Cosmos Pharmaceutical Corp
TSE:3349

Watchlist Manager
Cosmos Pharmaceutical Corp Logo
Cosmos Pharmaceutical Corp
TSE:3349
Watchlist
Price: 7 728 JPY 4.24% Market Closed
Market Cap: 618.2B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+32%
5Y
+44%
10Y
+147%
Operating Income
+
3Y
+34%
5Y
+24%
10Y
+128%
Net Income
+
3Y
+33%
5Y
+30%
10Y
+151%

Earnings Waterfall
Cosmos Pharmaceutical Corp

Revenue
1T JPY
Cost of Revenue
-806.1B JPY
Gross Profit
215.9B JPY
Operating Expenses
-175.4B JPY
Operating Income
40.5B JPY
Other Expenses
-9.5B JPY
Net Income
31B JPY

Income Statement
Cosmos Pharmaceutical Corp

Rotate your device to view
Income Statement
Currency: JPY
Aug-2005 Nov-2005 Feb-2006 Aug-2006 Nov-2006 Feb-2007 Aug-2007 Nov-2007 Feb-2008 Aug-2008 Nov-2008 Feb-2009 Aug-2009 Nov-2009 Feb-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
25
0
0
21
0
0
28
0
0
27
0
0
33
0
0
33
62
89
116
106
98
90
81
74
68
62
57
52
50
50
50
51
52
52
55
58
67
81
91
101
103
100
98
96
93
90
88
85
82
80
77
75
73
71
69
66
65
63
60
58
56
54
52
51
48
46
51
57
63
70
99
130
161
191
0
0
Revenue
62 981
N/A
69 938
+11%
76 424
+9%
81 837
+7%
87 093
+6%
92 495
+6%
96 627
+4%
101 571
+5%
108 164
+6%
116 015
+7%
122 622
+6%
129 191
+5%
137 614
+7%
146 304
+6%
151 545
+4%
159 449
+5%
165 255
+4%
173 709
+5%
237 174
+37%
246 256
+4%
255 267
+4%
266 191
+4%
279 021
+5%
292 714
+5%
305 278
+4%
317 522
+4%
329 313
+4%
340 843
+4%
349 966
+3%
360 162
+3%
371 825
+3%
382 823
+3%
392 527
+3%
402 690
+3%
408 466
+1%
414 046
+1%
423 817
+2%
433 328
+2%
447 273
+3%
463 517
+4%
477 739
+3%
490 037
+3%
502 732
+3%
514 880
+2%
526 523
+2%
542 936
+3%
557 999
+3%
572 807
+3%
585 536
+2%
597 715
+2%
611 137
+2%
622 103
+2%
638 034
+3%
653 527
+2%
684 403
+5%
709 064
+4%
723 309
+2%
733 223
+1%
726 424
-1%
726 672
+0%
733 387
+1%
743 612
+1%
755 414
+2%
772 127
+2%
788 292
+2%
802 831
+2%
827 697
+3%
863 228
+4%
900 111
+4%
936 706
+4%
964 989
+3%
985 177
+2%
994 495
+1%
1 001 946
+1%
1 011 390
+1%
1 021 943
+1%
Gross Profit
Cost of Revenue
(48 752)
(54 257)
(59 560)
(63 577)
(67 822)
(71 900)
(75 227)
(78 874)
(84 163)
(91 905)
(97 814)
(103 846)
(109 743)
(116 866)
(122 127)
(128 914)
(134 214)
(140 532)
(191 672)
(198 976)
(206 059)
(215 020)
(226 035)
(237 321)
(247 802)
(258 131)
(267 527)
(276 513)
(282 835)
(290 754)
(301 268)
(311 438)
(319 477)
(327 815)
(330 391)
(333 599)
(341 614)
(348 821)
(360 420)
(372 666)
(383 589)
(392 372)
(402 688)
(412 577)
(422 626)
(436 534)
(447 681)
(459 531)
(468 775)
(478 364)
(489 353)
(497 933)
(511 642)
(523 343)
(549 419)
(568 888)
(579 286)
(587 636)
(581 313)
(581 810)
(587 706)
(595 877)
(603 966)
(616 375)
(627 825)
(638 527)
(658 979)
(689 790)
(721 674)
(752 633)
(776 683)
(789 321)
(793 047)
(794 096)
(798 109)
(806 050)
Gross Profit
14 229
N/A
15 681
+10%
16 864
+8%
18 260
+8%
19 271
+6%
20 595
+7%
21 400
+4%
22 697
+6%
24 001
+6%
24 110
+0%
24 808
+3%
25 345
+2%
27 871
+10%
29 438
+6%
29 418
0%
30 535
+4%
31 041
+2%
33 177
+7%
45 502
+37%
47 280
+4%
49 208
+4%
51 171
+4%
52 986
+4%
55 393
+5%
57 476
+4%
59 391
+3%
61 786
+4%
64 330
+4%
67 131
+4%
69 408
+3%
70 557
+2%
71 385
+1%
73 050
+2%
74 875
+2%
78 075
+4%
80 447
+3%
82 203
+2%
84 507
+3%
86 853
+3%
90 851
+5%
94 150
+4%
97 665
+4%
100 044
+2%
102 303
+2%
103 897
+2%
106 402
+2%
110 318
+4%
113 276
+3%
116 761
+3%
119 351
+2%
121 784
+2%
124 170
+2%
126 392
+2%
130 184
+3%
134 984
+4%
140 176
+4%
144 023
+3%
145 587
+1%
145 111
0%
144 862
0%
145 681
+1%
147 735
+1%
151 448
+3%
155 752
+3%
160 467
+3%
164 304
+2%
168 718
+3%
173 438
+3%
178 437
+3%
184 073
+3%
188 306
+2%
195 856
+4%
201 448
+3%
207 850
+3%
213 281
+3%
215 893
+1%
Operating Income
Operating Expenses
(12 277)
(13 338)
(14 423)
(15 727)
(16 933)
(18 115)
(19 008)
(20 349)
(21 667)
(22 339)
(22 477)
(22 758)
(23 436)
(23 894)
(24 132)
(24 602)
(25 265)
(25 985)
(35 462)
(36 262)
(37 253)
(38 383)
(39 657)
(41 051)
(42 690)
(44 341)
(46 257)
(48 467)
(50 487)
(52 166)
(53 850)
(55 563)
(57 140)
(59 424)
(60 995)
(62 734)
(64 602)
(66 123)
(68 205)
(70 399)
(72 773)
(75 065)
(77 807)
(80 607)
(83 248)
(85 761)
(87 569)
(89 790)
(91 977)
(94 355)
(97 009)
(99 367)
(101 979)
(104 000)
(105 890)
(107 450)
(108 602)
(109 917)
(111 964)
(113 814)
(115 847)
(118 701)
(121 652)
(125 612)
(130 265)
(134 238)
(138 590)
(143 220)
(147 858)
(152 374)
(156 805)
(161 765)
(165 439)
(168 460)
(172 877)
(175 424)
Selling, General & Administrative
(12 277)
(13 338)
(14 423)
(15 727)
(16 933)
(18 115)
(19 008)
(20 349)
(21 667)
(22 339)
(22 477)
(22 758)
(23 436)
(23 894)
(24 132)
(24 602)
(25 265)
(25 985)
(33 187)
(36 262)
(37 253)
(38 383)
(36 626)
(41 051)
(42 689)
(44 340)
(42 087)
(48 465)
(50 487)
(52 165)
(48 517)
(55 562)
(57 138)
(59 423)
(54 095)
(62 731)
(64 600)
(66 121)
(59 442)
(70 399)
(72 773)
(75 065)
(68 097)
(80 607)
(83 247)
(85 759)
(76 680)
(89 789)
(91 976)
(94 355)
(85 050)
(99 366)
(101 978)
(103 999)
(93 347)
(107 450)
(108 601)
(109 916)
(99 163)
(113 814)
(115 848)
(118 702)
(107 756)
(125 612)
(130 264)
(134 238)
(122 807)
(143 218)
(147 856)
(152 372)
(138 536)
(161 764)
(165 440)
(168 459)
(152 430)
(175 424)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 275)
0
0
0
(3 031)
0
0
0
(4 169)
0
0
0
(5 332)
0
0
0
(6 898)
0
0
0
(8 763)
0
0
0
(9 709)
0
0
0
(10 888)
0
0
0
(11 958)
0
0
0
(12 543)
0
0
0
(12 801)
0
0
0
(13 895)
0
0
0
(15 782)
0
0
0
(18 268)
0
0
0
(20 447)
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
(1)
(1)
(1)
(2)
0
(1)
(1)
(1)
(2)
(1)
(2)
(3)
(2)
0
0
0
0
0
(1)
0
0
(2)
(1)
(1)
(1)
0
(1)
(1)
0
(1)
0
0
(1)
0
0
0
0
1
(1)
0
(1)
0
(1)
(2)
(2)
(2)
(1)
(1)
1
(1)
0
0
Operating Income
1 952
N/A
2 343
+20%
2 441
+4%
2 533
+4%
2 338
-8%
2 480
+6%
2 392
-4%
2 348
-2%
2 334
-1%
1 771
-24%
2 331
+32%
2 587
+11%
4 435
+71%
5 544
+25%
5 286
-5%
5 933
+12%
5 776
-3%
7 192
+25%
10 040
+40%
11 018
+10%
11 955
+9%
12 788
+7%
13 329
+4%
14 342
+8%
14 786
+3%
15 050
+2%
15 529
+3%
15 863
+2%
16 644
+5%
17 242
+4%
16 707
-3%
15 822
-5%
15 910
+1%
15 451
-3%
17 080
+11%
17 713
+4%
17 601
-1%
18 384
+4%
18 648
+1%
20 452
+10%
21 377
+5%
22 600
+6%
22 237
-2%
21 696
-2%
20 649
-5%
20 641
0%
22 749
+10%
23 486
+3%
24 784
+6%
24 996
+1%
24 775
-1%
24 803
+0%
24 413
-2%
26 184
+7%
29 094
+11%
32 726
+12%
35 421
+8%
35 670
+1%
33 147
-7%
31 048
-6%
29 834
-4%
29 034
-3%
29 796
+3%
30 140
+1%
30 202
+0%
30 066
0%
30 128
+0%
30 218
+0%
30 579
+1%
31 699
+4%
31 501
-1%
34 091
+8%
36 009
+6%
39 390
+9%
40 404
+3%
40 469
+0%
Pre-Tax Income
Interest Income Expense
(33)
(45)
(37)
(29)
(29)
(26)
(25)
(26)
(23)
(12)
(4)
(4)
(16)
(21)
(28)
(26)
(18)
(8)
(6)
3
12
21
28
34
37
41
45
49
50
48
47
45
43
43
38
34
25
9
0
(11)
(15)
(12)
(13)
(13)
(11)
(10)
(10)
(9)
(7)
(7)
(5)
(4)
(5)
(5)
(4)
(3)
(4)
(4)
(3)
(3)
(2)
(1)
0
0
2
3
(4)
(11)
(18)
(25)
(55)
(85)
(116)
(144)
(206)
(251)
Non-Reccuring Items
(103)
(58)
(49)
(3)
(7)
(23)
70
73
87
(12)
(19)
(19)
(23)
(15)
(18)
(437)
(437)
(433)
(464)
(73)
(107)
(107)
(119)
(159)
(140)
(173)
(135)
(116)
(169)
(171)
223
206
267
859
392
526
501
297
(195)
(164)
667
535
1 146
998
142
(85)
(87)
(431)
(232)
(197)
(154)
110
(92)
(160)
(1 161)
(1 295)
(1 322)
(1 299)
(1 429)
(1 280)
(1 227)
(1 054)
(78)
(34)
(89)
(270)
(313)
(332)
(310)
(200)
(655)
(819)
(857)
(1 193)
(788)
(661)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
0
0
0
0
0
0
(37)
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
4 190
0
265
265
265
0
0
0
0
0
0
75
75
0
0
0
0
0
Total Other Income
167
322
324
402
443
498
512
489
484
478
546
593
627
618
752
775
830
750
1 037
1 017
1 018
1 063
1 160
1 243
1 303
1 280
1 213
1 183
1 231
1 357
1 439
1 515
1 542
1 875
1 910
2 074
2 158
1 942
2 043
2 029
2 197
2 279
2 367
2 477
2 499
2 500
2 515
2 472
2 386
2 302
2 523
2 473
2 497
2 629
2 473
2 529
2 583
6 744
2 691
7 061
7 141
3 044
3 065
3 310
3 061
3 084
2 962
2 953
2 971
2 934
2 853
2 962
2 913
2 910
2 962
2 837
Pre-Tax Income
1 983
N/A
2 562
+29%
2 679
+5%
2 903
+8%
2 745
-5%
2 929
+7%
2 949
+1%
2 884
-2%
2 882
0%
2 224
-23%
2 853
+28%
3 156
+11%
5 023
+59%
6 126
+22%
5 992
-2%
6 245
+4%
6 151
-2%
7 501
+22%
10 570
+41%
11 965
+13%
12 878
+8%
13 765
+7%
14 398
+5%
15 460
+7%
15 986
+3%
16 198
+1%
16 652
+3%
16 979
+2%
17 756
+5%
18 476
+4%
18 416
0%
17 588
-4%
17 762
+1%
18 228
+3%
19 420
+7%
20 347
+5%
20 285
0%
20 632
+2%
20 496
-1%
22 306
+9%
24 226
+9%
25 402
+5%
25 737
+1%
25 158
-2%
23 279
-7%
23 046
-1%
25 167
+9%
25 518
+1%
26 931
+6%
27 094
+1%
27 139
+0%
27 382
+1%
26 813
-2%
28 648
+7%
30 402
+6%
33 957
+12%
36 678
+8%
41 111
+12%
38 596
-6%
36 826
-5%
36 011
-2%
31 288
-13%
33 048
+6%
33 416
+1%
33 176
-1%
32 883
-1%
32 773
0%
32 828
+0%
33 222
+1%
34 483
+4%
33 719
-2%
36 149
+7%
37 949
+5%
40 963
+8%
42 372
+3%
42 394
+0%
Net Income
Tax Provision
(853)
(1 191)
(1 168)
(1 359)
(1 211)
(1 397)
(1 393)
(1 360)
(1 373)
(1 069)
(1 379)
(1 481)
(2 300)
(2 783)
(2 719)
(2 863)
(2 846)
(3 477)
(4 831)
(5 446)
(5 849)
(6 361)
(6 661)
(7 001)
(7 149)
(7 034)
(7 255)
(7 429)
(7 781)
(8 109)
(7 815)
(7 395)
(7 474)
(7 555)
(7 725)
(7 995)
(7 810)
(7 894)
(8 061)
(8 628)
(9 246)
(9 589)
(7 522)
(6 918)
(5 966)
(5 537)
(7 534)
(7 639)
(8 074)
(8 127)
(7 954)
(8 033)
(7 862)
(8 432)
(8 967)
(10 080)
(10 942)
(12 334)
(11 439)
(10 916)
(10 680)
(9 257)
(9 892)
(10 022)
(9 967)
(9 898)
(8 975)
(9 004)
(9 135)
(9 611)
(9 265)
(10 059)
(10 654)
(11 523)
(11 393)
(11 387)
Income from Continuing Operations
1 130
1 371
1 511
1 544
1 534
1 532
1 556
1 524
1 509
1 155
1 474
1 675
2 723
3 343
3 273
3 382
3 305
4 024
5 739
6 519
7 029
7 404
7 737
8 459
8 837
9 164
9 397
9 550
9 975
10 367
10 601
10 193
10 288
10 673
11 695
12 352
12 475
12 738
12 435
13 678
14 980
15 813
18 215
18 240
17 313
17 509
17 633
17 879
18 857
18 967
19 185
19 349
18 951
20 216
21 435
23 877
25 736
28 777
27 157
25 910
25 331
22 031
23 156
23 394
23 209
22 985
23 798
23 824
24 087
24 872
24 454
26 090
27 295
29 440
30 979
31 007
Net Income (Common)
1 123
N/A
1 366
+22%
1 508
+10%
1 542
+2%
1 529
-1%
1 529
N/A
1 552
+2%
1 522
-2%
1 505
-1%
1 153
-23%
1 470
+27%
1 673
+14%
2 719
+63%
3 340
+23%
3 271
-2%
3 381
+3%
3 301
-2%
4 017
+22%
5 737
+43%
6 517
+14%
7 031
+8%
7 409
+5%
7 737
+4%
8 461
+9%
8 838
+4%
9 165
+4%
9 396
+3%
9 549
+2%
9 975
+4%
10 366
+4%
10 600
+2%
10 193
-4%
10 286
+1%
10 671
+4%
11 694
+10%
12 350
+6%
12 474
+1%
12 738
+2%
12 435
-2%
13 679
+10%
14 981
+10%
15 812
+6%
18 215
+15%
18 239
+0%
17 313
-5%
17 510
+1%
17 633
+1%
17 880
+1%
18 857
+5%
18 966
+1%
19 185
+1%
19 349
+1%
18 951
-2%
20 217
+7%
21 435
+6%
23 876
+11%
25 736
+8%
28 777
+12%
27 156
-6%
25 909
-5%
25 329
-2%
22 030
-13%
23 155
+5%
23 393
+1%
23 209
-1%
22 983
-1%
23 797
+4%
23 824
+0%
24 085
+1%
24 871
+3%
24 454
-2%
26 089
+7%
27 295
+5%
29 440
+8%
30 978
+5%
31 006
+0%
EPS (Diluted)
62.38
N/A
75.88
+22%
75.4
-1%
77.09
+2%
76.45
-1%
76.47
+0%
77.59
+1%
76.09
-2%
75.25
-1%
57.65
-23%
73.5
+27%
83.65
+14%
135.94
+63%
167
+23%
163.55
-2%
169.05
+3%
165.05
-2%
200.85
+22%
286.85
+43%
325.85
+14%
351.55
+8%
370.45
+5%
386.85
+4%
423.05
+9%
441.9
+4%
458.25
+4%
469.8
+3%
477.45
+2%
498.75
+4%
518.29
+4%
530
+2%
509.65
-4%
514.29
+1%
533.54
+4%
295.31
-45%
617.5
+109%
623.7
+1%
636.9
+2%
314.02
-51%
683.95
+118%
749.05
+10%
790.6
+6%
459.98
-42%
911.95
+98%
865.65
-5%
875.5
+1%
445.29
-49%
894
+101%
952.39
+7%
478.94
-50%
484.48
+1%
488.62
+1%
478.57
-2%
510.54
+7%
541.3
+6%
602.94
+11%
649.91
+8%
726.71
+12%
685.77
-6%
654.28
-5%
639.64
-2%
556.33
-13%
292.37
-47%
590.75
+102%
586.1
-1%
580.4
-1%
300.48
-48%
601.63
+100%
303.92
-49%
313.79
+3%
308.61
-2%
329.18
+7%
344.38
+5%
371.45
+8%
390.85
+5%
391.21
+0%

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 301,900+ 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

© 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.