Taihei Dengyo Kaisha, Ltd.
TSE:1968.T
5050 (JPY) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 30,080 | 37,304 | 33,978 | 31,179 | 26,902 | 34,759 | 31,885 | 30,153 | 28,977 | 37,197 | 29,723 | 31,031 | 28,957 | 32,528 | 34,857 | 34,083 | 26,311 | 38,292 | 28,452 | 29,441 | 23,274 | 32,194 | 21,881 | 26,439 | 20,627 | 24,245 | 17,302 | 20,337 | 19,509 | 23,961 | 18,308 | 21,406 | 15,853 | 24,935 | 17,082 | 21,189 | 19,100 | 26,108 | 16,469 | 17,848 | 17,016 | 20,472 | 13,632 | 13,513 | 14,683 | 20,221 | 15,100 | 14,671 | 18,152 | 26,782 | 15,327 | 17,000 | 14,606 | 17,304 | 15,203 | 15,203 | 15,563 | 18,321 | 14,298 | 15,606 | 16,827 | 23,653 | 13,965 | 20,389 |
Cost of Revenue
| 24,803 | 30,574 | 28,845 | 26,501 | 23,598 | 28,430 | 24,724 | 24,371 | 23,771 | 31,246 | 27,251 | 24,653 | 24,527 | 30,549 | 29,348 | 29,402 | 22,570 | 31,690 | 23,964 | 27,166 | 19,345 | 29,918 | 19,398 | 22,730 | 17,897 | 21,404 | 14,783 | 17,417 | 16,620 | 20,043 | 15,450 | 17,267 | 13,259 | 21,556 | 14,968 | 18,427 | 15,771 | 22,267 | 14,272 | 15,601 | 14,667 | 17,965 | 11,686 | 12,443 | 12,343 | 16,938 | 12,895 | 12,772 | 15,861 | 22,940 | 12,785 | 14,019 | 12,305 | 15,988 | 13,118 | 12,750 | 13,061 | 15,963 | 11,774 | 13,548 | 14,064 | 20,437 | 11,649 | 16,120 |
Gross Profit
| 5,277 | 6,730 | 5,133 | 4,678 | 3,304 | 6,329 | 7,161 | 5,782 | 5,206 | 5,951 | 2,472 | 6,378 | 4,430 | 1,979 | 5,509 | 4,681 | 3,741 | 6,602 | 4,488 | 2,275 | 3,929 | 2,276 | 2,483 | 3,709 | 2,730 | 2,841 | 2,519 | 2,920 | 2,889 | 3,918 | 2,858 | 4,139 | 2,594 | 3,379 | 2,114 | 2,762 | 3,329 | 3,841 | 2,197 | 2,247 | 2,349 | 2,507 | 1,946 | 1,070 | 2,340 | 3,283 | 2,205 | 1,899 | 2,291 | 3,842 | 2,542 | 2,981 | 2,301 | 1,316 | 2,085 | 2,453 | 2,502 | 2,358 | 2,524 | 2,058 | 2,763 | 3,216 | 2,316 | 4,269 |
Gross Profit Ratio
| 0.175 | 0.18 | 0.151 | 0.15 | 0.123 | 0.182 | 0.225 | 0.192 | 0.18 | 0.16 | 0.083 | 0.206 | 0.153 | 0.061 | 0.158 | 0.137 | 0.142 | 0.172 | 0.158 | 0.077 | 0.169 | 0.071 | 0.113 | 0.14 | 0.132 | 0.117 | 0.146 | 0.144 | 0.148 | 0.164 | 0.156 | 0.193 | 0.164 | 0.136 | 0.124 | 0.13 | 0.174 | 0.147 | 0.133 | 0.126 | 0.138 | 0.122 | 0.143 | 0.079 | 0.159 | 0.162 | 0.146 | 0.129 | 0.126 | 0.143 | 0.166 | 0.175 | 0.158 | 0.076 | 0.137 | 0.161 | 0.161 | 0.129 | 0.177 | 0.132 | 0.164 | 0.136 | 0.166 | 0.209 |
Reseach & Development Expenses
| 0 | 29 | 64 | 44 | 44 | 428 | 299 | 59 | 45 | 81 | 15 | 16 | 14 | 17 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 89 | 0 | 0 | 0 | 222 | 0 | 0 | 0 | 223 | 0 | 0 | 0 | 187 | 0 | 0 | 0 | 164 | 0 | 0 | 0 | 236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,871 | 1,878 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 2,791 | 2,646 | 2,285 | 2,191 | 2,536 | 2,788 | 2,069 | 2,281 | 2,209 | 2,554 | 2,042 | 2,075 | 2,119 | 2,627 | 1,894 | 1,993 | 1,979 | 2,285 | 1,809 | 1,871 | 1,878 | 2,101 | 1,783 | 1,956 | 1,866 | 1,945 | 1,852 | 1,869 | 1,939 | 1,978 | 1,646 | 1,714 | 1,625 | 1,846 | 1,539 | 1,520 | 1,551 | 1,705 | 1,427 | 1,538 | 1,353 | 1,551 | 1,381 | 1,434 | 1,368 | 1,727 | 1,420 | 1,364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 41 | 82 | 206 | 14 | -58 | 76 | 107 | 85 | -306 | 527 | 185 | 1,119 | 272 | 49 | 103 | 15 | 102 | 25 | 58 | 30 | -29 | 17 | 39 | 22 | 273 | 18 | -205 | 44 | 50 | -24 | -17 | 39 | 27 | 63 | 17 | 32 | 17 | 1,427 | 57 | 17 | 24 | 28 | -12 | 30 | -41 | -102 | 7 | 109 | -28 | 298 | 24 | 92 | 16 | 52 | 16 | 134 | -4 | 79 | 19 | 70 | -14 | 43 | 30 |
Operating Expenses
| 2,791 | 2,675 | 2,349 | 2,235 | 2,536 | 3,216 | 2,368 | 2,340 | 2,209 | 2,523 | 2,042 | 2,075 | 2,133 | 2,644 | 1,894 | 1,993 | 1,979 | 2,285 | 1,809 | 1,871 | 1,878 | 2,101 | 1,783 | 1,956 | 1,866 | 1,945 | 1,852 | 1,869 | 1,939 | 1,978 | 1,646 | 1,714 | 1,625 | 1,846 | 1,539 | 1,520 | 1,551 | 1,705 | 1,427 | 1,538 | 1,353 | 1,551 | 1,381 | 1,434 | 1,368 | 1,727 | 1,420 | 1,364 | 1,312 | 1,951 | 1,304 | 1,406 | 1,431 | 1,737 | 1,367 | 1,535 | 1,437 | 1,601 | 1,468 | 1,436 | 1,430 | 1,416 | 1,176 | 1,245 |
Operating Income
| 2,486 | 4,055 | 2,784 | 2,443 | 767 | 3,115 | 4,792 | 3,442 | 2,996 | 3,429 | 429 | 4,303 | 2,296 | -664 | 3,614 | 2,689 | 1,761 | 4,318 | 2,678 | 404 | 2,050 | 176 | 699 | 1,754 | 862 | 896 | 666 | 1,052 | 949 | 1,941 | 1,212 | 2,425 | 968 | 1,533 | 574 | 1,242 | 1,778 | 2,136 | 771 | 708 | 995 | 957 | 565 | -365 | 972 | 1,556 | 786 | 535 | 977 | 1,891 | 1,239 | 1,574 | 869 | -420 | 717 | 917 | 1,064 | 756 | 1,055 | 620 | 1,332 | 1,800 | 1,140 | 3,024 |
Operating Income Ratio
| 0.083 | 0.109 | 0.082 | 0.078 | 0.029 | 0.09 | 0.15 | 0.114 | 0.103 | 0.092 | 0.014 | 0.139 | 0.079 | -0.02 | 0.104 | 0.079 | 0.067 | 0.113 | 0.094 | 0.014 | 0.088 | 0.005 | 0.032 | 0.066 | 0.042 | 0.037 | 0.038 | 0.052 | 0.049 | 0.081 | 0.066 | 0.113 | 0.061 | 0.061 | 0.034 | 0.059 | 0.093 | 0.082 | 0.047 | 0.04 | 0.058 | 0.047 | 0.041 | -0.027 | 0.066 | 0.077 | 0.052 | 0.036 | 0.054 | 0.071 | 0.081 | 0.093 | 0.059 | -0.024 | 0.047 | 0.06 | 0.068 | 0.041 | 0.074 | 0.04 | 0.079 | 0.076 | 0.082 | 0.148 |
Total Other Income Expenses Net
| 829 | 309 | 535 | 442 | 695 | 2 | -502 | 608 | 957 | -35 | 748 | 203 | 1,185 | 883 | 151 | 103 | 223 | -207 | 69 | 25 | 82 | 533 | 17 | 143 | 278 | -38 | 253 | -115 | 175 | -50 | 13 | 422 | -152 | -290 | 271 | -26 | 199 | -66 | 222 | 195 | 58 | 15 | 216 | 16 | 210 | 88 | 233 | -245 | 42 | 81 | 219 | -203 | 60 | -686 | -66 | -27 | 25 | -46 | -1,461 | -42 | -18 | 23 | -211 | -191 |
Income Before Tax
| 3,315 | 4,364 | 3,319 | 2,885 | 1,463 | 3,115 | 4,290 | 4,050 | 3,955 | 3,364 | 1,177 | 4,506 | 3,481 | 218 | 3,766 | 2,791 | 1,985 | 4,110 | 2,747 | 429 | 2,133 | 709 | 716 | 1,897 | 1,141 | 858 | 920 | 937 | 1,124 | 1,891 | 1,224 | 2,847 | 817 | 1,243 | 846 | 1,216 | 1,977 | 2,070 | 993 | 904 | 1,053 | 972 | 781 | -349 | 1,182 | 1,644 | 1,018 | 290 | 1,021 | 1,972 | 1,457 | 1,372 | 930 | -1,107 | 652 | 891 | 1,090 | 711 | -405 | 580 | 1,315 | 1,823 | 929 | 2,833 |
Income Before Tax Ratio
| 0.11 | 0.117 | 0.098 | 0.093 | 0.054 | 0.09 | 0.135 | 0.134 | 0.136 | 0.09 | 0.04 | 0.145 | 0.12 | 0.007 | 0.108 | 0.082 | 0.075 | 0.107 | 0.097 | 0.015 | 0.092 | 0.022 | 0.033 | 0.072 | 0.055 | 0.035 | 0.053 | 0.046 | 0.058 | 0.079 | 0.067 | 0.133 | 0.052 | 0.05 | 0.05 | 0.057 | 0.104 | 0.079 | 0.06 | 0.051 | 0.062 | 0.047 | 0.057 | -0.026 | 0.081 | 0.081 | 0.067 | 0.02 | 0.056 | 0.074 | 0.095 | 0.081 | 0.064 | -0.064 | 0.043 | 0.059 | 0.07 | 0.039 | -0.028 | 0.037 | 0.078 | 0.077 | 0.067 | 0.139 |
Income Tax Expense
| 1,113 | 1,232 | 1,088 | 935 | 332 | 1,033 | 1,372 | 1,139 | 1,200 | 1,132 | 429 | 1,406 | 1,051 | 116 | 1,210 | 889 | 636 | 1,368 | 930 | 159 | 672 | 276 | 309 | 622 | 390 | 539 | 261 | 337 | 389 | 662 | 443 | 909 | 316 | 531 | 223 | 449 | 729 | 903 | 377 | 293 | 415 | 449 | 317 | -14 | 452 | 572 | 454 | 289 | 410 | 1,106 | 805 | 657 | 434 | -252 | 348 | 415 | 471 | 384 | 159 | 306 | 620 | 808 | 493 | 1,293 |
Net Income
| 2,235 | 2,932 | 2,334 | 1,952 | 1,177 | 2,255 | 2,777 | 2,906 | 2,681 | 2,204 | 733 | 3,053 | 2,416 | 67 | 2,492 | 1,853 | 1,201 | 2,776 | 1,713 | 284 | 1,417 | 388 | 383 | 1,285 | 739 | 321 | 669 | 593 | 704 | 1,211 | 747 | 1,923 | 477 | 702 | 670 | 776 | 1,213 | 1,150 | 580 | 617 | 616 | 489 | 447 | -337 | 721 | 937 | 715 | -21 | 611 | 826 | 626 | 711 | 492 | -857 | 297 | 470 | 618 | 328 | -576 | 271 | 653 | 980 | 442 | 1,479 |
Net Income Ratio
| 0.074 | 0.079 | 0.069 | 0.063 | 0.044 | 0.065 | 0.087 | 0.096 | 0.093 | 0.059 | 0.025 | 0.098 | 0.083 | 0.002 | 0.071 | 0.054 | 0.046 | 0.072 | 0.06 | 0.01 | 0.061 | 0.012 | 0.018 | 0.049 | 0.036 | 0.013 | 0.039 | 0.029 | 0.036 | 0.051 | 0.041 | 0.09 | 0.03 | 0.028 | 0.039 | 0.037 | 0.064 | 0.044 | 0.035 | 0.035 | 0.036 | 0.024 | 0.033 | -0.025 | 0.049 | 0.046 | 0.047 | -0.001 | 0.034 | 0.031 | 0.041 | 0.042 | 0.034 | -0.05 | 0.02 | 0.031 | 0.04 | 0.018 | -0.04 | 0.017 | 0.039 | 0.041 | 0.032 | 0.073 |
EPS
| 112.53 | 153.77 | 122.67 | 102.6 | 61.86 | 118.52 | 145.96 | 152.79 | 141.12 | 116.01 | 38.55 | 160.7 | 127.17 | 3.53 | 131.17 | 97.59 | 63.26 | 146.2 | 90.22 | 15.09 | 75.35 | 20.62 | 20.35 | 68.68 | 39.55 | 17.16 | 35.76 | 31.83 | 37.82 | 65.01 | 40.1 | 101.66 | 25.26 | 37.11 | 35.42 | 41 | 64.12 | 60.76 | 30.65 | 32.72 | 32.7 | 25.93 | 23.7 | -17.86 | 37.46 | 48.67 | 37.14 | -1.08 | 31.58 | 42.66 | 32.33 | 35.79 | 24.78 | -43.17 | 14.96 | 22.54 | 29.66 | 15.74 | -27.66 | 13.48 | 31.34 | 45.82 | 20.65 | 69.2 |
EPS Diluted
| 112.53 | 153.73 | 122.67 | 102.6 | 61.86 | 118.52 | 145.96 | 152.78 | 141.12 | 116 | 38.55 | 160.7 | 127.17 | 3.53 | 131.17 | 97.59 | 63.26 | 146.2 | 90.22 | 15.09 | 75.35 | 20.62 | 20.35 | 68.68 | 39.55 | 17.16 | 35.76 | 31.83 | 37.82 | 65.01 | 40.1 | 101.66 | 25.26 | 37.11 | 35.42 | 41 | 64.12 | 60.76 | 30.65 | 32.72 | 32.7 | 25.93 | 23.7 | -17.5 | 37.46 | 48.67 | 37.14 | -1.08 | 31.58 | 42.66 | 32.33 | 35.79 | 24.78 | -43.17 | 14.96 | 22.54 | 29.66 | 15.74 | -27.66 | 13.48 | 31.34 | 45.82 | 20.65 | 69.2 |
EBITDA
| 2,853 | 4,460 | 2,817 | 2,873 | 1,503 | 2,954 | 4,197 | 3,869 | 3,951 | 3,453 | 1,212 | 4,517 | 3,517 | -100 | 3,773 | 2,726 | 1,994 | 4,219 | 2,893 | 365 | 2,138 | 113 | 711 | 1,901 | 1,097 | 619 | 825 | 904 | 1,112 | 1,809 | 1,585 | 2,330 | 910 | 1,406 | 736 | 1,216 | 1,977 | 2,153 | 978 | 904 | 1,053 | 968 | 781 | -374 | 1,182 | 1,699 | 970 | 519 | 1,026 | 1,954 | 1,558 | 1,529 | 919 | -11 | 1,094 | 1,259 | 1,448 | 1,178 | 1,508 | 890 | 1,671 | 2,191 | 1,349 | 3,052 |
EBITDA Ratio
| 0.095 | 0.12 | 0.083 | 0.092 | 0.056 | 0.085 | 0.132 | 0.128 | 0.136 | 0.093 | 0.041 | 0.146 | 0.121 | -0.003 | 0.108 | 0.08 | 0.076 | 0.11 | 0.102 | 0.012 | 0.092 | 0.004 | 0.032 | 0.072 | 0.053 | 0.026 | 0.048 | 0.044 | 0.057 | 0.075 | 0.087 | 0.109 | 0.057 | 0.056 | 0.043 | 0.057 | 0.104 | 0.082 | 0.059 | 0.051 | 0.062 | 0.047 | 0.057 | -0.028 | 0.081 | 0.084 | 0.064 | 0.035 | 0.057 | 0.073 | 0.102 | 0.09 | 0.063 | -0.001 | 0.072 | 0.083 | 0.093 | 0.064 | 0.105 | 0.057 | 0.099 | 0.093 | 0.097 | 0.15 |