Tobu Railway Co Ltd
TSE:9001

Watchlist Manager
Tobu Railway Co Ltd Logo
Tobu Railway Co Ltd
TSE:9001
Watchlist
Price: 2 554.5 JPY -0.6%
Market Cap: 514B JPY
Have any thoughts about
Tobu Railway Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
Growth Rates:
1 Year
-1%
3 Years
+26%
5 Years
-6%
7 Years
+10%
10 Years
+5%
Operating Income
+
Growth Rates:
1 Year
+2%
3 Years
+654%
5 Years
+1%
7 Years
+3%
10 Years
+39%
Net Income
+
Growth Rates:
1 Year
+11%
3 Years
-
5 Years
+4%
7 Years
+11%
10 Years
+50%

Earnings Waterfall
Tobu Railway Co Ltd

Revenue
629.4B JPY
Cost of Revenue
-434.3B JPY
Gross Profit
195.1B JPY
Operating Expenses
-121.8B JPY
Operating Income
73.3B JPY
Other Expenses
-26.1B JPY
Net Income
47.1B JPY

Income Statement
Tobu Railway 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
597 205
N/A
595 877
0%
583 268
-2%
581 950
0%
585 447
+1%
578 517
-1%
574 334
-1%
570 321
-1%
566 080
-1%
564 620
0%
568 887
+1%
572 069
+1%
574 231
+0%
574 904
+0%
569 519
-1%
566 628
-1%
568 125
+0%
593 542
+4%
617 543
+4%
641 100
+4%
671 030
+5%
667 308
-1%
653 874
-2%
592 809
-9%
548 579
-7%
518 032
-6%
496 326
-4%
506 255
+2%
500 489
-1%
501 835
+0%
506 023
+1%
533 118
+5%
557 614
+5%
585 626
+5%
614 751
+5%
633 100
+3%
637 911
+1%
634 133
-1%
635 964
+0%
628 503
-1%
629 378
+0%
Gross Profit
Cost of Revenue
(421 698)
(422 039)
(412 228)
(409 368)
(408 902)
(403 294)
(398 257)
(396 152)
(393 058)
(391 949)
(393 777)
(395 480)
(396 755)
(398 157)
(396 575)
(394 784)
(397 969)
(416 931)
(433 253)
(450 566)
(471 455)
(470 166)
(467 065)
(442 085)
(424 558)
(410 053)
(396 579)
(387 854)
(375 994)
(366 828)
(368 588)
(384 923)
(401 228)
(420 420)
(440 959)
(449 082)
(447 499)
(441 827)
(441 499)
(435 598)
(434 308)
Gross Profit
175 507
N/A
173 838
-1%
171 040
-2%
172 582
+1%
176 545
+2%
175 223
-1%
176 077
+0%
174 169
-1%
173 022
-1%
172 671
0%
175 110
+1%
176 589
+1%
177 476
+1%
176 747
0%
172 944
-2%
171 844
-1%
170 156
-1%
176 611
+4%
184 290
+4%
190 534
+3%
199 575
+5%
197 142
-1%
186 809
-5%
150 724
-19%
124 021
-18%
107 979
-13%
99 747
-8%
118 401
+19%
124 495
+5%
135 007
+8%
137 435
+2%
148 195
+8%
156 386
+6%
165 206
+6%
173 792
+5%
184 018
+6%
190 412
+3%
192 306
+1%
194 465
+1%
192 905
-1%
195 070
+1%
Operating Income
Operating Expenses
(122 609)
(122 182)
(117 882)
(116 935)
(115 844)
(113 467)
(111 678)
(109 454)
(108 109)
(107 076)
(106 775)
(106 925)
(106 557)
(106 699)
(106 299)
(105 688)
(106 382)
(111 730)
(116 995)
(121 991)
(126 826)
(126 171)
(124 156)
(118 539)
(115 159)
(113 533)
(116 891)
(115 037)
(114 776)
(113 567)
(112 703)
(114 120)
(114 235)
(115 263)
(117 104)
(118 000)
(118 734)
(119 673)
(120 582)
(121 284)
(121 796)
Selling, General & Administrative
(122 607)
(122 182)
(102 486)
(116 934)
(115 843)
(113 466)
(96 078)
(109 454)
(108 108)
(107 075)
(91 337)
(106 924)
(106 556)
(106 699)
(91 466)
(105 687)
(106 382)
(111 728)
(101 452)
(121 991)
(126 825)
(126 172)
(107 868)
(118 538)
(115 158)
(113 531)
(96 131)
(115 035)
(114 775)
(113 566)
(94 822)
(114 119)
(114 232)
(115 261)
(99 352)
(117 999)
(118 733)
(119 672)
(103 424)
(121 284)
(121 796)
Depreciation & Amortization
0
0
(15 395)
0
0
0
(15 599)
0
0
0
(15 437)
0
0
0
(14 832)
0
0
0
(15 543)
0
0
0
(16 286)
0
0
0
(20 760)
0
0
0
(17 879)
0
0
0
(17 751)
0
0
0
(17 157)
0
0
Other Operating Expenses
(2)
0
(1)
(1)
(1)
(1)
(1)
0
0
(1)
(1)
(1)
(1)
0
(1)
(1)
0
(1)
0
1
0
1
(2)
0
0
(2)
0
(2)
(1)
0
(2)
(1)
(3)
(2)
(1)
(1)
(1)
(1)
(1)
0
0
Operating Income
52 898
N/A
51 656
-2%
53 158
+3%
55 647
+5%
60 701
+9%
61 756
+2%
64 399
+4%
64 715
+0%
64 913
+0%
65 595
+1%
68 335
+4%
69 664
+2%
70 919
+2%
70 048
-1%
66 645
-5%
66 156
-1%
63 774
-4%
64 881
+2%
67 295
+4%
68 543
+2%
72 749
+6%
70 971
-2%
62 653
-12%
32 185
-49%
8 862
-72%
(5 554)
N/A
(17 144)
-209%
3 364
N/A
9 719
+189%
21 440
+121%
24 732
+15%
34 075
+38%
42 151
+24%
49 943
+18%
56 688
+14%
66 018
+16%
71 678
+9%
72 633
+1%
73 883
+2%
71 621
-3%
73 274
+2%
Pre-Tax Income
Interest Income Expense
(5 426)
(5 176)
(5 916)
(8 239)
(7 571)
(7 450)
(7 642)
(7 038)
(6 748)
(6 381)
(4 359)
(5 540)
(1 549)
(1 228)
(1 007)
(836)
(1 281)
(1 217)
(1 094)
(1 103)
(4 120)
(4 003)
(4 226)
(4 293)
(4 274)
(4 267)
(4 726)
(4 687)
(4 669)
(4 528)
(4 252)
(3 652)
(3 595)
(3 448)
(3 236)
(3 179)
(2 875)
(2 712)
(2 869)
(2 574)
(3 000)
Non-Reccuring Items
9 670
9 549
9 774
1 905
(2 688)
(7 129)
(9 427)
(9 639)
(9 089)
(6 565)
(6 790)
(6 033)
(3 655)
(3 453)
(8 672)
(10 386)
(30 098)
(30 131)
(24 782)
(23 331)
(3 766)
(4 124)
(4 445)
(5 592)
(9 670)
(8 725)
(8 820)
(11 326)
(8 055)
(7 947)
(5 176)
(5 469)
(5 658)
(4 894)
(9 880)
(9 231)
(7 848)
(9 350)
(4 434)
(4 761)
(4 722)
Gain/Loss on Disposition of Assets
0
0
0
0
0
239
0
792
783
587
0
97
209
0
0
0
0
0
0
0
0
0
0
0
0
0
0
52
0
698
1 670
1 699
1 771
1 165
224
182
187
104
249
215
208
Total Other Income
137
71
548
(1 392)
(1 507)
(1 425)
(750)
715
787
662
(370)
(748)
(661)
(347)
504
585
572
496
197
202
(58)
(92)
175
15
2 130
4 254
8 411
10 394
10 538
9 716
6 926
5 060
3 381
2 361
1 363
1 207
1 371
1 308
1 019
1 300
932
Pre-Tax Income
57 279
N/A
56 100
-2%
57 564
+3%
47 921
-17%
48 935
+2%
45 991
-6%
46 580
+1%
49 545
+6%
50 646
+2%
53 898
+6%
56 816
+5%
57 440
+1%
65 263
+14%
65 020
0%
57 470
-12%
55 519
-3%
32 967
-41%
34 029
+3%
41 616
+22%
44 311
+6%
64 805
+46%
62 752
-3%
54 157
-14%
22 315
-59%
(2 952)
N/A
(14 292)
-384%
(22 279)
-56%
(2 203)
+90%
7 533
N/A
19 379
+157%
23 900
+23%
31 713
+33%
38 050
+20%
45 127
+19%
45 159
+0%
54 997
+22%
62 513
+14%
61 983
-1%
67 848
+9%
65 801
-3%
66 692
+1%
Net Income
Tax Provision
(24 336)
(23 724)
(25 609)
(19 301)
(19 346)
(18 457)
(17 983)
(17 846)
(18 062)
(18 721)
(19 675)
(19 843)
(21 912)
(21 381)
(20 331)
(20 227)
(14 769)
(15 134)
(13 116)
(13 566)
(19 026)
(18 783)
(18 191)
(11 697)
(6 368)
(3 858)
(2 870)
(6 617)
(8 368)
(10 136)
(10 413)
(12 086)
(13 179)
(15 479)
(16 011)
(18 486)
(19 915)
(20 121)
(19 450)
(18 788)
(19 289)
Income from Continuing Operations
32 943
32 376
31 955
28 620
29 589
27 534
28 597
31 699
32 584
35 177
37 141
37 597
43 351
43 639
37 139
35 292
18 198
18 895
28 500
30 745
45 779
43 969
35 966
10 618
(9 320)
(18 150)
(25 149)
(8 820)
(835)
9 243
13 487
19 627
24 871
29 648
29 148
36 511
42 598
41 862
48 398
47 013
47 403
Income to Minority Interest
(1 447)
(1 344)
(1 301)
(1 260)
(1 281)
(1 290)
(1 319)
(1 360)
(1 349)
(1 172)
(1 004)
(867)
(792)
(978)
(1 114)
(917)
(837)
(594)
(475)
(557)
(471)
(456)
(436)
(130)
26
171
184
(70)
(28)
(107)
(34)
52
(51)
(84)
30
(52)
(75)
(44)
(234)
(247)
(276)
Net Income (Common)
31 494
N/A
31 032
-1%
30 653
-1%
27 359
-11%
28 307
+3%
26 243
-7%
27 277
+4%
30 338
+11%
31 234
+3%
34 004
+9%
36 137
+6%
36 730
+2%
42 559
+16%
42 661
+0%
36 025
-16%
34 375
-5%
17 361
-49%
18 301
+5%
28 024
+53%
30 187
+8%
45 306
+50%
43 512
-4%
35 530
-18%
10 489
-70%
(9 291)
N/A
(17 978)
-93%
(24 965)
-39%
(8 891)
+64%
(864)
+90%
9 135
N/A
13 453
+47%
19 679
+46%
24 819
+26%
29 564
+19%
29 179
-1%
36 460
+25%
42 524
+17%
41 820
-2%
48 164
+15%
46 766
-3%
47 128
+1%
EPS (Diluted)
147.16
N/A
145
-1%
143.09
-1%
127.84
-11%
132.27
+3%
122.63
-7%
127.34
+4%
141.76
+11%
145.95
+3%
158.89
+9%
168.79
+6%
171.63
+2%
198.87
+16%
200.28
+1%
168.87
-16%
162.91
-4%
82.27
-49%
86.62
+5%
132.65
+53%
142.89
+8%
214.53
+50%
206.72
-4%
168.84
-18%
50.27
-70%
-44.53
N/A
-86.19
-94%
-119.67
-39%
-42.62
+64%
-4.14
+90%
43.79
N/A
64.49
+47%
94.33
+46%
118.97
+26%
141.71
+19%
140.06
-1%
176.37
+26%
205.7
+17%
202.29
-2%
233
+15%
226.23
-3%
230.23
+2%

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 216,000+ 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.