Jocil Ltd
NSE:JOCIL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Jocil Ltd
NSE:JOCIL
|
IN |
|
DMG Mori Co Ltd
TSE:6141
|
JP |
|
Protext Mobility Inc
OTC:TXTM
|
US |
|
A
|
Abans Holdings Ltd
NSE:AHL
|
IN |
|
I
|
Inin Group AS
OSE:ININ
|
NO |
|
Halwani Brothers Co SJSC
SAU:6001
|
SA |
|
Saizeriya Co Ltd
TSE:7581
|
JP |
|
W
|
WMG Holdings Bhd
KLSE:WMG
|
MY |
|
Friwo AG
XETRA:CEA
|
DE |
|
Manali Petrochemicals Ltd
NSE:MANALIPETC
|
IN |
|
Global Dining Holdings Ltd
HKEX:8496
|
SG |
|
Garware Technical Fibres Ltd
NSE:GARFIBRES
|
IN |
|
Zhejiang Zhaolong Interconnect Technology Co Ltd
SZSE:300913
|
CN |
|
Jiangsu Leili Motor Co Ltd
SZSE:300660
|
CN |
|
Narendra Properties Ltd
BSE:531416
|
IN |
|
Askul Corp
TSE:2678
|
JP |
|
C
|
Cambi ASA
OSE:CAMBI
|
NO |
|
C
|
Changzhou Xiangming Intelligent Drive System Corporation
SZSE:301226
|
CN |
|
C
|
Central Holding Group Co Ltd
HKEX:1735
|
HK |
|
Rithwik Facility Management Services Ltd
BSE:540843
|
IN |
|
G
|
Gansu Qilianshan Cement Group Co Ltd
SSE:600720
|
CN |
|
Paramount Bed Holdings Co Ltd
TSE:7817
|
JP |
|
H
|
Handal Energy Bhd
KLSE:HANDAL
|
MY |
|
Fitipower Integrated Technology Inc
TWSE:4961
|
TW |
Income Statement
Earnings Waterfall
Jocil Ltd
Income Statement
Jocil Ltd
| Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | 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 |
3
|
4
|
4
|
3
|
6
|
7
|
10
|
20
|
27
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 934
N/A
|
2 257
+17%
|
2 653
+18%
|
2 832
+7%
|
3 017
+7%
|
3 112
+3%
|
3 265
+5%
|
3 558
+9%
|
3 830
+8%
|
3 969
+4%
|
4 224
+6%
|
4 161
-2%
|
3 915
-6%
|
4 007
+2%
|
3 987
0%
|
3 956
-1%
|
4 077
+3%
|
4 040
-1%
|
3 743
-7%
|
3 665
-2%
|
3 751
+2%
|
3 706
-1%
|
3 595
-3%
|
3 460
-4%
|
3 305
-4%
|
3 562
+8%
|
3 857
+8%
|
4 099
+6%
|
3 926
-4%
|
4 125
+5%
|
3 926
-5%
|
3 816
-3%
|
4 102
+7%
|
3 627
-12%
|
3 479
-4%
|
3 499
+1%
|
3 485
0%
|
3 354
-4%
|
3 727
+11%
|
3 987
+7%
|
4 024
+1%
|
4 072
+1%
|
4 021
-1%
|
4 147
+3%
|
4 463
+8%
|
4 926
+10%
|
5 449
+11%
|
5 316
-2%
|
5 654
+6%
|
5 922
+5%
|
6 348
+7%
|
6 928
+9%
|
7 536
+9%
|
8 698
+15%
|
9 143
+5%
|
9 348
+2%
|
9 193
-2%
|
8 150
-11%
|
7 914
-3%
|
7 710
-3%
|
7 532
-2%
|
8 108
+8%
|
8 221
+1%
|
8 697
+6%
|
8 655
0%
|
8 978
+4%
|
9 138
+2%
|
9 566
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 560)
|
(1 437)
|
(1 699)
|
(1 805)
|
(2 437)
|
(2 037)
|
(2 172)
|
(2 409)
|
(3 134)
|
(2 859)
|
(3 126)
|
(3 089)
|
(3 265)
|
(2 802)
|
(2 714)
|
(2 664)
|
(3 339)
|
(2 713)
|
(2 498)
|
(2 467)
|
(2 615)
|
(2 625)
|
(2 550)
|
(2 448)
|
(2 269)
|
(2 488)
|
(2 714)
|
(2 856)
|
(2 636)
|
(2 849)
|
(2 720)
|
(2 725)
|
(3 098)
|
(2 711)
|
(2 609)
|
(2 625)
|
(2 570)
|
(2 425)
|
(2 700)
|
(2 844)
|
(2 928)
|
(2 905)
|
(2 777)
|
(2 842)
|
(3 105)
|
(3 532)
|
(4 046)
|
(3 981)
|
(4 318)
|
(4 631)
|
(5 078)
|
(5 656)
|
(6 856)
|
(7 242)
|
(7 635)
|
(7 727)
|
(8 462)
|
(6 493)
|
(6 209)
|
(6 123)
|
(6 906)
|
(6 531)
|
(6 663)
|
(7 109)
|
(8 010)
|
(7 437)
|
(7 592)
|
(7 926)
|
|
| Gross Profit |
374
N/A
|
821
+119%
|
954
+16%
|
1 027
+8%
|
579
-44%
|
1 075
+86%
|
1 093
+2%
|
1 150
+5%
|
695
-40%
|
1 109
+59%
|
1 099
-1%
|
1 072
-2%
|
650
-39%
|
1 205
+85%
|
1 273
+6%
|
1 292
+2%
|
737
-43%
|
1 327
+80%
|
1 246
-6%
|
1 198
-4%
|
1 136
-5%
|
1 081
-5%
|
1 045
-3%
|
1 012
-3%
|
1 037
+2%
|
1 075
+4%
|
1 143
+6%
|
1 243
+9%
|
1 290
+4%
|
1 276
-1%
|
1 206
-5%
|
1 091
-10%
|
1 003
-8%
|
916
-9%
|
870
-5%
|
874
+0%
|
915
+5%
|
929
+2%
|
1 027
+11%
|
1 144
+11%
|
1 096
-4%
|
1 167
+6%
|
1 244
+7%
|
1 305
+5%
|
1 357
+4%
|
1 393
+3%
|
1 403
+1%
|
1 335
-5%
|
1 336
+0%
|
1 291
-3%
|
1 271
-2%
|
1 272
+0%
|
680
-47%
|
1 457
+114%
|
1 508
+3%
|
1 621
+8%
|
731
-55%
|
1 657
+127%
|
1 705
+3%
|
1 586
-7%
|
626
-61%
|
1 577
+152%
|
1 558
-1%
|
1 588
+2%
|
646
-59%
|
1 541
+139%
|
1 546
+0%
|
1 640
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(243)
|
(634)
|
(711)
|
(742)
|
(284)
|
(791)
|
(810)
|
(866)
|
(417)
|
(855)
|
(889)
|
(899)
|
(454)
|
(991)
|
(1 001)
|
(1 016)
|
(484)
|
(1 096)
|
(1 082)
|
(1 044)
|
(974)
|
(928)
|
(888)
|
(871)
|
(853)
|
(882)
|
(917)
|
(988)
|
(1 057)
|
(1 055)
|
(1 043)
|
(976)
|
(930)
|
(904)
|
(881)
|
(897)
|
(873)
|
(877)
|
(955)
|
(1 042)
|
(1 087)
|
(1 140)
|
(1 177)
|
(1 187)
|
(1 226)
|
(1 224)
|
(1 219)
|
(1 192)
|
(1 183)
|
(1 169)
|
(1 176)
|
(1 181)
|
(594)
|
(1 365)
|
(1 423)
|
(1 530)
|
(616)
|
(1 567)
|
(1 628)
|
(1 581)
|
(635)
|
(1 576)
|
(1 555)
|
(1 576)
|
(649)
|
(1 539)
|
(1 532)
|
(1 570)
|
|
| Selling, General & Administrative |
(179)
|
(100)
|
(115)
|
(125)
|
(217)
|
(130)
|
(131)
|
(156)
|
(263)
|
(175)
|
(185)
|
(177)
|
(342)
|
(184)
|
(184)
|
(185)
|
(366)
|
(203)
|
(205)
|
(206)
|
(192)
|
(187)
|
(192)
|
(194)
|
(199)
|
(199)
|
(192)
|
(222)
|
(252)
|
(263)
|
(274)
|
(251)
|
(232)
|
(229)
|
(226)
|
(224)
|
(225)
|
(232)
|
(235)
|
(237)
|
(247)
|
(252)
|
(267)
|
(284)
|
(289)
|
(286)
|
(285)
|
(283)
|
(298)
|
(299)
|
(312)
|
(315)
|
(505)
|
(328)
|
(313)
|
(327)
|
(538)
|
(330)
|
(340)
|
(330)
|
(552)
|
(320)
|
(338)
|
(344)
|
(572)
|
(363)
|
(353)
|
(357)
|
|
| Depreciation & Amortization |
(52)
|
(52)
|
(51)
|
(50)
|
(51)
|
(56)
|
(60)
|
(65)
|
(68)
|
(74)
|
(79)
|
(85)
|
(89)
|
(91)
|
(93)
|
(95)
|
(100)
|
(100)
|
(101)
|
(101)
|
(103)
|
(98)
|
(86)
|
(77)
|
(67)
|
(65)
|
(69)
|
(71)
|
(80)
|
(85)
|
(89)
|
(93)
|
(71)
|
(66)
|
(60)
|
(55)
|
(65)
|
(64)
|
(62)
|
(61)
|
(57)
|
(56)
|
(57)
|
(58)
|
(59)
|
(60)
|
(59)
|
(57)
|
(56)
|
(59)
|
(62)
|
(65)
|
(68)
|
(67)
|
(66)
|
(64)
|
(62)
|
(60)
|
(60)
|
(60)
|
(61)
|
(61)
|
(61)
|
(59)
|
(57)
|
(55)
|
(53)
|
(53)
|
|
| Other Operating Expenses |
(12)
|
(483)
|
(545)
|
(567)
|
(16)
|
(605)
|
(618)
|
(644)
|
(86)
|
(606)
|
(625)
|
(638)
|
(22)
|
(716)
|
(724)
|
(736)
|
(18)
|
(793)
|
(776)
|
(737)
|
(679)
|
(643)
|
(610)
|
(600)
|
(587)
|
(619)
|
(656)
|
(695)
|
(725)
|
(708)
|
(680)
|
(632)
|
(628)
|
(608)
|
(595)
|
(619)
|
(582)
|
(583)
|
(658)
|
(744)
|
(782)
|
(831)
|
(853)
|
(845)
|
(878)
|
(878)
|
(875)
|
(851)
|
(829)
|
(811)
|
(802)
|
(801)
|
(20)
|
(970)
|
(1 044)
|
(1 139)
|
(15)
|
(1 176)
|
(1 228)
|
(1 191)
|
(22)
|
(1 194)
|
(1 156)
|
(1 173)
|
(21)
|
(1 121)
|
(1 126)
|
(1 161)
|
|
| Operating Income |
131
N/A
|
187
+43%
|
243
+30%
|
285
+17%
|
295
+4%
|
284
-4%
|
283
0%
|
284
+0%
|
278
-2%
|
254
-9%
|
210
-17%
|
173
-17%
|
196
+13%
|
214
+9%
|
272
+27%
|
277
+2%
|
253
-8%
|
231
-9%
|
164
-29%
|
154
-6%
|
162
+5%
|
154
-5%
|
158
+2%
|
141
-10%
|
184
+30%
|
193
+5%
|
226
+17%
|
255
+13%
|
233
-8%
|
220
-6%
|
163
-26%
|
115
-30%
|
73
-37%
|
12
-84%
|
(11)
N/A
|
(23)
-106%
|
42
N/A
|
51
+22%
|
72
+39%
|
102
+42%
|
10
-90%
|
27
+179%
|
67
+145%
|
118
+76%
|
131
+11%
|
169
+29%
|
184
+9%
|
143
-22%
|
153
+7%
|
121
-21%
|
95
-22%
|
91
-3%
|
86
-6%
|
92
+6%
|
85
-7%
|
91
+7%
|
115
+26%
|
90
-22%
|
77
-15%
|
5
-93%
|
(10)
N/A
|
1
N/A
|
3
+155%
|
12
+380%
|
(4)
N/A
|
2
N/A
|
13
+633%
|
69
+414%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
15
|
(4)
|
(4)
|
(3)
|
13
|
(7)
|
(10)
|
(20)
|
(19)
|
(35)
|
(36)
|
(35)
|
(28)
|
(35)
|
(40)
|
(43)
|
(31)
|
(37)
|
(30)
|
(21)
|
(17)
|
(14)
|
(12)
|
(10)
|
(10)
|
(11)
|
(13)
|
(13)
|
(11)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(16)
|
(16)
|
(13)
|
(10)
|
(9)
|
(14)
|
(12)
|
(14)
|
(15)
|
(10)
|
(8)
|
(10)
|
(9)
|
(10)
|
(7)
|
(7)
|
(6)
|
(4)
|
10
|
(6)
|
(8)
|
(10)
|
8
|
(7)
|
(4)
|
(5)
|
37
|
(3)
|
(4)
|
(2)
|
18
|
(3)
|
(4)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
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
|
(3)
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
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 |
6
|
25
|
25
|
27
|
12
|
31
|
33
|
39
|
28
|
40
|
38
|
28
|
18
|
23
|
22
|
25
|
8
|
17
|
15
|
16
|
18
|
20
|
23
|
23
|
20
|
27
|
36
|
42
|
50
|
52
|
44
|
41
|
45
|
40
|
42
|
41
|
20
|
27
|
20
|
13
|
15
|
20
|
32
|
38
|
54
|
47
|
38
|
36
|
10
|
14
|
11
|
9
|
(1)
|
9
|
17
|
20
|
5
|
32
|
35
|
36
|
(1)
|
38
|
28
|
24
|
(1)
|
17
|
16
|
16
|
|
| Pre-Tax Income |
152
N/A
|
208
+37%
|
265
+27%
|
308
+16%
|
321
+4%
|
308
-4%
|
306
-1%
|
303
-1%
|
285
-6%
|
259
-9%
|
211
-18%
|
167
-21%
|
186
+12%
|
202
+9%
|
254
+26%
|
258
+1%
|
229
-11%
|
211
-8%
|
149
-29%
|
149
N/A
|
163
+9%
|
160
-2%
|
169
+6%
|
154
-9%
|
197
+28%
|
209
+6%
|
249
+20%
|
284
+14%
|
271
-4%
|
257
-5%
|
191
-26%
|
140
-27%
|
102
-27%
|
35
-66%
|
15
-57%
|
2
-86%
|
50
+2 257%
|
69
+38%
|
82
+20%
|
102
+24%
|
13
-88%
|
34
+166%
|
85
+153%
|
145
+72%
|
177
+21%
|
207
+17%
|
213
+3%
|
169
-20%
|
154
-9%
|
128
-17%
|
100
-22%
|
96
-4%
|
96
-1%
|
95
0%
|
94
-1%
|
102
+8%
|
127
+25%
|
115
-10%
|
108
-6%
|
36
-67%
|
26
-27%
|
36
+36%
|
27
-26%
|
34
+27%
|
13
-60%
|
16
+17%
|
25
+62%
|
82
+222%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(55)
|
(76)
|
(94)
|
(108)
|
(107)
|
(102)
|
(101)
|
(100)
|
(90)
|
(81)
|
(65)
|
(50)
|
(61)
|
(66)
|
(83)
|
(84)
|
(83)
|
(78)
|
(59)
|
(59)
|
(50)
|
(49)
|
(52)
|
(47)
|
(66)
|
(70)
|
(80)
|
(91)
|
(92)
|
(85)
|
(62)
|
(41)
|
(20)
|
(1)
|
4
|
2
|
(8)
|
(11)
|
(16)
|
(17)
|
19
|
14
|
(2)
|
(20)
|
(52)
|
(64)
|
(70)
|
(59)
|
(18)
|
(7)
|
4
|
8
|
(25)
|
(24)
|
(24)
|
(26)
|
(27)
|
(24)
|
(23)
|
(5)
|
(9)
|
(12)
|
(9)
|
(11)
|
(3)
|
(4)
|
(6)
|
(20)
|
|
| Income from Continuing Operations |
97
|
132
|
171
|
200
|
214
|
206
|
205
|
203
|
194
|
178
|
146
|
117
|
125
|
136
|
171
|
173
|
146
|
133
|
91
|
90
|
113
|
111
|
117
|
107
|
131
|
139
|
169
|
192
|
179
|
172
|
129
|
99
|
82
|
33
|
19
|
4
|
41
|
58
|
66
|
85
|
32
|
47
|
83
|
125
|
125
|
142
|
143
|
111
|
136
|
121
|
104
|
104
|
71
|
71
|
70
|
76
|
100
|
90
|
86
|
32
|
17
|
24
|
17
|
23
|
10
|
12
|
19
|
61
|
|
| Net Income (Common) |
97
N/A
|
132
+36%
|
171
+29%
|
200
+17%
|
214
+7%
|
206
-4%
|
205
0%
|
203
-1%
|
194
-4%
|
178
-8%
|
146
-18%
|
117
-20%
|
125
+7%
|
136
+8%
|
171
+26%
|
173
+1%
|
146
-15%
|
133
-9%
|
91
-32%
|
90
-1%
|
113
+26%
|
111
-2%
|
117
+5%
|
107
-9%
|
131
+23%
|
139
+6%
|
169
+22%
|
192
+14%
|
179
-7%
|
172
-4%
|
129
-25%
|
99
-24%
|
82
-17%
|
33
-60%
|
19
-44%
|
4
-81%
|
41
+1 039%
|
58
+41%
|
66
+15%
|
85
+28%
|
32
-63%
|
47
+50%
|
83
+75%
|
125
+51%
|
125
0%
|
142
+14%
|
143
+1%
|
111
-23%
|
136
+23%
|
121
-11%
|
104
-14%
|
104
+0%
|
71
-31%
|
71
0%
|
70
-1%
|
76
+8%
|
100
+32%
|
90
-9%
|
86
-6%
|
32
-63%
|
17
-45%
|
24
+41%
|
17
-29%
|
23
+31%
|
10
-55%
|
12
+17%
|
19
+61%
|
61
+220%
|
|
| EPS (Diluted) |
22.02
N/A
|
29.99
+36%
|
38.81
+29%
|
45.47
+17%
|
48.56
+7%
|
46.86
-4%
|
46.63
0%
|
46.22
-1%
|
44.15
-4%
|
19.97
-55%
|
16.21
-19%
|
13.1
-19%
|
14.04
+7%
|
15.23
+8%
|
19.2
+26%
|
19.43
+1%
|
16.42
-15%
|
14.88
-9%
|
10.16
-32%
|
10.1
-1%
|
12.75
+26%
|
12.48
-2%
|
13.17
+6%
|
12.04
-9%
|
14.73
+22%
|
15.57
+6%
|
19.03
+22%
|
21.61
+14%
|
20.15
-7%
|
19.35
-4%
|
14.52
-25%
|
11.21
-23%
|
9.24
-18%
|
3.74
-60%
|
2.11
-44%
|
0.41
-81%
|
4.62
+1 027%
|
6.49
+40%
|
7.53
+16%
|
9.62
+28%
|
3.57
-63%
|
5.34
+50%
|
9.33
+75%
|
14.05
+51%
|
14.03
0%
|
16
+14%
|
16.08
+0%
|
12.41
-23%
|
15.32
+23%
|
13.57
-11%
|
11.69
-14%
|
11.67
0%
|
8.02
-31%
|
7.98
0%
|
7.92
-1%
|
8.54
+8%
|
11.25
+32%
|
10.19
-9%
|
9.62
-6%
|
3.55
-63%
|
1.94
-45%
|
2.74
+41%
|
1.94
-29%
|
2.54
+31%
|
1.15
-55%
|
1.33
+16%
|
2.15
+62%
|
6.89
+220%
|
|