Lintec Corp
TSE:7966

Watchlist Manager
Lintec Corp Logo
Lintec Corp
TSE:7966
Watchlist
Price: 3 030 JPY 1.41%
Market Cap: 207.4B JPY
Have any thoughts about
Lintec Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

303.1B
+5%
Revenue
Growth Rates:
1 Year
+11%
3 Years
-3%
5 Years
+24%
7 Years
+32%
10 Years
+48%
21.1B
+35%
Operating Income
Growth Rates:
1 Year
+193%
3 Years
-27%
5 Years
+40%
7 Years
+16%
10 Years
+34%
14.1B
+40%
Net Income
Growth Rates:
1 Year
+201%
3 Years
-35%
5 Years
+37%
7 Years
+14%
10 Years
+44%

Earnings Waterfall
Lintec Corp

Revenue
303.1B JPY
Cost of Revenue
-228.3B JPY
Gross Profit
74.8B JPY
Operating Expenses
-53.6B JPY
Operating Income
21.1B JPY
Other Expenses
-7B JPY
Net Income
14.1B JPY

Income Statement
Lintec Corp

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
204 897
N/A
206 216
+1%
207 255
+1%
210 483
+2%
213 295
+1%
213 374
+0%
210 501
-1%
206 366
-2%
203 407
-1%
202 064
-1%
205 975
+2%
218 265
+6%
229 624
+5%
241 391
+5%
249 030
+3%
250 242
+0%
251 034
+0%
251 641
+0%
250 942
0%
247 588
-1%
244 619
-1%
241 115
-1%
240 727
0%
238 187
-1%
233 448
-2%
233 188
0%
235 902
+1%
242 256
+3%
312 433
+29%
317 756
+2%
256 836
-19%
326 333
+27%
275 618
-16%
282 143
+2%
284 603
+1%
280 142
-2%
271 916
-3%
271 580
0%
276 321
+2%
287 330
+4%
303 062
+5%
Gross Profit
Cost of Revenue
(156 980)
(157 528)
(157 122)
(158 673)
(160 755)
(159 966)
(156 877)
(153 998)
(151 250)
(149 738)
(153 115)
(162 256)
(171 141)
(180 404)
(186 206)
(186 990)
(188 317)
(189 467)
(189 664)
(188 352)
(186 260)
(182 933)
(182 287)
(179 690)
(176 802)
(176 435)
(177 673)
(180 884)
(230 665)
(234 711)
(191 699)
(244 134)
(209 819)
(217 110)
(221 428)
(220 484)
(214 729)
(214 416)
(214 913)
(219 392)
(228 305)
Gross Profit
47 917
N/A
48 688
+2%
50 133
+3%
51 810
+3%
52 540
+1%
53 408
+2%
53 624
+0%
52 368
-2%
52 157
0%
52 326
+0%
52 860
+1%
56 009
+6%
58 483
+4%
60 987
+4%
62 824
+3%
63 252
+1%
62 717
-1%
62 174
-1%
61 278
-1%
59 236
-3%
58 359
-1%
58 182
0%
58 440
+0%
58 497
+0%
56 646
-3%
56 753
+0%
58 229
+3%
61 372
+5%
81 768
+33%
83 045
+2%
65 137
-22%
82 199
+26%
65 799
-20%
65 033
-1%
63 175
-3%
59 658
-6%
57 187
-4%
57 164
0%
61 408
+7%
67 938
+11%
74 757
+10%
Operating Income
Operating Expenses
(32 159)
(32 624)
(33 252)
(33 948)
(34 781)
(35 398)
(35 932)
(35 911)
(35 657)
(36 062)
(36 265)
(38 175)
(40 284)
(41 514)
(42 729)
(43 023)
(42 840)
(43 252)
(43 301)
(43 320)
(43 260)
(43 052)
(43 000)
(42 545)
(41 830)
(41 412)
(41 199)
(41 482)
(52 928)
(53 540)
(43 553)
(55 222)
(46 168)
(47 973)
(49 379)
(49 897)
(49 977)
(50 098)
(50 780)
(52 233)
(53 632)
Selling, General & Administrative
(32 159)
(32 624)
(25 421)
(33 947)
(34 780)
(35 396)
(27 220)
(35 911)
(35 657)
(36 062)
(27 533)
(38 174)
(40 283)
(41 513)
(33 452)
(43 022)
(42 838)
(43 250)
(33 770)
(43 318)
(43 259)
(43 051)
(33 360)
(42 544)
(41 828)
(41 411)
(31 895)
(41 481)
(48 188)
(48 798)
(33 894)
(50 481)
(46 167)
(47 972)
(38 240)
(49 896)
(49 977)
(50 098)
(39 567)
(52 231)
(53 630)
Research & Development
0
0
(6 771)
0
0
0
0
0
0
0
(7 639)
0
0
0
(7 925)
0
0
0
(8 319)
0
0
0
(7 860)
0
0
0
(7 618)
0
(3 910)
0
(7 883)
0
0
0
(9 069)
0
0
0
(9 036)
0
0
Depreciation & Amortization
0
0
(1 059)
0
0
0
(1 068)
0
0
0
(1 092)
0
0
0
(1 350)
0
0
0
(1 211)
0
0
0
(1 779)
0
0
0
(1 685)
0
(830)
0
(1 776)
0
0
0
(2 069)
0
0
0
(2 176)
0
0
Other Operating Expenses
0
0
(1)
(1)
0
0
(7 644)
0
0
0
(1)
(1)
0
0
(2)
0
(2)
(2)
(1)
(2)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
0
(4 742)
0
(4 741)
0
(1)
(1)
(1)
0
0
(1)
(2)
(2)
Operating Income
15 758
N/A
16 064
+2%
16 881
+5%
17 862
+6%
17 759
-1%
18 010
+1%
17 692
-2%
16 457
-7%
16 500
+0%
16 264
-1%
16 595
+2%
17 834
+7%
18 199
+2%
19 473
+7%
20 095
+3%
20 229
+1%
19 877
-2%
18 922
-5%
17 977
-5%
15 916
-11%
15 099
-5%
15 130
+0%
15 440
+2%
15 952
+3%
14 816
-7%
15 341
+4%
17 030
+11%
19 890
+17%
28 840
+45%
29 505
+2%
21 584
-27%
26 977
+25%
19 631
-27%
17 060
-13%
13 796
-19%
9 761
-29%
7 210
-26%
7 066
-2%
10 628
+50%
15 705
+48%
21 125
+35%
Pre-Tax Income
Interest Income Expense
385
1 041
1 856
2 039
1 869
1 039
225
(705)
(1 178)
(551)
(60)
696
1 107
399
(403)
(349)
(117)
(168)
626
286
(1)
214
(26)
34
13
(261)
(147)
355
897
1 291
1 323
2 753
3 071
2 501
1 721
966
673
663
944
1 388
371
Non-Reccuring Items
(444)
(272)
(992)
(1 083)
(1 444)
(1 940)
(1 192)
(1 363)
(1 162)
(727)
(1 369)
(1 890)
(1 920)
(2 021)
(2 796)
(1 957)
(2 073)
(2 143)
(883)
(928)
(900)
(869)
(1 482)
(1 398)
(1 252)
(1 101)
(538)
(164)
82
100
(127)
(152)
(392)
(382)
(742)
(806)
(814)
(803)
(2 403)
(2 311)
(2 261)
Gain/Loss on Disposition of Assets
275
275
304
317
57
58
0
126
132
135
141
23
21
26
61
58
57
49
351
353
350
352
14
21
22
0
1
3
(10)
(3)
254
237
286
288
680
703
696
702
57
116
150
Total Other Income
(1 030)
(884)
(494)
(523)
141
194
74
146
190
35
91
11
(30)
26
(291)
(261)
(190)
(174)
267
237
173
198
(7)
13
84
152
289
305
370
341
196
369
225
159
407
275
311
437
226
235
289
Pre-Tax Income
14 944
N/A
16 224
+9%
17 555
+8%
18 612
+6%
18 382
-1%
17 361
-6%
16 799
-3%
14 661
-13%
14 482
-1%
15 156
+5%
15 398
+2%
16 674
+8%
17 377
+4%
17 903
+3%
16 666
-7%
17 720
+6%
17 554
-1%
16 486
-6%
18 338
+11%
15 864
-13%
14 721
-7%
15 025
+2%
13 939
-7%
14 622
+5%
13 683
-6%
14 131
+3%
16 635
+18%
20 389
+23%
30 179
+48%
31 234
+3%
23 230
-26%
30 184
+30%
22 821
-24%
19 626
-14%
15 862
-19%
10 899
-31%
8 076
-26%
8 065
0%
9 452
+17%
15 133
+60%
19 674
+30%
Net Income
Tax Provision
(5 176)
(5 661)
(5 899)
(6 177)
(6 404)
(6 046)
(6 029)
(5 410)
(5 088)
(5 277)
(4 192)
(4 842)
(5 232)
(5 236)
(5 517)
(5 380)
(5 192)
(5 156)
(5 416)
(4 959)
(4 450)
(4 321)
(4 366)
(4 510)
(4 482)
(4 598)
(5 257)
(5 938)
(8 642)
(8 855)
(6 547)
(8 308)
(6 150)
(5 282)
(4 361)
(3 462)
(3 387)
(3 623)
(4 190)
(5 081)
(5 573)
Income from Continuing Operations
9 768
10 563
11 656
12 435
11 978
11 315
10 770
9 251
9 394
9 879
11 206
11 832
12 145
12 667
11 149
12 340
12 362
11 330
12 922
10 905
10 271
10 704
9 573
10 112
9 201
9 533
11 378
14 451
21 537
22 379
16 683
21 876
16 671
14 344
11 501
7 437
4 689
4 442
5 262
10 052
14 101
Income to Minority Interest
10
(16)
2
31
70
130
129
155
179
143
244
221
196
194
108
83
49
37
15
24
38
43
47
56
36
36
29
13
6
(31)
(41)
(50)
(31)
(2)
11
15
(1)
(9)
(18)
(18)
(9)
Net Income (Common)
9 777
N/A
10 546
+8%
11 659
+11%
12 467
+7%
12 051
-3%
11 447
-5%
10 899
-5%
9 406
-14%
9 573
+2%
10 022
+5%
11 450
+14%
12 053
+5%
12 340
+2%
12 860
+4%
11 257
-12%
12 423
+10%
12 411
0%
11 367
-8%
12 937
+14%
10 931
-16%
10 310
-6%
10 747
+4%
9 620
-10%
10 166
+6%
9 237
-9%
9 571
+4%
11 407
+19%
14 464
+27%
21 541
+49%
22 345
+4%
16 641
-26%
21 823
+31%
16 640
-24%
14 343
-14%
11 512
-20%
7 453
-35%
4 687
-37%
4 431
-5%
5 243
+18%
10 033
+91%
14 091
+40%
EPS (Diluted)
135.79
N/A
146.47
+8%
161.41
+10%
173.15
+7%
167.37
-3%
158.98
-5%
150.86
-5%
130.63
-13%
132.95
+2%
139.19
+5%
158.46
+14%
167.4
+6%
171.38
+2%
178.61
+4%
155.76
-13%
172.54
+11%
172.37
0%
157.25
-9%
178.97
+14%
151.21
-16%
142.58
-6%
148.61
+4%
133.04
-10%
140.58
+6%
127.68
-9%
132.32
+4%
157.69
+19%
199.92
+27%
297.69
+49%
310.78
+4%
231.96
-25%
314.92
+36%
243.14
-23%
209.68
-14%
167.73
-20%
108.93
-35%
68.51
-37%
64.76
-5%
76.62
+18%
146.6
+91%
205.89
+40%

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 210,400+ 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.