JSR Corp
TSE:4185

Watchlist Manager
JSR Corp Logo
JSR Corp
TSE:4185
Watchlist
Price: 999 999.9999 JPY Market Closed
Market Cap: 903.4B JPY
Have any thoughts about
JSR Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

404.6B
+2%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+30%
5 Years
-18%
7 Years
+4%
10 Years
+3%
3.6B
-64%
Operating Income
Growth Rates:
1 Year
-89%
3 Years
-91%
5 Years
-92%
7 Years
-90%
10 Years
-90%
-5.6B
Net Income
Growth Rates:
1 Year
-
3 Years
+90%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
JSR Corp

Revenue
404.6B JPY
Cost of Revenue
-269.8B JPY
Gross Profit
134.9B JPY
Operating Expenses
-131.3B JPY
Operating Income
3.6B JPY
Other Expenses
-9.1B JPY
Net Income
-5.6B JPY

Income Statement
JSR Corp

Rotate your device to view
Income Statement
Currency: JPY
Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Revenue
Revenue
394 309
N/A
398 651
+1%
405 424
+2%
412 011
+2%
404 073
-2%
403 439
0%
399 306
-1%
392 762
-2%
386 709
-2%
380 512
-2%
373 805
-2%
373 354
0%
388 455
+4%
400 345
+3%
409 764
+2%
420 855
+3%
421 930
+0%
443 058
+5%
464 086
+5%
484 954
+4%
495 354
+2%
492 476
-1%
489 518
-1%
477 459
-2%
471 967
-1%
419 707
-11%
370 880
-12%
336 618
-9%
312 000
-7%
326 767
+5%
341 019
+4%
344 867
+1%
340 997
-1%
351 986
+3%
370 035
+5%
397 360
+7%
408 880
+3%
400 629
-2%
392 409
-2%
397 766
+1%
404 631
+2%
Gross Profit
Cost of Revenue
(294 924)
(299 418)
(304 636)
(305 608)
(300 303)
(298 699)
(291 684)
(285 644)
(280 175)
(272 516)
(267 958)
(266 254)
(272 422)
(278 209)
(283 458)
(288 501)
(291 796)
(309 516)
(325 398)
(339 858)
(347 928)
(345 283)
(342 685)
(336 095)
(331 228)
(288 970)
(248 584)
(219 975)
(198 192)
(206 975)
(216 932)
(217 788)
(214 937)
(225 981)
(237 891)
(256 953)
(265 792)
(264 895)
(260 913)
(260 653)
(269 767)
Gross Profit
99 385
N/A
99 233
0%
100 788
+2%
106 403
+6%
103 770
-2%
104 740
+1%
107 622
+3%
107 118
0%
106 534
-1%
107 996
+1%
105 847
-2%
107 100
+1%
116 033
+8%
122 136
+5%
126 306
+3%
132 354
+5%
130 134
-2%
133 542
+3%
138 688
+4%
145 096
+5%
147 426
+2%
147 193
0%
146 833
0%
141 364
-4%
140 739
0%
130 737
-7%
122 296
-6%
116 643
-5%
113 808
-2%
119 792
+5%
124 087
+4%
127 079
+2%
126 060
-1%
126 005
0%
132 144
+5%
140 407
+6%
143 088
+2%
135 734
-5%
131 496
-3%
137 113
+4%
134 864
-2%
Operating Income
Operating Expenses
(63 351)
(64 381)
(64 668)
(65 441)
(65 702)
(67 936)
(68 368)
(69 963)
(72 126)
(80 994)
(82 454)
(79 379)
(79 743)
(80 856)
(82 567)
(85 576)
(86 743)
(91 735)
(96 474)
(100 664)
(102 380)
(103 575)
(104 418)
(103 812)
(105 694)
(98 798)
(93 695)
(86 612)
(75 240)
(81 840)
(80 669)
(76 688)
(86 555)
(86 341)
(93 776)
(106 763)
(110 111)
(119 871)
(122 692)
(127 202)
(131 309)
Selling, General & Administrative
(63 322)
(64 353)
(64 639)
(65 413)
(54 611)
(67 395)
(68 367)
(69 963)
(60 566)
(74 598)
(77 405)
(79 716)
(79 600)
(81 729)
(83 246)
(85 061)
(84 657)
(91 797)
(95 458)
(99 462)
(96 307)
(102 654)
(103 149)
(102 389)
(98 545)
(95 536)
(88 359)
(81 630)
(69 961)
(76 837)
(79 592)
(83 092)
(80 537)
(93 474)
(99 687)
(105 369)
(100 560)
(114 120)
(116 112)
(120 510)
(125 746)
Research & Development
0
0
0
0
(11 090)
0
0
0
(11 559)
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
Depreciation & Amortization
(27)
0
0
0
0
0
0
0
0
0
0
0
(2 159)
0
0
0
(2 320)
0
0
0
(5 798)
0
0
0
(5 798)
0
0
0
(5 244)
0
0
0
(6 793)
0
0
0
(9 287)
0
0
0
0
Other Operating Expenses
0
(28)
(29)
(28)
(1)
(541)
(1)
0
(1)
(6 396)
(5 049)
337
2 016
873
679
(515)
234
62
(1 016)
(1 202)
(275)
(921)
(1 269)
(1 423)
(1 351)
(3 262)
(5 336)
(4 982)
(35)
(5 003)
(1 077)
6 404
775
7 133
5 911
(1 394)
(264)
(5 751)
(6 580)
(6 692)
(5 563)
Operating Income
36 034
N/A
34 852
-3%
36 120
+4%
40 962
+13%
38 068
-7%
36 804
-3%
39 254
+7%
37 155
-5%
34 408
-7%
27 002
-22%
23 393
-13%
27 721
+19%
36 290
+31%
41 280
+14%
43 739
+6%
46 778
+7%
43 391
-7%
41 807
-4%
42 214
+1%
44 432
+5%
45 046
+1%
43 618
-3%
42 415
-3%
37 552
-11%
35 045
-7%
31 939
-9%
28 601
-10%
30 031
+5%
38 568
+28%
37 952
-2%
43 418
+14%
50 391
+16%
39 505
-22%
39 664
+0%
38 368
-3%
33 644
-12%
32 977
-2%
15 863
-52%
8 804
-44%
9 911
+13%
3 555
-64%
Pre-Tax Income
Interest Income Expense
3 218
1 732
2 534
1 975
3 791
2 499
(383)
(509)
298
529
2 293
4 073
3 029
4 070
4 838
2 471
2 975
2 505
2 657
1 790
1 680
1 337
147
638
168
(1 206)
(1 619)
(2 899)
(1 600)
(855)
705
2 046
1 923
4 434
6 013
2 023
563
165
(3 842)
(3 944)
(3 679)
Non-Reccuring Items
(2 434)
(2 289)
(2 783)
(2 594)
(540)
0
(254)
(4 805)
(6 900)
0
0
0
(1 025)
0
0
0
(160)
0
0
0
(318)
0
0
0
(2 225)
0
0
0
(3 666)
0
0
0
4 092
0
0
0
(3 694)
0
0
0
0
Total Other Income
138
189
(33)
555
(251)
117
(180)
(564)
(440)
(457)
(4)
231
0
0
1
1
0
0
1
0
0
1
0
0
(359)
0
0
0
8
(1)
0
(1)
1
0
0
0
0
0
0
0
0
Pre-Tax Income
36 956
N/A
34 484
-7%
35 838
+4%
40 898
+14%
41 068
+0%
39 420
-4%
38 437
-2%
31 277
-19%
27 366
-13%
27 074
-1%
25 682
-5%
32 025
+25%
38 294
+20%
45 350
+18%
48 578
+7%
49 250
+1%
46 206
-6%
44 313
-4%
44 872
+1%
46 222
+3%
46 408
+0%
44 956
-3%
42 562
-5%
38 191
-10%
32 629
-15%
30 734
-6%
26 983
-12%
27 132
+1%
33 310
+23%
37 096
+11%
44 122
+19%
52 436
+19%
45 521
-13%
44 098
-3%
44 381
+1%
35 668
-20%
29 846
-16%
16 029
-46%
4 963
-69%
5 968
+20%
(124)
N/A
Net Income
Tax Provision
(12 760)
(11 774)
(11 769)
(13 464)
(11 904)
(11 173)
(11 289)
(6 390)
(5 036)
(3 738)
(2 035)
(5 648)
(7 776)
(9 989)
(10 753)
(11 800)
(11 227)
(10 538)
(11 808)
(10 868)
(10 985)
(10 109)
(8 765)
(9 618)
(6 859)
(7 333)
(6 594)
(5 187)
(7 990)
(8 582)
(11 021)
(11 329)
(8 370)
(9 781)
(9 976)
(12 756)
(13 427)
(7 541)
(4 717)
(2 877)
(4 349)
Income from Continuing Operations
24 196
22 710
24 069
27 434
29 164
28 247
27 148
24 887
22 330
23 336
23 647
26 377
30 518
35 361
37 825
37 450
34 979
33 775
33 064
35 354
35 423
34 847
33 797
28 573
25 770
23 401
20 389
21 945
25 320
28 514
33 101
41 107
37 151
34 317
34 405
22 912
16 419
8 488
246
3 091
(4 473)
Income to Minority Interest
977
953
964
862
754
1 249
2 278
1 803
1 738
836
(398)
217
(275)
(724)
(1 308)
(1 846)
(1 749)
(1 053)
(1 086)
(2 064)
(2 470)
(3 314)
(3 508)
(3 639)
(3 418)
(2 689)
(1 721)
(676)
(625)
(1 087)
(1 824)
(2 589)
(2 136)
(1 417)
(817)
36
(634)
(1 026)
(1 373)
(1 561)
(1 078)
Net Income (Common)
25 172
N/A
23 663
-6%
25 032
+6%
28 296
+13%
29 918
+6%
29 495
-1%
29 425
0%
26 690
-9%
24 068
-10%
24 171
+0%
23 250
-4%
26 594
+14%
30 243
+14%
34 639
+15%
36 517
+5%
35 603
-3%
33 230
-7%
32 720
-2%
31 976
-2%
33 288
+4%
31 116
-7%
29 467
-5%
27 872
-5%
22 343
-20%
22 604
+1%
16 441
-27%
8 455
-49%
10 333
+22%
(55 155)
N/A
(48 119)
+13%
(36 936)
+23%
(26 457)
+28%
37 303
N/A
34 882
-6%
34 531
-1%
21 550
-38%
15 784
-27%
7 460
-53%
(1 129)
N/A
1 528
N/A
(5 551)
N/A
EPS (Diluted)
106.21
N/A
100.26
-6%
106.06
+6%
120.92
+14%
127.87
+6%
127.68
0%
129.05
+1%
117.57
-9%
105.59
-10%
106.95
+1%
103.33
-3%
119.25
+15%
134.77
+13%
155.33
+15%
163.75
+5%
159.65
-3%
148.89
-7%
146.59
-2%
143.92
-2%
150.68
+5%
140.27
-7%
133.9
-5%
128.4
-4%
103.87
-19%
104.18
+0%
76.44
-27%
39.35
-49%
48
+22%
-256.72
N/A
-223.58
+13%
-171.56
+23%
-122.85
+28%
173.25
N/A
164.58
-5%
166.22
+1%
103.68
-38%
75.47
-27%
35.93
-52%
-5.43
N/A
7.35
N/A
-26.74
N/A

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 198,100+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.