Japan Steel Works Ltd
TSE:5631

Watchlist Manager
Japan Steel Works Ltd Logo
Japan Steel Works Ltd
TSE:5631
Watchlist
Price: 5 696 JPY -0.61% Market Closed
Market Cap: 423.8B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+0%
3 Years
+22%
5 Years
+17%
7 Years
+17%
10 Years
+26%
0
Operating Income
+0%
Growth Rates:
1 Year
+25%
3 Years
+105%
5 Years
+18%
7 Years
+27%
10 Years
+170%
0
Net Income
+0%
Growth Rates:
1 Year
+0%
3 Years
+77%
5 Years
+67%
7 Years
+5 876%
10 Years
-

Earnings Waterfall
Japan Steel Works Ltd

Revenue
251.3B JPY
Cost of Revenue
-189B JPY
Gross Profit
62.4B JPY
Operating Expenses
-38.6B JPY
Operating Income
23.8B JPY
Other Expenses
-6.1B JPY
Net Income
17.7B JPY

Income Statement
Japan Steel Works Ltd

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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 Jun-2024 Sep-2024 Dec-2024
Revenue
Revenue
199 513
N/A
194 674
-2%
192 945
-1%
195 158
+1%
208 182
+7%
223 301
+7%
235 007
+5%
235 673
+0%
221 672
-6%
212 469
-4%
207 522
-2%
209 864
+1%
215 218
+3%
211 700
-2%
221 894
+5%
216 947
-2%
218 817
+1%
220 153
+1%
219 387
0%
216 754
-1%
214 101
-1%
217 527
+2%
205 187
-6%
201 345
-2%
199 622
-1%
198 041
-1%
202 443
+2%
199 140
-2%
205 319
+3%
213 790
+4%
212 819
0%
226 240
+6%
228 945
+1%
238 721
+4%
248 443
+4%
245 256
-1%
250 412
+2%
252 501
+1%
245 352
-3%
250 594
+2%
251 348
+0%
Gross Profit
Cost of Revenue
(162 929)
(158 488)
(156 321)
(157 605)
(167 592)
(179 197)
(187 468)
(188 594)
(176 561)
(170 695)
(164 920)
(165 996)
(168 313)
(162 995)
(170 401)
(165 386)
(166 660)
(166 622)
(165 188)
(163 501)
(163 307)
(167 251)
(159 711)
(156 495)
(154 837)
(155 758)
(159 234)
(156 180)
(162 167)
(165 974)
(167 342)
(180 400)
(183 038)
(189 340)
(195 395)
(190 952)
(193 043)
(195 688)
(188 089)
(192 073)
(188 950)
Gross Profit
36 584
N/A
36 186
-1%
36 624
+1%
37 553
+3%
40 590
+8%
44 104
+9%
47 539
+8%
47 079
-1%
45 111
-4%
41 774
-7%
42 602
+2%
43 868
+3%
46 905
+7%
48 705
+4%
51 493
+6%
51 561
+0%
52 157
+1%
53 531
+3%
54 199
+1%
53 253
-2%
50 794
-5%
50 276
-1%
45 476
-10%
44 850
-1%
44 785
0%
42 283
-6%
43 209
+2%
42 960
-1%
43 152
+0%
47 816
+11%
45 477
-5%
45 840
+1%
45 907
+0%
49 381
+8%
53 048
+7%
54 304
+2%
57 369
+6%
56 813
-1%
57 263
+1%
58 521
+2%
62 398
+7%
Operating Income
Operating Expenses
(27 774)
(27 898)
(28 260)
(27 996)
(28 808)
(29 681)
(30 062)
(30 322)
(29 957)
(29 434)
(29 306)
(28 785)
(28 181)
(28 127)
(28 470)
(28 701)
(29 246)
(29 241)
(29 904)
(30 158)
(30 643)
(31 567)
(32 756)
(32 588)
(32 243)
(32 057)
(30 282)
(30 350)
(31 536)
(32 356)
(33 073)
(34 384)
(34 536)
(35 535)
(37 095)
(37 783)
(38 326)
(38 799)
(37 736)
(38 002)
(38 587)
Selling, General & Administrative
(27 774)
(24 798)
(28 259)
(27 996)
(28 808)
(26 383)
(30 062)
(30 321)
(29 956)
(26 002)
(29 304)
(28 783)
(28 179)
(24 624)
(28 469)
(28 700)
(29 244)
(25 780)
(29 903)
(30 157)
(30 642)
(27 991)
(32 755)
(32 588)
(32 244)
(28 287)
(30 281)
(30 349)
(31 534)
(28 209)
(33 071)
(34 382)
(34 535)
(31 314)
(37 094)
(37 780)
(38 324)
(34 156)
(37 736)
(38 002)
(38 587)
Research & Development
0
(3 171)
0
0
0
0
0
0
0
(3 430)
0
0
0
(3 502)
0
0
0
(3 460)
0
0
0
(3 575)
0
0
0
(3 769)
0
0
0
(4 146)
0
0
0
(4 219)
0
0
0
(4 643)
0
0
0
Depreciation & Amortization
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
Other Operating Expenses
0
71
(1)
0
0
(3 298)
0
(1)
(1)
(2)
(2)
0
0
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
0
0
(1)
(1)
(1)
(2)
(1)
(2)
(2)
0
(2)
(1)
(3)
(2)
0
0
0
0
Operating Income
8 810
N/A
8 288
-6%
8 364
+1%
9 557
+14%
11 782
+23%
14 423
+22%
17 477
+21%
16 757
-4%
15 154
-10%
12 340
-19%
13 296
+8%
15 083
+13%
18 724
+24%
20 578
+10%
23 023
+12%
22 860
-1%
22 911
+0%
24 290
+6%
24 295
+0%
23 095
-5%
20 151
-13%
18 709
-7%
12 720
-32%
12 262
-4%
12 542
+2%
10 226
-18%
12 927
+26%
12 610
-2%
11 616
-8%
15 460
+33%
12 404
-20%
11 456
-8%
11 371
-1%
13 846
+22%
15 953
+15%
16 521
+4%
19 043
+15%
18 014
-5%
19 527
+8%
20 519
+5%
23 811
+16%
Pre-Tax Income
Interest Income Expense
589
3 024
2 685
2 622
2 706
275
142
147
361
379
746
734
553
1 360
937
961
993
1 009
708
699
609
(569)
624
810
689
401
451
2 112
2 598
2 837
3 114
1 365
849
881
946
1 314
1 396
2 010
1 777
1 141
1 716
Non-Reccuring Items
(16 167)
(16 159)
(16 479)
(516)
(925)
(36 346)
(36 210)
(36 219)
(35 772)
(18 045)
(18 016)
(17 309)
(17 331)
(8 017)
(7 251)
(8 197)
(8 833)
(2 773)
(2 565)
(7 946)
(7 080)
(6 059)
(5 202)
406
21
(475)
(522)
(494)
(326)
(444)
(642)
(974)
(1 582)
(1 901)
(1 709)
(1 509)
(1 128)
(2 466)
(2 433)
(2 550)
(2 900)
Gain/Loss on Disposition of Assets
0
6
30
35
40
0
94
99
151
93
97
102
47
1
1 742
3 765
3 785
3 901
3 411
1 387
1 370
1 296
70
58
0
2 546
122
120
124
1 267
1 148
1 148
1 147
5 046
5 051
5 054
5 055
1 079
983
874
852
Total Other Income
577
824
1 244
434
48
(401)
(698)
(677)
(559)
(608)
(1 049)
(724)
(410)
970
1 904
1 868
2 163
2 890
2 622
2 630
2 081
777
427
361
474
262
506
528
619
616
835
798
729
646
466
372
505
564
564
402
262
Pre-Tax Income
(6 191)
N/A
(4 017)
+35%
(4 156)
-3%
12 132
N/A
13 651
+13%
(22 049)
N/A
(19 195)
+13%
(19 893)
-4%
(20 665)
-4%
(5 841)
+72%
(4 926)
+16%
(2 114)
+57%
1 583
N/A
14 892
+841%
20 355
+37%
21 257
+4%
21 019
-1%
29 317
+39%
28 471
-3%
19 865
-30%
17 131
-14%
14 154
-17%
8 639
-39%
13 897
+61%
13 726
-1%
12 960
-6%
13 484
+4%
14 876
+10%
14 631
-2%
19 736
+35%
16 859
-15%
13 793
-18%
12 514
-9%
18 518
+48%
20 707
+12%
21 752
+5%
24 871
+14%
19 201
-23%
20 418
+6%
20 386
0%
23 741
+16%
Net Income
Tax Provision
1 823
492
421
(5 164)
(5 718)
5 639
4 990
5 419
5 692
887
713
(323)
(1 179)
(3 940)
(5 740)
(5 951)
(5 962)
(9 127)
(8 874)
(6 404)
(6 300)
(4 620)
(4 498)
(6 028)
(5 641)
(5 917)
(4 328)
(4 718)
(4 488)
(5 613)
(5 255)
(4 632)
(4 149)
(6 578)
(6 814)
(6 794)
(7 250)
(4 752)
(4 780)
(4 678)
(5 867)
Income from Continuing Operations
(4 368)
(3 525)
(3 735)
6 968
7 933
(16 410)
(14 205)
(14 474)
(14 973)
(4 954)
(4 213)
(2 437)
404
10 952
14 615
15 306
15 057
20 190
19 597
13 461
10 831
9 534
4 141
7 869
8 085
7 043
9 156
10 158
10 143
14 123
11 604
9 161
8 365
11 940
13 893
14 958
17 621
14 449
15 638
15 708
17 874
Income to Minority Interest
(213)
(215)
(162)
(194)
(230)
(191)
(251)
(182)
(168)
(14)
(18)
(48)
(108)
(238)
(244)
(241)
(201)
(223)
(219)
(232)
(225)
(223)
(212)
(183)
(129)
(148)
(127)
(130)
(174)
(174)
(172)
(164)
(142)
34
16
18
1
(170)
(189)
(183)
(186)
Net Income (Common)
(4 582)
N/A
(3 740)
+18%
(3 897)
-4%
6 774
N/A
7 701
+14%
(16 600)
N/A
(14 456)
+13%
(14 655)
-1%
(15 139)
-3%
(4 968)
+67%
(4 231)
+15%
(2 486)
+41%
296
N/A
10 712
+3 519%
14 370
+34%
15 063
+5%
14 853
-1%
19 966
+34%
19 377
-3%
13 228
-32%
10 605
-20%
9 310
-12%
3 928
-58%
7 685
+96%
7 955
+4%
6 893
-13%
9 026
+31%
10 026
+11%
9 969
-1%
13 948
+40%
11 431
-18%
8 995
-21%
8 220
-9%
11 974
+46%
13 908
+16%
14 977
+8%
17 623
+18%
14 278
-19%
15 449
+8%
15 524
+0%
17 688
+14%
EPS (Diluted)
-61.91
N/A
-50.5
+18%
-52.66
-4%
92.79
N/A
105.49
+14%
-226.61
N/A
-198.02
+13%
-200.75
-1%
-207.38
-3%
-67.6
+67%
-57.95
+14%
-34.05
+41%
4.05
N/A
145.76
+3 499%
196.84
+35%
206.34
+5%
202.1
-2%
271.68
+34%
263.61
-3%
179.95
-32%
144.28
-20%
126.66
-12%
53.43
-58%
104.53
+96%
108.2
+4%
93.75
-13%
122.71
+31%
136.32
+11%
135.54
-1%
189.63
+40%
155.37
-18%
122.28
-21%
111.74
-9%
162.74
+46%
189.01
+16%
203.5
+8%
239.44
+18%
194.02
-19%
209.92
+8%
210.93
+0%
240.33
+14%

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 247,000+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.