Tokyo - Delayed Quote • JPY
Valor Holdings Co., Ltd. (9956.T)
At close: 3:15 PM GMT+9
Breakdown
TTM
3/31/2023
3/31/2022
3/31/2021
Total Revenue
795,999,000.00
759,976,000.00
732,518,000.00
730,168,000.00
Cost of Revenue
566,036,000.00
539,963,000.00
520,255,000.00
519,555,000.00
Gross Profit
229,964,000.00
220,014,000.00
212,263,000.00
210,613,000.00
Operating Expense
207,937,000.00
199,941,000.00
191,048,000.00
184,955,000.00
Operating Income
22,027,000.00
20,073,000.00
21,215,000.00
25,658,000.00
Net Non Operating Interest Income Expense
-581,000.00
-623,000.00
-630,000.00
-721,000.00
Pretax Income
19,264,000.00
17,331,000.00
20,657,000.00
24,544,000.00
Tax Provision
9,137,000.00
8,055,000.00
9,407,000.00
9,083,000.00
Net Income Common Stockholders
8,779,000.00
7,603,000.00
9,014,000.00
12,592,000.00
Diluted NI Available to Com Stockholders
8,779,000.00
7,603,000.00
9,014,000.00
12,592,000.00
Basic EPS
164.08
141.61
167.87
234.52
Diluted EPS
164.06
141.58
167.82
234.42
Basic Average Shares
53,583.00
53,691.00
53,700.00
53,695.00
Diluted Average Shares
53,588.14
53,701.09
53,712.31
53,715.55
Total Operating Income as Reported
22,017,000.00
20,062,000.00
21,205,000.00
25,648,000.00
Rent Expense Supplemental
--
32,937,000.00
31,915,000.00
30,286,000.00
Total Expenses
773,973,000.00
739,904,000.00
711,303,000.00
704,510,000.00
Net Income from Continuing & Discontinued Operation
8,779,000.00
7,603,000.00
9,014,000.00
12,592,000.00
Normalized Income
13,369,336.00
12,121,144.00
11,688,176.00
15,018,374.80
Interest Income
144,000.00
123,000.00
134,000.00
133,000.00
Interest Expense
725,000.00
746,000.00
764,000.00
854,000.00
Net Interest Income
-581,000.00
-623,000.00
-630,000.00
-721,000.00
EBIT
19,989,000.00
18,077,000.00
21,421,000.00
25,398,000.00
EBITDA
19,989,000.00
39,479,000.00
42,301,000.00
44,066,000.00
Reconciled Cost of Revenue
566,036,000.00
539,963,000.00
520,255,000.00
519,555,000.00
Reconciled Depreciation
--
21,402,000.00
20,880,000.00
18,668,000.00
Net Income from Continuing Operation Net Minority Interest
8,779,000.00
7,603,000.00
9,014,000.00
12,592,000.00
Total Unusual Items Excluding Goodwill
-5,977,000.00
-5,883,000.00
-3,482,000.00
-3,852,000.00
Total Unusual Items
-5,977,000.00
-5,883,000.00
-3,482,000.00
-3,852,000.00
Normalized EBITDA
25,966,000.00
45,362,000.00
45,783,000.00
47,918,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-1,386,664.00
-1,364,856.00
-807,824.00
-1,425,625.20
3/31/2021 - 12/2/2003
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade