Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

J.S.B. Co Ltd
TSE:3480

Watchlist Manager
J.S.B. Co Ltd Logo
J.S.B. Co Ltd
TSE:3480
Watchlist
Price: 3 380 JPY -0.59% Market Closed
Market Cap: ¥74.2B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+31%
5Y
+58%
10Y
-
Operating Income
+
3Y
+21%
5Y
+77%
10Y
-
Net Income
+
3Y
+20%
5Y
+87%
10Y
-

Earnings Waterfall
J.S.B. Co Ltd

Income Statement
J.S.B. Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025 Jul-2025 Oct-2025
Revenue
Interest Expense
126
123
119
114
111
111
111
113
116
118
119
121
124
130
136
138
139
140
141
146
148
148
149
152
156
165
180
0
0
0
0
Revenue
37 757
N/A
38 334
+2%
38 940
+2%
39 425
+1%
40 735
+3%
41 668
+2%
42 668
+2%
43 715
+2%
45 875
+5%
46 998
+2%
48 058
+2%
49 040
+2%
50 775
+4%
51 776
+2%
52 788
+2%
53 629
+2%
55 669
+4%
56 915
+2%
57 923
+2%
59 224
+2%
61 417
+4%
62 489
+2%
63 781
+2%
64 607
+1%
67 315
+4%
68 517
+2%
69 530
+1%
71 012
+2%
73 372
+3%
74 593
+2%
76 046
+2%
Gross Profit
Cost of Revenue
(31 784)
(32 339)
(33 004)
(33 563)
(34 415)
(35 256)
(36 158)
(37 154)
(38 310)
(39 226)
(40 314)
(41 253)
(42 311)
(43 119)
(43 786)
(44 459)
(45 624)
(46 628)
(47 648)
(48 916)
(50 295)
(51 299)
(52 409)
(53 283)
(54 938)
(56 009)
(57 088)
(58 520)
(59 888)
(61 232)
(62 361)
Gross Profit
5 973
N/A
5 995
+0%
5 937
-1%
5 862
-1%
6 320
+8%
6 413
+1%
6 510
+2%
6 561
+1%
7 565
+15%
7 772
+3%
7 744
0%
7 788
+1%
8 464
+9%
8 656
+2%
9 002
+4%
9 171
+2%
10 045
+10%
10 287
+2%
10 275
0%
10 309
+0%
11 121
+8%
11 190
+1%
11 372
+2%
11 324
0%
12 377
+9%
12 508
+1%
12 441
-1%
12 492
+0%
13 484
+8%
13 361
-1%
13 684
+2%
Operating Income
Operating Expenses
(3 025)
(3 043)
(2 978)
(3 019)
(3 041)
(3 104)
(3 084)
(3 111)
(3 220)
(3 178)
(3 406)
(3 495)
(3 504)
(3 593)
(3 664)
(3 692)
(3 806)
(3 850)
(3 963)
(4 027)
(4 083)
(4 135)
(4 185)
(4 284)
(4 354)
(4 384)
(4 335)
(4 574)
(4 569)
(4 711)
(6 025)
Selling, General & Administrative
(3 027)
(3 045)
(2 905)
(3 019)
(3 041)
(3 104)
(2 946)
(3 111)
(3 220)
(3 178)
(3 260)
(3 495)
(3 504)
(3 593)
(3 515)
(3 692)
(3 806)
(3 850)
(3 796)
(4 027)
(4 083)
(4 135)
(4 006)
(4 284)
(4 354)
(4 384)
(4 219)
(4 574)
(4 569)
(4 711)
(6 025)
Depreciation & Amortization
0
0
(73)
0
0
0
(139)
0
0
0
(146)
0
0
0
(149)
0
0
0
(167)
0
0
0
(179)
0
0
0
(115)
0
0
0
0
Other Operating 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)
Operating Income
2 948
N/A
2 952
+0%
2 958
+0%
2 844
-4%
3 279
+15%
3 309
+1%
3 425
+4%
3 450
+1%
4 345
+26%
4 594
+6%
4 338
-6%
4 293
-1%
4 959
+16%
5 063
+2%
5 338
+5%
5 478
+3%
6 239
+14%
6 437
+3%
6 312
-2%
6 282
0%
7 039
+12%
7 055
+0%
7 187
+2%
7 040
-2%
8 023
+14%
8 125
+1%
8 107
0%
7 918
-2%
8 916
+13%
8 650
-3%
7 659
-11%
Pre-Tax Income
Interest Income Expense
(124)
(107)
(104)
(100)
(97)
(92)
(92)
(95)
(98)
(94)
(96)
(96)
(100)
(107)
(94)
(94)
(95)
(94)
(111)
(114)
(116)
(103)
(104)
(108)
(66)
(74)
(86)
(94)
(169)
(230)
(251)
Non-Reccuring Items
(23)
(15)
(8)
(6)
(6)
(6)
(6)
(3)
(3)
(4)
(82)
(113)
(57)
(241)
(169)
(140)
(198)
(11)
(38)
(44)
26
26
44
3 031
3 007
3 007
3 019
39
(7)
(10)
(13)
Gain/Loss on Disposition of Assets
166
193
193
193
0
0
1
0
0
1
0
0
0
0
0
0
324
324
324
0
0
0
0
0
0
38
38
0
0
25
177
Total Other Income
11
44
36
39
57
29
11
7
(25)
(19)
6
9
36
18
(24)
(32)
(36)
(24)
(11)
315
(41)
(30)
(19)
(21)
(5)
12
(88)
(161)
(153)
(186)
(61)
Pre-Tax Income
2 978
N/A
3 068
+3%
3 076
+0%
2 970
-3%
3 233
+9%
3 240
+0%
3 339
+3%
3 360
+1%
4 221
+26%
4 478
+6%
4 167
-7%
4 093
-2%
4 839
+18%
4 733
-2%
5 050
+7%
5 211
+3%
6 234
+20%
6 631
+6%
6 476
-2%
6 438
-1%
6 907
+7%
6 947
+1%
7 108
+2%
9 942
+40%
10 959
+10%
11 108
+1%
10 989
-1%
7 703
-30%
8 588
+11%
8 249
-4%
7 512
-9%
Net Income
Tax Provision
(1 181)
(1 053)
(997)
(970)
(845)
(1 023)
(1 031)
(1 039)
(1 323)
(1 413)
(1 408)
(1 411)
(1 667)
(1 699)
(1 805)
(1 805)
(2 171)
(2 236)
(2 175)
(2 164)
(2 314)
(2 325)
(2 336)
(3 212)
(3 566)
(3 604)
(3 537)
(2 523)
(2 768)
(2 663)
(2 360)
Income from Continuing Operations
1 798
2 016
2 079
2 000
2 389
2 217
2 308
2 321
2 898
3 064
2 759
2 682
3 172
3 034
3 245
3 406
4 063
4 395
4 301
4 274
4 593
4 622
4 772
6 730
7 393
7 504
7 452
5 180
5 819
5 586
5 151
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
3
5
6
8
8
7
6
5
3
3
3
3
3
3
2
2
1
0
0
0
0
Net Income (Common)
1 798
N/A
2 016
+12%
2 079
+3%
2 000
-4%
2 389
+19%
2 217
-7%
2 308
+4%
2 321
+1%
2 898
+25%
3 064
+6%
2 762
-10%
2 687
-3%
3 178
+18%
3 042
-4%
3 253
+7%
3 413
+5%
4 069
+19%
4 400
+8%
4 304
-2%
4 277
-1%
4 597
+7%
4 625
+1%
4 775
+3%
6 734
+41%
7 395
+10%
7 506
+1%
7 453
-1%
5 180
-30%
5 819
+12%
5 586
-4%
5 151
-8%
EPS (Diluted)
359.6
N/A
403.2
+12%
219.8
-45%
211.47
-4%
233.95
+11%
224.45
-4%
234.03
+4%
242.58
+4%
288.7
+19%
313.05
+8%
140.84
-55%
279.72
+99%
317.1
+13%
310.46
-2%
162.55
-48%
324.72
+100%
374.57
+15%
410.97
+10%
201.46
-51%
203.87
+1%
213.18
+5%
217.25
+2%
224.47
+3%
317.73
+42%
348.82
+10%
353.93
+1%
351.47
-1%
245.55
-30%
272.34
+11%
263.41
-3%
243.27
-8%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 320,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.