Justsystems Corp
TSE:4686

Watchlist Manager
Justsystems Corp Logo
Justsystems Corp
TSE:4686
Watchlist
Price: 5 020 JPY -0.4% Market Closed
Market Cap: 322.4B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+11%
5Y
+24%
10Y
+162%
Operating Income
+
3Y
+11%
5Y
+47%
10Y
+291%
Net Income
+
3Y
+5%
5Y
+36%
10Y
+271%

Earnings Waterfall
Justsystems Corp

Revenue
46.6B JPY
Cost of Revenue
-10B JPY
Gross Profit
36.6B JPY
Operating Expenses
-17.3B JPY
Operating Income
19.3B JPY
Other Expenses
-6.3B JPY
Net Income
13.1B JPY

Income Statement
Justsystems 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
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
27
0
0
19
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
Revenue
6 713
N/A
6 803
+1%
7 180
+6%
7 143
-1%
7 609
+7%
7 651
+1%
7 855
+3%
8 494
+8%
9 009
+6%
9 626
+7%
9 468
-2%
9 289
-2%
9 048
-3%
8 410
-7%
9 007
+7%
9 130
+1%
9 260
+1%
8 820
-5%
12 812
+45%
12 735
-1%
13 095
+3%
12 559
-4%
12 925
+3%
13 206
+2%
13 269
+0%
13 881
+5%
13 967
+1%
14 432
+3%
15 277
+6%
15 860
+4%
16 936
+7%
17 731
+5%
17 865
+1%
17 775
-1%
17 418
-2%
17 805
+2%
17 864
+0%
18 182
+2%
18 241
+0%
18 309
+0%
18 565
+1%
18 913
+2%
19 467
+3%
20 799
+7%
21 672
+4%
22 417
+3%
22 991
+3%
24 413
+6%
25 731
+5%
27 099
+5%
28 647
+6%
31 391
+10%
33 801
+8%
35 411
+5%
36 504
+3%
37 571
+3%
38 378
+2%
39 686
+3%
41 174
+4%
40 892
-1%
41 086
+0%
41 953
+2%
41 676
-1%
41 812
+0%
41 615
0%
41 643
+0%
41 950
+1%
41 706
-1%
41 844
+0%
41 460
-1%
40 985
-1%
41 699
+2%
42 089
+1%
43 312
+3%
44 551
+3%
46 563
+5%
Gross Profit
Cost of Revenue
(1 877)
(2 027)
(1 988)
(2 239)
(2 316)
(2 753)
(2 759)
(3 368)
(3 495)
(3 644)
(3 641)
(3 718)
(3 743)
(3 638)
(3 574)
(3 268)
(2 890)
(2 561)
(3 657)
(3 798)
(3 795)
(3 604)
(3 826)
(3 895)
(3 871)
(4 086)
(4 269)
(4 344)
(4 585)
(4 632)
(4 762)
(5 229)
(5 353)
(5 468)
(5 475)
(5 235)
(5 177)
(5 211)
(5 018)
(4 978)
(5 041)
(5 078)
(5 411)
(6 024)
(6 747)
(7 503)
(7 949)
(8 333)
(8 711)
(8 879)
(9 281)
(9 513)
(9 518)
(9 716)
(9 604)
(9 822)
(10 322)
(10 759)
(11 268)
(11 263)
(10 796)
(10 442)
(9 799)
(9 410)
(9 163)
(8 911)
(8 777)
(8 676)
(8 704)
(8 600)
(8 557)
(8 744)
(8 929)
(9 351)
(9 779)
(9 982)
Gross Profit
4 836
N/A
4 776
-1%
5 192
+9%
4 904
-6%
5 293
+8%
4 897
-7%
5 096
+4%
5 127
+1%
5 514
+8%
5 982
+8%
5 827
-3%
5 571
-4%
5 305
-5%
4 772
-10%
5 434
+14%
5 861
+8%
6 370
+9%
6 258
-2%
9 154
+46%
8 936
-2%
9 301
+4%
8 955
-4%
9 100
+2%
9 311
+2%
9 398
+1%
9 795
+4%
9 698
-1%
10 088
+4%
10 692
+6%
11 229
+5%
12 174
+8%
12 502
+3%
12 512
+0%
12 306
-2%
11 943
-3%
12 570
+5%
12 687
+1%
12 971
+2%
13 224
+2%
13 331
+1%
13 524
+1%
13 835
+2%
14 057
+2%
14 774
+5%
14 925
+1%
14 914
0%
15 042
+1%
16 080
+7%
17 019
+6%
18 221
+7%
19 366
+6%
21 878
+13%
24 283
+11%
25 694
+6%
26 900
+5%
27 749
+3%
28 056
+1%
28 927
+3%
29 906
+3%
29 629
-1%
30 290
+2%
31 511
+4%
31 877
+1%
32 402
+2%
32 452
+0%
32 732
+1%
33 173
+1%
33 030
0%
33 140
+0%
32 860
-1%
32 428
-1%
32 955
+2%
33 160
+1%
33 961
+2%
34 772
+2%
36 581
+5%
Operating Income
Operating Expenses
(6 884)
(7 186)
(7 405)
(7 334)
(7 739)
(8 327)
(9 367)
(9 801)
(9 887)
(9 447)
(8 651)
(7 311)
(6 446)
(5 732)
(5 704)
(5 361)
(5 602)
(5 521)
(7 381)
(7 218)
(6 927)
(6 616)
(6 595)
(6 481)
(6 502)
(6 542)
(6 793)
(6 769)
(6 868)
(7 344)
(8 083)
(8 342)
(8 397)
(8 199)
(7 696)
(7 622)
(7 701)
(7 638)
(8 197)
(8 228)
(8 448)
(8 870)
(9 362)
(9 779)
(9 852)
(9 996)
(10 004)
(10 310)
(10 584)
(10 987)
(11 767)
(12 277)
(12 879)
(13 413)
(13 815)
(14 561)
(14 601)
(14 723)
(14 837)
(14 195)
(14 319)
(14 568)
(14 711)
(14 936)
(14 870)
(14 563)
(14 139)
(14 585)
(14 932)
(15 047)
(15 387)
(15 680)
(15 821)
(16 533)
(16 738)
(17 258)
Selling, General & Administrative
(6 884)
(7 195)
(7 405)
(7 334)
(7 759)
(8 327)
(9 367)
(9 726)
(9 887)
(8 750)
(8 824)
(5 689)
(4 936)
(4 566)
(4 529)
(4 288)
(4 316)
(4 179)
(5 583)
(5 904)
(6 105)
(6 160)
(4 912)
(6 522)
(6 502)
(6 542)
(5 321)
(6 764)
(6 868)
(7 344)
(6 919)
(8 342)
(8 397)
(8 199)
(6 334)
(7 622)
(7 701)
(7 638)
(6 726)
(8 228)
(8 448)
(8 870)
(8 196)
(9 779)
(9 852)
(9 996)
(8 983)
(10 310)
(10 584)
(10 987)
(10 662)
(12 277)
(12 879)
(13 413)
(12 904)
(14 498)
(14 538)
(14 721)
(13 485)
(14 123)
(14 247)
(14 498)
(13 688)
(14 937)
(14 869)
(14 563)
(12 862)
(14 583)
(14 932)
(15 047)
(14 728)
(15 677)
(15 818)
(16 531)
(16 250)
(17 258)
Research & Development
0
0
0
0
0
0
0
0
0
(644)
(1 229)
(1 495)
(1 401)
(1 050)
(1 053)
(949)
(1 174)
(1 227)
(1 626)
0
0
0
(1 508)
0
0
0
(1 337)
0
0
0
(1 062)
0
0
0
(1 282)
0
0
0
0
0
0
0
(1 104)
0
0
0
(952)
0
0
0
(1 003)
0
0
0
(813)
0
0
0
(1 256)
0
0
0
(1 023)
0
0
0
(1 276)
0
0
0
(657)
0
0
0
(487)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(53)
(92)
(127)
(110)
(116)
(122)
(124)
(112)
(115)
(172)
0
0
0
(176)
0
0
0
(134)
0
0
0
(103)
0
0
0
(78)
0
0
0
(59)
0
0
0
(63)
0
0
0
(69)
0
0
0
(102)
0
0
0
(99)
0
0
0
(96)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
10
0
0
20
0
0
(75)
0
0
1 494
0
0
0
0
0
0
0
0
(1 314)
(822)
(456)
0
41
0
0
0
(6)
0
0
0
0
0
0
(3)
0
0
0
(1 412)
0
0
0
0
0
0
0
(0)
0
0
0
(0)
(0)
(0)
(0)
(0)
(64)
(63)
(2)
0
(72)
(72)
(70)
0
0
(1)
0
(1)
(2)
0
0
(2)
(3)
(3)
(2)
(1)
0
Operating Income
(2 048)
N/A
(2 409)
-18%
(2 213)
+8%
(2 430)
-10%
(2 446)
-1%
(3 429)
-40%
(4 271)
-25%
(4 674)
-9%
(4 373)
+6%
(3 465)
+21%
(2 824)
+18%
(1 740)
+38%
(1 140)
+34%
(960)
+16%
(271)
+72%
500
N/A
768
+53%
738
-4%
1 774
+141%
1 718
-3%
2 374
+38%
2 339
-1%
2 505
+7%
2 831
+13%
2 896
+2%
3 254
+12%
2 905
-11%
3 318
+14%
3 824
+15%
3 885
+2%
4 091
+5%
4 160
+2%
4 116
-1%
4 107
0%
4 246
+3%
4 948
+17%
4 985
+1%
5 333
+7%
5 026
-6%
5 103
+2%
5 075
-1%
4 965
-2%
4 694
-5%
4 995
+6%
5 073
+2%
4 919
-3%
5 038
+2%
5 770
+15%
6 436
+12%
7 234
+12%
7 599
+5%
9 601
+26%
11 404
+19%
12 282
+8%
13 085
+7%
13 187
+1%
13 455
+2%
14 205
+6%
15 069
+6%
15 434
+2%
15 971
+3%
16 943
+6%
17 166
+1%
17 466
+2%
17 582
+1%
18 169
+3%
19 034
+5%
18 445
-3%
18 208
-1%
17 813
-2%
17 041
-4%
17 275
+1%
17 339
+0%
17 428
+1%
18 034
+3%
19 323
+7%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
(19)
(72)
(234)
(167)
(108)
95
(106)
(197)
(261)
(181)
(84)
(168)
(104)
(46)
(100)
76
260
292
445
467
316
108
92
131
161
137
175
48
(46)
3
(103)
(45)
46
69
153
211
120
53
40
29
(9)
48
27
(19)
36
(13)
(2)
(1)
(22)
84
78
78
98
104
194
250
189
150
216
253
209
331
301
94
456
110
117
Non-Reccuring Items
41
(821)
(789)
(791)
58
(28)
(27)
(2)
58
(58)
(612)
(487)
(376)
60
(113)
97
189
207
205
(4)
(4)
37
(1)
0
41
(32)
(31)
0
(41)
(10)
(37)
(40)
(4)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(256)
(256)
(259)
(260)
(4)
(9)
(64)
0
0
(58)
(72)
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
(4)
10
(8)
(5)
(18)
13
10
10
(2)
21
21
21
21
42
0
0
0
26
29
29
29
29
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
(45)
289
218
209
(78)
(15)
91
(2)
(7)
(77)
(31)
(5)
(23)
(11)
4
24
35
34
42
43
49
41
46
57
66
76
83
108
112
122
138
125
134
129
121
126
116
115
102
109
111
112
116
106
115
117
104
86
59
40
47
53
45
49
43
38
54
48
49
49
46
50
49
46
42
37
34
36
34
28
27
22
(86)
(85)
15
(100)
Pre-Tax Income
(2 052)
N/A
(2 941)
-43%
(2 784)
+5%
(3 011)
-8%
(2 465)
+18%
(3 472)
-41%
(4 207)
-21%
(4 677)
-11%
(4 322)
+8%
(3 621)
+16%
(3 529)
+3%
(2 474)
+30%
(1 712)
+31%
(1 037)
+39%
(272)
+74%
526
N/A
806
+53%
715
-11%
1 861
+160%
1 694
-9%
2 272
+34%
2 334
+3%
2 545
+9%
2 788
+10%
3 079
+10%
3 557
+16%
3 274
-8%
3 899
+19%
4 391
+13%
4 341
-1%
4 329
0%
4 337
+0%
4 377
+1%
4 395
+0%
4 505
+2%
5 249
+17%
5 149
-2%
5 402
+5%
5 132
-5%
5 109
0%
5 142
+1%
5 124
0%
4 879
-5%
5 254
+8%
5 398
+3%
5 157
-4%
5 194
+1%
5 895
+13%
6 268
+6%
7 009
+12%
7 436
+6%
9 421
+27%
11 426
+21%
12 358
+8%
13 051
+6%
13 223
+1%
13 508
+2%
14 173
+5%
15 130
+7%
15 561
+3%
16 095
+3%
17 091
+6%
17 319
+1%
17 706
+2%
17 874
+1%
18 395
+3%
19 218
+4%
18 697
-3%
18 495
-1%
18 050
-2%
17 399
-4%
17 598
+1%
17 347
-1%
17 799
+3%
18 159
+2%
19 340
+7%
Net Income
Tax Provision
791
1 222
1 136
1 200
785
1 072
494
205
(401)
(421)
(44)
(58)
(48)
(42)
(33)
(32)
(31)
(27)
(33)
(34)
(33)
133
(225)
(227)
(609)
(905)
(1 039)
(1 059)
(1 600)
(1 491)
(1 509)
(1 549)
(1 450)
(1 459)
(1 593)
(1 733)
(1 558)
(1 650)
(1 387)
(1 433)
(1 558)
(1 507)
(1 514)
(1 602)
(1 592)
(1 701)
(1 676)
(1 948)
(2 000)
(2 132)
(1 225)
(2 053)
(2 627)
(2 894)
(3 763)
(3 603)
(3 544)
(3 853)
(4 172)
(4 336)
(4 534)
(4 868)
(5 153)
(5 253)
(5 453)
(5 599)
(5 817)
(5 831)
(5 773)
(5 758)
(5 762)
(5 726)
(5 643)
(5 721)
(5 831)
(6 283)
Income from Continuing Operations
(1 262)
(1 718)
(1 648)
(1 812)
(1 680)
(2 400)
(3 713)
(4 473)
(4 724)
(4 043)
(3 573)
(2 532)
(1 759)
(1 079)
(305)
495
775
688
1 828
1 660
2 239
2 467
2 320
2 560
2 469
2 652
2 235
2 841
2 791
2 851
2 820
2 788
2 927
2 937
2 912
3 516
3 590
3 752
3 744
3 676
3 584
3 616
3 365
3 652
3 807
3 456
3 519
3 947
4 268
4 877
6 210
7 368
8 799
9 463
9 287
9 620
9 964
10 319
10 958
11 225
11 561
12 223
12 166
12 453
12 421
12 796
13 401
12 866
12 722
12 292
11 637
11 872
11 704
12 078
12 328
13 057
Income to Minority Interest
(0)
(1)
1
1
1
1
1
3
0
(1)
(2)
(0)
3
(1)
4
1
4
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
Net Income (Common)
(1 262)
N/A
(1 719)
-36%
(1 647)
+4%
(1 811)
-10%
(1 679)
+7%
(2 400)
-43%
(3 713)
-55%
(4 469)
-20%
(4 723)
-6%
(4 044)
+14%
(3 575)
+12%
(2 533)
+29%
(1 756)
+31%
(1 079)
+39%
(301)
+72%
496
N/A
779
+57%
688
-12%
1 828
+166%
1 660
-9%
2 239
+35%
2 467
+10%
2 320
-6%
2 560
+10%
2 469
-4%
2 652
+7%
2 235
-16%
2 841
+27%
2 791
-2%
2 851
+2%
2 820
-1%
2 788
-1%
2 927
+5%
2 937
+0%
2 912
-1%
3 516
+21%
3 590
+2%
3 752
+4%
3 744
0%
3 676
-2%
3 584
-2%
3 616
+1%
3 365
-7%
3 652
+9%
3 807
+4%
3 456
-9%
3 519
+2%
3 947
+12%
4 268
+8%
4 877
+14%
6 210
+27%
7 368
+19%
8 799
+19%
9 463
+8%
9 287
-2%
9 620
+4%
9 963
+4%
10 319
+4%
10 957
+6%
11 223
+2%
11 560
+3%
12 221
+6%
12 165
0%
12 452
+2%
12 421
0%
12 795
+3%
13 401
+5%
12 866
-4%
12 722
-1%
12 292
-3%
11 636
-5%
11 872
+2%
11 703
-1%
12 078
+3%
12 327
+2%
13 055
+6%
EPS (Diluted)
-40.82
N/A
-56.73
-39%
-54.36
+4%
-59.76
-10%
-54.87
+8%
-79.19
-44%
-111.82
-41%
-136.26
-22%
-131.56
+3%
-113.9
+13%
-98.47
+14%
-70.34
+29%
-30.11
+57%
-16.63
+45%
-4.69
+72%
7.72
N/A
12.13
+57%
10.72
-12%
28.56
+166%
25.84
-10%
34.88
+35%
38.42
+10%
36.25
-6%
39.87
+10%
38.46
-4%
41.31
+7%
34.92
-15%
44.23
+27%
43.45
-2%
44.4
+2%
44.06
-1%
43.42
-1%
45.58
+5%
45.74
+0%
45.34
-1%
54.76
+21%
55.92
+2%
58.43
+4%
58.3
0%
57.26
-2%
55.83
-2%
56.32
+1%
52.39
-7%
56.88
+9%
59.29
+4%
53.81
-9%
54.79
+2%
61.48
+12%
66.45
+8%
75.93
+14%
96.7
+27%
114.72
+19%
137.01
+19%
147.35
+8%
144.61
-2%
149.79
+4%
155.13
+4%
160.68
+4%
170.61
+6%
174.75
+2%
180
+3%
190.29
+6%
189.42
0%
193.88
+2%
193.4
0%
199.22
+3%
208.66
+5%
200.33
-4%
198.09
-1%
191.39
-3%
181.18
-5%
184.85
+2%
182.22
-1%
188.06
+3%
191.94
+2%
203.27
+6%

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 301,400+ 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.