USS Co Ltd
TSE:4732

Watchlist Manager
USS Co Ltd Logo
USS Co Ltd
TSE:4732
Watchlist
Price: 1 710 JPY Market Closed
Market Cap: 810.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+29%
5Y
+42%
10Y
+55%
Operating Income
+
3Y
+33%
5Y
+65%
10Y
+63%
Net Income
+
3Y
+29%
5Y
+103%
10Y
+74%

Earnings Waterfall
USS Co Ltd

Revenue
105.8B JPY
Cost of Revenue
-39.6B JPY
Gross Profit
66.2B JPY
Operating Expenses
-10.7B JPY
Operating Income
55.5B JPY
Other Expenses
-16.9B JPY
Net Income
38.6B JPY

Income Statement
USS Co Ltd

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
Revenue
Interest Expense
14
0
0
25
0
0
8
0
0
17
0
0
10
0
0
5
0
0
2
4
6
8
7
6
5
5
5
6
6
6
0
4
0
1
0
0
0
0
0
0
0
0
0
0
0
1
3
6
9
10
10
10
10
11
12
12
13
13
13
14
13
13
13
12
12
12
11
11
11
11
11
11
10
10
10
9
10
9
0
Revenue
32 601
N/A
34 561
+6%
36 665
+6%
39 590
+8%
42 134
+6%
43 979
+4%
44 881
+2%
45 852
+2%
46 885
+2%
48 051
+2%
48 903
+2%
50 354
+3%
52 192
+4%
53 566
+3%
51 804
-3%
47 331
-9%
44 089
-7%
43 573
-1%
44 718
+3%
45 280
+1%
45 164
0%
61 418
+36%
61 898
+1%
62 433
+1%
62 982
+1%
64 009
+2%
63 864
0%
63 515
-1%
63 219
0%
63 243
+0%
63 959
+1%
64 678
+1%
66 554
+3%
67 949
+2%
67 831
0%
67 824
0%
67 713
0%
67 466
0%
68 188
+1%
68 855
+1%
68 814
0%
68 607
0%
68 187
-1%
67 319
-1%
66 868
-1%
67 179
+0%
68 233
+2%
69 646
+2%
72 560
+4%
75 153
+4%
77 502
+3%
79 173
+2%
79 489
+0%
79 908
+1%
79 782
0%
79 858
+0%
79 753
0%
78 143
-2%
74 338
-5%
73 628
-1%
73 923
+0%
74 874
+1%
79 188
+6%
80 381
+2%
80 533
+0%
81 482
+1%
82 248
+1%
84 127
+2%
86 267
+3%
88 778
+3%
91 571
+3%
94 442
+3%
95 884
+2%
97 606
+2%
99 317
+2%
99 969
+1%
102 744
+3%
104 021
+1%
105 770
+2%
Gross Profit
Cost of Revenue
(11 917)
(12 825)
(14 291)
(16 262)
(17 812)
(18 777)
(19 142)
(19 533)
(20 055)
(20 636)
(21 175)
(21 748)
(22 983)
(24 292)
(24 837)
(22 888)
(21 228)
(19 912)
(20 005)
(19 905)
(19 881)
(26 865)
(26 686)
(26 666)
(26 437)
(26 161)
(25 915)
(25 388)
(24 977)
(24 982)
(25 008)
(25 401)
(25 908)
(26 459)
(26 436)
(26 148)
(26 067)
(25 774)
(25 973)
(26 272)
(26 081)
(25 867)
(25 869)
(25 759)
(25 952)
(26 413)
(26 948)
(27 365)
(28 486)
(29 174)
(29 833)
(30 510)
(30 713)
(31 391)
(31 693)
(31 620)
(31 709)
(30 954)
(29 833)
(28 928)
(28 385)
(28 341)
(29 054)
(29 776)
(30 110)
(30 710)
(31 215)
(32 431)
(33 750)
(35 135)
(36 573)
(37 783)
(37 980)
(38 571)
(38 749)
(38 520)
(39 385)
(39 199)
(39 572)
Gross Profit
20 684
N/A
21 736
+5%
22 374
+3%
23 328
+4%
24 323
+4%
25 204
+4%
25 742
+2%
26 321
+2%
26 831
+2%
27 416
+2%
27 729
+1%
28 607
+3%
29 210
+2%
29 275
+0%
26 968
-8%
24 442
-9%
22 860
-6%
23 660
+3%
24 712
+4%
25 375
+3%
25 283
0%
34 552
+37%
35 212
+2%
35 766
+2%
36 544
+2%
37 848
+4%
37 949
+0%
38 127
+0%
38 242
+0%
38 261
+0%
38 951
+2%
39 277
+1%
40 646
+3%
41 490
+2%
41 395
0%
41 676
+1%
41 646
0%
41 692
+0%
42 215
+1%
42 583
+1%
42 733
+0%
42 740
+0%
42 318
-1%
41 560
-2%
40 916
-2%
40 766
0%
41 285
+1%
42 281
+2%
44 074
+4%
45 979
+4%
47 669
+4%
48 663
+2%
48 776
+0%
48 517
-1%
48 089
-1%
48 238
+0%
48 044
0%
47 189
-2%
44 505
-6%
44 700
+0%
45 538
+2%
46 533
+2%
50 134
+8%
50 605
+1%
50 423
0%
50 772
+1%
51 033
+1%
51 696
+1%
52 517
+2%
53 643
+2%
54 998
+3%
56 659
+3%
57 904
+2%
59 035
+2%
60 568
+3%
61 449
+1%
63 359
+3%
64 822
+2%
66 198
+2%
Operating Income
Operating Expenses
(6 254)
(6 597)
(6 914)
(7 498)
(8 002)
(8 341)
(8 412)
(8 535)
(8 847)
(9 225)
(9 054)
(9 051)
(8 994)
(9 187)
(9 165)
(8 822)
(8 370)
(8 043)
(7 841)
(7 739)
(7 590)
(10 221)
(10 108)
(10 164)
(10 090)
(9 895)
(9 797)
(9 437)
(9 130)
(8 956)
(8 800)
(8 880)
(8 860)
(8 812)
(8 632)
(8 410)
(8 366)
(8 281)
(8 233)
(8 140)
(8 054)
(8 249)
(8 318)
(8 342)
(8 390)
(8 370)
(8 380)
(8 362)
(9 063)
(9 908)
(10 712)
(11 526)
(11 612)
(11 394)
(11 355)
(11 335)
(11 287)
(11 180)
(10 946)
(10 697)
(10 519)
(10 306)
(9 993)
(9 709)
(9 492)
(9 198)
(9 287)
(9 472)
(9 572)
(9 865)
(10 069)
(10 322)
(10 215)
(10 098)
(10 159)
(10 061)
(10 341)
(10 616)
(10 727)
Selling, General & Administrative
(6 024)
(6 344)
(6 638)
(7 105)
(7 493)
(7 638)
(7 608)
(7 622)
(7 917)
(8 257)
(8 052)
(8 043)
(8 326)
(8 864)
(9 166)
(8 823)
(8 371)
(8 045)
(7 843)
(7 741)
(7 591)
(9 544)
(10 110)
(10 165)
(10 091)
(9 467)
(9 796)
(9 436)
(9 130)
(8 654)
(8 798)
(8 878)
(8 856)
(8 473)
(8 630)
(8 409)
(8 366)
(7 963)
(8 231)
(8 137)
(8 051)
(7 902)
(8 317)
(8 342)
(8 390)
(7 953)
(8 378)
(8 360)
(9 060)
(8 401)
(10 711)
(11 524)
(11 611)
(8 728)
(11 354)
(11 335)
(11 285)
(8 538)
(10 945)
(10 695)
(10 520)
(7 919)
(9 993)
(9 709)
(9 491)
(8 286)
(9 285)
(9 471)
(9 571)
(8 939)
(10 069)
(10 321)
(10 214)
(9 058)
(10 158)
(10 060)
(10 340)
(9 583)
(10 726)
Depreciation & Amortization
(230)
(253)
(276)
(393)
(508)
(703)
(805)
(915)
(931)
(969)
(1 002)
(1 009)
0
0
0
0
0
0
0
0
0
(676)
0
0
0
(428)
0
0
0
(301)
0
0
0
(338)
0
0
0
(316)
0
0
0
(346)
0
0
0
(415)
0
0
0
(1 506)
0
0
0
(2 665)
0
0
0
(2 641)
0
0
0
(2 387)
0
0
0
(911)
0
0
0
(925)
0
0
0
(1 039)
0
0
0
(1 032)
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
(668)
(323)
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
(1)
(2)
0
(4)
(1)
(2)
(1)
0
(2)
(2)
(3)
(3)
(1)
(1)
0
0
(2)
(2)
(2)
(3)
(1)
(1)
(2)
(1)
(1)
(1)
0
(2)
(1)
(1)
(2)
1
0
0
0
(1)
(1)
(2)
(1)
(1)
(1)
0
0
(1)
(1)
(1)
(1)
(1)
(1)
(1)
Operating Income
14 429
N/A
15 139
+5%
15 460
+2%
15 830
+2%
16 320
+3%
16 861
+3%
17 327
+3%
17 783
+3%
17 982
+1%
18 190
+1%
18 675
+3%
19 556
+5%
20 216
+3%
20 088
-1%
17 803
-11%
15 620
-12%
14 490
-7%
15 617
+8%
16 871
+8%
17 635
+5%
17 692
+0%
24 332
+38%
25 103
+3%
25 602
+2%
26 454
+3%
27 953
+6%
28 152
+1%
28 690
+2%
29 112
+1%
29 305
+1%
30 151
+3%
30 397
+1%
31 786
+5%
32 678
+3%
32 763
+0%
33 266
+2%
33 280
+0%
33 411
+0%
33 982
+2%
34 443
+1%
34 679
+1%
34 491
-1%
34 000
-1%
33 218
-2%
32 526
-2%
32 396
0%
32 905
+2%
33 919
+3%
35 011
+3%
36 071
+3%
36 957
+2%
37 137
+0%
37 164
+0%
37 123
0%
36 734
-1%
36 903
+0%
36 757
0%
36 009
-2%
33 559
-7%
34 003
+1%
35 019
+3%
36 227
+3%
40 141
+11%
40 896
+2%
40 931
+0%
41 574
+2%
41 746
+0%
42 224
+1%
42 945
+2%
43 778
+2%
44 929
+3%
46 337
+3%
47 689
+3%
48 937
+3%
50 409
+3%
51 388
+2%
53 018
+3%
54 206
+2%
55 471
+2%
Pre-Tax Income
Interest Income Expense
(18)
7
17
(38)
(2)
533
555
515
(22)
(35)
(41)
(39)
(34)
(26)
(7)
0
19
12
14
16
18
37
40
41
43
27
28
9
6
20
19
37
59
71
127
346
334
315
270
47
50
52
49
44
100
167
239
231
162
80
0
(2)
(2)
307
(5)
(6)
(8)
4
(7)
(7)
(6)
(7)
(7)
(7)
(7)
(7)
(6)
(5)
(4)
(3)
(2)
(1)
1
2
5
9
93
185
197
Non-Reccuring Items
(386)
(410)
(528)
(175)
(168)
(470)
(506)
(495)
(70)
(6)
(194)
(193)
(697)
(694)
(909)
(272)
(235)
(17)
(843)
(652)
(570)
(1 520)
(824)
(926)
(1 060)
42
(91)
(15)
58
(48)
(5)
(181)
(422)
(669)
(640)
(486)
(350)
(176)
(210)
(224)
(143)
(175)
(171)
(230)
(263)
(186)
(231)
(141)
(127)
(121)
(54)
(58)
(64)
(48)
273
269
242
(4 013)
(4 031)
(4 032)
(4 011)
(21 817)
(21 792)
(21 781)
(21 772)
(139)
(141)
(151)
(174)
(58)
(60)
(77)
(55)
(1 069)
(1 180)
(1 165)
(1 149)
(240)
(29)
Gain/Loss on Disposition of Assets
(1 295)
(1 298)
130
(2)
51
127
61
155
147
147
2
6
8
9
7
6
2
23
25
32
12
24
43
43
21
16
(6)
(3)
21
20
22
12
8
20
27
41
43
34
29
17
(624)
0
(630)
(629)
9
(472)
(471)
(460)
(457)
25
(78)
14
13
339
122
23
47
38
38
45
0
42
9
5
1 636
1 640
1 647
1 677
57
68
69
48
41
72
170
162
167
149
47
Total Other Income
240
289
335
309
310
259
257
292
445
472
479
279
257
186
204
205
215
202
197
203
214
284
320
273
484
541
600
711
586
530
551
546
542
562
577
581
591
578
601
616
660
50
654
658
611
576
575
534
533
602
611
633
666
609
925
943
937
698
724
813
889
775
843
773
781
806
787
795
725
716
698
699
716
716
731
714
700
655
629
Pre-Tax Income
12 970
N/A
13 727
+6%
15 415
+12%
15 924
+3%
16 511
+4%
17 311
+5%
17 696
+2%
18 251
+3%
18 482
+1%
18 766
+2%
18 919
+1%
19 607
+4%
19 749
+1%
19 562
-1%
17 097
-13%
15 559
-9%
14 492
-7%
15 838
+9%
16 265
+3%
17 236
+6%
17 367
+1%
23 157
+33%
24 683
+7%
25 033
+1%
25 943
+4%
28 579
+10%
28 683
+0%
29 392
+2%
29 783
+1%
29 827
+0%
30 738
+3%
30 811
+0%
31 973
+4%
32 662
+2%
32 854
+1%
33 748
+3%
33 898
+0%
34 162
+1%
34 672
+1%
34 899
+1%
34 622
-1%
34 418
-1%
33 902
-1%
33 061
-2%
32 983
0%
32 481
-2%
33 017
+2%
34 083
+3%
35 122
+3%
36 657
+4%
37 436
+2%
37 724
+1%
37 777
+0%
38 330
+1%
38 049
-1%
38 132
+0%
37 975
0%
32 736
-14%
30 283
-7%
30 822
+2%
31 891
+3%
15 220
-52%
19 194
+26%
19 886
+4%
21 569
+8%
43 874
+103%
44 033
+0%
44 540
+1%
43 549
-2%
44 501
+2%
45 634
+3%
47 006
+3%
48 392
+3%
48 658
+1%
50 135
+3%
51 108
+2%
52 829
+3%
54 955
+4%
56 315
+2%
Net Income
Tax Provision
(5 614)
(5 846)
(6 629)
(6 835)
(7 091)
(7 406)
(7 555)
(7 981)
(8 027)
(8 155)
(8 291)
(8 514)
(8 552)
(8 364)
(7 693)
(7 007)
(6 629)
(6 769)
(6 828)
(7 129)
(6 680)
(9 149)
(9 809)
(9 912)
(10 682)
(11 517)
(11 444)
(11 526)
(11 535)
(11 438)
(11 707)
(11 758)
(12 227)
(12 520)
(12 404)
(12 508)
(12 336)
(12 345)
(12 324)
(12 216)
(12 156)
(11 860)
(11 453)
(10 959)
(10 505)
(9 475)
(9 677)
(10 044)
(10 471)
(11 617)
(11 967)
(12 170)
(12 195)
(12 391)
(12 297)
(12 326)
(12 273)
(11 914)
(11 162)
(11 310)
(11 632)
(10 962)
(12 064)
(12 169)
(12 193)
(13 246)
(13 309)
(13 502)
(13 612)
(13 784)
(14 147)
(14 571)
(14 992)
(15 133)
(15 583)
(15 874)
(16 409)
(16 966)
(17 382)
Income from Continuing Operations
7 356
7 880
8 784
9 087
9 419
9 904
10 140
10 270
10 456
10 613
10 629
11 094
11 197
11 198
9 404
8 551
7 862
9 068
9 437
10 106
10 685
14 008
14 872
15 120
15 261
17 062
17 239
17 866
18 248
18 389
19 031
19 053
19 746
20 142
20 450
21 240
21 562
21 817
22 348
22 683
22 466
22 558
22 449
22 102
22 478
23 006
23 340
24 039
24 651
25 040
25 469
25 554
25 582
25 939
25 752
25 806
25 702
20 822
19 121
19 512
20 259
4 258
7 130
7 717
9 376
30 628
30 724
31 038
29 937
30 717
31 487
32 435
33 400
33 525
34 552
35 234
36 420
37 989
38 933
Income to Minority Interest
(213)
(188)
(154)
(183)
(230)
(184)
(187)
(176)
(231)
(258)
(260)
(202)
(165)
(85)
60
143
148
(4)
(103)
(100)
(79)
(37)
19
41
82
(6)
30
17
(39)
(42)
(108)
(159)
(183)
(190)
(190)
(195)
(180)
(155)
(141)
(114)
(79)
(80)
(74)
(75)
(114)
(96)
(119)
(170)
(441)
(753)
(743)
(734)
(492)
(395)
(387)
(364)
(364)
(187)
(127)
(164)
(179)
(235)
(376)
(417)
(851)
(882)
(889)
(900)
(537)
(708)
(813)
(877)
(797)
(618)
(495)
(351)
(368)
(352)
(316)
Net Income (Common)
7 143
N/A
7 692
+8%
8 630
+12%
8 904
+3%
9 189
+3%
9 720
+6%
9 952
+2%
10 093
+1%
10 224
+1%
10 355
+1%
10 369
+0%
10 891
+5%
11 032
+1%
11 113
+1%
9 465
-15%
8 694
-8%
8 011
-8%
9 065
+13%
9 335
+3%
10 006
+7%
10 607
+6%
13 971
+32%
14 890
+7%
15 160
+2%
15 342
+1%
17 054
+11%
17 267
+1%
17 881
+4%
18 205
+2%
18 346
+1%
18 921
+3%
18 892
0%
19 563
+4%
19 951
+2%
20 260
+2%
21 045
+4%
21 380
+2%
21 661
+1%
22 206
+3%
22 569
+2%
22 387
-1%
22 477
+0%
22 373
0%
22 025
-2%
22 362
+2%
22 909
+2%
23 220
+1%
23 868
+3%
24 210
+1%
24 285
+0%
24 725
+2%
24 816
+0%
25 087
+1%
25 543
+2%
25 363
-1%
25 442
+0%
25 337
0%
20 634
-19%
18 994
-8%
19 347
+2%
20 079
+4%
4 022
-80%
6 752
+68%
7 300
+8%
8 525
+17%
29 745
+249%
29 834
+0%
30 136
+1%
29 398
-2%
30 008
+2%
30 673
+2%
31 558
+3%
32 602
+3%
32 906
+1%
34 056
+3%
34 882
+2%
36 051
+3%
37 636
+4%
38 616
+3%
EPS (Diluted)
21.97
N/A
24.18
+10%
26.96
+11%
27.06
+0%
28.71
+6%
30
+4%
30.71
+2%
30.96
+1%
31.75
+3%
32.35
+2%
32.1
-1%
34.05
+6%
34.47
+1%
34.61
+0%
30.43
-12%
28.41
-7%
25.92
-9%
29.81
+15%
31.53
+6%
34.03
+8%
36.57
+7%
47.68
+30%
51.88
+9%
53.56
+3%
55.18
+3%
60.9
+10%
63.01
+3%
67.22
+7%
69.75
+4%
69.22
-1%
73.05
+6%
72.94
0%
75.53
+4%
76.73
+2%
78.22
+2%
81.25
+4%
82.56
+2%
83.64
+1%
85.72
+2%
87.13
+2%
86.43
-1%
86.76
+0%
87.39
+1%
86.37
-1%
88.03
+2%
89.87
+2%
91.41
+2%
93.96
+3%
94.94
+1%
95.42
+1%
96.96
+2%
97.31
+0%
98.5
+1%
100.35
+2%
100.49
+0%
101.58
+1%
101.27
0%
82.28
-19%
75.98
-8%
77.48
+2%
80.41
+4%
8.05
-90%
27.03
+236%
29.21
+8%
34.24
+17%
59.79
+75%
121.71
+104%
123.24
+1%
120
-3%
61.24
-49%
62.91
+3%
65.52
+4%
67.61
+3%
68.1
+1%
70.74
+4%
72.48
+2%
75.19
+4%
78.51
+4%
81.85
+4%

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 302,000+ 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.