O

Osaki Electric Co Ltd
TSE:6644

Watchlist Manager
Osaki Electric Co Ltd
TSE:6644
Watchlist
Price: 1 206 JPY 1.01% Market Closed
Market Cap: 56.6B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+26%
5Y
+10%
10Y
+28%
Operating Income
+
3Y
+357%
5Y
+88%
10Y
+530%
Net Income
+
3Y
+164%
5Y
+811%
10Y
+54%

Earnings Waterfall
Osaki Electric Co Ltd

Revenue
97.8B JPY
Cost of Revenue
-74.1B JPY
Gross Profit
23.7B JPY
Operating Expenses
-17.8B JPY
Operating Income
5.9B JPY
Other Expenses
-2.4B JPY
Net Income
3.5B JPY

Income Statement
Osaki Electric Co Ltd

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
20
0
0
22
0
0
0
0
0
20
0
0
15
0
0
12
26
37
51
48
44
44
56
100
134
166
179
170
181
195
214
220
215
206
187
174
156
145
145
145
145
143
147
143
139
125
101
85
74
88
149
285
379
470
503
460
467
420
384
353
307
304
288
258
212
161
147
171
164
178
172
146
234
304
350
0
Revenue
21 600
N/A
20 910
-3%
23 600
+13%
25 325
+7%
29 623
+17%
27 849
-6%
31 279
+12%
31 640
+1%
37 280
+18%
37 257
0%
39 836
+7%
37 714
-5%
38 187
+1%
34 650
-9%
32 804
-5%
30 186
-8%
30 783
+2%
32 564
+6%
45 975
+41%
47 200
+3%
46 848
-1%
46 054
-2%
47 362
+3%
50 416
+6%
54 795
+9%
58 134
+6%
61 205
+5%
62 422
+2%
61 297
-2%
61 638
+1%
65 663
+7%
67 672
+3%
71 917
+6%
75 942
+6%
77 366
+2%
76 182
-2%
75 421
-1%
76 203
+1%
75 596
-1%
78 776
+4%
81 569
+4%
83 292
+2%
86 159
+3%
85 937
0%
83 542
-3%
82 240
-2%
78 780
-4%
76 923
-2%
77 899
+1%
76 916
-1%
82 089
+7%
86 102
+5%
90 000
+5%
93 412
+4%
90 069
-4%
89 129
-1%
82 223
-8%
77 466
-6%
76 255
-2%
74 628
-2%
76 608
+3%
76 413
0%
76 184
0%
77 841
+2%
79 659
+2%
83 071
+4%
89 253
+7%
91 243
+2%
93 865
+3%
97 003
+3%
95 147
-2%
95 080
0%
95 424
+0%
96 993
+2%
97 102
+0%
97 768
+1%
Gross Profit
Cost of Revenue
(14 158)
(13 670)
(15 458)
(17 057)
(20 382)
(19 458)
(22 158)
(23 100)
(27 359)
(27 605)
(28 882)
(27 007)
(27 439)
(25 349)
(24 124)
(21 902)
(21 982)
(23 252)
(33 049)
(33 883)
(33 763)
(33 274)
(34 449)
(36 609)
(39 979)
(42 436)
(44 817)
(45 797)
(45 246)
(45 768)
(48 660)
(50 089)
(52 434)
(55 020)
(56 198)
(55 638)
(55 279)
(55 717)
(55 346)
(56 931)
(58 595)
(59 476)
(61 972)
(62 108)
(60 827)
(60 083)
(56 800)
(55 679)
(56 724)
(56 674)
(61 824)
(65 215)
(69 229)
(72 431)
(70 392)
(70 056)
(64 449)
(60 478)
(58 913)
(57 676)
(59 432)
(59 598)
(59 808)
(61 240)
(62 918)
(66 066)
(71 288)
(72 569)
(73 922)
(75 193)
(72 542)
(72 384)
(72 515)
(73 599)
(73 660)
(74 118)
Gross Profit
7 442
N/A
7 240
-3%
8 142
+12%
8 268
+2%
9 241
+12%
8 391
-9%
9 121
+9%
8 540
-6%
9 921
+16%
9 652
-3%
10 954
+13%
10 707
-2%
10 748
+0%
9 301
-13%
8 680
-7%
8 284
-5%
8 801
+6%
9 312
+6%
12 926
+39%
13 317
+3%
13 085
-2%
12 780
-2%
12 913
+1%
13 807
+7%
14 816
+7%
15 698
+6%
16 388
+4%
16 625
+1%
16 051
-3%
15 870
-1%
17 003
+7%
17 583
+3%
19 483
+11%
20 922
+7%
21 168
+1%
20 544
-3%
20 142
-2%
20 486
+2%
20 250
-1%
21 845
+8%
22 974
+5%
23 816
+4%
24 187
+2%
23 829
-1%
22 715
-5%
22 157
-2%
21 980
-1%
21 244
-3%
21 175
0%
20 242
-4%
20 265
+0%
20 887
+3%
20 771
-1%
20 981
+1%
19 677
-6%
19 073
-3%
17 774
-7%
16 988
-4%
17 342
+2%
16 952
-2%
17 176
+1%
16 815
-2%
16 376
-3%
16 601
+1%
16 741
+1%
17 005
+2%
17 965
+6%
18 674
+4%
19 943
+7%
21 810
+9%
22 605
+4%
22 696
+0%
22 909
+1%
23 394
+2%
23 442
+0%
23 650
+1%
Operating Income
Operating Expenses
(5 178)
(5 113)
(5 051)
(5 032)
(5 113)
(5 235)
(5 771)
(6 252)
(6 886)
(6 751)
(6 752)
(6 565)
(6 752)
(6 887)
(6 836)
(6 695)
(6 692)
(6 682)
(8 944)
(8 975)
(9 027)
(9 185)
(9 428)
(10 588)
(11 910)
(13 015)
(13 954)
(14 395)
(13 968)
(14 285)
(15 081)
(16 113)
(16 705)
(17 012)
(17 742)
(19 611)
(19 254)
(16 963)
(16 356)
(16 315)
(16 366)
(16 411)
(16 339)
(16 367)
(16 475)
(16 430)
(16 436)
(16 295)
(16 296)
(16 083)
(15 966)
(16 114)
(16 007)
(16 081)
(15 986)
(15 942)
(15 419)
(15 020)
(14 658)
(14 916)
(15 232)
(15 435)
(15 099)
(15 313)
(15 390)
(15 455)
(15 739)
(15 819)
(15 927)
(16 285)
(16 731)
(17 593)
(17 630)
(17 831)
(17 741)
(17 770)
Selling, General & Administrative
(5 178)
(5 112)
(5 051)
(5 032)
(4 668)
(5 235)
(5 771)
(6 024)
(6 886)
(6 790)
(7 459)
(6 682)
(6 869)
(7 004)
(6 953)
(6 812)
(6 809)
(6 799)
(7 441)
(9 131)
(9 183)
(9 341)
(7 767)
(10 744)
(12 066)
(13 171)
(11 856)
(14 246)
(14 122)
(14 439)
(12 757)
(15 643)
(16 472)
(17 168)
(14 433)
(17 872)
(17 513)
(17 118)
(13 089)
(16 612)
(16 522)
(16 566)
(13 177)
(16 484)
(16 552)
(16 468)
(13 037)
(16 293)
(16 295)
(16 081)
(12 906)
(16 030)
(15 974)
(16 048)
(12 744)
(15 870)
(15 349)
(14 951)
(11 757)
(14 482)
(14 797)
(15 000)
(12 054)
(15 237)
(15 388)
(15 454)
(12 504)
(15 817)
(15 925)
(16 283)
(13 201)
(17 160)
(17 629)
(17 828)
(14 165)
(17 770)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 659)
0
0
0
(1 816)
0
0
0
(2 252)
0
0
0
(2 480)
0
0
0
(3 464)
0
0
0
0
0
0
0
(3 317)
0
0
0
(3 398)
0
0
0
(3 059)
0
0
0
(3 242)
0
0
0
(2 900)
0
0
0
(3 043)
0
0
0
(3 233)
0
0
0
(3 529)
0
0
0
(3 575)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
39
78
117
117
117
117
117
117
117
156
156
156
156
156
156
156
156
156
156
156
156
156
156
156
156
0
156
156
156
156
156
156
156
156
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
Other Operating Expenses
0
0
0
0
(445)
0
0
(228)
0
0
629
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
(2)
(305)
(2)
0
0
(626)
(389)
0
155
(1 895)
(1 897)
(1)
(3 423)
141
0
(1)
(1)
117
77
38
(1)
(2)
(1)
(1)
(1)
(84)
(33)
(33)
0
(72)
(70)
(69)
(1)
(434)
(435)
(435)
(2)
(76)
0
(1)
(2)
(2)
(2)
(2)
(1)
(433)
(1)
(3)
(1)
0
Operating Income
2 264
N/A
2 127
-6%
3 091
+45%
3 236
+5%
4 128
+28%
3 156
-24%
3 350
+6%
2 288
-32%
3 035
+33%
2 901
-4%
4 202
+45%
4 142
-1%
3 996
-4%
2 414
-40%
1 844
-24%
1 589
-14%
2 109
+33%
2 630
+25%
3 982
+51%
4 342
+9%
4 058
-7%
3 595
-11%
3 485
-3%
3 219
-8%
2 906
-10%
2 683
-8%
2 434
-9%
2 230
-8%
2 083
-7%
1 585
-24%
1 922
+21%
1 470
-24%
2 778
+89%
3 910
+41%
3 426
-12%
933
-73%
888
-5%
3 523
+297%
3 894
+11%
5 530
+42%
6 608
+19%
7 405
+12%
7 848
+6%
7 462
-5%
6 240
-16%
5 727
-8%
5 544
-3%
4 949
-11%
4 879
-1%
4 159
-15%
4 299
+3%
4 773
+11%
4 764
0%
4 900
+3%
3 691
-25%
3 131
-15%
2 355
-25%
1 968
-16%
2 684
+36%
2 036
-24%
1 944
-5%
1 380
-29%
1 277
-7%
1 288
+1%
1 351
+5%
1 550
+15%
2 226
+44%
2 855
+28%
4 016
+41%
5 525
+38%
5 874
+6%
5 103
-13%
5 279
+3%
5 563
+5%
5 701
+2%
5 880
+3%
Pre-Tax Income
Interest Income Expense
20
86
26
26
(159)
0
0
0
0
53
76
108
103
70
59
58
59
63
68
115
121
139
22
(108)
203
190
323
593
192
143
15
14
115
(44)
(21)
58
(162)
(14)
107
(277)
(181)
(2)
(226)
(22)
51
(72)
94
11
54
(44)
(33)
(286)
(306)
(300)
(127)
(561)
(399)
(321)
(213)
203
(40)
(142)
(303)
(323)
(429)
(783)
(385)
(281)
(204)
112
(408)
(472)
(483)
(149)
(55)
143
Non-Reccuring Items
81
(26)
(64)
(41)
81
1 045
884
960
106
262
18
(1 096)
(1 255)
(1 069)
(184)
(208)
(195)
(170)
(1 317)
(1 189)
(1 396)
(1 563)
(758)
(830)
(936)
(434)
(352)
0
(220)
(539)
(592)
0
0
(401)
(1 894)
0
0
(1 907)
(88)
0
173
171
(135)
(41)
(95)
(83)
(109)
(91)
(120)
(106)
(139)
0
0
0
(175)
0
0
0
(434)
0
0
0
(74)
0
(653)
(654)
(595)
(610)
(31)
(412)
(447)
0
(668)
(332)
(363)
(670)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
(18)
(63)
0
0
0
(38)
0
0
0
(34)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(66)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2 019
2 136
2 226
2 284
0
0
0
0
0
0
0
936
0
Total Other Income
54
15
56
51
97
49
135
335
228
123
60
191
149
164
65
104
107
91
105
90
37
24
(255)
(254)
(247)
(216)
180
185
49
56
98
(7)
215
242
2 887
2 871
2 853
2 820
232
(70)
(119)
(241)
(61)
(30)
(39)
89
105
140
175
210
150
78
82
70
85
117
316
388
493
580
413
314
214
126
83
73
44
408
288
205
22
8
(32)
9
170
1 110
Pre-Tax Income
2 419
N/A
2 202
-9%
3 109
+41%
3 272
+5%
4 147
+27%
4 250
+2%
4 369
+3%
3 583
-18%
3 369
-6%
3 339
-1%
4 356
+30%
3 345
-23%
2 993
-11%
1 579
-47%
1 784
+13%
1 543
-14%
2 080
+35%
2 614
+26%
2 841
+9%
3 358
+18%
2 820
-16%
2 177
-23%
2 431
+12%
2 027
-17%
1 926
-5%
2 223
+15%
2 547
+15%
3 008
+18%
2 104
-30%
1 245
-41%
1 409
+13%
1 477
+5%
3 108
+110%
3 707
+19%
4 398
+19%
3 862
-12%
3 579
-7%
4 422
+24%
4 145
-6%
5 183
+25%
6 481
+25%
7 333
+13%
7 426
+1%
7 369
-1%
6 157
-16%
5 661
-8%
5 568
-2%
5 009
-10%
4 988
0%
4 219
-15%
4 277
+1%
4 565
+7%
4 540
-1%
4 670
+3%
3 474
-26%
2 687
-23%
2 272
-15%
2 035
-10%
2 530
+24%
2 819
+11%
2 317
-18%
1 552
-33%
1 114
-28%
3 110
+179%
2 488
-20%
2 412
-3%
3 574
+48%
2 372
-34%
4 069
+72%
5 430
+33%
5 041
-7%
4 639
-8%
4 096
-12%
5 091
+24%
6 389
+25%
6 463
+1%
Net Income
Tax Provision
(961)
(917)
(1 394)
(1 429)
(1 875)
(1 237)
(1 176)
(602)
(1 024)
(1 166)
(1 784)
(1 744)
(1 650)
(1 183)
(1 048)
(900)
(1 027)
(970)
(1 199)
(1 307)
(843)
(657)
(496)
(493)
(869)
(1 076)
(1 019)
(949)
(610)
(577)
(706)
(810)
(1 153)
(1 321)
(1 132)
(999)
(956)
(1 090)
(1 450)
(1 812)
(2 167)
(2 390)
(2 373)
(2 394)
(2 159)
(1 885)
(1 985)
(1 729)
(1 688)
(1 635)
(1 669)
(1 710)
(1 681)
(1 519)
(1 283)
(1 298)
(1 134)
(1 195)
(1 093)
(993)
(1 019)
(915)
(1 013)
(1 050)
(1 105)
(1 267)
(1 371)
(1 481)
(1 520)
(1 488)
(1 793)
(1 821)
(1 719)
(1 774)
(2 075)
(2 194)
Income from Continuing Operations
1 458
1 285
1 715
1 843
2 272
3 013
3 193
2 981
2 345
2 173
2 572
1 601
1 343
396
736
643
1 053
1 644
1 642
2 051
1 977
1 520
1 935
1 534
1 057
1 147
1 528
2 059
1 494
668
703
667
1 955
2 386
3 266
2 863
2 623
3 332
2 695
3 371
4 314
4 943
5 053
4 975
3 998
3 776
3 583
3 280
3 300
2 584
2 608
2 855
2 859
3 151
2 191
1 389
1 138
840
1 437
1 826
1 298
637
101
2 060
1 383
1 145
2 203
891
2 549
3 942
3 248
2 818
2 377
3 317
4 314
4 269
Income to Minority Interest
(125)
(105)
(208)
(240)
(522)
(384)
(611)
(476)
(883)
(813)
(1 132)
(1 065)
(899)
(457)
(255)
(261)
(370)
(506)
(619)
(612)
(500)
(487)
(595)
(610)
(516)
(274)
(56)
53
167
148
80
(65)
(361)
(485)
(511)
(578)
(682)
(923)
(1 201)
(1 343)
(1 392)
(1 338)
(1 249)
(1 173)
(1 091)
(1 007)
(915)
(845)
(805)
(819)
(801)
(826)
(851)
(830)
(993)
(1 004)
(988)
(1 059)
(955)
(931)
(850)
(702)
(759)
(730)
(762)
(775)
(882)
(917)
(913)
(980)
(840)
(834)
(755)
(766)
(810)
(760)
Net Income (Common)
1 329
N/A
1 179
-11%
1 506
+28%
1 603
+6%
1 749
+9%
2 626
+50%
2 579
-2%
2 502
-3%
1 459
-42%
1 358
-7%
1 438
+6%
534
-63%
440
-18%
(65)
N/A
479
N/A
379
-21%
678
+79%
1 130
+67%
1 020
-10%
1 437
+41%
1 475
+3%
1 032
-30%
1 339
+30%
919
-31%
541
-41%
874
+62%
1 472
+68%
2 115
+44%
1 661
-21%
816
-51%
783
-4%
600
-23%
1 593
+166%
1 899
+19%
2 754
+45%
2 285
-17%
1 939
-15%
2 409
+24%
1 493
-38%
2 026
+36%
2 923
+44%
3 603
+23%
3 803
+6%
3 801
0%
2 905
-24%
2 768
-5%
2 666
-4%
2 433
-9%
2 494
+3%
1 765
-29%
1 806
+2%
2 028
+12%
2 006
-1%
2 319
+16%
1 197
-48%
385
-68%
150
-61%
(220)
N/A
482
N/A
894
+85%
448
-50%
(64)
N/A
(658)
-928%
1 330
N/A
619
-53%
369
-40%
1 319
+257%
(29)
N/A
1 634
N/A
2 960
+81%
2 407
-19%
1 984
-18%
1 622
-18%
2 550
+57%
3 504
+37%
3 509
+0%
EPS (Diluted)
34.97
N/A
31.02
-11%
39.63
+28%
42.18
+6%
46.02
+9%
69.1
+50%
61.4
-11%
59.57
-3%
34.75
-42%
32.33
-7%
34.23
+6%
12.71
-63%
10.73
-16%
-1.58
N/A
11.68
N/A
9.24
-21%
16.53
+79%
27.56
+67%
24.87
-10%
35.04
+41%
36.87
+5%
26.46
-28%
34.33
+30%
25.52
-26%
15.02
-41%
19
+26%
34.23
+80%
45.97
+34%
46.13
+0%
22.66
-51%
16.65
-27%
12.76
-23%
33.18
+160%
38.75
+17%
56.99
+47%
46.63
-18%
39.57
-15%
49.16
+24%
30.27
-38%
41.34
+37%
59.65
+44%
73.53
+23%
76.96
+5%
77.57
+1%
58.1
-25%
55.36
-5%
53.85
-3%
48.66
-10%
49.88
+3%
35.55
-29%
36.4
+2%
40.85
+12%
40.33
-1%
46.58
+15%
24.07
-48%
7.86
-67%
3.05
-61%
-4.26
N/A
9.68
N/A
17.92
+85%
9.12
-49%
-1.3
N/A
-13.42
-932%
27.31
N/A
13
-52%
7.81
-40%
27.39
+251%
-0.6
N/A
34.3
N/A
62.18
+81%
50.54
-19%
41.69
-18%
34.08
-18%
54.1
+59%
74.25
+37%
76.79
+3%

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 302,100+ 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.