Meiko Electronics Co Ltd
TSE:6787

Watchlist Manager
Meiko Electronics Co Ltd Logo
Meiko Electronics Co Ltd
TSE:6787
Watchlist
Price: 11 690 JPY 2.1% Market Closed
Market Cap: 313.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+35%
5Y
+101%
10Y
+134%
Operating Income
+
3Y
+72%
5Y
+490%
10Y
-
Net Income
+
3Y
+22%
5Y
+3 930%
10Y
-

Earnings Waterfall
Meiko Electronics Co Ltd

Revenue
220.1B JPY
Cost of Revenue
-176.3B JPY
Gross Profit
43.9B JPY
Operating Expenses
-22.7B JPY
Operating Income
21.2B JPY
Other Expenses
-4.5B JPY
Net Income
16.7B JPY

Income Statement
Meiko Electronics Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Interest Expense
0
155
0
0
181
0
0
249
0
0
180
0
0
171
0
0
152
370
528
754
787
789
822
828
860
863
902
918
917
925
947
952
968
986
1 023
1 061
1 134
1 188
1 240
1 288
1 307
1 322
1 332
1 358
1 368
1 397
1 334
1 152
1 022
896
798
801
770
728
711
691
668
640
637
643
655
669
653
642
673
745
881
1 002
1 091
1 123
1 097
1 090
1 108
1 176
1 255
1 326
0
0
Revenue
30 484
N/A
31 938
+5%
33 400
+5%
37 275
+12%
40 795
+9%
44 422
+9%
46 712
+5%
51 870
+11%
55 834
+8%
60 261
+8%
62 912
+4%
68 571
+9%
64 930
-5%
58 586
-10%
51 453
-12%
52 112
+1%
55 334
+6%
56 810
+3%
57 304
+1%
74 724
+30%
71 522
-4%
68 670
-4%
65 706
-4%
62 972
-4%
62 003
-2%
60 125
-3%
59 776
-1%
60 709
+2%
64 824
+7%
68 960
+6%
74 763
+8%
79 231
+6%
81 930
+3%
85 741
+5%
87 563
+2%
90 895
+4%
92 387
+2%
94 012
+2%
95 301
+1%
95 287
0%
95 155
0%
93 677
-2%
94 306
+1%
95 911
+2%
99 121
+3%
103 382
+4%
106 201
+3%
108 542
+2%
113 352
+4%
117 088
+3%
118 912
+2%
118 910
0%
117 791
-1%
116 274
-1%
117 163
+1%
115 479
-1%
110 602
-4%
109 593
-1%
111 352
+2%
119 257
+7%
128 194
+7%
135 491
+6%
143 544
+6%
151 275
+5%
158 007
+4%
163 515
+3%
166 557
+2%
167 276
+0%
168 853
+1%
171 782
+2%
175 554
+2%
179 458
+2%
184 883
+3%
191 399
+4%
197 681
+3%
206 806
+5%
212 865
+3%
220 142
+3%
Gross Profit
Cost of Revenue
(23 528)
(24 734)
(25 702)
(28 501)
(31 816)
(35 775)
(38 362)
(42 557)
(46 023)
(49 554)
(52 093)
(57 176)
(55 501)
(51 100)
(44 440)
(44 058)
(45 766)
(47 514)
(48 412)
(63 219)
(61 507)
(59 146)
(56 730)
(54 929)
(53 208)
(52 102)
(52 190)
(53 155)
(57 139)
(60 363)
(64 907)
(69 023)
(72 560)
(76 630)
(79 684)
(83 063)
(84 034)
(84 383)
(83 537)
(82 101)
(80 508)
(78 492)
(78 823)
(79 825)
(82 271)
(85 730)
(88 015)
(90 115)
(93 820)
(96 496)
(97 790)
(98 862)
(98 543)
(98 484)
(100 081)
(98 733)
(95 425)
(95 271)
(96 543)
(101 732)
(108 010)
(112 543)
(117 879)
(123 880)
(129 408)
(135 759)
(138 842)
(141 260)
(143 519)
(144 398)
(147 255)
(148 910)
(152 511)
(155 806)
(159 829)
(167 030)
(169 936)
(176 267)
Gross Profit
6 956
N/A
7 204
+4%
7 698
+7%
8 774
+14%
8 979
+2%
8 647
-4%
8 350
-3%
9 313
+12%
9 811
+5%
10 707
+9%
10 819
+1%
11 395
+5%
9 429
-17%
7 486
-21%
7 013
-6%
8 054
+15%
9 568
+19%
9 296
-3%
8 892
-4%
11 505
+29%
10 015
-13%
9 524
-5%
8 976
-6%
8 043
-10%
8 795
+9%
8 023
-9%
7 586
-5%
7 554
0%
7 685
+2%
8 597
+12%
9 856
+15%
10 208
+4%
9 370
-8%
9 111
-3%
7 879
-14%
7 832
-1%
8 353
+7%
9 629
+15%
11 764
+22%
13 186
+12%
14 647
+11%
15 185
+4%
15 483
+2%
16 086
+4%
16 850
+5%
17 652
+5%
18 186
+3%
18 427
+1%
19 532
+6%
20 592
+5%
21 122
+3%
20 048
-5%
19 248
-4%
17 790
-8%
17 082
-4%
16 746
-2%
15 177
-9%
14 322
-6%
14 809
+3%
17 525
+18%
20 184
+15%
22 948
+14%
25 665
+12%
27 395
+7%
28 599
+4%
27 756
-3%
27 715
0%
26 016
-6%
25 334
-3%
27 384
+8%
28 299
+3%
30 548
+8%
32 372
+6%
35 593
+10%
37 852
+6%
39 776
+5%
42 929
+8%
43 875
+2%
Operating Income
Operating Expenses
(3 065)
(3 111)
(3 243)
(3 463)
(3 758)
(3 978)
(4 237)
(4 443)
(4 287)
(4 737)
(5 077)
(5 724)
(5 609)
(5 310)
(5 119)
(5 179)
(5 653)
(5 966)
(6 239)
(8 207)
(7 921)
(7 787)
(7 726)
(7 391)
(7 719)
(7 801)
(8 485)
(9 100)
(9 320)
(9 523)
(9 158)
(9 286)
(9 769)
(10 141)
(10 453)
(10 697)
(10 780)
(10 657)
(10 379)
(9 861)
(9 746)
(9 773)
(10 102)
(10 298)
(10 480)
(10 663)
(10 785)
(10 970)
(11 094)
(11 313)
(11 283)
(11 122)
(11 621)
(11 227)
(11 449)
(11 557)
(11 212)
(10 729)
(10 441)
(10 868)
(11 645)
(12 556)
(13 325)
(14 140)
(14 917)
(15 409)
(16 306)
(16 441)
(17 957)
(18 253)
(18 364)
(18 888)
(18 522)
(19 017)
(19 882)
(20 693)
(21 576)
(22 661)
Selling, General & Administrative
(3 066)
(3 112)
(3 244)
(3 463)
(3 758)
(3 979)
(4 238)
(4 444)
(4 287)
(4 754)
(5 094)
(5 741)
(5 609)
(5 058)
(5 119)
(5 179)
(5 638)
(5 426)
(5 447)
(7 189)
(7 170)
(7 308)
(7 287)
(5 675)
(7 505)
(7 588)
(7 782)
(8 159)
(8 380)
(8 581)
(8 918)
(9 285)
(9 769)
(10 143)
(10 453)
(10 697)
(10 779)
(10 655)
(10 379)
(9 860)
(9 744)
(9 772)
(10 101)
(10 297)
(10 479)
(10 662)
(10 784)
(10 307)
(11 092)
(11 324)
(11 182)
(10 261)
(11 095)
(11 126)
(11 449)
(10 542)
(11 211)
(10 728)
(10 440)
(9 724)
(11 643)
(12 555)
(13 323)
(11 359)
(14 916)
(15 408)
(16 304)
(12 595)
(17 656)
(18 252)
(18 364)
(14 396)
(18 351)
(18 842)
(19 881)
(15 194)
(21 526)
(22 660)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
(252)
0
0
(267)
(540)
(792)
(1 018)
0
0
0
(1 716)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(662)
0
0
0
(860)
0
0
0
(1 014)
0
0
0
(1 142)
0
0
0
(2 780)
0
0
0
(3 845)
0
0
0
(4 491)
0
0
0
(5 498)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(212)
0
0
0
(703)
(941)
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
Other Operating Expenses
0
0
0
0
0
0
0
0
0
17
17
17
0
0
0
0
252
0
0
0
(751)
(479)
(227)
0
(214)
(213)
0
0
(940)
(942)
(240)
(1)
0
0
0
(1)
0
(2)
0
(1)
(2)
(1)
(1)
(1)
(1)
0
(1)
(1)
(2)
11
(101)
(1)
(526)
(101)
0
(1)
(1)
(1)
(1)
(2)
(2)
0
(2)
(1)
(1)
(1)
(2)
(1)
(301)
(1)
0
(1)
(171)
(175)
(1)
(1)
(50)
0
Operating Income
3 890
N/A
4 091
+5%
4 453
+9%
5 311
+19%
5 222
-2%
4 670
-11%
4 113
-12%
4 871
+18%
5 525
+13%
5 971
+8%
5 742
-4%
5 671
-1%
3 820
-33%
2 176
-43%
1 894
-13%
2 875
+52%
3 915
+36%
3 330
-15%
2 653
-20%
3 298
+24%
2 094
-37%
1 737
-17%
1 250
-28%
652
-48%
1 076
+65%
222
-79%
(899)
N/A
(1 546)
-72%
(1 635)
-6%
(926)
+43%
698
N/A
922
+32%
(399)
N/A
(1 030)
-158%
(2 574)
-150%
(2 865)
-11%
(2 427)
+15%
(1 028)
+58%
1 385
N/A
3 325
+140%
4 901
+47%
5 412
+10%
5 381
-1%
5 788
+8%
6 370
+10%
6 989
+10%
7 401
+6%
7 457
+1%
8 438
+13%
9 279
+10%
9 839
+6%
8 926
-9%
7 627
-15%
6 563
-14%
5 633
-14%
5 189
-8%
3 965
-24%
3 593
-9%
4 368
+22%
6 657
+52%
8 539
+28%
10 392
+22%
12 340
+19%
13 255
+7%
13 682
+3%
12 347
-10%
11 409
-8%
9 575
-16%
7 377
-23%
9 131
+24%
9 935
+9%
11 660
+17%
13 850
+19%
16 576
+20%
17 970
+8%
19 083
+6%
21 353
+12%
21 214
-1%
Pre-Tax Income
Interest Income Expense
(362)
(510)
(488)
(29)
(118)
(292)
(358)
(184)
(305)
(215)
(16)
(64)
(507)
(916)
(881)
(629)
(666)
(903)
(1 040)
(953)
(1 165)
(1 501)
(830)
(212)
(1 196)
(966)
338
1 480
3 172
3 325
3 414
1 134
(300)
2 136
3 343
4 044
5 072
1 785
(1 318)
(3 056)
(5 760)
(5 129)
(3 085)
(2 009)
(231)
15
(1 993)
(2 618)
(1 750)
(1 000)
(1 511)
(218)
(1 128)
(1 427)
(710)
(647)
(512)
(1 376)
(2 432)
(932)
(798)
78
1 265
927
3 493
4 980
2 349
1 280
950
(82)
1 188
2 488
1 617
(149)
3 337
(110)
(718)
1 064
Non-Reccuring Items
(110)
(115)
(4)
(120)
(150)
(133)
(17)
14
(269)
0
0
216
(245)
(108)
(57)
136
(1)
1
0
(5 425)
(5 539)
(5 559)
(5 946)
355
(29)
(279)
457
453
951
1 158
847
136
(24)
31
(40)
(8 956)
(16 993)
(17 327)
(17 542)
(8 667)
(634)
(27)
(1 204)
(1 026)
(753)
(1 054)
363
105
(24)
0
20
(526)
0
(533)
(310)
(138)
(1 477)
(1 530)
(1 839)
(361)
(278)
(781)
(878)
(1 169)
(1 181)
(576)
(352)
(320)
0
(238)
(278)
(168)
0
0
(176)
(50)
0
(49)
Gain/Loss on Disposition of Assets
78
51
4
(32)
(13)
(99)
(100)
(94)
0
(4)
(9)
(9)
(67)
(74)
(103)
(65)
(117)
(104)
(91)
(111)
(48)
(19)
111
118
83
(370)
(528)
(513)
(600)
(201)
205
180
287
275
(163)
(479)
(499)
(471)
(468)
0
(379)
(352)
(338)
(162)
(204)
(281)
(291)
(193)
(179)
(208)
(207)
(223)
(244)
(171)
(163)
(1 389)
(119)
(103)
0
(277)
(276)
(265)
(477)
(522)
(532)
(603)
(393)
(217)
(158)
(101)
(82)
(263)
(268)
(228)
(292)
(184)
(360)
(630)
Total Other Income
(208)
(234)
(107)
(91)
(70)
(143)
(156)
(146)
(38)
(155)
(206)
(350)
(191)
(201)
(197)
(257)
(142)
(53)
(121)
(218)
(289)
(419)
(242)
(380)
256
159
374
(320)
(135)
23
(290)
(125)
(136)
(127)
(73)
(104)
(99)
(21)
(561)
(1 134)
(698)
(605)
(336)
134
(219)
(369)
33
92
117
332
184
(97)
197
55
248
250
187
111
(189)
(28)
(15)
(6)
78
121
104
360
59
354
318
180
496
156
140
(1 063)
(881)
(195)
(1 365)
(48)
Pre-Tax Income
3 289
N/A
3 284
0%
3 858
+17%
5 038
+31%
4 870
-3%
4 002
-18%
3 482
-13%
4 461
+28%
4 914
+10%
5 599
+14%
5 513
-2%
5 465
-1%
2 810
-49%
877
-69%
656
-25%
2 060
+214%
2 989
+45%
2 271
-24%
1 401
-38%
(3 409)
N/A
(4 947)
-45%
(5 761)
-16%
(5 657)
+2%
533
N/A
190
-64%
(1 234)
N/A
(258)
+79%
(446)
-73%
1 753
N/A
3 379
+93%
4 874
+44%
2 247
-54%
(572)
N/A
1 285
N/A
493
-62%
(8 360)
N/A
(14 946)
-79%
(17 062)
-14%
(18 504)
-8%
(9 532)
+48%
(2 570)
+73%
(701)
+73%
418
N/A
2 725
+552%
4 963
+82%
5 300
+7%
5 513
+4%
4 843
-12%
6 602
+36%
8 403
+27%
8 325
-1%
7 862
-6%
6 452
-18%
4 487
-30%
4 698
+5%
3 265
-31%
2 044
-37%
695
-66%
(92)
N/A
5 059
N/A
7 172
+42%
9 418
+31%
12 328
+31%
12 612
+2%
15 566
+23%
16 508
+6%
13 072
-21%
10 672
-18%
8 487
-20%
8 890
+5%
11 259
+27%
13 873
+23%
15 339
+11%
15 136
-1%
19 958
+32%
18 544
-7%
18 910
+2%
21 551
+14%
Net Income
Tax Provision
(554)
(604)
(661)
(903)
(1 024)
(1 041)
(1 066)
(1 182)
(963)
(779)
(686)
(763)
(433)
(44)
(95)
(501)
(631)
(620)
(334)
313
845
959
901
624
376
471
(283)
(1 121)
(1 932)
(1 962)
(3 351)
(2 224)
(1 279)
(1 990)
(728)
(1 213)
(2 582)
(2 066)
(1 484)
(1 717)
(809)
(877)
(1 005)
(939)
(1 133)
(1 026)
(800)
(497)
(522)
(838)
(925)
(1 119)
(894)
(709)
(681)
(717)
(692)
(361)
(162)
(422)
(646)
(783)
(1 093)
(1 175)
(1 990)
(2 850)
(2 444)
(1 887)
(1 349)
(1 228)
(1 743)
(2 458)
(3 109)
(2 549)
(3 618)
(3 448)
(3 096)
(4 381)
Income from Continuing Operations
2 735
2 680
3 197
4 136
3 847
2 961
2 414
3 277
3 950
4 820
4 827
4 702
2 377
833
561
1 559
2 358
1 651
1 067
(3 096)
(4 102)
(4 802)
(4 756)
1 157
566
(763)
(541)
(1 567)
(179)
1 417
1 523
23
(1 851)
(705)
(235)
(9 573)
(17 528)
(19 128)
(19 988)
(11 249)
(3 379)
(1 578)
(587)
1 786
3 830
4 274
4 713
4 346
6 080
7 565
7 400
6 743
5 558
3 778
4 017
2 548
1 352
334
(254)
4 637
6 526
8 635
11 235
11 437
13 576
13 658
10 628
8 785
7 138
7 662
9 516
11 415
12 230
12 587
16 340
15 096
15 814
17 170
Income to Minority Interest
(3)
(3)
(2)
(9)
(10)
(7)
(5)
(6)
(4)
(2)
0
(1)
(1)
(1)
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
2
(7)
(7)
(18)
(3)
17
15
26
0
0
0
0
0
0
(9)
37
58
79
67
4
4
2
12
14
16
22
73
62
20
(10)
(109)
(105)
(128)
(167)
(151)
(171)
(171)
(171)
Net Income (Common)
2 732
N/A
2 677
-2%
3 195
+19%
4 126
+29%
3 836
-7%
2 954
-23%
2 410
-18%
3 272
+36%
3 946
+21%
4 818
+22%
4 827
+0%
4 699
-3%
2 376
-49%
834
-65%
559
-33%
1 558
+179%
2 354
+51%
1 652
-30%
1 065
-36%
(3 094)
N/A
(4 099)
-32%
(4 797)
-17%
(4 752)
+1%
1 158
N/A
569
-51%
(761)
N/A
(540)
+29%
(1 567)
-190%
(181)
+88%
1 415
N/A
1 524
+8%
23
-98%
(1 850)
N/A
(705)
+62%
(235)
+67%
(9 573)
-3 974%
(17 528)
-83%
(19 127)
-9%
(19 989)
-5%
(11 250)
+44%
(3 466)
+69%
(1 762)
+49%
(858)
+51%
1 417
N/A
3 475
+145%
3 939
+13%
4 375
+11%
4 196
-4%
6 002
+43%
7 564
+26%
7 489
-1%
6 743
-10%
5 558
-18%
3 778
-32%
4 008
+6%
2 586
-35%
1 412
-45%
414
-71%
(184)
N/A
4 640
N/A
6 528
+41%
8 636
+32%
11 245
+30%
11 451
+2%
13 592
+19%
13 680
+1%
10 633
-22%
8 691
-18%
6 922
-20%
7 337
+6%
9 080
+24%
10 994
+21%
11 788
+7%
12 105
+3%
15 873
+31%
14 609
-8%
15 326
+5%
16 683
+9%
EPS (Diluted)
170.75
N/A
167.31
-2%
199.68
+19%
257.87
+29%
225.64
-12%
173.76
-23%
141.76
-18%
192.47
+36%
207.68
+8%
267.66
+29%
268.16
+0%
261.05
-3%
132
-49%
49.05
-63%
31.05
-37%
91.64
+195%
130.77
+43%
91.77
-30%
56.05
-39%
-162.84
N/A
-215.73
-32%
-252.47
-17%
-250.1
+1%
60.94
N/A
29.94
-51%
-40.05
N/A
-28.42
+29%
-82.47
-190%
-9.52
+88%
74.47
N/A
76.2
+2%
1.11
-99%
-71.15
N/A
-27.11
+62%
-9.03
+67%
-365.74
-3 950%
-674.15
-84%
-735.65
-9%
-768.8
-5%
-429.81
+44%
-133.3
+69%
-67.76
+49%
-11.44
+83%
35.33
N/A
86.87
+146%
98.47
+13%
112.17
+14%
104.25
-7%
230.84
+121%
290.92
+26%
286.12
-2%
257.62
-10%
212.35
-18%
144.34
-32%
153.13
+6%
98.8
-35%
53.95
-45%
15.82
-71%
-7.03
N/A
177.29
N/A
251.07
+42%
334.44
+33%
438.45
+31%
444.21
+1%
530.09
+19%
533.5
+1%
414.67
-22%
338.93
-18%
269.93
-20%
286.11
+6%
354.04
+24%
428.69
+21%
459.59
+7%
471.89
+3%
618.63
+31%
569.45
-8%
597.26
+5%
650.13
+9%

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 301,700+ 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.