
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)%Revenue and Profitability
Year | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 20,909,327,000 | 21,550,894,000 | 21,873,463,000 | 20,570,307,000 | 23,497,001,000 | 26,180,578,000 | 24,926,664,000 | 33,805,391,000 | 32,763,870,000 | 34,977,846,000 | 27,806,153,000 | 25,058,540,000 | 25,629,359,000 | 29,656,302,000 | 35,393,776,000 | 32,332,494,000 | 32,993,215,000 | 29,904,658,000 | 28,032,714,000 | 31,481,000,000 |
Net Income | 1,158,600,000 | 1,215,695,000 | 856,374,000 | 964,448,000 | 1,405,607,000 | 2,336,650,000 | 2,226,982,000 | 3,436,233,000 | 5,083,758,000 | 5,171,645,000 | 2,611,492,000 | 2,392,997,000 | 2,883,201,000 | 3,403,536,000 | 4,257,086,000 | 3,379,372,000 | 3,978,734,000 | 3,659,036,000 | 2,445,306,000 | 3,253,000,000 |
FCF USD | 1,459,875,000 | 896,970,000 | -742,371,000 | 98,077,000 | 2,219,529,000 | 4,112,180,000 | -1,682,363,000 | 5,701,296,000 | 2,331,127,000 | 7,671,241,000 | -324,518,000 | 1,089,883,000 | 1,208,376,000 | 2,964,740,000 | 1,177,787,000 | 3,107,474,000 | -3,489,523,000 | 6,666,819,000 | -1,460,275,000 | 1,344,000,000 |
OCF USD | 1,762,971,000 | 1,124,954,000 | 80,421,000 | 888,729,000 | 2,436,228,000 | 4,370,425,000 | -1,342,518,000 | 6,032,379,000 | 2,614,320,000 | 8,423,774,000 | 89,779,000 | 1,358,915,000 | 1,656,258,000 | 5,438,855,000 | 1,893,617,000 | 6,099,458,000 | 19,287,000 | 9,446,361,000 | -932,786,000 | 1,951,000,000 |
Financial Health - DEBT
Year | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
YTPD | 0.00 | -0.10 | 0.00 | -0.08 | 0.03 | 0.00 | -0.11 | -0.09 | 0.00 | -0.04 | -0.11 | 0.00 | 0.04 | 0.02 | 0.00 | 0.02 | 0.01 | 0.00 | 0.00 | 0.02 |
D/E | 0.09 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 |
CA/CL | 1.79 | 1.92 | 2.21 | 2.50 | 2.20 | 3.05 | 2.96 | 3.23 | 3.55 | 4.61 | 5.45 | 5.45 | 5.43 | 4.82 | 4.56 | 6.40 | 4.39 | 5.43 | 8.13 | 6.00 |
TA/TL | 2.31 | 2.43 | 2.41 | 2.43 | 2.21 | 2.75 | 2.71 | 2.90 | 3.05 | 3.42 | 3.95 | 4.16 | 4.14 | 4.21 | 4.18 | 5.15 | 4.47 | 5.11 | 5.57 | 5.08 |
Total Debt | 843,534,000 | 345,300,000 | 247,600,000 | 200,000,000 | 155,800,000 | 78,600,000 | 200,000,000 | 155,800,000 | 78,600,000 | 200,000,000 | 155,800,000 | 78,600,000 | 200,000,000 | 155,800,000 | 78,600,000 | 100,000,000 | 1,089,000,000 | 45,000,000 | 165,493,000 | 100,000,000 |
Management Performance
Year | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ROIC | 9.82% | 10.42% | 8.63% | 6.51% | 8.96% | 12.09% | 10.01% | 11.10% | 9.48% | 9.75% | 4.78% | 4.22% | 4.57% | 5.60% | 6.09% | 4.65% | 5.16% | 4.72% | 2.40% | 3.19% |
ROE | 12.44% | 12.14% | 8.16% | 8.46% | 11.05% | 14.95% | 12.22% | 14.01% | 12.50% | 12.54% | 6.20% | 5.45% | 5.87% | 7.16% | 7.72% | 6.12% | 6.90% | 6.31% | 3.76% | 4.89% |
ROA | 0.00% | 12.30% | 8.26% | 8.60% | 11.42% | 16.47% | 13.68% | 15.66% | 13.56% | 14.46% | 7.31% | 6.34% | 6.53% | 8.00% | 8.55% | 7.11% | 7.71% | 7.34% | 3.09% | 3.93% |
NM % | 5.54% | 5.64% | 3.92% | 4.69% | 5.98% | 8.93% | 8.93% | 10.16% | 15.52% | 14.79% | 9.39% | 9.55% | 11.25% | 11.48% | 12.03% | 10.45% | 12.06% | 12.24% | 8.72% | 10.33% |
FCF / R% | 0.00% | 4.16% | -3.39% | 0.48% | 9.45% | 15.71% | -6.75% | 16.87% | 7.11% | 21.93% | -1.17% | 4.35% | 4.71% | 10.00% | 3.33% | 9.61% | -10.58% | 22.29% | -5.21% | 4.27% |
FCF / NI% | 74.55% | 42.88% | -50.10% | 5.88% | 83.75% | 101.57% | -42.59% | 97.20% | 28.42% | 90.97% | -7.87% | 29.76% | 28.60% | 59.47% | 19.01% | 63.85% | -60.90% | 125.94% | -59.72% | 41.32% |
Operating Margin (OM) | 0.00 | 0.34 | 0.36 | 0.41 | 0.40 | 0.43 | 0.52 | 0.47 | 0.62 | 0.70 | 0.95 | 1.12 | 1.17 | 1.09 | 1.01 | 1.17 | 1.23 | 1.44 | 1.57 | 1.46 |
Per Share
Year | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | 43.63 | 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 |
SPS | 787.42 | 813.33 | 823.38 | 778.68 | 898.02 | 1,000.78 | 952.98 | 1,292.54 | 1,252.50 | 1,336.05 | 1,062.13 | 957.19 | 977.73 | 1,129.52 | 1,347.04 | 1,226.14 | 1,247.83 | 1,138.57 | 1,074.85 | 1,194.69 |
OCPS | 66.39 | 42.46 | 3.03 | 33.64 | 93.11 | 167.06 | -51.33 | 230.65 | 99.94 | 321.76 | 3.43 | 51.91 | 63.18 | 207.15 | 72.07 | 231.31 | 0.73 | 359.66 | -35.77 | 74.04 |
FCPS | 54.98 | 33.85 | -27.94 | 3.71 | 84.83 | 157.19 | -64.32 | 217.99 | 89.11 | 293.02 | -12.40 | 41.63 | 46.10 | 112.92 | 44.83 | 117.84 | -131.98 | 253.83 | -55.99 | 51.00 |
BVPS | 350.69 | 377.94 | 395.11 | 431.75 | 486.22 | 597.63 | 696.85 | 937.78 | 1,555.07 | 1,575.39 | 1,608.55 | 1,676.80 | 1,872.71 | 1,809.80 | 2,099.22 | 2,092.61 | 2,180.18 | 2,209.19 | 2,491.37 | 2,524.98 |
Per Share - CAGR
Year | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
CAGR-EPS | 43.63 | 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 |
CAGR-SPS | 787.42 | 813.33 | 823.38 | 778.68 | 898.02 | 1,000.78 | 952.98 | 1,292.54 | 1,252.50 | 1,336.05 | 1,062.13 | 957.19 | 977.73 | 1,129.52 | 1,347.04 | 1,226.14 | 1,247.83 | 1,138.57 | 1,074.85 | 1,194.69 |
CAGR-OCPS | 66.39 | 42.46 | 3.03 | 33.64 | 93.11 | 167.06 | -51.33 | 230.65 | 99.94 | 321.76 | 3.43 | 51.91 | 63.18 | 207.15 | 72.07 | 231.31 | 0.73 | 359.66 | -35.77 | 74.04 |
CAGR-FCPS | 54.98 | 33.85 | -27.94 | 3.71 | 84.83 | 157.19 | -64.32 | 217.99 | 89.11 | 293.02 | -12.40 | 41.63 | 46.10 | 112.92 | 44.83 | 117.84 | -131.98 | 253.83 | -55.99 | 51.00 |
CAGR-BVPS | 350.69 | 377.94 | 395.11 | 431.75 | 486.22 | 597.63 | 696.85 | 937.78 | 1,555.07 | 1,575.39 | 1,608.55 | 1,676.80 | 1,872.71 | 1,809.80 | 2,099.22 | 2,092.61 | 2,180.18 | 2,209.19 | 2,491.37 | 2,524.98 |