Keyence Corp
TSE:6861

Watchlist Manager
Keyence Corp Logo
Keyence Corp
TSE:6861
Watchlist
Price: 54 270 JPY -2.64% Market Closed
Market Cap: 13.2T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+29%
5Y
+112%
10Y
+200%
Operating Income
+
3Y
+21%
5Y
+118%
10Y
+188%
Net Income
+
3Y
+19%
5Y
+122%
10Y
+209%

Earnings Waterfall
Keyence Corp

Revenue
1.1T JPY
Cost of Revenue
-183.6B JPY
Gross Profit
905.3B JPY
Operating Expenses
-347.3B JPY
Operating Income
558B JPY
Other Expenses
-149.1B JPY
Net Income
408.9B JPY

Income Statement
Keyence Corp

Rotate your device to view
Income Statement
Currency: JPY
Mar-2005 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
Revenue
107 173
N/A
141 217
+32%
144 301
+2%
149 839
+4%
120 392
-20%
126 684
+5%
132 603
+5%
134 872
+2%
139 030
+3%
144 549
+4%
147 068
+2%
146 594
0%
135 712
-7%
114 466
-16%
97 593
-15%
92 240
-5%
108 178
+17%
122 996
+14%
134 512
+9%
184 802
+37%
191 810
+4%
194 730
+2%
196 386
+1%
199 334
+2%
202 932
+2%
208 241
+3%
212 525
+2%
165 813
-22%
224 361
+35%
238 163
+6%
250 951
+5%
265 010
+6%
279 374
+5%
294 702
+5%
314 773
+7%
334 034
+6%
349 172
+5%
363 478
+4%
370 137
+2%
291 232
-21%
387 584
+33%
390 194
+1%
397 329
+2%
316 347
-20%
435 946
+38%
464 667
+7%
497 972
+7%
526 847
+6%
550 461
+4%
570 296
+4%
585 836
+3%
587 095
+0%
578 554
-1%
570 172
-1%
557 905
-2%
551 843
-1%
527 147
-4%
513 619
-3%
517 252
+1%
538 134
+4%
598 121
+11%
654 597
+9%
706 663
+8%
755 174
+7%
777 218
+3%
843 956
+9%
890 460
+6%
922 422
+4%
952 689
+3%
944 502
-1%
948 993
+0%
967 288
+2%
992 237
+3%
1 016 758
+2%
1 035 289
+2%
1 059 145
+2%
1 072 998
+1%
1 088 895
+1%
Gross Profit
Cost of Revenue
(22 273)
(29 389)
(30 319)
(31 627)
(25 083)
(26 612)
(27 977)
(28 434)
(28 819)
(29 705)
(30 481)
(30 575)
(28 544)
(25 216)
(22 141)
(21 766)
(24 584)
(27 997)
(30 692)
(42 856)
(44 964)
(45 854)
(46 611)
(47 542)
(48 481)
(50 494)
(52 413)
(40 802)
(54 097)
(55 836)
(56 989)
(59 082)
(61 027)
(63 052)
(65 296)
(67 615)
(69 355)
(70 775)
(71 459)
(55 665)
(74 537)
(75 752)
(77 350)
(60 477)
(82 641)
(85 987)
(90 545)
(94 174)
(97 264)
(100 294)
(102 450)
(103 623)
(102 724)
(102 420)
(101 379)
(100 406)
(96 760)
(94 018)
(94 537)
(97 250)
(105 974)
(114 584)
(123 328)
(133 984)
(137 554)
(152 534)
(162 193)
(167 690)
(175 290)
(169 942)
(166 660)
(164 782)
(164 010)
(164 798)
(166 981)
(171 444)
(177 025)
(183 568)
Gross Profit
84 900
N/A
111 828
+32%
113 982
+2%
118 212
+4%
95 309
-19%
100 072
+5%
104 626
+5%
106 438
+2%
110 211
+4%
114 844
+4%
116 587
+2%
116 019
0%
107 168
-8%
89 250
-17%
75 452
-15%
70 474
-7%
83 594
+19%
94 999
+14%
103 820
+9%
141 946
+37%
146 846
+3%
148 876
+1%
149 775
+1%
151 792
+1%
154 451
+2%
157 747
+2%
160 112
+1%
125 011
-22%
170 264
+36%
182 327
+7%
193 962
+6%
205 928
+6%
218 347
+6%
231 650
+6%
249 477
+8%
266 419
+7%
279 817
+5%
292 703
+5%
298 678
+2%
235 567
-21%
313 047
+33%
314 442
+0%
319 979
+2%
255 870
-20%
353 305
+38%
378 680
+7%
407 427
+8%
432 673
+6%
453 197
+5%
470 002
+4%
483 386
+3%
483 472
+0%
475 830
-2%
467 752
-2%
456 526
-2%
451 437
-1%
430 387
-5%
419 601
-3%
422 715
+1%
440 884
+4%
492 147
+12%
540 013
+10%
583 335
+8%
621 190
+6%
639 664
+3%
691 422
+8%
728 267
+5%
754 732
+4%
777 399
+3%
774 560
0%
782 333
+1%
802 506
+3%
828 227
+3%
851 960
+3%
868 308
+2%
887 701
+2%
895 973
+1%
905 327
+1%
Operating Income
Operating Expenses
(28 336)
(39 034)
(40 384)
(41 864)
(34 610)
(36 323)
(37 856)
(38 914)
(40 137)
(42 400)
(43 693)
(49 480)
(48 511)
(45 790)
(38 173)
(36 014)
(37 430)
(39 285)
(40 975)
(55 334)
(56 643)
(57 569)
(59 104)
(60 647)
(62 538)
(64 193)
(64 544)
(48 595)
(66 746)
(68 894)
(72 333)
(75 239)
(78 979)
(82 410)
(86 721)
(90 700)
(94 729)
(98 887)
(101 956)
(80 099)
(108 419)
(109 880)
(111 240)
(86 120)
(119 029)
(124 973)
(132 782)
(139 783)
(146 619)
(154 078)
(160 850)
(165 604)
(169 955)
(172 458)
(172 963)
(173 806)
(167 281)
(164 022)
(163 269)
(164 126)
(173 674)
(182 614)
(192 024)
(203 145)
(212 218)
(229 307)
(243 602)
(255 818)
(270 021)
(279 464)
(292 935)
(307 492)
(321 084)
(330 646)
(335 776)
(337 926)
(340 302)
(347 338)
Selling, General & Administrative
(24 214)
(39 224)
(40 261)
(41 780)
(34 297)
(33 107)
(37 856)
(38 914)
(39 893)
(42 357)
(43 693)
(44 029)
(44 084)
(39 673)
(39 230)
(30 845)
(31 974)
(33 390)
(34 697)
(46 805)
(47 738)
(48 354)
(49 251)
(50 366)
(51 717)
(55 875)
(59 005)
(41 538)
(64 440)
(66 590)
(70 029)
(65 325)
(78 287)
(81 718)
(86 029)
(80 582)
(92 283)
(96 440)
(99 508)
(71 804)
(108 418)
(109 879)
(111 240)
(77 505)
(116 062)
(122 006)
(129 816)
(126 573)
(146 617)
(154 077)
(160 848)
(149 676)
(169 955)
(172 458)
(172 963)
(157 526)
(167 280)
(164 021)
(163 268)
(148 041)
(173 674)
(182 613)
(192 024)
(185 273)
(212 216)
(229 307)
(243 601)
(234 157)
(270 021)
(279 463)
(292 934)
(282 308)
(321 083)
(330 646)
(335 774)
(309 069)
(340 302)
(347 336)
Research & Development
(3 710)
0
0
0
0
0
0
0
0
0
0
0
0
(1 690)
(3 438)
(5 169)
(5 456)
(5 895)
(6 278)
(8 529)
(8 905)
(9 215)
(9 853)
(10 281)
(10 740)
0
0
(7 057)
0
0
0
(9 913)
0
0
0
(10 118)
(2 445)
0
0
(8 295)
0
0
0
(8 614)
0
0
0
(13 208)
0
0
0
(15 928)
0
0
0
(16 279)
0
0
0
(16 084)
0
0
0
(17 872)
0
0
0
(21 660)
0
0
0
(25 183)
0
0
0
(28 856)
0
0
Depreciation & Amortization
(412)
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
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
190
(123)
(84)
(313)
(3 216)
0
0
(244)
(43)
0
(5 451)
(4 427)
(4 427)
4 495
0
0
0
0
0
0
0
0
0
(81)
(8 318)
(5 539)
0
(2 306)
(2 304)
(2 304)
(1)
(692)
(692)
(692)
0
(1)
(2 447)
(2 448)
0
(1)
(1)
0
(1)
(2 967)
(2 967)
(2 966)
(2)
(2)
0
(2)
0
0
0
0
(1)
(1)
(1)
0
(1)
0
(1)
0
0
(2)
0
(1)
(1)
0
(1)
(1)
(1)
(1)
0
(2)
(1)
0
(2)
Operating Income
56 564
N/A
72 794
+29%
73 598
+1%
76 348
+4%
60 699
-20%
63 749
+5%
66 770
+5%
67 524
+1%
70 074
+4%
72 444
+3%
72 894
+1%
66 539
-9%
58 657
-12%
43 460
-26%
37 279
-14%
34 460
-8%
46 164
+34%
55 714
+21%
62 845
+13%
86 612
+38%
90 203
+4%
91 307
+1%
90 671
-1%
91 145
+1%
91 913
+1%
93 554
+2%
95 568
+2%
76 416
-20%
103 518
+35%
113 433
+10%
121 629
+7%
130 689
+7%
139 368
+7%
149 240
+7%
162 756
+9%
175 719
+8%
185 088
+5%
193 816
+5%
196 722
+1%
155 468
-21%
204 628
+32%
204 562
0%
208 739
+2%
169 750
-19%
234 276
+38%
253 707
+8%
274 645
+8%
292 890
+7%
306 578
+5%
315 924
+3%
322 536
+2%
317 868
-1%
305 875
-4%
295 294
-3%
283 563
-4%
277 631
-2%
263 106
-5%
255 579
-3%
259 446
+2%
276 758
+7%
318 473
+15%
357 399
+12%
391 311
+9%
418 045
+7%
427 446
+2%
462 115
+8%
484 665
+5%
498 914
+3%
507 378
+2%
495 096
-2%
489 398
-1%
495 014
+1%
507 143
+2%
521 314
+3%
532 532
+2%
549 775
+3%
555 671
+1%
557 989
+0%
Pre-Tax Income
Interest Income Expense
1 293
0
0
0
0
0
0
0
0
0
0
0
0
1 868
2 257
2 863
2 762
2 460
2 640
3 352
2 657
2 183
2 316
3 215
4 323
5 090
6 217
6 345
6 499
7 753
7 488
6 284
4 605
7 395
8 696
11 780
13 586
8 454
9 823
2 123
732
1 053
239
3 542
4 393
6 813
4 339
2 988
2 878
579
19
1 153
(276)
929
2 826
1 757
3 629
4 769
4 422
8 657
10 276
8 566
10 020
12 239
19 601
24 522
16 356
12 919
12 577
13 322
19 701
23 562
22 142
15 085
23 642
10 056
9 507
20 010
Non-Reccuring Items
(39)
0
0
20
27
16
0
0
0
43
0
0
89
80
64
(45)
(42)
(30)
(27)
(41)
(35)
(39)
(49)
(80)
0
0
0
0
0
0
0
(691)
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
Total Other Income
318
2 122
2 366
2 685
2 625
3 041
3 319
4 068
3 744
3 193
2 958
1 882
(1 540)
(2 928)
(2 690)
140
(64)
70
(14)
64
110
69
(2)
(36)
467
552
1 120
116
1 767
1 903
1 682
(231)
862
(207)
(18)
(1 152)
(1 403)
(1 487)
(1 736)
(686)
(512)
398
350
144
2 577
2 625
2 534
2 982
549
729
784
839
369
892
1 005
865
1 173
818
705
1 179
1 099
1 610
1 531
956
862
2
665
997
1 054
1 696
997
719
634
(5 296)
(4 103)
1 179
(4 080)
2 294
Pre-Tax Income
58 136
N/A
74 916
+29%
75 964
+1%
79 053
+4%
63 351
-20%
66 806
+5%
70 089
+5%
71 592
+2%
73 818
+3%
75 680
+3%
75 852
+0%
68 421
-10%
57 206
-16%
42 480
-26%
36 910
-13%
37 418
+1%
48 820
+30%
58 214
+19%
65 444
+12%
89 987
+38%
92 935
+3%
93 520
+1%
92 936
-1%
94 244
+1%
96 703
+3%
99 196
+3%
102 905
+4%
82 877
-19%
111 784
+35%
123 089
+10%
130 799
+6%
136 051
+4%
144 835
+6%
156 428
+8%
171 434
+10%
186 347
+9%
197 271
+6%
200 783
+2%
204 809
+2%
156 905
-23%
204 848
+31%
206 013
+1%
209 328
+2%
173 436
-17%
241 246
+39%
263 145
+9%
281 518
+7%
298 860
+6%
310 005
+4%
317 232
+2%
323 339
+2%
319 860
-1%
305 968
-4%
297 115
-3%
287 394
-3%
280 253
-2%
267 908
-4%
261 166
-3%
264 573
+1%
286 594
+8%
329 848
+15%
367 575
+11%
402 862
+10%
431 240
+7%
447 909
+4%
486 639
+9%
501 686
+3%
512 830
+2%
521 009
+2%
510 114
-2%
510 096
0%
519 295
+2%
529 919
+2%
531 103
+0%
552 071
+4%
561 010
+2%
561 098
+0%
580 293
+3%
Net Income
Tax Provision
(23 130)
(29 827)
(30 118)
(31 271)
(25 349)
(26 781)
(28 050)
(28 682)
(29 399)
(30 016)
(29 982)
(27 158)
(22 259)
(15 007)
(12 757)
(13 202)
(18 372)
(21 794)
(24 617)
(34 641)
(36 329)
(36 714)
(36 471)
(36 081)
(37 117)
(37 540)
(38 550)
(30 833)
(41 603)
(45 576)
(48 518)
(50 146)
(52 878)
(56 773)
(61 707)
(65 284)
(68 876)
(68 568)
(68 258)
(51 260)
(66 727)
(65 973)
(65 781)
(52 756)
(73 112)
(79 299)
(84 518)
(88 264)
(91 225)
(93 488)
(95 368)
(93 713)
(89 002)
(86 103)
(83 182)
(82 129)
(79 735)
(77 310)
(81 898)
(89 305)
(101 497)
(112 825)
(119 531)
(127 880)
(132 493)
(144 423)
(148 708)
(149 866)
(152 537)
(148 749)
(148 728)
(149 653)
(151 874)
(150 783)
(157 091)
(162 353)
(163 859)
(171 396)
Income from Continuing Operations
35 006
45 089
45 846
47 782
38 002
40 025
42 039
42 910
44 419
45 664
45 870
41 263
34 947
27 473
24 153
24 216
30 448
36 420
40 827
55 346
56 606
56 806
56 465
58 163
59 586
61 656
64 355
52 044
70 181
77 513
82 281
85 905
91 957
99 655
109 727
121 063
128 395
132 215
136 551
105 645
138 121
140 040
143 547
120 680
168 134
183 846
197 000
210 596
218 780
223 744
227 971
226 147
216 966
211 012
204 212
198 124
188 173
183 856
182 675
197 289
228 351
254 750
283 331
303 360
315 416
342 216
352 978
362 964
368 472
361 365
361 368
369 642
378 045
380 320
394 980
398 657
397 239
408 897
Income to Minority Interest
(35)
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
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
Net Income (Common)
34 939
N/A
45 019
+29%
45 796
+2%
47 747
+4%
38 003
-20%
40 025
+5%
42 038
+5%
42 909
+2%
44 416
+4%
45 662
+3%
45 868
+0%
41 260
-10%
34 944
-15%
27 470
-21%
24 153
-12%
24 213
+0%
30 446
+26%
36 415
+20%
40 823
+12%
55 345
+36%
56 603
+2%
56 803
+0%
56 462
-1%
58 162
+3%
59 582
+2%
61 653
+3%
64 354
+4%
52 043
-19%
70 179
+35%
77 511
+10%
82 280
+6%
85 904
+4%
91 957
+7%
99 655
+8%
109 727
+10%
121 063
+10%
128 395
+6%
132 214
+3%
136 551
+3%
105 645
-23%
138 120
+31%
140 040
+1%
143 546
+3%
120 680
-16%
168 133
+39%
183 845
+9%
197 000
+7%
210 595
+7%
218 779
+4%
223 744
+2%
227 969
+2%
226 147
-1%
216 966
-4%
211 011
-3%
204 212
-3%
198 124
-3%
188 174
-5%
183 856
-2%
182 676
-1%
197 289
+8%
228 351
+16%
254 750
+12%
283 331
+11%
303 360
+7%
315 415
+4%
342 217
+8%
352 977
+3%
362 963
+3%
368 472
+2%
361 363
-2%
361 367
+0%
369 642
+2%
378 044
+2%
380 321
+1%
394 981
+4%
398 656
+1%
397 238
0%
408 895
+3%
EPS (Diluted)
143.8
N/A
185.26
+29%
186.16
+0%
196.48
+6%
156.39
-20%
162.7
+4%
172.99
+6%
176.58
+2%
180.55
+2%
187.9
+4%
188.75
+0%
167.72
-11%
143.8
-14%
113.04
-21%
98.58
-13%
99.64
+1%
125.29
+26%
149.85
+20%
167.99
+12%
227.75
+36%
232.93
+2%
233.75
+0%
232.35
-1%
263.17
+13%
245.19
-7%
253.71
+3%
264.83
+4%
214.16
-19%
288.8
+35%
318.97
+10%
338.6
+6%
353.51
+4%
378.42
+7%
410.1
+8%
451.55
+10%
498.2
+10%
528.37
+6%
544.09
+3%
561.93
+3%
434.75
-23%
568.39
+31%
576.29
+1%
590.72
+3%
496.62
-16%
691.9
+39%
756.56
+9%
810.69
+7%
866.64
+7%
900.32
+4%
920.75
+2%
939.97
+2%
930.64
-1%
894.6
-4%
870.05
-3%
842.01
-3%
815.32
-3%
775.89
-5%
758.08
-2%
753.22
-1%
811.88
+8%
941.55
+16%
1 050.4
+12%
1 168.25
+11%
1 250.83
+7%
1 300.54
+4%
1 411.05
+8%
1 455.42
+3%
1 496.59
+3%
1 519.31
+2%
1 490
-2%
1 490.02
+0%
1 524.13
+2%
1 558.78
+2%
1 568.17
+1%
1 628.61
+4%
1 643.77
+1%
1 637.92
0%
1 685.99
+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 301,000+ 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.