KNT-CT Holdings Co Ltd
TSE:9726

Watchlist Manager
KNT-CT Holdings Co Ltd Logo
KNT-CT Holdings Co Ltd
TSE:9726
Watchlist
Price: 1 210 JPY 0.83% Market Closed
Market Cap: 33.1B JPY
Have any thoughts about
KNT-CT Holdings Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

260.4B
+2%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+159%
5 Years
-38%
7 Years
-35%
10 Years
-42%
6.5B
-10%
Operating Income
Growth Rates:
1 Year
-50%
3 Years
-
5 Years
+27%
7 Years
+70%
10 Years
+74%
7.2B
-4%
Net Income
Growth Rates:
1 Year
-43%
3 Years
-
5 Years
+279%
7 Years
-
10 Years
+337%

Earnings Waterfall
KNT-CT Holdings Co Ltd

Revenue
260.4B JPY
Cost of Revenue
-208.6B JPY
Gross Profit
51.8B JPY
Operating Expenses
-45.3B JPY
Operating Income
6.5B JPY
Other Expenses
703m JPY
Net Income
7.2B JPY

Income Statement
KNT-CT Holdings Co Ltd

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
450 049
N/A
441 730
-2%
433 432
-2%
425 665
-2%
424 092
0%
422 564
0%
424 930
+1%
84 971
-80%
413 429
+387%
407 101
-2%
395 015
-3%
396 004
+0%
401 351
+1%
401 414
+0%
404 020
+1%
405 172
+0%
405 500
+0%
403 741
0%
407 834
+1%
411 821
+1%
419 216
+2%
419 393
+0%
414 940
-1%
385 362
-7%
279 150
-28%
186 158
-33%
122 755
-34%
87 889
-28%
100 602
+14%
129 570
+29%
131 599
+2%
139 957
+6%
176 121
+26%
189 142
+7%
223 429
+18%
252 152
+13%
263 786
+5%
269 937
+2%
261 942
-3%
255 427
-2%
260 438
+2%
Gross Profit
Cost of Revenue
(372 784)
(365 036)
(358 025)
(350 844)
(348 354)
(346 396)
(347 568)
(68 866)
(337 612)
(331 940)
(323 720)
(324 400)
(329 090)
(329 190)
(331 649)
(333 513)
(334 601)
(333 689)
(337 315)
(339 827)
(344 066)
(343 634)
(339 932)
(318 077)
(233 645)
(156 875)
(101 349)
(65 916)
(75 119)
(98 606)
(100 465)
(108 966)
(136 890)
(147 007)
(174 336)
(197 571)
(206 527)
(211 959)
(207 443)
(203 444)
(208 629)
Gross Profit
77 265
N/A
76 694
-1%
75 407
-2%
74 821
-1%
75 738
+1%
76 168
+1%
77 362
+2%
16 105
-79%
75 817
+371%
75 161
-1%
71 295
-5%
71 604
+0%
72 261
+1%
72 224
0%
72 371
+0%
71 659
-1%
70 899
-1%
70 052
-1%
70 519
+1%
71 994
+2%
75 150
+4%
75 759
+1%
75 008
-1%
67 285
-10%
45 505
-32%
29 283
-36%
21 406
-27%
21 973
+3%
25 483
+16%
30 964
+22%
31 134
+1%
30 991
0%
39 231
+27%
42 135
+7%
49 093
+17%
54 581
+11%
57 259
+5%
57 978
+1%
54 499
-6%
51 983
-5%
51 809
0%
Operating Income
Operating Expenses
(73 509)
(72 666)
(72 030)
(71 243)
(71 050)
(71 207)
(70 968)
(18 756)
(72 268)
(71 091)
(70 656)
(68 636)
(68 412)
(68 726)
(68 422)
(68 482)
(68 530)
(68 064)
(68 582)
(69 462)
(69 978)
(71 381)
(71 359)
(68 893)
(64 065)
(57 443)
(53 356)
(49 055)
(45 744)
(43 350)
(39 780)
(38 677)
(38 751)
(39 313)
(40 503)
(43 171)
(44 051)
(45 287)
(45 147)
(44 711)
(45 263)
Selling, General & Administrative
(73 507)
(72 666)
(72 029)
(71 242)
(71 048)
(71 204)
(68 132)
(18 070)
(71 581)
(70 404)
(69 969)
(66 808)
(68 411)
(68 725)
(68 420)
(67 617)
(68 527)
(68 062)
(68 581)
(68 353)
(69 978)
(71 380)
(71 357)
(67 793)
(64 065)
(57 444)
(53 358)
(48 332)
(45 742)
(43 350)
(39 779)
(38 614)
(38 751)
(39 311)
(40 502)
(42 963)
(44 049)
(45 286)
(45 145)
(44 349)
(45 261)
Depreciation & Amortization
0
0
0
0
0
0
(2 834)
(685)
0
0
0
(1 827)
0
0
0
(863)
0
0
0
(1 108)
0
0
0
(1 100)
0
0
0
(722)
0
0
0
(63)
0
0
0
(206)
0
0
0
(361)
0
Other Operating Expenses
(2)
0
(1)
0
(2)
(3)
(2)
(1)
(687)
(687)
(687)
(1)
0
(1)
(2)
(2)
(3)
0
(1)
(1)
0
(1)
(2)
0
0
1
2
(1)
(2)
0
(1)
0
0
0
0
(2)
(2)
(1)
(2)
(1)
(2)
Operating Income
3 756
N/A
4 028
+7%
3 377
-16%
3 578
+6%
4 688
+31%
4 961
+6%
6 394
+29%
(2 651)
N/A
3 549
N/A
4 070
+15%
639
-84%
2 968
+364%
3 849
+30%
3 498
-9%
3 949
+13%
3 177
-20%
2 369
-25%
1 988
-16%
1 937
-3%
2 532
+31%
5 172
+104%
4 378
-15%
3 649
-17%
(1 608)
N/A
(18 560)
-1 054%
(28 160)
-52%
(31 950)
-13%
(27 082)
+15%
(20 261)
+25%
(12 386)
+39%
(8 646)
+30%
(7 686)
+11%
480
N/A
2 822
+488%
8 590
+204%
11 410
+33%
13 208
+16%
12 691
-4%
9 352
-26%
7 272
-22%
6 546
-10%
Pre-Tax Income
Interest Income Expense
157
503
642
479
631
464
186
(4)
124
65
(75)
(3)
(9)
(28)
116
126
173
308
261
239
113
79
277
60
466
506
283
597
247
200
272
293
414
458
390
270
188
118
217
234
265
Non-Reccuring Items
(311)
(300)
(2 757)
(2 721)
(2 723)
(2 729)
(163)
(3)
(138)
(159)
(76)
(3 928)
(3 930)
(3 972)
(4 110)
(509)
(624)
(550)
(473)
(1 786)
(1 663)
(1 666)
(1 711)
(1 760)
(2 280)
(2 590)
(5 703)
(11 080)
(10 932)
(10 941)
(7 865)
(1 209)
(818)
(494)
(365)
(1 344)
(1 922)
(1 991)
(1 984)
(712)
(153)
Gain/Loss on Disposition of Assets
40
0
0
0
0
7
0
0
0
0
221
287
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
0
0
310
353
0
0
0
0
0
Total Other Income
99
55
103
109
119
115
145
10
57
46
86
81
363
372
137
80
86
79
89
76
72
73
59
132
4 600
7 110
8 341
9 891
6 803
5 401
4 794
3 622
2 431
1 402
766
379
553
568
327
471
474
Pre-Tax Income
3 741
N/A
4 286
+15%
1 365
-68%
1 445
+6%
2 715
+88%
2 818
+4%
6 562
+133%
(2 648)
N/A
3 592
N/A
4 022
+12%
795
-80%
(595)
N/A
273
N/A
(130)
N/A
92
N/A
2 877
+3 027%
2 004
-30%
1 825
-9%
1 814
-1%
1 061
-42%
3 694
+248%
2 864
-22%
2 274
-21%
(3 176)
N/A
(15 774)
-397%
(23 134)
-47%
(29 029)
-25%
(27 674)
+5%
(24 143)
+13%
(17 727)
+27%
(11 446)
+35%
(4 981)
+56%
2 506
N/A
4 188
+67%
9 691
+131%
11 068
+14%
12 027
+9%
11 386
-5%
7 912
-31%
7 265
-8%
7 132
-2%
Net Income
Tax Provision
(2 096)
(2 479)
(2 621)
(2 569)
(2 967)
(2 655)
(2 232)
805
(1 132)
(1 320)
(752)
(737)
(964)
(797)
(789)
(1 474)
70
(365)
(336)
210
(1 786)
(1 191)
(1 030)
(4 278)
(3 163)
(3 227)
(2 633)
(805)
(967)
(750)
(1 205)
(798)
(666)
(549)
(586)
716
646
598
664
282
131
Income from Continuing Operations
1 645
1 807
(1 256)
(1 124)
(252)
163
4 330
(1 843)
2 460
2 702
43
(1 332)
(691)
(927)
(697)
1 403
2 074
1 460
1 478
1 271
1 908
1 673
1 244
(7 454)
(18 937)
(26 361)
(31 662)
(28 479)
(25 110)
(18 477)
(12 651)
(5 779)
1 840
3 639
9 105
11 784
12 673
11 984
8 576
7 547
7 263
Income to Minority Interest
12
4
0
0
1
9
10
0
13
4
5
4
5
11
6
9
9
7
6
7
6
9
6
10
16
15
31
23
17
14
5
8
7
7
6
6
8
(1)
(1)
(7)
(12)
Net Income (Common)
1 657
N/A
1 811
+9%
(1 254)
N/A
(1 122)
+11%
(248)
+78%
173
N/A
4 340
+2 409%
(1 843)
N/A
2 473
N/A
2 705
+9%
47
-98%
(1 329)
N/A
(689)
+48%
(916)
-33%
(691)
+25%
1 412
N/A
2 084
+48%
1 467
-30%
1 484
+1%
1 279
-14%
1 915
+50%
1 682
-12%
1 252
-26%
(7 443)
N/A
(18 920)
-154%
(26 344)
-39%
(31 631)
-20%
(28 456)
+10%
(25 094)
+12%
(18 463)
+26%
(12 646)
+32%
(5 771)
+54%
1 848
N/A
3 646
+97%
9 111
+150%
11 790
+29%
12 681
+8%
11 983
-6%
8 573
-28%
7 540
-12%
7 249
-4%
EPS (Diluted)
61.37
N/A
67.07
+9%
-46.44
N/A
-41.55
+11%
-9.18
+78%
6.4
N/A
159.38
+2 390%
-67.92
N/A
91.59
N/A
100.18
+9%
1.74
-98%
-48.87
N/A
-25.51
+48%
-33.92
-33%
-25.59
+25%
51.67
N/A
77.18
+49%
54.33
-30%
54.31
0%
46.81
-14%
70.09
+50%
61.56
-12%
45.82
-26%
-272.4
N/A
-692.45
-154%
-964.17
-39%
-1 157.67
-20%
-1 041.47
+10%
-918.43
+12%
-675.74
+26%
-462.84
+32%
-211.22
+54%
67.64
N/A
133.45
+97%
333.47
+150%
431.52
+29%
464.14
+8%
438.59
-6%
313.78
-28%
275.98
-12%
265.33
-4%

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.