694)
(74 179)
(78 303)
(83 755)
(88 058)
(92 865)
(96 558)
(99 840)
(102 094)
(103 562)
(108 975)
Selling, General & Administrative
(45 309)
(46 738)
(48 266)
(39 411)
(52 231)
(55 018)
(56 550)
(43 343)
(56 605)
(54 945)
(55 081)
(43 077)
(57 090)
(59 508)
(60 950)
(47 734)
(64 485)
(64 700)
(65 191)
(48 549)
(65 429)
(66 314)
(67 200)
(48 827)
(64 572)
(63 248)
(61 242)
(44 365)
(64 170)
(66 745)
(70 691)
(54 875)
(78 303)
(83 755)
(88 058)
(69 274)
(96 557)
(99 839)
(102 092)
(75 834)
(105 765)
Research & Development
0
0
0
(6 366)
0
0
0
0
0
0
0
(7 175)
0
0
0
(8 638)
0
0
0
(9 962)
0
0
0
(11 637)
0
0
0
(10 323)
0
0
0
(11 973)
0
0
0
(15 909)
0
0
0
(18 584)
0
Depreciation & Amortization
0
0
0
(4 450)
0
0
0
(6 217)
0
0
0
(5 744)
0
0
0
(6 538)
0
0
0
(6 407)
0
0
0
(6 787)
0
0
0
(6 613)
0
0
0
(7 330)
0
0
0
(7 681)
0
0
0
(9 143)
0
Other Operating Expenses
(645)
0
(140)
0
(1 866)
(1 866)
(2)
(7 279)
0
0
0
0
0
1
0
(1)
(2)
(2)
(1)
(1)
(4 869)
(4 289)
(4 289)
(1)
0
0
0
(2)
(4)
(4)
(3)
(1)
0
0
0
(1)
(1)
0
0
(1)
(3 210)
Operating Income
12 114
N/A
13 492
+11%
13 817
+2%
16 041
+16%
13 205
-18%
12 737
-4%
12 228
-4%
8 803
-28%
8 681
-1%
8 000
-8%
8 971
+12%
9 551
+6%
10 136
+6%
10 364
+2%
11 366
+10%
12 073
+6%
12 657
+5%
12 771
+1%
12 604
-1%
13 596
+8%
7 831
-42%
7 850
+0%
5 612
-29%
5 381
-4%
2 050
-62%
803
-61%
3 774
+370%
6 593
+75%
12 373
+88%
14 341
+16%
15 485
+8%
15 914
+3%
16 290
+2%
18 270
+12%
19 541
+7%
19 537
0%
17 420
-11%
14 031
-19%
12 067
-14%
11 204
-7%
6 956
-38%
Pre-Tax Income
Interest Income Expense
(780)
(749)
(1 209)
(441)
(192)
(358)
(634)
(997)
(2 125)
(2 240)
(1 747)
(1 737)
(627)
(494)
(809)
(1 093)
(1 318)
(1 301)
(1 560)
(1 379)
(1 506)
(1 779)
(1 446)
(1 041)
(979)
(780)
(892)
(930)
(662)
(740)
(651)
(606)
252
600
(649)
(1 022)
(1 303)
(1 943)
(1 967)
(1 468)
(2 672)
Non-Reccuring Items
0
(150)
0
(1 865)
0
0
(2 352)
(560)
(662)
(816)
(293)
(175)
(5)
(114)
(154)
(1 610)
(1 760)
(2 078)
(2 074)
(5 019)
0
0
0
0
(31)
(162)
(221)
(570)
(484)
249
(172)
(562)
(1 047)
(2 124)
(1 775)
(2 358)
(3 302)
(2 859)
(4 487)
(4 583)
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
204
0
0
141
141
0
0
0
0
(562)
(555)
(556)
(554)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
751
0
0
Total Other Income
121
157
(66)
(721)
(771)
(923)
(677)
61
144
210
193
(192)
(178)
(303)
(534)
(306)
(103)
0
(78)
(720)
(732)
(845)
(657)
(874)
(1 206)
(1 115)
(1 266)
(174)
(26)
(190)
(45)
(101)
(65)
120
93
(119)
(305)
(205)
(1 186)
(707)
(686)
Pre-Tax Income
11 455
N/A
12 750
+11%
12 542
-2%
13 014
+4%
12 242
-6%
11 456
-6%
8 565
-25%
7 307
-15%
6 038
-17%
5 154
-15%
7 124
+38%
7 651
+7%
9 326
+22%
9 453
+1%
10 010
+6%
9 205
-8%
9 476
+3%
9 392
-1%
8 892
-5%
6 478
-27%
5 031
-22%
4 671
-7%
2 953
-37%
2 912
-1%
(166)
N/A
(1 253)
-655%
1 397
N/A
4 919
+252%
11 201
+128%
13 660
+22%
14 617
+7%
14 645
+0%
15 430
+5%
16 866
+9%
17 210
+2%
16 038
-7%
12 510
-22%
9 024
-28%
5 178
-43%
4 446
-14%
3 598
-19%
Net Income
Tax Provision
(4 325)
(4 792)
(4 307)
(4 159)
(4 257)
(3 790)
(2 935)
(2 893)
(2 650)
(2 499)
(3 019)
(3 118)
(3 666)
(3 923)
(3 683)
(3 579)
(3 684)
(3 245)
(3 437)
(827)
(347)
(387)
287
(2 041)
(1 016)
(764)
(2 063)
(2 430)
(4 390)
(5 189)
(4 993)
(3 698)
(3 540)
(3 768)
(4 141)
(4 075)
(3 510)
(2 431)
(644)
764
806
Income from Continuing Operations
7 130
7 958
8 235
8 855
7 985
7 666
5 630
4 414
3 388
2 655
4 105
4 533
5 660
5 530
6 327
5 626
5 792
6 147
5 455
5 651
4 684
4 284
3 240
871
(1 182)
(2 017)
(666)
2 489
6 811
8 471
9 624
10 947
11 890
13 098
13 069
11 963
9 000
6 593
4 534
5 210
4 404
Income to Minority Interest
(206)
(179)
(142)
(184)
(190)
(212)
(234)
(216)
(206)
(190)
(222)
(138)
(148)
97
134
402
394
163
146
897
995
1 011
1 044
64
12
20
26
(113)
(131)
(174)
(174)
(247)
(221)
(250)
(262)
(156)
(185)
(209)
(232)
(271)
(216)
Net Income (Common)
6 923
N/A
7 779
+12%
8 093
+4%
8 670
+7%
7 794
-10%
7 453
-4%
5 393
-28%
4 197
-22%
3 181
-24%
2 465
-23%
3 883
+58%
4 395
+13%
5 512
+25%
5 628
+2%
6 463
+15%
6 028
-7%
6 186
+3%
6 307
+2%
5 600
-11%
6 548
+17%
5 681
-13%
5 297
-7%
4 284
-19%
935
-78%
(1 172)
N/A
(1 997)
-70%
(641)
+68%
2 376
N/A
6 681
+181%
8 296
+24%
9 450
+14%
10 699
+13%
11 666
+9%
12 848
+10%
12 806
0%
11 806
-8%
8 817
-25%
6 383
-28%
4 300
-33%
4 940
+15%
4 189
-15%
EPS (Diluted)
64.1
N/A
72.02
+12%
74.92
+4%
80.27
+7%
72.15
-10%
69
-4%
49.93
-28%
38.97
-22%
30
-23%
23.25
-23%
36.63
+58%
41.46
+13%
52
+25%
53.09
+2%
60.97
+15%
56.86
-7%
58.35
+3%
59.49
+2%
52.82
-11%
61.75
+17%
53.56
-13%
50.18
-6%
40.71
-19%
8.86
-78%
-11.14
N/A
-18.99
-70%
-6.1
+68%
22.59
N/A
63.52
+181%
78.87
+24%
89.83
+14%
101.68
+13%
110.86
+9%
122.04
+10%
121.62
0%
112.15
-8%
83.74
-25%
60.56
-28%
40.83
-33%
46.89
+15%
39.75
-15%

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 201,300+ 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.