Watchlist Manager

Watchlist

Price: 1 157 JPY -0.09% Market Closed

Market Cap: ¥161.6B

T	Tokai Holdings Corp TSE:3167	JP
	VST Tillers Tractors Ltd NSE:VSTTILLERS	IN
	Broadmedia Corp TSE:4347	JP
	Lar Espana Real Estate SOCIMI SA MAD:LRE	ES
	Balfour Beatty PLC LSE:BBY	UK
	Kakaku.com Inc TSE:2371	JP

Income Statement

Currency: JPY

	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	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	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	1 816	1 727	1 632	1 531	1 434	1 348	1 285	1 213	1 150	1 105	1 045	1 002	958	893	826	766	710	661	617	570	531	499	475	455	436	417	397	378	360	343	325	311	301	297	297	293	289	283	275	270	268	265	265	266	271	279	286	298	310	328	354	381	411	0	0	0
Revenue	181 931 N/A	183 543 +1%	182 955 0%	183 688 +0%	181 684 -1%	181 383 0%	182 389 +1%	183 764 +1%	188 987 +3%	190 251 +1%	191 946 +1%	192 009 +0%	187 511 -2%	185 881 -1%	185 010 0%	181 633 -2%	180 940 0%	179 886 -1%	178 368 -1%	178 269 0%	178 631 +0%	179 544 +1%	181 341 +1%	184 535 +2%	186 069 +1%	188 091 +1%	189 998 +1%	190 676 +0%	191 600 +0%	192 851 +1%	195 775 +2%	195 214 0%	195 952 +0%	195 261 0%	192 773 -1%	194 187 +1%	196 726 +1%	200 009 +2%	202 950 +1%	206 354 +2%	210 691 +2%	214 098 +2%	218 741 +2%	225 520 +3%	230 190 +2%	232 358 +1%	231 306 0%	230 617 0%	231 513 +0%	233 747 +1%	237 375 +2%	240 016 +1%	243 482 +1%	245 405 +1%	246 852 +1%	247 685 +0%
Gross Profit
Cost of Revenue	(112 393)	(113 888)	(112 829)	(113 622)	(112 875)	(113 145)	(114 685)	(116 136)	(120 646)	(121 239)	(122 568)	(122 756)	(118 579)	(117 041)	(115 655)	(112 202)	(111 127)	(109 095)	(107 139)	(106 135)	(105 590)	(106 268)	(107 449)	(109 710)	(110 733)	(112 423)	(114 056)	(115 174)	(115 441)	(115 951)	(117 532)	(116 079)	(116 662)	(115 026)	(112 416)	(112 555)	(113 856)	(117 072)	(119 573)	(123 030)	(125 479)	(128 069)	(133 032)	(138 878)	(144 129)	(146 482)	(143 970)	(142 257)	(141 561)	(141 982)	(145 381)	(147 045)	(149 742)	(150 849)	(151 138)	(150 781)
Gross Profit	69 538 N/A	69 655 +0%	70 126 +1%	70 066 0%	68 809 -2%	68 238 -1%	67 704 -1%	67 628 0%	68 341 +1%	69 012 +1%	69 378 +1%	69 253 0%	68 932 0%	68 840 0%	69 355 +1%	69 431 +0%	69 813 +1%	70 791 +1%	71 229 +1%	72 134 +1%	73 041 +1%	73 276 +0%	73 892 +1%	74 825 +1%	75 336 +1%	75 668 +0%	75 942 +0%	75 502 -1%	76 159 +1%	76 900 +1%	78 243 +2%	79 135 +1%	79 290 +0%	80 235 +1%	80 357 +0%	81 632 +2%	82 870 +2%	82 937 +0%	83 377 +1%	83 324 0%	85 212 +2%	86 029 +1%	85 709 0%	86 642 +1%	86 061 -1%	85 876 0%	87 336 +2%	88 360 +1%	89 952 +2%	91 765 +2%	91 994 +0%	92 971 +1%	93 740 +1%	94 556 +1%	95 714 +1%	96 904 +1%
Operating Income
Operating Expenses	(58 615)	(58 721)	(58 830)	(59 136)	(59 875)	(60 373)	(60 931)	(61 188)	(60 949)	(60 611)	(60 581)	(60 191)	(59 929)	(59 786)	(60 312)	(61 288)	(61 568)	(61 384)	(60 434)	(59 702)	(60 291)	(61 244)	(62 434)	(63 689)	(64 365)	(64 459)	(64 610)	(64 072)	(63 102)	(63 002)	(63 161)	(63 838)	(65 066)	(65 459)	(66 181)	(66 785)	(67 644)	(68 268)	(68 380)	(68 751)	(69 418)	(70 106)	(70 885)	(71 630)	(71 142)	(71 828)	(72 416)	(73 110)	(74 441)	(75 419)	(76 077)	(76 546)	(76 899)	(77 093)	(77 284)	(77 442)
Selling, General & Administrative	(58 614)	(58 721)	(58 829)	(59 135)	(59 874)	(60 373)	(60 932)	(61 189)	(60 948)	(60 609)	(60 580)	(60 189)	(59 928)	(59 786)	(60 310)	(61 287)	(61 566)	(61 381)	(60 433)	(59 700)	(60 290)	(61 243)	(62 432)	(63 688)	(64 365)	(64 459)	(64 610)	(64 073)	(63 101)	(63 001)	(63 160)	(63 836)	(65 065)	(65 458)	(66 180)	(66 784)	(67 643)	(68 266)	(68 380)	(68 750)	(69 418)	(70 108)	(70 884)	(71 631)	(71 141)	(71 826)	(72 414)	(73 108)	(74 440)	(75 418)	(76 077)	(76 545)	(76 898)	(77 092)	(77 283)	(77 441)
Other Operating Expenses	(1)	0	(1)	0	(1)	0	0	0	(1)	(2)	(1)	(2)	(1)	0	(2)	(1)	(2)	(3)	(1)	(2)	(1)	(1)	0	0	0	0	0	1	(1)	(1)	(1)	(2)	(1)	(1)	0	(1)	(1)	(2)	0	(1)	0	0	(1)	1	(1)	(2)	(2)	(2)	(1)	(1)	0	0	(1)	(1)	(1)	0
Operating Income	10 923 N/A	10 934 +0%	11 296 +3%	10 930 -3%	8 934 -18%	7 865 -12%	6 773 -14%	6 440 -5%	7 392 +15%	8 401 +14%	8 797 +5%	9 062 +3%	9 003 -1%	9 054 +1%	9 043 0%	8 143 -10%	8 245 +1%	9 407 +14%	10 795 +15%	12 432 +15%	12 750 +3%	12 032 -6%	11 458 -5%	11 136 -3%	10 971 -1%	11 209 +2%	11 332 +1%	11 430 +1%	13 057 +14%	13 898 +6%	15 082 +9%	15 297 +1%	14 224 -7%	14 776 +4%	14 176 -4%	14 847 +5%	15 226 +3%	14 669 -4%	14 997 +2%	14 573 -3%	15 794 +8%	15 923 +1%	14 824 -7%	15 012 +1%	14 919 -1%	14 048 -6%	14 920 +6%	15 250 +2%	15 511 +2%	16 346 +5%	15 917 -3%	16 425 +3%	16 841 +3%	17 463 +4%	18 430 +6%	19 462 +6%
Pre-Tax Income
Interest Income Expense	(1 653)	(1 563)	(1 470)	(1 370)	(1 269)	(1 071)	(1 005)	(921)	(865)	(902)	(846)	(788)	(756)	(704)	(639)	(593)	(537)	(477)	(434)	(382)	(344)	(302)	(278)	(252)	294	(219)	(199)	(188)	(170)	(98)	45	211	287	273	116	(98)	(229)	(92)	(123)	(89)	160	(9)	(1 742)	(1 686)	(1 864)	(1 787)	(11)	(43)	(329)	(294)	(184)	(131)	73	76	(26)	(19)
Non-Reccuring Items	(2 374)	(2 693)	(2 905)	(2 569)	(1 874)	(1 455)	(1 218)	(1 292)	(1 139)	(1 150)	(1 174)	(1 174)	(1 046)	(1 114)	(1 359)	(1 353)	(1 721)	(1 616)	(1 236)	(1 231)	(668)	(782)	(1 009)	(977)	(814)	(167)	(27)	(86)	(843)	(917)	(1 006)	(2 083)	(2 041)	(2 028)	(1 938)	(823)	(1 187)	(1 380)	(1 902)	(1 901)	(1 474)	(1 551)	(1 064)	(1 018)	(1 587)	(1 366)	(1 540)	(1 675)	(1 874)	(1 918)	(1 959)	(2 015)	(2 551)	(2 664)	(2 560)	(2 569)
Gain/Loss on Disposition of Assets	7	5	(20)	(20)	(22)	(24)	3	3	3	3	6	7	8	9	9	8	7	7	6	6	0	(1)	(4)	(3)	2	2	1	0	(3)	(3)	10	8	195	310	461	535	443	395	263	213	134	75	62	41	33	28	173	176	172	184	5	2	(14)	(23)	9	9
Total Other Income	560	434	499	289	401	432	552	670	600	528	361	328	332	322	360	402	442	473	438	425	370	348	311	308	454	486	495	534	372	372	268	237	265	165	275	231	317	339	306	322	376	394	381	391	381	382	385	393	353	320	438	519	570	603	564	529
Pre-Tax Income	7 463 N/A	7 117 -5%	7 400 +4%	7 260 -2%	6 170 -15%	5 747 -7%	5 105 -11%	4 900 -4%	5 991 +22%	6 880 +15%	7 144 +4%	7 435 +4%	7 541 +1%	7 567 +0%	7 414 -2%	6 607 -11%	6 436 -3%	7 794 +21%	9 569 +23%	11 250 +18%	12 108 +8%	11 295 -7%	10 478 -7%	10 212 -3%	10 907 +7%	11 311 +4%	11 602 +3%	11 690 +1%	12 413 +6%	13 252 +7%	14 399 +9%	13 670 -5%	12 930 -5%	13 496 +4%	13 090 -3%	14 692 +12%	14 570 -1%	13 931 -4%	13 541 -3%	13 118 -3%	14 990 +14%	14 832 -1%	12 461 -16%	12 740 +2%	11 882 -7%	11 305 -5%	13 927 +23%	14 101 +1%	13 833 -2%	14 638 +6%	14 217 -3%	14 800 +4%	14 919 +1%	15 455 +4%	16 417 +6%	17 412 +6%
Net Income
Tax Provision	(4 695)	(4 137)	(4 259)	(3 918)	(3 073)	(3 053)	(2 704)	(2 656)	(3 381)	(3 696)	(3 941)	(3 908)	(3 573)	(3 594)	(3 382)	(3 045)	(2 924)	(3 223)	(3 933)	(4 264)	(4 685)	(4 453)	(4 184)	(4 186)	(4 176)	(4 324)	(4 362)	(4 397)	(4 496)	(4 490)	(4 678)	(4 566)	(4 484)	(4 877)	(4 900)	(5 448)	(5 597)	(5 527)	(5 557)	(5 442)	(5 857)	(5 768)	(5 456)	(5 406)	(5 231)	(5 120)	(5 226)	(5 377)	(5 210)	(5 484)	(5 426)	(5 472)	(5 592)	(5 528)	(5 851)	(6 182)
Income from Continuing Operations	2 768	2 980	3 141	3 342	3 097	2 694	2 401	2 244	2 610	3 184	3 203	3 527	3 968	3 973	4 032	3 562	3 512	4 571	5 636	6 986	7 423	6 842	6 294	6 026	6 731	6 987	7 240	7 293	7 917	8 762	9 721	9 104	8 446	8 619	8 190	9 244	8 973	8 404	7 984	7 676	9 133	9 064	7 005	7 334	6 651	6 185	8 701	8 724	8 623	9 154	8 791	9 328	9 327	9 927	10 566	11 230
Income to Minority Interest	(52)	(55)	(54)	(38)	(11)	(8)	(3)	(5)	(10)	(21)	(21)	(28)	(33)	(36)	(46)	(51)	(52)	(59)	(69)	(71)	(85)	(89)	(93)	(103)	(109)	(114)	(127)	(140)	(144)	(182)	(193)	(195)	(204)	(171)	(161)	(169)	(157)	(164)	(166)	(161)	(163)	(168)	(169)	(183)	(185)	(176)	(163)	(139)	(141)	(138)	(138)	(136)	(110)	(114)	(128)	(144)
Net Income (Common)	2 715 N/A	2 926 +8%	3 085 +5%	3 304 +7%	3 085 -7%	2 685 -13%	2 400 -11%	2 238 -7%	2 598 +16%	3 162 +22%	3 177 +0%	3 497 +10%	3 934 +12%	3 935 +0%	3 986 +1%	3 510 -12%	3 458 -1%	4 510 +30%	5 565 +23%	6 913 +24%	7 337 +6%	6 753 -8%	6 199 -8%	5 922 -4%	6 620 +12%	6 870 +4%	7 110 +3%	7 151 +1%	7 772 +9%	8 579 +10%	9 528 +11%	8 909 -6%	8 241 -7%	8 447 +2%	8 028 -5%	9 074 +13%	8 815 -3%	8 240 -7%	7 817 -5%	7 513 -4%	8 969 +19%	8 894 -1%	6 835 -23%	7 151 +5%	6 465 -10%	6 008 -7%	8 537 +42%	8 583 +1%	8 481 -1%	9 015 +6%	8 652 -4%	9 191 +6%	9 216 +0%	9 813 +6%	10 437 +6%	11 086 +6%
EPS (Diluted)	27.15 N/A	29.28 +8%	30.87 +5%	33.04 +7%	29.95 -9%	23.55 -21%	20.86 -11%	19.46 -7%	22.59 +16%	27.49 +22%	27.62 +0%	30.4 +10%	34.12 +12%	33.63 -1%	34.36 +2%	26.39 -23%	26.88 +2%	34.42 +28%	42.48 +23%	52.77 +24%	56.31 +7%	51.15 -9%	47.32 -7%	44.86 -5%	50.44 +12%	52.44 +4%	54.27 +3%	54.61 +1%	59.35 +9%	65.51 +10%	72.76 +11%	68.03 -7%	62.93 -7%	64.5 +2%	61.3 -5%	69.29 +13%	67.31 -3%	62.92 -7%	59.69 -5%	57.36 -4%	68.48 +19%	67.96 -1%	52.22 -23%	54.62 +5%	49.4 -10%	46.01 -7%	65.36 +42%	65.69 +1%	64.92 -1%	69 +6%	66.22 -4%	70.34 +6%	70.53 +0%	75.1 +6%	79.8 +6%	85.09 +7%

Income Statement Balance Sheet Cash Flow Statement

Tokai Holdings Corp
TSE:3167

Income Statement

Earnings Waterfall
Tokai Holdings Corp

Income Statement
Tokai Holdings Corp

See Also

Company

Help

Tools

Stocks

Tokai Holdings Corp TSE:3167

Income Statement

Earnings Waterfall Tokai Holdings Corp

Income Statement Tokai Holdings Corp

See Also

Company

Help

Tools

Stocks

Tokai Holdings Corp
TSE:3167

Earnings Waterfall
Tokai Holdings Corp

Income Statement
Tokai Holdings Corp