Zeon Corp
TSE:4205

Watchlist Manager
Zeon Corp Logo
Zeon Corp
TSE:4205
Watchlist
Price: 1 843.5 JPY 1.54% Market Closed
Market Cap: 384.8B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+9%
5Y
+40%
10Y
+35%
Operating Income
+
3Y
-20%
5Y
+51%
10Y
+6%
Net Income
+
3Y
+12%
5Y
+115%
10Y
+72%

Earnings Waterfall
Zeon Corp

Revenue
413.8B JPY
Cost of Revenue
-295B JPY
Gross Profit
118.8B JPY
Operating Expenses
-87.1B JPY
Operating Income
31.7B JPY
Other Expenses
4.5B JPY
Net Income
36.2B JPY

Income Statement
Zeon Corp

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Interest Expense
155
0
0
203
0
0
331
0
0
390
0
0
337
0
0
296
594
875
1 147
1 117
1 085
1 064
1 042
1 023
1 008
980
934
879
812
752
724
738
758
751
721
662
620
610
617
615
577
515
455
399
358
342
323
296
263
230
200
172
158
144
139
138
136
140
137
136
135
132
130
128
114
101
85
71
71
68
68
74
95
127
157
0
0
Revenue
179 319
N/A
185 053
+3%
192 566
+4%
198 003
+3%
206 437
+4%
210 150
+2%
215 828
+3%
217 485
+1%
223 668
+3%
226 543
+1%
234 298
+3%
223 635
-5%
194 551
-13%
169 754
-13%
161 666
-5%
181 934
+13%
193 979
+7%
201 682
+4%
270 383
+34%
269 535
0%
269 437
0%
268 120
0%
262 842
-2%
261 299
-1%
255 975
-2%
250 012
-2%
250 763
+0%
258 013
+3%
271 933
+5%
287 688
+6%
296 427
+3%
298 805
+1%
301 415
+1%
305 452
+1%
307 524
+1%
308 662
+0%
306 589
-1%
299 658
-2%
295 647
-1%
289 692
-2%
283 421
-2%
281 584
-1%
287 624
+2%
300 401
+4%
314 095
+5%
328 031
+4%
332 682
+1%
333 579
+0%
335 041
+0%
336 215
+0%
337 499
+0%
336 245
0%
331 826
-1%
325 502
-2%
321 966
-1%
309 040
-4%
296 023
-4%
295 717
0%
301 961
+2%
319 640
+6%
343 621
+8%
354 413
+3%
361 730
+2%
372 135
+3%
380 072
+2%
387 179
+2%
388 614
+0%
382 965
-1%
376 639
-2%
378 215
+0%
382 279
+1%
396 457
+4%
410 187
+3%
413 906
+1%
420 647
+2%
417 625
-1%
413 768
-1%
Gross Profit
Cost of Revenue
(134 093)
(136 586)
(142 326)
(146 646)
(153 098)
(153 559)
(156 999)
(159 607)
(168 251)
(173 005)
(183 762)
(174 889)
(156 300)
(136 436)
(128 340)
(134 529)
(138 909)
(143 453)
(192 690)
(189 905)
(188 753)
(187 963)
(186 296)
(189 522)
(187 951)
(182 876)
(180 624)
(184 496)
(193 284)
(205 355)
(213 307)
(217 487)
(220 178)
(223 366)
(224 887)
(223 588)
(220 325)
(213 343)
(208 460)
(203 581)
(199 591)
(197 629)
(200 699)
(209 845)
(218 710)
(227 532)
(231 410)
(232 747)
(234 010)
(237 246)
(240 757)
(239 582)
(237 009)
(233 170)
(230 055)
(221 848)
(210 950)
(206 340)
(204 409)
(210 866)
(226 695)
(234 095)
(241 371)
(250 967)
(257 914)
(267 537)
(278 971)
(279 189)
(278 764)
(281 112)
(279 769)
(288 729)
(296 461)
(297 817)
(302 414)
(296 437)
(294 967)
Gross Profit
45 226
N/A
48 467
+7%
50 240
+4%
51 357
+2%
53 339
+4%
56 591
+6%
58 829
+4%
57 878
-2%
55 417
-4%
53 538
-3%
50 536
-6%
48 746
-4%
38 251
-22%
33 318
-13%
33 326
+0%
47 405
+42%
55 070
+16%
58 229
+6%
77 693
+33%
79 630
+2%
80 684
+1%
80 157
-1%
76 546
-5%
71 777
-6%
68 024
-5%
67 136
-1%
70 139
+4%
73 517
+5%
78 649
+7%
82 333
+5%
83 120
+1%
81 318
-2%
81 237
0%
82 086
+1%
82 637
+1%
85 074
+3%
86 264
+1%
86 315
+0%
87 187
+1%
86 111
-1%
83 830
-3%
83 955
+0%
86 925
+4%
90 556
+4%
95 385
+5%
100 499
+5%
101 272
+1%
100 832
0%
101 031
+0%
98 969
-2%
96 742
-2%
96 663
0%
94 817
-2%
92 332
-3%
91 911
0%
87 192
-5%
85 073
-2%
89 377
+5%
97 552
+9%
108 774
+12%
116 926
+7%
120 318
+3%
120 359
+0%
121 168
+1%
122 158
+1%
119 642
-2%
109 643
-8%
103 776
-5%
97 875
-6%
97 103
-1%
102 510
+6%
107 728
+5%
113 726
+6%
116 089
+2%
118 233
+2%
121 188
+2%
118 801
-2%
Operating Income
Operating Expenses
(31 170)
(31 430)
(31 445)
(32 537)
(33 724)
(35 190)
(36 020)
(36 153)
(36 478)
(35 995)
(35 504)
(34 698)
(32 493)
(31 285)
(30 083)
(30 865)
(31 149)
(31 479)
(42 795)
(43 616)
(43 891)
(44 274)
(45 246)
(45 707)
(46 619)
(47 350)
(47 773)
(48 917)
(50 646)
(52 206)
(53 849)
(54 529)
(54 183)
(54 004)
(54 931)
(55 691)
(56 461)
(57 408)
(57 682)
(57 266)
(57 381)
(56 832)
(56 512)
(57 268)
(58 191)
(60 942)
(62 697)
(63 442)
(64 241)
(63 935)
(63 772)
(63 758)
(64 686)
(64 683)
(65 979)
(65 144)
(64 117)
(63 784)
(64 253)
(65 849)
(68 568)
(71 693)
(76 081)
(80 061)
(82 696)
(83 989)
(82 696)
(81 506)
(81 895)
(82 391)
(82 670)
(84 924)
(86 450)
(87 823)
(89 253)
(89 118)
(87 081)
Selling, General & Administrative
(31 170)
(31 430)
(31 445)
(32 537)
(28 385)
(35 190)
(36 020)
(35 319)
(36 478)
(33 142)
(36 075)
(26 138)
(24 673)
(23 741)
(23 274)
(23 936)
(24 293)
(24 484)
(32 865)
(35 608)
(37 962)
(40 615)
(33 317)
(44 887)
(45 743)
(46 330)
(34 547)
(47 733)
(49 655)
(51 308)
(40 558)
(53 892)
(53 561)
(53 419)
(40 764)
(55 183)
(56 013)
(57 045)
(43 183)
(57 050)
(57 275)
(56 747)
(42 925)
(57 129)
(57 929)
(60 664)
(47 289)
(63 210)
(64 078)
(63 749)
(47 115)
(63 648)
(64 629)
(64 666)
(50 533)
(65 103)
(64 076)
(63 743)
(49 886)
(65 811)
(68 480)
(71 575)
(60 058)
(79 875)
(82 492)
(83 779)
(64 884)
(81 209)
(81 420)
(81 773)
(63 777)
(84 301)
(85 884)
(87 402)
(70 689)
(88 780)
(86 932)
Research & Development
0
0
0
0
0
0
0
0
0
(2 913)
(5 684)
(8 666)
(7 888)
(7 363)
(6 595)
(6 656)
(6 823)
(6 959)
(9 532)
0
0
0
(11 106)
0
0
0
(11 895)
0
0
0
(12 661)
0
0
0
(13 627)
0
0
0
(14 148)
0
0
0
(13 233)
0
0
0
(15 103)
0
0
0
(16 480)
0
0
0
(15 274)
0
0
0
(14 258)
0
0
0
(15 869)
0
0
0
(17 580)
0
0
0
(18 233)
0
0
0
(18 224)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
60
82
106
68
(181)
(214)
(273)
(33)
(36)
(398)
(672)
(1 006)
(1 086)
(823)
(820)
(877)
(1 020)
(1 330)
(1 183)
(989)
(897)
(630)
(638)
(622)
(585)
(539)
(505)
(447)
(363)
(351)
0
0
0
(354)
(140)
(263)
(278)
(306)
(232)
(163)
(148)
(177)
0
0
0
(172)
(41)
0
0
(109)
(38)
(88)
(118)
(154)
(186)
(203)
(209)
(232)
(297)
(476)
(618)
(660)
(623)
(565)
(421)
(341)
(339)
0
Other Operating Expenses
0
0
0
0
(5 339)
0
0
(834)
0
0
6 173
0
0
0
0
0
0
0
0
(7 336)
(4 923)
(2 573)
0
0
1
0
(1)
0
0
0
0
1
0
0
0
(3)
(1)
0
0
(216)
(106)
(85)
0
0
1
0
1
0
0
(38)
0
(110)
(57)
(17)
0
0
(41)
(41)
0
0
0
0
0
0
(1)
(1)
0
0
1
0
0
0
(1)
0
1
0
(149)
Operating Income
14 056
N/A
17 037
+21%
18 795
+10%
18 820
+0%
19 615
+4%
21 401
+9%
22 809
+7%
21 725
-5%
18 939
-13%
17 543
-7%
15 032
-14%
14 048
-7%
5 758
-59%
2 033
-65%
3 243
+60%
16 540
+410%
23 921
+45%
26 750
+12%
34 898
+30%
36 014
+3%
36 793
+2%
35 883
-2%
31 300
-13%
26 070
-17%
21 405
-18%
19 786
-8%
22 366
+13%
24 600
+10%
28 003
+14%
30 127
+8%
29 271
-3%
26 789
-8%
27 054
+1%
28 082
+4%
27 706
-1%
29 383
+6%
29 803
+1%
28 907
-3%
29 505
+2%
28 845
-2%
26 449
-8%
27 123
+3%
30 413
+12%
33 288
+9%
37 194
+12%
39 557
+6%
38 575
-2%
37 390
-3%
36 790
-2%
35 034
-5%
32 970
-6%
32 905
0%
30 131
-8%
27 649
-8%
25 932
-6%
22 048
-15%
20 956
-5%
25 593
+22%
33 299
+30%
42 925
+29%
48 358
+13%
48 625
+1%
44 278
-9%
41 107
-7%
39 462
-4%
35 653
-10%
26 947
-24%
22 270
-17%
15 980
-28%
14 712
-8%
19 840
+35%
22 804
+15%
27 276
+20%
28 266
+4%
28 980
+3%
32 070
+11%
31 720
-1%
Pre-Tax Income
Interest Income Expense
336
2 237
247
253
(1 937)
52
11
18
32
778
38
(1 314)
(2 007)
(1 677)
(98)
(1 436)
(1 685)
(2 081)
(1 822)
(747)
(1 068)
(684)
(329)
(926)
(93)
681
1 634
2 237
2 573
3 012
2 969
1 085
2 117
1 525
1 613
2 459
1 343
717
1 714
(365)
(240)
1 291
656
3 133
3 730
2 708
2 546
2 849
3 227
2 513
2 610
1 815
1 464
2 292
2 329
2 789
2 505
1 840
3 526
3 447
3 347
4 264
4 498
5 776
7 204
5 480
7 020
7 058
9 716
19 126
31 505
32 662
26 962
25 020
12 201
8 939
27 606
Non-Reccuring Items
(3 453)
(4 176)
(1 529)
(1 049)
399
(685)
(554)
(661)
(979)
(689)
(896)
(1 426)
(2 280)
(1 602)
(995)
(1 781)
(2 468)
(2 136)
(2 463)
(1 302)
(1 090)
(1 369)
(205)
(192)
(1 251)
555
(1 648)
(1 111)
(659)
(936)
112
489
(407)
(1 243)
(1 309)
(1 088)
(189)
(4 980)
(5 432)
(5 224)
(5 932)
(59)
(246)
(527)
131
(17 315)
(16 570)
(15 856)
(15 335)
(7 565)
(8 654)
(8 662)
(8 660)
(82)
(729)
(724)
(718)
(719)
(220)
(341)
(380)
(440)
(2 547)
(2 913)
(2 474)
(7 921)
(19 657)
(19 216)
(19 974)
(15 519)
(7 887)
(8 893)
(9 476)
(11 159)
(7 628)
(7 117)
(8 606)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(180)
(399)
(464)
(305)
(144)
(92)
(997)
(853)
(856)
(589)
440
262
211
511
(196)
85
305
321
119
(135)
(408)
11
333
334
276
342
(453)
(513)
(455)
(456)
(568)
(574)
(604)
(630)
(613)
(624)
(564)
(17)
(542)
(454)
(494)
(629)
(563)
(620)
(624)
(536)
(441)
(369)
(294)
(394)
(428)
(585)
(618)
(696)
(682)
(487)
(482)
(342)
(344)
(466)
(719)
(675)
(679)
(611)
(794)
(803)
(827)
(989)
Total Other Income
298
(740)
(484)
(795)
502
(134)
349
(1 621)
(1 095)
(1 255)
1 116
478
490
604
545
588
260
207
222
364
537
576
127
318
357
776
750
2 390
2 478
2 080
165
275
306
458
1 439
1 717
1 549
1 665
934
912
885
507
735
420
467
431
319
(265)
(309)
(205)
747
614
505
600
484
376
244
785
1 947
2 061
2 378
1 756
693
470
625
342
499
509
193
441
1 066
1 010
1 097
897
165
(44)
(742)
Pre-Tax Income
11 237
N/A
14 358
+28%
17 029
+19%
17 229
+1%
18 579
+8%
20 634
+11%
22 615
+10%
19 461
-14%
16 897
-13%
16 197
-4%
14 891
-8%
11 322
-24%
1 656
-85%
(786)
N/A
2 603
N/A
12 914
+396%
19 175
+48%
21 884
+14%
30 246
+38%
34 769
+15%
35 434
+2%
34 617
-2%
31 404
-9%
25 074
-20%
20 503
-18%
22 103
+8%
23 423
+6%
28 235
+21%
32 260
+14%
33 875
+5%
32 528
-4%
28 971
-11%
29 404
+1%
29 098
-1%
29 791
+2%
32 018
+7%
31 993
0%
25 854
-19%
26 265
+2%
23 600
-10%
20 588
-13%
28 258
+37%
30 928
+9%
35 701
+15%
40 898
+15%
24 817
-39%
24 853
+0%
23 576
-5%
23 919
+1%
29 283
+22%
27 044
-8%
26 109
-3%
22 820
-13%
29 835
+31%
27 480
-8%
24 048
-12%
22 618
-6%
27 205
+20%
38 158
+40%
47 664
+25%
53 118
+11%
53 587
+1%
46 226
-14%
43 758
-5%
44 330
+1%
33 072
-25%
14 467
-56%
10 277
-29%
5 449
-47%
18 041
+231%
43 849
+143%
46 904
+7%
45 248
-4%
42 230
-7%
32 915
-22%
33 021
+0%
48 989
+48%
Net Income
Tax Provision
(5 011)
(5 739)
(6 480)
(6 237)
(7 370)
(7 995)
(8 813)
(7 585)
(6 487)
(6 870)
(6 859)
(7 182)
(3 077)
(1 481)
(1 058)
(4 605)
(6 865)
(7 752)
(11 321)
(13 015)
(13 264)
(13 248)
(11 589)
(9 478)
(7 531)
(7 315)
(8 257)
(9 836)
(11 859)
(12 851)
(12 535)
(11 269)
(11 194)
(11 217)
(10 375)
(10 853)
(10 555)
(7 604)
(7 433)
(6 510)
(4 625)
(7 072)
(7 162)
(8 883)
(10 986)
(10 835)
(11 401)
(10 458)
(10 235)
(9 688)
(8 247)
(7 921)
(7 118)
(7 085)
(7 130)
(6 246)
(5 724)
(6 129)
(10 279)
(13 246)
(14 893)
(15 620)
(12 520)
(11 332)
(11 533)
(8 475)
(3 858)
(2 653)
(2 128)
(5 096)
(12 847)
(13 460)
(12 178)
(11 801)
(6 559)
(7 450)
(12 715)
Income from Continuing Operations
6 226
8 619
10 549
10 992
11 209
12 639
13 802
11 876
10 410
9 327
8 032
4 140
(1 421)
(2 267)
1 545
8 309
12 310
14 132
18 925
21 754
22 170
21 369
19 815
15 596
12 972
14 788
15 166
18 399
20 401
21 024
19 993
17 702
18 210
17 881
19 416
21 165
21 438
18 250
18 832
17 090
15 963
21 186
23 766
26 818
29 912
13 982
13 452
13 118
13 684
19 595
18 797
18 188
15 702
22 750
20 350
17 802
16 894
21 076
27 879
34 418
38 225
37 967
33 706
32 426
32 797
24 597
10 609
7 624
3 321
12 945
31 002
33 444
33 070
30 429
26 356
25 571
36 274
Income to Minority Interest
(257)
(252)
(293)
(328)
(334)
(393)
(405)
(393)
(332)
(355)
(317)
(171)
(15)
55
(91)
(200)
(342)
(435)
(621)
(732)
(749)
(729)
(688)
(602)
(529)
(469)
(416)
(407)
(394)
(375)
(343)
(325)
(342)
(327)
(337)
(395)
(437)
(539)
(752)
(756)
(758)
(740)
(613)
(521)
(489)
(481)
(396)
(414)
(419)
(337)
(338)
(317)
(243)
(199)
(148)
(91)
(60)
(97)
(164)
(227)
(298)
(333)
(293)
(359)
(360)
(265)
(39)
77
189
250
99
10
(28)
(105)
(156)
(54)
(68)
Net Income (Common)
5 969
N/A
8 369
+40%
10 254
+23%
10 662
+4%
10 871
+2%
12 247
+13%
13 398
+9%
11 482
-14%
10 079
-12%
8 974
-11%
7 720
-14%
3 968
-49%
(1 438)
N/A
(2 217)
-54%
1 452
N/A
8 107
+458%
11 967
+48%
13 694
+14%
18 303
+34%
21 021
+15%
21 423
+2%
20 641
-4%
19 127
-7%
14 994
-22%
12 442
-17%
14 320
+15%
14 750
+3%
17 992
+22%
20 006
+11%
20 649
+3%
19 650
-5%
17 376
-12%
17 868
+3%
17 554
-2%
19 080
+9%
20 771
+9%
21 002
+1%
17 712
-16%
18 079
+2%
16 333
-10%
15 204
-7%
20 445
+34%
23 152
+13%
26 296
+14%
29 422
+12%
13 501
-54%
13 056
-3%
12 704
-3%
13 264
+4%
19 256
+45%
18 458
-4%
17 870
-3%
15 459
-13%
22 551
+46%
20 201
-10%
17 712
-12%
16 833
-5%
20 978
+25%
27 716
+32%
34 191
+23%
37 928
+11%
37 635
-1%
33 413
-11%
32 068
-4%
32 438
+1%
24 332
-25%
10 569
-57%
7 699
-27%
3 509
-54%
13 194
+276%
31 101
+136%
33 455
+8%
33 042
-1%
30 324
-8%
26 199
-14%
25 515
-3%
36 204
+42%
EPS (Diluted)
24.87
N/A
34.44
+38%
42.9
+25%
44.79
+4%
45.1
+1%
51.44
+14%
56.29
+9%
47.64
-15%
42.34
-11%
38.02
-10%
32.3
-15%
16.81
-48%
-6.1
N/A
-9.27
-52%
6.14
N/A
34.49
+462%
51.58
+50%
59.28
+15%
78.55
+33%
91
+16%
92.74
+2%
89.35
-4%
82.8
-7%
64.62
-22%
53.62
-17%
61.72
+15%
63.57
+3%
77.55
+22%
86.23
+11%
89
+3%
85.05
-4%
76.54
-10%
78.71
+3%
77.33
-2%
83.98
+9%
91.5
+9%
92.51
+1%
78.02
-16%
79.74
+2%
73.57
-8%
68.48
-7%
92.09
+34%
104.17
+13%
118.45
+14%
132.53
+12%
60.81
-54%
58.73
-3%
57.22
-3%
60.56
+6%
85.74
+42%
83.94
-2%
81.65
-3%
70.63
-13%
103.03
+46%
92.3
-10%
80.93
-12%
76.91
-5%
95.84
+25%
126.63
+32%
156.2
+23%
173.37
+11%
171.91
-1%
153.12
-11%
150.86
-1%
153.34
+2%
115.07
-25%
49.92
-57%
36.42
-27%
16.59
-54%
62.4
+276%
147.12
+136%
158.28
+8%
157.65
0%
148.94
-6%
127.37
-14%
129.34
+2%
185.58
+43%

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 307,700+ 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.