GS Yuasa Corp
TSE:6674

Watchlist Manager
GS Yuasa Corp Logo
GS Yuasa Corp
TSE:6674
Watchlist
Price: 3 806 JPY -4.56% Market Closed
Market Cap: 382.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+30%
5Y
+53%
10Y
+58%
Operating Income
+
3Y
+127%
5Y
+153%
10Y
+149%
Net Income
+
3Y
+403%
5Y
+164%
10Y
+272%

Earnings Waterfall
GS Yuasa Corp

Revenue
584.6B JPY
Cost of Revenue
-442.3B JPY
Gross Profit
142.3B JPY
Operating Expenses
-90.1B JPY
Operating Income
52.2B JPY
Other Expenses
-20B JPY
Net Income
32.2B JPY

Income Statement
GS Yuasa Corp

Rotate your device to view
Income Statement
Currency: JPY
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
479
0
0
615
0
0
826
0
0
470
0
0
365
745
1 141
1 530
1 513
1 562
1 563
1 599
1 588
1 543
1 492
1 430
1 362
1 317
1 238
1 174
1 117
1 029
980
1 151
1 218
1 253
1 265
1 105
1 055
1 040
985
931
898
885
876
837
781
733
687
645
677
682
786
816
830
811
725
818
845
877
976
946
1 227
1 796
2 420
3 295
3 616
3 909
3 882
3 645
3 736
3 706
4 401
4 824
0
Revenue
169 951
N/A
167 454
-1%
174 039
+4%
175 857
+1%
180 591
+3%
185 465
+3%
197 484
+6%
217 562
+10%
227 136
+4%
228 004
+0%
216 850
-5%
196 185
-10%
181 771
-7%
172 955
-5%
183 267
+6%
191 617
+5%
197 439
+3%
272 514
+38%
273 633
+0%
276 387
+1%
280 328
+1%
285 434
+2%
287 986
+1%
281 020
-2%
276 059
-2%
274 509
-1%
277 241
+1%
294 939
+6%
319 099
+8%
347 995
+9%
364 684
+5%
371 605
+2%
373 989
+1%
369 760
-1%
369 081
0%
369 388
+0%
368 606
0%
365 610
-1%
359 332
-2%
353 360
-2%
354 630
+0%
359 605
+1%
372 046
+3%
384 914
+3%
402 261
+5%
410 951
+2%
419 402
+2%
422 158
+1%
419 613
-1%
413 089
-2%
406 915
-1%
408 088
+0%
400 520
-2%
395 553
-1%
381 847
-3%
377 464
-1%
380 492
+1%
386 511
+2%
405 593
+5%
409 310
+1%
421 641
+3%
432 133
+2%
448 104
+4%
472 233
+5%
493 867
+5%
517 735
+5%
526 846
+2%
539 316
+2%
554 446
+3%
562 897
+2%
569 940
+1%
570 597
+0%
578 121
+1%
580 340
+0%
584 636
+1%
Gross Profit
Cost of Revenue
(138 837)
(130 638)
(135 695)
(137 382)
(141 936)
(146 994)
(159 752)
(176 854)
(183 112)
(180 596)
(170 167)
(153 955)
(142 292)
(133 634)
(139 425)
(145 804)
(150 070)
(206 888)
(209 368)
(211 870)
(216 806)
(219 994)
(221 787)
(216 226)
(212 492)
(214 159)
(215 825)
(231 371)
(250 962)
(272 567)
(286 606)
(291 368)
(292 777)
(289 433)
(287 538)
(287 505)
(284 405)
(280 871)
(275 140)
(268 985)
(268 481)
(270 992)
(281 647)
(293 354)
(309 373)
(317 890)
(325 339)
(327 429)
(324 668)
(318 097)
(312 878)
(312 259)
(305 684)
(302 639)
(290 668)
(287 965)
(288 059)
(289 944)
(305 225)
(309 807)
(322 483)
(335 359)
(348 884)
(368 620)
(385 989)
(404 506)
(411 855)
(420 155)
(429 598)
(436 717)
(441 161)
(439 483)
(445 450)
(440 859)
(442 330)
Gross Profit
31 114
N/A
36 816
+18%
38 344
+4%
38 475
+0%
38 655
+0%
38 471
0%
37 732
-2%
40 708
+8%
44 024
+8%
47 408
+8%
46 683
-2%
42 230
-10%
39 479
-7%
39 321
0%
43 842
+11%
45 813
+4%
47 369
+3%
65 626
+39%
64 265
-2%
64 517
+0%
63 522
-2%
65 440
+3%
66 199
+1%
64 794
-2%
63 567
-2%
60 350
-5%
61 416
+2%
63 568
+4%
68 137
+7%
75 428
+11%
78 078
+4%
80 237
+3%
81 212
+1%
80 327
-1%
81 543
+2%
81 883
+0%
84 201
+3%
84 739
+1%
84 192
-1%
84 375
+0%
86 149
+2%
88 613
+3%
90 399
+2%
91 560
+1%
92 888
+1%
93 061
+0%
94 063
+1%
94 729
+1%
94 945
+0%
94 992
+0%
94 037
-1%
95 829
+2%
94 836
-1%
92 914
-2%
91 179
-2%
89 499
-2%
92 433
+3%
96 567
+4%
100 368
+4%
99 503
-1%
99 158
0%
96 774
-2%
99 220
+3%
103 613
+4%
107 878
+4%
113 229
+5%
114 991
+2%
119 161
+4%
124 848
+5%
126 180
+1%
128 779
+2%
131 114
+2%
132 671
+1%
139 481
+5%
142 306
+2%
Operating Income
Operating Expenses
(32 911)
(36 099)
(36 278)
(35 913)
(36 071)
(36 457)
(36 973)
(37 048)
(37 300)
(37 018)
(37 336)
(36 718)
(36 039)
(35 172)
(35 208)
(35 461)
(35 411)
(48 036)
(48 105)
(48 245)
(48 962)
(49 409)
(49 554)
(49 504)
(50 001)
(50 575)
(51 458)
(54 111)
(55 063)
(57 231)
(58 381)
(58 177)
(59 412)
(59 413)
(60 629)
(61 757)
(62 499)
(62 830)
(62 404)
(62 107)
(63 719)
(65 507)
(67 405)
(69 641)
(70 735)
(71 141)
(72 102)
(71 839)
(72 431)
(72 338)
(72 260)
(72 582)
(72 076)
(71 238)
(70 541)
(70 078)
(70 795)
(71 757)
(73 350)
(74 761)
(74 829)
(74 110)
(76 196)
(77 951)
(80 122)
(81 729)
(82 225)
(83 211)
(82 963)
(84 585)
(85 836)
(86 471)
(88 680)
(89 453)
(90 149)
Selling, General & Administrative
(30 698)
(36 099)
(36 278)
(36 258)
(36 071)
(36 457)
(37 000)
(37 048)
(36 250)
(36 832)
(34 306)
(33 768)
(33 210)
(32 696)
(32 880)
(33 203)
(33 192)
(44 749)
(45 640)
(46 566)
(47 894)
(45 222)
(49 553)
(49 504)
(50 000)
(45 795)
(51 458)
(54 110)
(55 063)
(51 988)
(58 380)
(58 176)
(59 411)
(53 936)
(60 629)
(61 757)
(62 500)
(56 399)
(62 404)
(62 107)
(63 718)
(58 004)
(67 404)
(69 640)
(70 735)
(62 500)
(72 102)
(71 838)
(72 429)
(63 337)
(72 259)
(72 582)
(72 074)
(60 851)
(70 539)
(70 076)
(70 795)
(60 558)
(73 347)
(74 758)
(74 827)
(61 846)
(76 195)
(77 951)
(80 120)
(67 950)
(82 224)
(83 209)
(82 963)
(72 016)
(85 835)
(86 470)
(88 678)
(77 606)
(90 148)
Research & Development
0
0
0
0
0
0
0
0
(757)
(1 426)
(2 124)
(2 077)
(2 061)
(1 756)
(1 548)
(1 360)
(1 240)
(1 794)
0
0
0
(2 460)
0
0
0
(2 807)
0
0
0
(3 368)
0
0
0
(3 156)
0
0
0
0
0
0
0
(4 746)
0
0
0
(5 341)
0
0
0
(5 681)
0
0
0
(6 247)
0
0
0
(7 997)
0
0
0
(9 299)
0
0
0
(10 526)
0
0
0
(8 781)
0
0
0
(7 686)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
(293)
(601)
(906)
(873)
(768)
(720)
(780)
(898)
(979)
(1 493)
0
0
0
(1 727)
0
0
0
(1 973)
0
0
0
(1 874)
0
0
0
(2 321)
0
0
0
(2 377)
0
0
0
(2 756)
0
0
0
(3 299)
0
0
0
(3 319)
0
0
0
(4 139)
0
0
0
(3 200)
0
0
0
(2 963)
0
0
0
(3 252)
0
0
0
(3 787)
0
0
0
(4 160)
0
Other Operating Expenses
(2 213)
0
0
345
0
0
27
0
0
1 841
0
0
0
0
0
0
0
0
(2 465)
(1 679)
(1 068)
0
(1)
0
(1)
0
0
(1)
0
(1)
(1)
0
(1)
0
0
0
1
(4 054)
0
0
0
(1)
(1)
(1)
0
(1)
0
(1)
(2)
(1)
0
0
(2)
(1)
(2)
(2)
0
(2)
(3)
(3)
(2)
(2)
(1)
0
(2)
(1)
(1)
0
0
(1)
(1)
0
0
(1)
(1)
Operating Income
(1 797)
N/A
717
N/A
2 066
+188%
2 562
+24%
2 584
+1%
2 014
-22%
759
-62%
3 660
+382%
6 724
+84%
10 390
+55%
9 347
-10%
5 512
-41%
3 440
-38%
4 149
+21%
8 634
+108%
10 352
+20%
11 958
+16%
17 590
+47%
16 160
-8%
16 272
+1%
14 560
-11%
16 031
+10%
16 645
+4%
15 290
-8%
13 566
-11%
9 775
-28%
9 958
+2%
9 457
-5%
13 074
+38%
18 197
+39%
19 697
+8%
22 060
+12%
21 800
-1%
20 914
-4%
20 914
N/A
20 126
-4%
21 702
+8%
21 909
+1%
21 788
-1%
22 268
+2%
22 430
+1%
23 106
+3%
22 994
0%
21 919
-5%
22 153
+1%
21 920
-1%
21 961
+0%
22 890
+4%
22 514
-2%
22 654
+1%
21 777
-4%
23 247
+7%
22 760
-2%
21 676
-5%
20 638
-5%
19 421
-6%
21 638
+11%
24 810
+15%
27 018
+9%
24 742
-8%
24 329
-2%
22 664
-7%
23 024
+2%
25 662
+11%
27 756
+8%
31 500
+13%
32 766
+4%
35 950
+10%
41 885
+17%
41 595
-1%
42 943
+3%
44 643
+4%
43 991
-1%
50 028
+14%
52 157
+4%
Pre-Tax Income
Interest Income Expense
0
0
179
196
543
560
(470)
(1 251)
(680)
(241)
(1 924)
(2 692)
(2 086)
(422)
(737)
(824)
19
(287)
491
293
692
1 715
1 769
2 258
2 268
2 120
3 090
4 126
3 647
3 629
2 832
1 887
2 110
1 276
1 049
939
360
(681)
(741)
(1 359)
(770)
(774)
(506)
(21)
(467)
(505)
(448)
(226)
622
2 262
2 739
2 535
2 206
1 530
1 300
1 770
2 269
3 173
3 508
3 259
3 623
2 885
(256)
(1 447)
(2 913)
(4 595)
(2 034)
(1 670)
1 040
2 757
2 439
1 775
(2 852)
(4 016)
(4 432)
Non-Reccuring Items
(9 321)
1 471
2 402
8 940
(1 910)
(1 903)
(398)
(592)
(1 058)
(2 092)
(3 841)
(3 496)
(2 304)
(351)
(313)
10
(200)
(621)
(1 402)
(1 937)
(1 925)
(1 679)
(797)
(805)
(580)
(4 302)
(7 206)
(5 709)
(9 477)
(5 996)
(3 188)
(4 671)
(939)
(4 961)
(5 222)
(5 170)
(7 141)
(4 557)
(4 513)
(4 406)
(2 337)
(1 125)
(818)
(743)
(1 473)
(1 197)
(1 308)
(1 351)
(962)
(2 817)
(2 726)
(4 292)
(4 095)
(2 082)
(2 178)
(3 474)
(3 813)
(4 066)
(3 478)
(1 624)
(6 669)
(6 722)
(6 275)
(4 895)
496
(2 124)
(3 268)
(3 586)
(4 781)
(2 960)
(2 741)
(2 840)
(799)
(6)
(9)
Gain/Loss on Disposition of Assets
0
0
93
118
738
644
885
0
107
(2)
1 939
1 815
1 688
10
46
(2 976)
(2 973)
(2 490)
(2 509)
488
488
11
41
45
39
334
315
317
326
25
83
75
77
172
105
119
113
0
18
28
26
86
80
168
186
578
779
645
3 281
3 249
3 031
5 228
2 583
2 209
2 248
73
0
1 336
1 337
1 352
1 388
621
170
158
212
2 862
2 476
1 937
1 756
(977)
(639)
(154)
(1 072)
(769)
586
Total Other Income
10 184
(594)
(876)
(12 054)
(180)
(160)
172
520
533
201
(97)
(145)
97
284
470
265
185
114
(96)
121
5
243
317
327
313
363
439
300
245
4
(92)
118
295
202
(290)
(436)
(559)
286
284
192
144
230
472
461
430
(28)
(235)
(224)
(113)
(124)
(1)
(52)
(83)
(22)
58
56
471
(406)
95
118
(325)
(202)
531
552
(102)
(506)
(1 266)
(997)
(1 061)
2 476
2 866
2 088
3 989
1 703
1 964
Pre-Tax Income
(934)
N/A
1 594
N/A
3 864
+142%
(238)
N/A
1 775
N/A
1 155
-35%
948
-18%
2 337
+147%
5 626
+141%
8 256
+47%
5 424
-34%
994
-82%
835
-16%
3 670
+340%
8 100
+121%
6 827
-16%
8 989
+32%
14 306
+59%
12 644
-12%
15 237
+21%
13 820
-9%
16 321
+18%
17 975
+10%
17 115
-5%
15 606
-9%
8 290
-47%
6 596
-20%
8 491
+29%
7 815
-8%
15 859
+103%
19 332
+22%
19 469
+1%
23 343
+20%
17 603
-25%
16 556
-6%
15 578
-6%
14 475
-7%
16 957
+17%
16 836
-1%
16 723
-1%
19 493
+17%
21 523
+10%
22 222
+3%
21 784
-2%
20 829
-4%
20 768
0%
20 749
0%
21 734
+5%
25 342
+17%
25 224
0%
24 820
-2%
26 666
+7%
23 371
-12%
23 311
0%
22 066
-5%
17 846
-19%
20 565
+15%
24 847
+21%
28 480
+15%
27 847
-2%
22 346
-20%
19 246
-14%
17 194
-11%
20 030
+16%
25 449
+27%
27 137
+7%
28 674
+6%
31 634
+10%
38 839
+23%
42 891
+10%
44 868
+5%
45 512
+1%
43 257
-5%
46 940
+9%
50 266
+7%
Net Income
Tax Provision
(739)
(1 743)
(2 299)
515
1 137
1 340
(925)
(1 037)
(1 118)
(2 472)
(3 007)
(2 134)
(1 965)
(2 376)
(3 660)
(2 039)
(995)
(3 002)
(2 645)
(4 799)
(6 043)
(6 205)
(6 578)
(6 385)
(7 188)
(8 139)
(9 044)
(10 625)
(10 833)
(11 148)
(10 284)
(9 017)
(9 017)
(9 266)
(9 418)
(8 872)
(7 580)
(6 527)
(5 393)
(5 200)
(6 386)
(6 551)
(7 710)
(8 013)
(7 536)
(5 421)
(5 075)
(5 485)
(6 285)
(8 127)
(7 908)
(8 215)
(7 506)
(6 604)
(7 033)
(7 135)
(7 881)
(10 056)
(10 080)
(8 833)
(8 705)
(6 650)
(6 776)
(7 793)
(7 431)
(8 599)
(8 809)
(8 271)
(8 972)
(4 689)
(3 915)
(5 103)
(6 947)
(13 040)
(14 617)
Income from Continuing Operations
(1 673)
(149)
1 565
277
2 912
2 495
23
1 300
4 508
5 784
2 417
(1 140)
(1 130)
1 294
4 440
4 788
7 994
11 304
9 999
10 438
7 777
10 116
11 397
10 730
8 418
151
(2 448)
(2 134)
(3 018)
4 711
9 048
10 452
14 326
8 337
7 138
6 706
6 895
10 430
11 443
11 523
13 107
14 972
14 512
13 771
13 293
15 347
15 674
16 249
19 057
17 097
16 912
18 451
15 865
16 707
15 033
10 711
12 684
14 791
18 400
19 014
13 641
12 596
10 418
12 237
18 018
18 538
19 865
23 363
29 867
38 202
40 953
40 409
36 310
33 900
35 649
Income to Minority Interest
0
0
0
0
(97)
116
70
49
(258)
(79)
264
244
(375)
(867)
(783)
(79)
46
421
1 042
1 152
1 636
1 616
1 267
1 674
3 106
5 615
7 280
7 797
8 177
5 271
3 149
1 684
(725)
1 706
1 513
1 755
1 245
(1 399)
(1 522)
(1 997)
(2 131)
(2 742)
(2 868)
(3 103)
(3 418)
(3 896)
(4 048)
(3 893)
(3 733)
(3 572)
(3 343)
(3 606)
(3 226)
(3 032)
(2 859)
(1 689)
(2 545)
(3 336)
(4 237)
(5 474)
(4 505)
(4 127)
(4 017)
(4 262)
(5 050)
(4 611)
(4 901)
(5 190)
(6 047)
(6 137)
(5 752)
(4 894)
(3 593)
(3 483)
(3 487)
Net Income (Common)
(1 645)
N/A
(148)
+91%
1 570
N/A
273
-83%
2 685
+884%
2 477
-8%
90
-96%
1 348
+1 398%
4 250
+215%
5 701
+34%
2 679
-53%
(894)
N/A
(1 506)
-68%
423
N/A
3 650
+763%
4 708
+29%
8 040
+71%
11 722
+46%
11 038
-6%
11 585
+5%
9 409
-19%
11 733
+25%
12 664
+8%
12 404
-2%
11 525
-7%
5 767
-50%
4 832
-16%
5 665
+17%
5 160
-9%
9 982
+93%
12 197
+22%
12 135
-1%
13 600
+12%
10 043
-26%
8 652
-14%
8 461
-2%
8 140
-4%
9 030
+11%
9 919
+10%
9 525
-4%
10 975
+15%
12 229
+11%
11 643
-5%
10 667
-8%
9 875
-7%
11 449
+16%
11 625
+2%
12 354
+6%
15 321
+24%
13 524
-12%
13 567
+0%
14 844
+9%
12 638
-15%
13 674
+8%
12 174
-11%
9 021
-26%
10 137
+12%
11 455
+13%
14 163
+24%
13 541
-4%
9 136
-33%
8 468
-7%
6 399
-24%
7 974
+25%
12 969
+63%
13 925
+7%
14 962
+7%
18 170
+21%
23 817
+31%
32 064
+35%
35 200
+10%
35 515
+1%
32 717
-8%
30 416
-7%
32 161
+6%
EPS (Diluted)
-22.84
N/A
-2.1
+91%
22.11
N/A
3.59
-84%
36.78
+925%
33.47
-9%
1.23
-96%
18.46
+1 401%
58.21
+215%
77.04
+32%
36.69
-52%
-12.24
N/A
-18.82
-54%
5.09
N/A
43.97
+764%
57.41
+31%
96.86
+69%
141.22
+46%
132.98
-6%
139.57
+5%
113.36
-19%
141.36
+25%
152.57
+8%
149.44
-2%
138.85
-7%
69.48
-50%
58.21
-16%
68.25
+17%
62.16
-9%
120.26
+93%
138.6
+15%
137.89
-1%
154.54
+12%
113.56
-27%
98.31
-13%
96.14
-2%
92.5
-4%
102.11
+10%
112.71
+10%
108.23
-4%
124.71
+15%
138.29
+11%
132.3
-4%
121.21
-8%
112.21
-7%
129.65
+16%
132.1
+2%
140.38
+6%
174.07
+24%
154.27
-11%
166
+8%
182.96
+10%
155.76
-15%
168.23
+8%
150.17
-11%
111.92
-25%
125.76
+12%
141.91
+13%
175.76
+24%
168.33
-4%
113.57
-33%
105.23
-7%
79.55
-24%
99.13
+25%
161.21
+63%
173.09
+7%
185.97
+7%
225.84
+21%
277.68
+23%
369.74
+33%
350.93
-5%
354.07
+1%
326.18
-8%
303.24
-7%
320.64
+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 301,300+ 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.