Teikoku
3302.TTeikoku Sen-i Co., Ltd. Price (3302.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
26,350,749
(0.052)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Teikoku Sen-i Co., Ltd.Currency: JPY
| YEAR | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
20,909,327,000.00
+0% |
21,550,894,000.00
+3% |
21,873,463,000.00
+1% |
20,570,307,000.00
-6% |
23,497,001,000.00
+14% |
26,180,578,000.00
+11% |
24,926,664,000.00
-5% |
33,805,391,000.00
+36% |
32,763,870,000.00
-3% |
34,977,846,000.00
+7% |
27,806,153,000.00
-21% |
25,058,540,000.00
-10% |
25,629,359,000.00
+2% |
29,656,302,000.00
+16% |
35,393,776,000.00
+19% |
32,332,494,000.00
-9% |
32,993,215,000.00
+2% |
29,904,658,000.00
-9% |
28,032,714,000.00
-6% |
31,481,000,000.00
+12% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 16,213,173,000.00 | 16,552,501,000.00 | 16,988,324,000.00 | 15,903,330,000.00 | 17,631,784,000.00 | 18,871,004,000.00 | 17,503,444,000.00 | 24,567,703,000.00 | 21,047,339,000.00 | 22,801,319,000.00 | 20,054,846,000.00 | 17,748,002,000.00 | 17,627,946,000.00 | 20,583,229,000.00 | 24,815,590,000.00 | 23,657,580,000.00 | 23,266,062,000.00 | 20,564,806,000.00 | 20,706,088,000.00 | 22,848,000,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
4,696,154,000.00
+0% |
4,998,393,000.00
+6% |
4,885,139,000.00
-2% |
4,666,977,000.00
-4% |
5,865,217,000.00
+26% |
7,309,574,000.00
+25% |
7,423,220,000.00
+2% |
9,237,688,000.00
+24% |
11,716,531,000.00
+27% |
12,176,527,000.00
+4% |
7,751,307,000.00
-36% |
7,310,538,000.00
-6% |
8,001,413,000.00
+9% |
9,073,073,000.00
+13% |
10,578,186,000.00
+17% |
8,674,914,000.00
-18% |
9,727,153,000.00
+12% |
9,339,852,000.00
-4% |
7,326,626,000.00
-22% |
8,633,000,000.00
+18% |
|
| Gross Profit Ratio | (0.22%) | (0.23%) | (0.22%) | (0.23%) | (0.25%) | (0.28%) | (0.30%) | (0.27%) | (0.36%) | (0.35%) | (0.28%) | (0.29%) | (0.31%) | (0.31%) | (0.30%) | (0.27%) | (0.30%) | (0.31%) | (0.26%) | (0.27%) | |
| Operating Expenses | |||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 103,000,000.00 | 160,000,000.00 | 96,000,000.00 | 64,843,999.00 | 88,383,000.00 | 112,791,000.00 | 107,478,000.00 | 95,495,000.00 | 98,213,000.00 | 101,942,000.00 | 104,618,000.00 | 188,000,000.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,181,000,000.00 | 3,353,000,000.00 | 3,585,000,000.00 | 3,497,810,000.00 | 3,511,845,000.00 | 3,632,452,000.00 | 4,597,546,000.00 | 4,965,919,000.00 | 4,007,439,999.00 | 4,342,380,000.00 | 4,366,122,000.00 | 4,551,000,000.00 | 0.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,394,000,000.00 | 3,578,000,000.00 | 3,832,000,000.00 | 3,740,810,000.00 | 3,739,845,000.00 | 3,885,452,000.00 | 4,597,546,000.00 | 4,965,919,000.00 | 4,208,439,999.00 | 4,537,380,000.00 | 4,561,122,000.00 | 4,553,511,000.00 | 5,173,000,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 213,000,000.00 | 225,000,000.00 | 247,000,000.00 | 243,000,000.00 | 228,000,000.00 | 253,000,000.00 | 231,000,000.00 | 225,000,000.00 | 201,000,000.00 | 195,000,000.00 | 195,000,000.00 | 2,511,000.00 | 0.00 | |
| Depreciation and Amortiz... | 200,176,000.00 | 205,345,000.00 | 217,012,000.00 | 272,240,000.00 | 327,686,000.00 | 354,131,000.00 | 354,587,000.00 | 360,972,000.00 | 336,666,000.00 | 391,281,000.00 | 366,456,000.00 | 351,133,000.00 | 316,056,000.00 | 354,206,000.00 | 414,091,000.00 | 392,098,000.00 | 494,984,000.00 | 558,037,000.00 | 700,745,000.00 | 739,000,000.00 | |
| Other Expenses | 32,456,000.00 | 35,567,000.00 | 59,333,000.00 | 64,527,000.00 | 69,046,000.00 | 74,987,000.00 | 128,588,000.00 | 17,742,000.00 | 23,649,000.00 | 52,992,000.00 | 6,712,000.00 | 4,672,000.00 | -4,608,000.00 | 61,406,000.00 | 45,604,000.00 | 4,484,932,000.00 | 4,816,290,000.00 | 4,880,772,000.00 | 0.00 | 1,000,000.00 | |
| Total Operating Expenses | 2,759,608,000.00 | 2,903,759,000.00 | 3,022,982,000.00 | 3,067,838,000.00 | 3,206,358,000.00 | 3,263,215,000.00 | 3,454,754,000.00 | 3,474,392,000.00 | 3,665,505,000.00 | 3,976,295,000.00 | 3,931,725,000.00 | 3,972,911,000.00 | 4,111,548,000.00 | 4,597,546,000.00 | 4,965,919,000.00 | 4,484,932,000.00 | 4,816,290,000.00 | 4,880,772,000.00 | 4,741,511,000.00 | 5,174,000,000.00 | |
| Cost and Exponses | 18,972,781,000.00 | 19,456,260,000.00 | 20,011,306,000.00 | 18,971,168,000.00 | 20,838,142,000.00 | 22,134,219,000.00 | 20,958,198,000.00 | 28,042,095,000.00 | 24,712,844,000.00 | 26,777,614,000.00 | 23,986,571,000.00 | 21,720,913,000.00 | 21,739,494,000.00 | 25,180,775,000.00 | 29,781,509,000.00 | 28,142,512,000.00 | 28,082,352,000.00 | 25,445,578,000.00 | 25,447,599,000.00 | 28,022,000,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
1,936,545,000.00
+0% |
2,094,633,000.00
+8% |
1,862,156,000.00
-11% |
1,599,138,000.00
-14% |
2,658,858,000.00
+66% |
4,046,358,000.00
+52% |
3,968,465,000.00
-2% |
5,763,295,000.00
+45% |
8,051,024,000.00
+40% |
8,200,230,000.00
+2% |
3,819,581,000.00
-53% |
3,337,627,000.00
-13% |
3,889,865,000.00
+17% |
4,475,526,000.00
+15% |
5,612,266,000.00
+25% |
4,189,982,000.00
-25% |
4,910,863,000.00
+17% |
4,459,078,000.00
-9% |
2,585,115,000.00
-42% |
3,459,000,000.00
+34% |
|
| Operating Income Ratio | (0.09%) | (0.10%) | (0.09%) | (0.08%) | (0.11%) | (0.15%) | (0.16%) | (0.17%) | (0.25%) | (0.23%) | (0.14%) | (0.13%) | (0.15%) | (0.15%) | (0.16%) | (0.13%) | (0.15%) | (0.15%) | (0.09%) | (0.11%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 25,606,000.00 | 20,254,000.00 | 18,751,000.00 | 7,881,000.00 | 12,104,000.00 | 6,716,000.00 | 4,683,000.00 | 10,207,000.00 | 9,441,000.00 | 11,373,000.00 | 13,141,000.00 | 3,444,000.00 | 310,000.00 | 314,000.00 | 396,000.00 | 528,000.00 | 642,000.00 | 450,000.00 | 437,000.00 | 0.00 | |
| Interest Expenses | 23,958,000.00 | 14,233,000.00 | 14,496,000.00 | 10,432,000.00 | 10,371,000.00 | 7,565,000.00 | 5,312,000.00 | 6,610,000.00 | 5,068,000.00 | 3,905,000.00 | 4,940,000.00 | 3,391,000.00 | 3,165,000.00 | 4,622,000.00 | 3,930,000.00 | 2,902,000.00 | 3,871,000.00 | 6,025,000.00 | 2,565,000.00 | 0.00 | |
| Total Other Income/Exp... | 21,809,000.00 | -2,986,000.00 | -380,391,000.00 | 67,968,000.00 | -8,598,000.00 | 2,310,000.00 | -18,710,000.00 | 102,344,000.00 | 150,176,000.00 | 232,165,000.00 | 303,562,000.00 | 324,477,000.00 | 335,863,000.00 | 509,455,000.00 | 581,933,000.00 | 676,483,000.00 | 818,712,000.00 | 834,425,000.00 | 934,857,000.00 | 1,172,000,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 2,182,488,000.00 | 2,311,225,000.00 | 1,713,273,000.00 | 1,949,778,000.00 | 2,988,317,000.00 | 4,410,364,000.00 | 4,309,654,000.00 | 6,233,221,000.00 | 8,542,934,000.00 | 8,827,581,000.00 | 4,494,539,000.00 | 4,016,629,000.00 | 4,544,949,000.00 | 5,343,812,000.00 | 6,612,223,000.00 | 5,261,465,000.00 | 6,228,429,000.00 | 5,857,566,000.00 | 4,223,283,000.00 | 4,199,000,000.00 | |
| EBITDA ratio | (0.10%) | (0.11%) | (0.10%) | (0.09%) | (0.13%) | (0.17%) | (0.18%) | (0.18%) | (0.26%) | (0.25%) | (0.16%) | (0.16%) | (0.18%) | (0.18%) | (0.19%) | (0.16%) | (0.19%) | (0.20%) | (0.15%) | (0.13%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 1,958,354,000.00 | 2,091,647,000.00 | 1,481,765,000.00 | 1,667,106,000.00 | 2,650,260,000.00 | 4,048,668,000.00 | 3,949,755,000.00 | 5,865,639,000.00 | 8,201,200,000.00 | 8,432,395,000.00 | 4,123,143,000.00 | 3,662,104,000.00 | 4,225,728,000.00 | 4,984,981,000.00 | 6,194,199,000.00 | 4,866,465,000.00 | 5,729,575,000.00 | 5,293,503,000.00 | 3,519,972,000.00 | 4,631,000,000.00 | |
| Income Before Tax Ratio | (0.09%) | (0.10%) | (0.07%) | (0.08%) | (0.11%) | (0.15%) | (0.16%) | (0.17%) | (0.25%) | (0.24%) | (0.15%) | (0.15%) | (0.16%) | (0.17%) | (0.18%) | (0.15%) | (0.17%) | (0.18%) | (0.13%) | (0.15%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 799,753,000.00 | 875,952,000.00 | 625,391,000.00 | 702,657,000.00 | 1,244,653,000.00 | 1,712,017,000.00 | 1,722,772,000.00 | 2,429,405,000.00 | 3,117,442,000.00 | 3,260,749,000.00 | 1,511,651,000.00 | 1,269,106,000.00 | 1,342,526,000.00 | 1,581,444,000.00 | 1,937,113,000.00 | 1,487,093,000.00 | 1,750,841,000.00 | 1,634,466,000.00 | 1,074,666,000.00 | 1,378,000,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 1,158,600,000.00
+0% |
1,215,695,000.00
+5% |
856,374,000.00
-30% |
964,448,000.00
+13% |
1,405,607,000.00
+46% |
2,336,650,000.00
+66% |
2,226,982,000.00
-5% |
3,436,233,000.00
+54% |
5,083,758,000.00
+48% |
5,171,645,000.00
+2% |
2,611,492,000.00
-50% |
2,392,997,000.00
-8% |
2,883,201,000.00
+20% |
3,403,536,000.00
+18% |
4,257,086,000.00
+25% |
3,379,372,000.00
-21% |
3,978,734,000.00
+18% |
3,659,036,000.00
-8% |
2,445,306,000.00
-33% |
3,253,000,000.00
+33% |
|
| Net Income Ratio | (0.06%) | (0.06%) | (0.04%) | (0.05%) | (0.06%) | (0.09%) | (0.09%) | (0.10%) | (0.16%) | (0.15%) | (0.09%) | (0.10%) | (0.11%) | (0.11%) | (0.12%) | (0.10%) | (0.12%) | (0.12%) | (0.09%) | (0.10%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 42.37 | 45.88 | 32.24 | 36.51 | 53.72 | 89.32 | 85.14 | 131.38 | 194.34 | 197.54 | 99.75 | 91.41 | 109.99 | 129.63 | 162.02 | 128.16 | 150.48 | 139.31 | 93.76 | 123.45 | |
| Diluted EPS | 42.28 | 45.76 | 32.21 | 36.51 | 53.72 | 89.32 | 85.14 | 131.38 | 193.89 | 196.44 | 98.86 | 90.26 | 108.36 | 127.44 | 158.81 | 125.60 | 147.60 | 137.32 | 92.75 | 123.45 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 26,554,200.00 | 26,496,983.00 | 26,565,531.00 | 26,417,013.00 | 26,165,222.00 | 26,160,044.00 | 26,156,623.00 | 26,154,290.00 | 26,158,728.00 | 26,180,027.00 | 26,179,592.00 | 26,179,259.00 | 26,213,155.00 | 26,255,635.00 | 26,275,158.00 | 26,369,349.00 | 26,440,537.00 | 26,265,026.00 | 26,080,633.00 | 26,350,749.00 | |
| Diluted Share Outstanding | 27,403,027.00 | 26,566,761.00 | 26,587,209.00 | 26,417,013.00 | 26,165,222.00 | 26,160,044.00 | 26,156,623.00 | 26,154,290.00 | 26,219,805.00 | 26,326,843.00 | 26,416,063.00 | 26,512,265.00 | 26,607,614.00 | 26,706,968.00 | 26,806,241.00 | 26,905,598.00 | 26,955,956.00 | 26,645,848.00 | 26,364,470.00 | 26,350,749.00 | |