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

Japan Exchange Group Inc
F:OSK

Watchlist Manager
Japan Exchange Group Inc Logo
Japan Exchange Group Inc
F:OSK
Watchlist
Price: 8.7 EUR 0.58% Market Closed
Market Cap: €4.6B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+34%
5Y
+36%
10Y
+59%
Operating Income
+
3Y
+48%
5Y
+37%
10Y
+56%
Net Income
+
3Y
+47%
5Y
+34%
10Y
+60%

Earnings Waterfall
Japan Exchange Group Inc

Income Statement
Japan Exchange Group Inc

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 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 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
3
0
0
2
5
8
12
15
17
19
20
18
17
15
110
72
93
103
81
60
47
43
41
39
36
36
36
28
20
12
8
25
43
62
75
75
75
74
75
75
75
89
95
100
105
95
92
92
92
94
97
95
93
91
89
92
96
98
101
0
0
0
0
0
0
0
Revenue
8 100
N/A
7 547
-7%
7 362
-2%
7 220
-2%
7 635
+6%
9 122
+19%
10 859
+19%
11 900
+10%
11 804
-1%
11 646
-1%
12 706
+9%
13 746
+8%
14 070
+2%
13 607
-3%
14 649
+8%
15 973
+9%
17 494
+10%
17 554
+0%
17 666
+1%
16 918
-4%
16 331
-3%
22 982
+41%
22 526
-2%
23 255
+3%
23 282
+0%
22 492
-3%
22 740
+1%
21 906
-4%
22 518
+3%
71 708
+218%
72 867
+2%
93 360
+28%
114 875
+23%
114 052
-1%
102 811
-10%
102 330
0%
104 022
+2%
106 486
+2%
109 448
+3%
114 555
+5%
114 436
0%
116 914
+2%
115 905
-1%
111 801
-4%
110 663
-1%
108 047
-2%
109 143
+1%
111 059
+2%
115 348
+4%
120 983
+5%
122 678
+1%
124 350
+1%
125 137
+1%
121 383
-3%
120 893
0%
120 117
-1%
117 516
-2%
124 663
+6%
128 295
+3%
130 683
+2%
133 906
+2%
133 702
0%
133 509
0%
135 209
+1%
136 818
+1%
135 637
-1%
136 719
+1%
136 699
0%
135 927
-1%
134 496
-1%
142 581
+6%
146 010
+2%
150 067
+3%
157 804
+5%
156 568
-1%
161 726
+3%
163 125
+1%
164 172
+1%
167 424
+2%
171 735
+3%
182 293
+6%
Gross Profit
Cost of Revenue
(1 636)
(1 601)
(1 617)
(1 642)
(1 617)
(1 658)
(1 689)
(1 541)
(1 384)
(1 332)
(1 266)
(1 317)
(1 206)
(1 319)
(1 273)
(1 516)
(1 865)
(2 113)
(2 151)
(2 075)
(2 051)
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
Gross Profit
6 464
N/A
5 946
-8%
5 745
-3%
5 578
-3%
6 018
+8%
7 464
+24%
9 170
+23%
10 359
+13%
10 420
+1%
10 314
-1%
11 440
+11%
12 429
+9%
12 864
+3%
12 288
-4%
13 376
+9%
14 457
+8%
15 629
+8%
15 441
-1%
15 515
+0%
14 843
-4%
14 280
-4%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(3 346)
(3 265)
(3 340)
(3 388)
(3 453)
(4 069)
(4 918)
(5 626)
(5 622)
(5 447)
(5 598)
(5 859)
(6 215)
(6 364)
(6 563)
(7 529)
(8 587)
(9 170)
(8 705)
(8 278)
(8 149)
(15 090)
(15 146)
(15 020)
(15 207)
(13 890)
(14 161)
(14 553)
(14 938)
(52 153)
(44 699)
(54 326)
(65 845)
(60 764)
(54 697)
(52 448)
(50 640)
(53 473)
(51 903)
(50 802)
(49 960)
(51 392)
(52 983)
(53 464)
(52 220)
(50 195)
(49 054)
(48 573)
(49 238)
(50 918)
(51 866)
(53 136)
(54 382)
(54 127)
(54 864)
(55 427)
(56 492)
(58 587)
(60 178)
(59 406)
(60 144)
(61 400)
(60 678)
(61 246)
(61 916)
(63 231)
(65 122)
(66 350)
(67 925)
(67 562)
(68 430)
(68 814)
(68 965)
(71 787)
(72 279)
(72 379)
(73 463)
(75 084)
(76 351)
(78 981)
(81 450)
Selling, General & Administrative
(1 968)
(1 986)
(2 111)
(2 130)
(2 237)
(2 953)
(3 634)
(3 693)
(3 335)
(2 996)
(3 436)
(3 568)
(3 747)
(3 701)
(3 752)
(4 552)
(5 394)
(5 784)
(5 395)
(5 152)
(5 738)
(12 097)
(11 009)
(12 630)
(13 999)
(11 571)
(14 337)
(14 631)
(14 937)
(40 875)
(35 003)
(43 368)
(51 740)
(21 001)
(11 575)
(4 591)
4 023
(21 224)
(18 021)
(17 790)
(17 957)
(16 437)
(17 510)
(16 410)
(16 213)
(15 614)
(15 823)
(15 783)
(16 037)
(16 329)
(16 320)
(16 562)
(16 474)
(16 584)
(16 817)
(16 854)
(17 091)
(17 512)
(17 977)
(18 555)
(18 944)
(19 255)
(19 009)
(19 131)
(18 950)
(19 048)
(19 599)
(19 763)
(20 407)
(19 599)
(19 632)
(20 256)
(20 509)
(22 396)
(23 034)
(23 170)
(23 564)
(23 740)
(23 614)
(23 727)
(23 995)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(14)
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
Depreciation & Amortization
(1 378)
(1 279)
(1 229)
(1 258)
(1 216)
(1 116)
(1 284)
(1 535)
(1 889)
(2 027)
(2 159)
(2 291)
(2 468)
(2 663)
(2 811)
(2 977)
(3 193)
(3 386)
(3 310)
(3 126)
(2 411)
(2 979)
(1 910)
(854)
(335)
(2 319)
156
0
0
(11 275)
(7 711)
(10 953)
(14 103)
(13 413)
(12 513)
(12 169)
(12 319)
(10 803)
(10 070)
(9 247)
(8 701)
(9 973)
(11 249)
(12 217)
(11 764)
(10 983)
(10 115)
(9 361)
(9 360)
(9 431)
(9 901)
(10 532)
(11 282)
(11 699)
(12 718)
(13 720)
(14 876)
(16 484)
(17 162)
(17 641)
(17 322)
(16 761)
(16 347)
(16 524)
(16 984)
(17 493)
(18 001)
(18 174)
(18 759)
(18 971)
(19 002)
(18 751)
(18 402)
(18 298)
(18 328)
(18 329)
(18 374)
(18 361)
(18 217)
(18 274)
(18 193)
Other Operating Expenses
0
0
0
0
0
0
0
(398)
(398)
(424)
(3)
0
0
0
0
0
0
0
0
0
0
0
(2 227)
(1 536)
(873)
0
20
78
(1)
(3)
(1 985)
(5)
(2)
(26 350)
(30 609)
(35 688)
(42 344)
(21 446)
(23 812)
(23 765)
(23 302)
(24 982)
(24 224)
(24 837)
(24 243)
(23 598)
(23 116)
(23 429)
(23 841)
(25 158)
(25 645)
(26 042)
(26 626)
(25 844)
(25 329)
(24 853)
(24 525)
(24 591)
(25 039)
(23 210)
(23 878)
(25 384)
(25 322)
(25 591)
(25 982)
(26 690)
(27 522)
(28 413)
(28 759)
(28 992)
(29 796)
(29 807)
(30 054)
(31 093)
(30 917)
(30 880)
(31 525)
(32 983)
(34 520)
(36 980)
(39 262)
Operating Income
3 118
N/A
2 681
-14%
2 405
-10%
2 190
-9%
2 565
+17%
3 395
+32%
4 252
+25%
4 733
+11%
4 798
+1%
4 867
+1%
5 842
+20%
6 570
+12%
6 649
+1%
5 924
-11%
6 813
+15%
6 928
+2%
7 042
+2%
6 271
-11%
6 810
+9%
6 565
-4%
6 131
-7%
7 892
+29%
7 380
-6%
8 235
+12%
8 075
-2%
8 602
+7%
8 579
0%
7 353
-14%
7 580
+3%
19 555
+158%
28 168
+44%
39 034
+39%
49 030
+26%
53 288
+9%
48 114
-10%
49 882
+4%
53 382
+7%
53 013
-1%
57 545
+9%
63 753
+11%
64 476
+1%
65 522
+2%
62 922
-4%
58 337
-7%
58 443
+0%
57 852
-1%
60 089
+4%
62 486
+4%
66 110
+6%
70 065
+6%
70 812
+1%
71 214
+1%
70 755
-1%
67 256
-5%
66 029
-2%
64 690
-2%
61 024
-6%
66 076
+8%
68 117
+3%
71 277
+5%
73 762
+3%
72 302
-2%
72 831
+1%
73 963
+2%
74 902
+1%
72 406
-3%
71 597
-1%
70 349
-2%
68 002
-3%
66 934
-2%
74 151
+11%
77 196
+4%
81 102
+5%
86 017
+6%
84 289
-2%
89 347
+6%
89 662
+0%
89 088
-1%
91 073
+2%
92 754
+2%
100 843
+9%
Pre-Tax Income
Interest Income Expense
69
83
98
112
441
122
202
(44)
424
550
786
916
1 054
1 027
1 206
1 111
1 082
850
775
661
554
576
521
483
458
525
502
499
482
1 540
736
583
1 700
1 443
949
1 711
698
1 359
1 397
1 410
1 455
1 504
1 508
1 293
1 248
2 752
1 187
1 210
1 209
2 931
1 205
1 196
1 230
3 536
1 211
656
679
3 025
458
1 029
1 230
2 436
1 962
1 592
1 292
1 028
1 154
1 162
1 231
1 278
1 338
1 398
1 396
1 394
1 346
1 281
1 230
1 195
1 219
1 284
1 602
Non-Reccuring Items
(53)
(304)
(407)
(122)
(122)
273
18
322
46
0
0
(47)
9
19
66
(3)
213
188
2 214
1 906
1 925
615
(1 398)
(1 316)
(1 290)
20
0
(384)
(425)
(2 227)
0
(2 532)
(2 511)
55
(557)
641
920
516
562
643
666
749
961
898
897
0
1 379
1 440
1 543
0
1 952
2 124
2 248
0
2 339
2 359
2 384
0
2 534
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
50
45
25
15
25
20
27
12
13
6
14
30
43
30
14
38
39
46
15
18
16
21
7
49
48
58
64
24
20
536
235
259
278
0
(30)
(59)
(78)
0
(1)
(1)
(3)
(1)
(1)
(2)
(2)
0
0
(1)
0
(6)
(3)
0
0
(6)
0
(6)
0
(6)
(2)
2
(5)
(6)
(5)
(5)
(6)
(5)
(4)
(4)
(4)
(5)
(4)
(4)
(5)
(7)
(8)
(5)
0
(6)
0
0
0
Pre-Tax Income
3 184
N/A
2 505
-21%
2 121
-15%
2 195
+3%
2 909
+33%
3 810
+31%
4 499
+18%
5 023
+12%
5 281
+5%
5 423
+3%
6 642
+22%
7 469
+12%
7 755
+4%
7 000
-10%
8 099
+16%
8 074
0%
8 376
+4%
7 355
-12%
9 814
+33%
9 150
-7%
8 626
-6%
9 104
+6%
6 510
-28%
7 451
+14%
7 291
-2%
9 205
+26%
9 145
-1%
7 492
-18%
7 657
+2%
19 404
+153%
29 139
+50%
37 344
+28%
48 497
+30%
54 786
+13%
48 476
-12%
52 175
+8%
54 922
+5%
54 887
0%
59 504
+8%
65 806
+11%
66 596
+1%
67 774
+2%
65 391
-4%
60 527
-7%
60 586
+0%
60 604
+0%
62 654
+3%
65 135
+4%
68 862
+6%
72 990
+6%
73 968
+1%
74 534
+1%
74 233
0%
70 786
-5%
69 579
-2%
67 699
-3%
64 087
-5%
69 095
+8%
71 107
+3%
72 308
+2%
74 987
+4%
74 732
0%
74 788
+0%
75 550
+1%
76 188
+1%
73 429
-4%
72 747
-1%
71 507
-2%
69 229
-3%
68 207
-1%
75 485
+11%
78 590
+4%
82 493
+5%
87 404
+6%
85 627
-2%
90 623
+6%
90 890
+0%
90 277
-1%
92 293
+2%
94 038
+2%
102 445
+9%
Net Income
Tax Provision
(1 215)
(849)
(636)
(742)
(986)
(1 389)
(1 449)
(1 772)
(1 891)
(2 201)
(2 707)
(3 039)
(3 154)
(2 199)
(2 285)
(2 165)
(2 542)
(2 338)
(1 888)
(1 424)
(708)
49
(417)
(1 305)
(2 034)
(3 741)
(3 701)
(3 086)
(2 962)
(8 068)
(12 372)
(15 867)
(20 364)
(21 244)
(18 227)
(18 864)
(18 924)
(20 171)
(21 905)
(23 438)
(23 151)
(22 598)
(21 452)
(19 671)
(19 093)
(18 240)
(18 977)
(19 717)
(21 192)
(22 355)
(22 534)
(22 545)
(22 160)
(21 253)
(20 904)
(20 384)
(19 446)
(20 781)
(21 451)
(21 810)
(22 733)
(22 714)
(22 516)
(22 701)
(23 255)
(22 598)
(22 089)
(22 009)
(21 312)
(20 987)
(22 561)
(23 005)
(23 639)
(25 451)
(25 562)
(27 598)
(28 242)
(27 550)
(28 168)
(28 702)
(31 276)
Income from Continuing Operations
1 969
1 656
1 485
1 453
1 923
2 421
3 050
3 251
3 390
3 222
3 935
4 430
4 601
4 801
5 814
5 909
5 834
5 017
7 926
7 726
7 918
9 153
6 093
6 146
5 257
5 464
5 444
4 406
4 695
11 336
16 767
21 477
28 133
33 542
30 249
33 311
35 998
34 716
37 599
42 368
43 445
45 176
43 939
40 856
41 493
42 364
43 677
45 418
47 670
50 635
51 434
51 989
52 073
49 533
48 675
47 315
44 641
48 314
49 656
50 498
52 254
52 018
52 272
52 849
52 933
50 831
50 658
49 498
47 917
47 220
52 924
55 585
58 854
61 953
60 065
63 025
62 648
62 727
64 125
65 336
71 169
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(48)
(117)
(117)
0
0
0
0
0
0
0
0
0
0
0
(394)
(8)
(55)
(108)
(236)
(231)
(262)
(306)
(288)
(318)
(353)
(294)
(297)
(250)
(260)
(287)
(238)
(260)
(196)
(180)
(149)
(199)
(274)
(350)
(476)
(528)
(604)
(696)
(705)
(675)
(674)
(600)
(628)
(673)
(681)
(890)
(874)
(901)
(915)
(797)
(876)
(932)
(996)
(1 093)
(1 131)
(1 210)
(1 327)
(1 451)
(1 634)
(1 772)
(1 998)
(2 050)
Net Income (Common)
1 968
N/A
1 654
-16%
1 485
-10%
1 453
-2%
1 923
+32%
2 421
+26%
3 050
+26%
3 243
+6%
3 391
+5%
3 223
-5%
3 944
+22%
4 430
+12%
4 600
+4%
4 802
+4%
5 817
+21%
5 867
+1%
5 723
-2%
4 902
-14%
7 861
+60%
7 731
-2%
7 927
+3%
9 156
+16%
6 091
-33%
6 145
+1%
5 255
-14%
5 466
+4%
5 449
0%
4 407
-19%
4 695
+7%
10 941
+133%
16 758
+53%
21 421
+28%
28 024
+31%
33 304
+19%
30 016
-10%
33 047
+10%
35 689
+8%
34 427
-4%
37 280
+8%
42 014
+13%
43 151
+3%
44 877
+4%
43 688
-3%
40 595
-7%
41 205
+2%
42 124
+2%
43 414
+3%
45 219
+4%
47 486
+5%
50 484
+6%
51 232
+1%
51 710
+1%
51 718
+0%
49 057
-5%
48 144
-2%
46 710
-3%
43 944
-6%
47 609
+8%
48 980
+3%
49 823
+2%
51 652
+4%
51 389
-1%
51 597
+0%
52 165
+1%
52 040
0%
49 955
-4%
49 752
0%
48 578
-2%
47 116
-3%
46 342
-2%
51 988
+12%
54 587
+5%
57 759
+6%
60 822
+5%
58 855
-3%
61 697
+5%
61 198
-1%
61 092
0%
62 353
+2%
63 337
+2%
69 118
+9%
EPS (Diluted)
7.31
N/A
6.03
-18%
5.5
-9%
5.37
-2%
7.04
+31%
8.97
+27%
11.3
+26%
11.87
+5%
12.56
+6%
11.93
-5%
14.44
+21%
16.4
+14%
17.03
+4%
17.58
+3%
21.55
+23%
21.74
+1%
20.96
-4%
18.16
-13%
29.12
+60%
28.64
-2%
29.36
+3%
33.91
+15%
22.55
-34%
22.75
+1%
19.46
-14%
20.24
+4%
20.18
0%
16.32
-19%
0
N/A
32.29
N/A
30.52
-5%
39.01
+28%
51.04
+31%
60.66
+19%
54.67
-10%
60.19
+10%
65
+8%
62.7
-4%
67.9
+8%
76.52
+13%
78.59
+3%
81.73
+4%
79.72
-2%
73.54
-8%
75.32
+2%
77
+2%
80.84
+5%
84.36
+4%
88.59
+5%
94.16
+6%
95.58
+2%
96.47
+1%
96.55
+0%
91.58
-5%
89.9
-2%
87.22
-3%
82.06
-6%
88.91
+8%
91.48
+3%
93.06
+2%
96.48
+4%
96
0%
96.64
+1%
98.61
+2%
98.63
+0%
47.17
-52%
94.36
+100%
92.22
-2%
89.45
-3%
44.02
-51%
99.9
+127%
104.91
+5%
55.5
-47%
58.45
+5%
56.57
-3%
59.3
+5%
58.82
-1%
58.72
0%
60.11
+2%
61.59
+2%
67.24
+9%

See Also

Summary
OSK intrinsic value, competitors valuation, and company profile.
DCF Valuation
OSK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OSK stock valuation using valuation multiples.
Wall Street Estimates
OSK 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
OSK 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 315,900+ 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.