Watchlist Manager

Watchlist

Price: 1 744 JPY -2.68%

Market Cap: ¥826.7B

	USS Co Ltd TSE:4732	JP
	Industrias Bachoco SAB de CV BMV:BACHOCOB	MX
H	Hochtief AG XETRA:HOT	DE

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	Sep-2025	Dec-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	0	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%	107 544 +2%	110 338 +3%
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)	(39 916)	(40 881)
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%	67 628 +2%	69 457 +3%
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)	(10 943)	(11 181)
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)	(10 941)	(11 180)
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	0	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)	(2)	(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%	56 685 +2%	58 276 +3%
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	216	163
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)	(44)	90
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	53	66
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	601	599
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%	57 511 +2%	59 194 +3%
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)	(17 758)	(18 297)
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	39 753	40 897
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)	(303)	(438)
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%	39 447 +2%	40 457 +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%	84.64 +3%	86.88 +3%

Income Statement Balance Sheet Cash Flow Statement

USS Co Ltd
TSE:4732

Income Statement

Earnings Waterfall
USS Co Ltd

Income Statement
USS Co Ltd

See Also

Company

Help

Tools

Stocks

USS Co Ltd TSE:4732

Income Statement

Earnings Waterfall USS Co Ltd

Income Statement USS Co Ltd

See Also

Company

Help

Tools

Stocks

USS Co Ltd
TSE:4732

Earnings Waterfall
USS Co Ltd

Income Statement
USS Co Ltd