Trusco Nakayama Corp
TSE:9830

Watchlist Manager
Trusco Nakayama Corp Logo
Trusco Nakayama Corp
TSE:9830
Watchlist
Price: 2 211 JPY -0.9% Market Closed
Market Cap: 145.8B JPY
Have any thoughts about
Trusco Nakayama Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

280.2B
+2%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+29%
5 Years
+28%
7 Years
+52%
10 Years
+88%
19.2B
+2%
Operating Income
Growth Rates:
1 Year
+7%
3 Years
+58%
5 Years
+36%
7 Years
+35%
10 Years
+83%
12.9B
-1%
Net Income
Growth Rates:
1 Year
+4%
3 Years
+45%
5 Years
+33%
7 Years
+27%
10 Years
+108%

Earnings Waterfall
Trusco Nakayama Corp

Revenue
280.2B JPY
Cost of Revenue
-220.7B JPY
Gross Profit
59.5B JPY
Operating Expenses
-40.3B JPY
Operating Income
19.2B JPY
Other Expenses
-6.3B JPY
Net Income
12.9B JPY

Income Statement
Trusco Nakayama 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
149 258
N/A
153 406
+3%
114 473
-25%
157 861
+38%
161 082
+2%
163 572
+2%
166 565
+2%
169 565
+2%
172 485
+2%
174 613
+1%
177 053
+1%
180 083
+2%
184 525
+2%
189 241
+3%
195 096
+3%
198 604
+2%
204 136
+3%
208 815
+2%
214 297
+3%
217 152
+1%
218 986
+1%
221 939
+1%
220 674
-1%
222 386
+1%
219 521
-1%
215 001
-2%
213 404
-1%
213 534
+0%
217 636
+2%
221 507
+2%
226 833
+2%
231 026
+2%
235 528
+2%
241 558
+3%
246 453
+2%
251 277
+2%
257 160
+2%
262 112
+2%
268 154
+2%
274 092
+2%
280 225
+2%
Gross Profit
Cost of Revenue
(118 631)
(121 732)
(90 491)
(124 708)
(126 917)
(128 763)
(130 800)
(132 985)
(135 043)
(136 637)
(138 690)
(141 117)
(144 880)
(148 958)
(153 706)
(156 478)
(160 756)
(164 648)
(168 805)
(170 989)
(172 479)
(174 698)
(173 640)
(174 792)
(172 329)
(168 500)
(167 494)
(167 782)
(171 261)
(174 768)
(179 162)
(182 698)
(186 667)
(191 281)
(194 292)
(198 765)
(202 190)
(206 100)
(210 631)
(214 992)
(220 688)
Gross Profit
30 627
N/A
31 674
+3%
23 982
-24%
33 153
+38%
34 165
+3%
34 809
+2%
35 765
+3%
36 580
+2%
37 442
+2%
37 976
+1%
38 363
+1%
38 966
+2%
39 645
+2%
40 283
+2%
41 390
+3%
42 126
+2%
43 380
+3%
44 167
+2%
45 492
+3%
46 163
+1%
46 507
+1%
47 241
+2%
47 034
0%
47 594
+1%
47 192
-1%
46 501
-1%
45 910
-1%
45 752
0%
46 375
+1%
46 739
+1%
47 671
+2%
48 328
+1%
48 861
+1%
50 277
+3%
52 161
+4%
52 512
+1%
54 970
+5%
56 012
+2%
57 523
+3%
59 100
+3%
59 537
+1%
Operating Income
Operating Expenses
(20 106)
(20 277)
(15 505)
(21 233)
(21 559)
(22 297)
(22 789)
(23 221)
(23 653)
(23 876)
(24 200)
(24 781)
(25 453)
(25 931)
(27 114)
(28 011)
(29 442)
(30 806)
(31 128)
(32 306)
(32 418)
(32 943)
(33 237)
(34 100)
(34 220)
(34 527)
(34 893)
(34 256)
(34 215)
(34 292)
(34 674)
(35 706)
(37 282)
(37 761)
(37 494)
(37 418)
(37 080)
(37 317)
(39 004)
(40 334)
(40 322)
Selling, General & Administrative
(18 198)
(18 324)
(14 027)
(19 226)
(19 461)
(20 089)
(20 458)
(20 747)
(21 249)
(21 466)
(21 788)
(22 246)
(22 893)
(23 283)
(24 365)
(25 208)
(26 447)
(27 585)
(27 513)
(27 981)
(27 786)
(28 005)
(28 361)
(28 897)
(28 656)
(28 478)
(28 326)
(27 410)
(27 194)
(27 304)
(27 744)
(28 763)
(30 367)
(30 906)
(30 826)
(30 872)
(30 605)
(30 949)
(32 797)
(33 396)
(34 346)
Depreciation & Amortization
(1 837)
(1 931)
(1 477)
(2 005)
(2 097)
(2 207)
(2 330)
(2 379)
(2 403)
(2 409)
(2 410)
(2 459)
(2 538)
(2 646)
(2 749)
(2 803)
(2 995)
(3 220)
(3 614)
(4 058)
(4 364)
(4 672)
(4 876)
(5 177)
(5 538)
(6 048)
(6 565)
(6 844)
(7 019)
(6 986)
(6 929)
(6 892)
(6 864)
(6 804)
(6 667)
(6 545)
(6 474)
(6 368)
(6 206)
(6 102)
(5 974)
Other Operating Expenses
(71)
(22)
(1)
(2)
0
(1)
(1)
(95)
(1)
(1)
(2)
(76)
(22)
(2)
0
0
0
(1)
(1)
(267)
(268)
(266)
0
(26)
(26)
0
(2)
(2)
0
0
(1)
(51)
(51)
(51)
(1)
(1)
(1)
0
(1)
(836)
(2)
Operating Income
10 521
N/A
11 397
+8%
8 477
-26%
11 920
+41%
12 606
+6%
12 512
-1%
12 976
+4%
13 359
+3%
13 789
+3%
14 100
+2%
14 163
+0%
14 185
+0%
14 192
+0%
14 352
+1%
14 276
-1%
14 115
-1%
13 938
-1%
13 361
-4%
14 364
+8%
13 857
-4%
14 089
+2%
14 298
+1%
13 797
-4%
13 494
-2%
12 972
-4%
11 974
-8%
11 017
-8%
11 496
+4%
12 160
+6%
12 447
+2%
12 997
+4%
12 622
-3%
11 579
-8%
12 516
+8%
14 667
+17%
15 094
+3%
17 890
+19%
18 695
+4%
18 519
-1%
18 766
+1%
19 215
+2%
Pre-Tax Income
Interest Income Expense
18
17
21
30
30
39
42
40
43
32
31
26
24
24
14
18
12
(2)
(15)
(23)
(17)
(19)
(21)
(22)
(40)
(42)
(48)
(53)
(54)
(51)
(47)
(44)
(24)
(25)
164
169
164
174
12
(8)
(33)
Non-Reccuring Items
0
0
0
0
(60)
(60)
(93)
0
(87)
(107)
(74)
0
0
(27)
(111)
(138)
(138)
(111)
(294)
0
0
(26)
(26)
0
0
0
0
0
0
0
(50)
0
0
0
0
(78)
(414)
(413)
(912)
0
(682)
Gain/Loss on Disposition of Assets
0
0
0
0
23
23
23
55
31
31
31
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
969
3 466
0
0
0
0
0
0
0
115
0
0
Total Other Income
(108)
(75)
(4)
46
86
115
193
252
248
255
239
172
228
266
291
288
293
302
292
314
332
331
435
425
536
545
590
750
765
739
605
4 084
3 904
2 929
428
297
312
190
174
321
323
Pre-Tax Income
10 431
N/A
11 339
+9%
8 494
-25%
11 996
+41%
12 685
+6%
12 629
0%
13 141
+4%
13 706
+4%
14 024
+2%
14 311
+2%
14 390
+1%
14 382
0%
14 444
+0%
14 615
+1%
14 470
-1%
14 283
-1%
14 105
-1%
13 550
-4%
14 347
+6%
14 148
-1%
14 404
+2%
14 584
+1%
14 185
-3%
13 897
-2%
13 468
-3%
12 477
-7%
11 559
-7%
12 193
+5%
12 871
+6%
14 104
+10%
16 971
+20%
16 662
-2%
15 459
-7%
15 420
0%
15 259
-1%
15 482
+1%
17 952
+16%
18 646
+4%
17 908
-4%
19 079
+7%
18 823
-1%
Net Income
Tax Provision
(4 194)
(4 483)
(3 019)
(4 318)
(4 553)
(4 529)
(4 899)
(4 991)
(5 015)
(5 031)
(4 427)
(4 322)
(4 251)
(4 242)
(4 296)
(4 243)
(4 213)
(4 029)
(4 624)
(4 557)
(4 650)
(4 710)
(4 572)
(4 469)
(4 329)
(4 025)
(3 552)
(3 778)
(3 946)
(4 317)
(5 374)
(5 237)
(4 842)
(4 826)
(4 633)
(4 715)
(5 509)
(5 722)
(5 640)
(5 975)
(5 876)
Income from Continuing Operations
6 237
6 856
5 475
7 678
8 132
8 100
8 242
8 715
9 009
9 280
9 963
10 060
10 193
10 373
10 174
10 040
9 892
9 521
9 723
9 591
9 754
9 874
9 613
9 428
9 139
8 452
8 007
8 415
8 925
9 787
11 597
11 425
10 617
10 594
10 626
10 767
12 443
12 924
12 268
13 104
12 947
Net Income (Common)
6 238
N/A
6 857
+10%
5 474
-20%
7 677
+40%
8 130
+6%
8 098
0%
8 242
+2%
8 715
+6%
9 010
+3%
9 281
+3%
9 963
+7%
10 059
+1%
10 193
+1%
10 372
+2%
10 173
-2%
10 039
-1%
9 891
-1%
9 520
-4%
9 722
+2%
9 591
-1%
9 752
+2%
9 873
+1%
9 613
-3%
9 428
-2%
9 139
-3%
8 452
-8%
8 007
-5%
8 414
+5%
8 925
+6%
9 787
+10%
11 596
+18%
11 423
-1%
10 616
-7%
10 593
0%
10 626
+0%
10 767
+1%
12 442
+16%
12 924
+4%
12 268
-5%
13 105
+7%
12 947
-1%
EPS (Diluted)
94.51
N/A
103.89
+10%
82.93
-20%
116.31
+40%
123.18
+6%
122.69
0%
124.98
+2%
132.04
+6%
136.51
+3%
140.62
+3%
151.08
+7%
152.4
+1%
154.43
+1%
157.15
+2%
154.26
-2%
152.1
-1%
149.86
-1%
144.24
-4%
147.43
+2%
145.43
-1%
147.89
+2%
149.73
+1%
145.78
-3%
142.99
-2%
138.59
-3%
128.17
-8%
121.42
-5%
127.6
+5%
135.35
+6%
148.42
+10%
175.85
+18%
173.23
-1%
160.99
-7%
160.64
0%
161.14
+0%
163.28
+1%
188.68
+16%
195.99
+4%
186.04
-5%
198.74
+7%
196.34
-1%

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 194,900+ 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 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.