Cosel Co Ltd
TSE:6905

Watchlist Manager
Cosel Co Ltd Logo
Cosel Co Ltd
TSE:6905
Watchlist
Price: 1 066 JPY -0.37% Market Closed
Market Cap: 43.9B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-24%
5Y
-9%
10Y
+5%
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Cosel Co Ltd

Revenue
23.3B JPY
Cost of Revenue
-17.6B JPY
Gross Profit
5.8B JPY
Operating Expenses
-6.4B JPY
Operating Income
-665.3m JPY
Other Expenses
267m JPY
Net Income
-398.4m JPY

Income Statement
Cosel Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Aug-2004 Nov-2004 Feb-2005 Aug-2005 Nov-2005 Feb-2006 Aug-2006 Nov-2006 Feb-2007 Aug-2007 Nov-2007 Feb-2008 Aug-2008 Nov-2008 Feb-2009 Aug-2009 Nov-2009 Feb-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025 Nov-2025
Revenue
Interest Expense
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
4
23
21
0
21
8
5
6
4
4
4
5
4
11
12
12
13
11
11
11
13
10
13
13
12
0
0
0
Revenue
14 031
N/A
14 559
+4%
14 441
-1%
14 323
-1%
14 800
+3%
15 850
+7%
16 916
+7%
17 721
+5%
17 804
+0%
17 509
-2%
17 093
-2%
16 985
-1%
16 960
0%
16 417
-3%
14 444
-12%
12 028
-17%
10 874
-10%
11 690
+7%
14 538
+24%
16 620
+14%
17 170
+3%
22 038
+28%
21 592
-2%
20 240
-6%
19 753
-2%
19 348
-2%
18 152
-6%
17 770
-2%
17 530
-1%
17 574
+0%
18 214
+4%
19 074
+5%
20 105
+5%
20 747
+3%
21 086
+2%
21 214
+1%
21 589
+2%
21 918
+2%
22 238
+1%
22 322
+0%
21 955
-2%
21 598
-2%
20 908
-3%
20 882
0%
21 522
+3%
22 480
+4%
23 780
+6%
24 967
+5%
25 707
+3%
26 594
+3%
27 293
+3%
28 402
+4%
28 390
0%
27 877
-2%
26 565
-5%
24 730
-7%
24 246
-2%
23 865
-2%
24 875
+4%
25 628
+3%
25 979
+1%
27 021
+4%
27 348
+1%
27 350
+0%
27 626
+1%
28 077
+2%
28 576
+2%
30 594
+7%
32 839
+7%
35 267
+7%
38 038
+8%
40 537
+7%
41 515
+2%
41 437
0%
39 456
-5%
34 691
-12%
31 133
-10%
27 053
-13%
23 718
-12%
23 331
-2%
Gross Profit
Cost of Revenue
(8 437)
(8 747)
(8 696)
(8 630)
(8 876)
(9 357)
(9 849)
(10 223)
(10 317)
(10 327)
(10 285)
(10 408)
(10 623)
(10 546)
(9 759)
(8 361)
(7 696)
(7 939)
(9 557)
(10 689)
(11 142)
(14 524)
(14 369)
(13 866)
(13 634)
(13 537)
(12 917)
(12 677)
(12 531)
(12 496)
(12 792)
(13 125)
(13 664)
(13 942)
(14 164)
(14 438)
(14 725)
(15 009)
(15 165)
(15 152)
(14 971)
(14 852)
(14 635)
(14 732)
(15 088)
(15 552)
(16 172)
(16 863)
(17 344)
(17 950)
(18 496)
(19 273)
(19 395)
(19 449)
(18 844)
(17 709)
(17 542)
(17 153)
(17 628)
(18 070)
(18 171)
(18 723)
(19 149)
(19 280)
(19 701)
(20 121)
(20 576)
(21 905)
(23 191)
(24 647)
(25 921)
(27 209)
(27 572)
(27 693)
(26 868)
(24 322)
(22 477)
(19 845)
(17 650)
(17 575)
Gross Profit
5 594
N/A
5 811
+4%
5 745
-1%
5 693
-1%
5 924
+4%
6 493
+10%
7 067
+9%
7 498
+6%
7 487
0%
7 182
-4%
6 808
-5%
6 576
-3%
6 337
-4%
5 871
-7%
4 686
-20%
3 668
-22%
3 179
-13%
3 750
+18%
4 981
+33%
5 931
+19%
6 027
+2%
7 515
+25%
7 223
-4%
6 375
-12%
6 119
-4%
5 810
-5%
5 235
-10%
5 093
-3%
4 999
-2%
5 078
+2%
5 422
+7%
5 948
+10%
6 441
+8%
6 806
+6%
6 922
+2%
6 776
-2%
6 864
+1%
6 910
+1%
7 073
+2%
7 170
+1%
6 984
-3%
6 746
-3%
6 273
-7%
6 151
-2%
6 434
+5%
6 928
+8%
7 608
+10%
8 105
+7%
8 363
+3%
8 644
+3%
8 797
+2%
9 129
+4%
8 995
-1%
8 428
-6%
7 721
-8%
7 021
-9%
6 704
-5%
6 712
+0%
7 246
+8%
7 559
+4%
7 808
+3%
8 297
+6%
8 200
-1%
8 070
-2%
7 924
-2%
7 956
+0%
8 000
+1%
8 689
+9%
9 648
+11%
10 620
+10%
12 117
+14%
13 328
+10%
13 943
+5%
13 744
-1%
12 588
-8%
10 369
-18%
8 656
-17%
7 208
-17%
6 068
-16%
5 757
-5%
Operating Income
Operating Expenses
(1 833)
(1 842)
(1 828)
(1 826)
(1 838)
(1 903)
(1 986)
(2 178)
(2 227)
(2 266)
(2 192)
(2 253)
(2 243)
(2 195)
(2 101)
(1 920)
(1 800)
(1 732)
(1 825)
(1 881)
(1 887)
(2 569)
(2 553)
(2 547)
(2 752)
(2 714)
(2 695)
(2 719)
(2 544)
(2 642)
(2 803)
(2 914)
(2 987)
(3 156)
(3 129)
(3 138)
(3 295)
(3 312)
(3 647)
(3 831)
(3 869)
(4 440)
(4 166)
(3 997)
(4 025)
(3 437)
(3 619)
(3 682)
(3 779)
(3 940)
(3 895)
(4 319)
(4 813)
(5 072)
(5 443)
(5 429)
(5 133)
(5 044)
(4 958)
(4 923)
(5 000)
(5 277)
(5 286)
(5 246)
(5 194)
(5 145)
(5 192)
(5 390)
(5 543)
(5 693)
(5 911)
(6 209)
(6 433)
(6 831)
(7 161)
(7 040)
(7 004)
(6 580)
(6 407)
(6 422)
Selling, General & Administrative
(1 833)
(1 842)
(1 828)
(1 826)
(1 838)
(1 903)
(1 986)
(2 148)
(2 227)
(2 266)
(2 192)
(2 253)
(2 230)
(2 200)
(2 059)
(1 879)
(1 762)
(1 698)
(1 793)
(1 851)
(1 858)
(2 529)
(2 521)
(2 525)
(2 740)
(2 714)
(2 695)
(2 719)
(2 544)
(2 638)
(2 803)
(2 914)
(2 987)
(3 156)
(3 129)
(3 138)
(3 295)
(3 312)
(3 647)
(3 831)
(3 869)
(4 440)
(4 167)
(3 998)
(4 025)
(3 437)
(3 619)
(3 681)
(3 779)
(3 940)
(3 894)
(4 319)
(4 812)
(5 072)
(5 443)
(5 429)
(5 133)
(4 854)
(4 958)
(4 923)
(5 000)
(5 043)
(5 286)
(5 246)
(5 194)
(4 850)
(5 192)
(5 390)
(5 543)
(5 693)
(5 911)
(6 209)
(6 433)
(6 831)
(7 161)
(7 040)
(7 004)
(6 580)
(6 407)
(6 422)
Research & Development
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
(5)
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
(190)
0
0
0
(233)
0
0
0
(295)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(13)
(27)
(42)
(41)
(38)
(34)
(32)
(30)
(29)
(41)
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
0
0
0
0
0
0
(31)
0
0
0
0
0
31
0
0
0
0
0
0
0
0
(31)
(22)
(12)
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
Operating Income
3 761
N/A
3 970
+6%
3 917
-1%
3 867
-1%
4 086
+6%
4 590
+12%
5 081
+11%
5 320
+5%
5 260
-1%
4 916
-7%
4 615
-6%
4 324
-6%
4 094
-5%
3 675
-10%
2 584
-30%
1 748
-32%
1 379
-21%
2 019
+46%
3 157
+56%
4 049
+28%
4 140
+2%
4 945
+19%
4 671
-6%
3 827
-18%
3 367
-12%
3 097
-8%
2 540
-18%
2 374
-7%
2 455
+3%
2 436
-1%
2 619
+8%
3 034
+16%
3 454
+14%
3 650
+6%
3 793
+4%
3 638
-4%
3 569
-2%
3 598
+1%
3 425
-5%
3 339
-3%
3 115
-7%
2 306
-26%
2 107
-9%
2 153
+2%
2 409
+12%
3 491
+45%
3 989
+14%
4 423
+11%
4 584
+4%
4 704
+3%
4 902
+4%
4 810
-2%
4 183
-13%
3 355
-20%
2 277
-32%
1 592
-30%
1 571
-1%
1 668
+6%
2 289
+37%
2 636
+15%
2 808
+7%
3 021
+8%
2 913
-4%
2 825
-3%
2 730
-3%
2 811
+3%
2 808
0%
3 299
+17%
4 105
+24%
4 926
+20%
6 206
+26%
7 119
+15%
7 510
+5%
6 913
-8%
5 427
-21%
3 328
-39%
1 652
-50%
628
-62%
(340)
N/A
(665)
-96%
Pre-Tax Income
Interest Income Expense
(92)
(57)
(27)
49
178
174
199
150
166
103
81
99
186
121
144
103
170
153
135
154
132
89
166
160
181
175
180
168
147
193
142
146
133
87
126
298
287
296
289
105
78
147
123
152
189
126
126
89
41
39
(15)
28
(42)
(96)
(147)
(135)
(31)
(90)
198
101
197
492
206
301
158
122
329
411
344
323
401
599
666
685
338
38
(3)
16
423
807
Non-Reccuring Items
2
(11)
(2)
0
(2)
(38)
3
1
36
(4)
2
(1)
1
(40)
(40)
(44)
(47)
(66)
(73)
(41)
(12)
(38)
(102)
(94)
(102)
(118)
(110)
(224)
(221)
(116)
(115)
(7)
(7)
(7)
(10)
(4)
(8)
(9)
(7)
(8)
(4)
(4)
(5)
(4)
(8)
(12)
(12)
(12)
(9)
(3)
(2)
(153)
(28)
(49)
(324)
(212)
(338)
(440)
(154)
(129)
(82)
(1 078)
(1 088)
(1 075)
(1 070)
(40)
(40)
(43)
(95)
(61)
(74)
(72)
(185)
(301)
(288)
(289)
(177)
(426)
(426)
(440)
Gain/Loss on Disposition of Assets
(0)
0
0
(0)
(0)
(0)
0
0
0
(1)
(1)
(1)
0
0
0
0
(0)
(3)
(2)
(3)
(0)
0
(66)
(66)
(66)
(66)
(0)
(0)
(0)
0
(0)
(0)
0
0
0
0
0
(0)
0
0
(6)
0
(6)
(6)
1
1
0
1
1
1
0
16
15
15
(12)
(27)
(27)
(27)
2
2
0
1
0
(0)
(0)
0
(1)
(1)
(1)
(1)
0
0
1
1
1
1
(0)
2
0
4
Total Other Income
70
72
62
43
29
30
10
15
26
42
57
49
43
20
17
21
38
35
64
69
70
92
57
37
35
18
17
15
16
17
17
32
35
35
40
38
61
61
62
49
24
12
19
20
36
53
93
99
87
80
40
21
25
37
37
61
71
58
57
59
43
41
41
28
55
49
42
49
19
25
30
145
226
253
281
180
117
97
113
132
Pre-Tax Income
3 741
N/A
3 973
+6%
3 949
-1%
3 960
+0%
4 290
+8%
4 756
+11%
5 293
+11%
5 486
+4%
5 488
+0%
5 056
-8%
4 754
-6%
4 469
-6%
4 324
-3%
3 775
-13%
2 704
-28%
1 826
-32%
1 539
-16%
2 138
+39%
3 280
+53%
4 229
+29%
4 330
+2%
5 089
+18%
4 725
-7%
3 866
-18%
3 416
-12%
3 105
-9%
2 627
-15%
2 333
-11%
2 396
+3%
2 529
+6%
2 663
+5%
3 204
+20%
3 615
+13%
3 766
+4%
3 949
+5%
3 971
+1%
3 909
-2%
3 945
+1%
3 769
-4%
3 484
-8%
3 208
-8%
2 460
-23%
2 237
-9%
2 315
+3%
2 627
+13%
3 658
+39%
4 196
+15%
4 600
+10%
4 703
+2%
4 821
+3%
4 926
+2%
4 723
-4%
4 153
-12%
3 263
-21%
1 831
-44%
1 278
-30%
1 246
-2%
1 170
-6%
2 391
+104%
2 669
+12%
2 967
+11%
2 476
-17%
2 072
-16%
2 078
+0%
1 873
-10%
2 943
+57%
3 139
+7%
3 715
+18%
4 372
+18%
5 212
+19%
6 563
+26%
7 791
+19%
8 218
+5%
7 550
-8%
5 760
-24%
3 258
-43%
1 590
-51%
316
-80%
(227)
N/A
(162)
+29%
Net Income
Tax Provision
(1 571)
(1 628)
(1 617)
(1 626)
(1 766)
(1 957)
(2 213)
(2 298)
(2 319)
(2 139)
(2 018)
(1 874)
(1 813)
(1 580)
(1 158)
(764)
(621)
(865)
(1 315)
(1 701)
(1 729)
(2 051)
(1 867)
(1 534)
(1 398)
(1 294)
(1 132)
(1 013)
(1 007)
(1 018)
(1 074)
(1 265)
(1 406)
(1 489)
(1 500)
(1 509)
(1 443)
(1 457)
(1 364)
(1 184)
(1 065)
(779)
(707)
(722)
(797)
(1 085)
(1 280)
(1 372)
(1 430)
(1 556)
(1 573)
(1 634)
(1 466)
(1 115)
(806)
(573)
(564)
(885)
(1 150)
(1 245)
(1 359)
(1 394)
(1 259)
(1 338)
(1 237)
(1 031)
(1 067)
(1 109)
(1 279)
(2 005)
(2 290)
(2 654)
(2 861)
(2 313)
(1 912)
(1 302)
(764)
(411)
(249)
(236)
Income from Continuing Operations
2 170
2 345
2 332
2 334
2 524
2 799
3 080
3 187
3 169
2 917
2 736
2 595
2 511
2 196
1 546
1 062
919
1 273
1 965
2 527
2 600
3 038
2 857
2 332
2 017
1 811
1 495
1 320
1 389
1 511
1 589
1 939
2 209
2 276
2 449
2 462
2 466
2 488
2 405
2 300
2 143
1 682
1 530
1 593
1 830
2 573
2 916
3 228
3 273
3 265
3 352
3 089
2 687
2 148
1 025
706
682
285
1 242
1 424
1 608
1 083
813
739
636
1 912
2 072
2 606
3 093
3 208
4 273
5 138
5 357
5 237
3 848
1 956
825
(94)
(476)
(398)
Income to Minority Interest
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
1
1
2
1
1
1
0
(1)
(2)
(2)
(3)
(4)
(6)
(8)
(10)
(9)
(9)
(9)
(10)
(14)
(14)
(11)
(9)
(4)
(5)
(6)
(17)
(18)
(11)
(11)
6
19
13
14
9
(5)
(4)
(7)
(12)
(16)
(24)
(34)
(35)
(45)
(55)
(60)
(70)
(67)
(67)
(47)
(32)
(19)
0
0
Net Income (Common)
2 170
N/A
2 345
+8%
2 332
-1%
2 334
+0%
2 524
+8%
2 799
+11%
3 080
+10%
3 187
+3%
3 169
-1%
2 917
-8%
2 736
-6%
2 595
-5%
2 511
-3%
2 196
-13%
1 546
-30%
1 062
-31%
919
-14%
1 273
+39%
1 965
+54%
2 527
+29%
2 600
+3%
3 038
+17%
2 857
-6%
2 332
-18%
2 017
-14%
1 812
-10%
1 496
-17%
1 321
-12%
1 391
+5%
1 512
+9%
1 590
+5%
1 939
+22%
2 209
+14%
2 276
+3%
2 447
+8%
2 460
+1%
2 463
+0%
2 484
+1%
2 399
-3%
2 292
-4%
2 133
-7%
1 673
-22%
1 522
-9%
1 583
+4%
1 819
+15%
2 559
+41%
2 902
+13%
3 217
+11%
3 265
+1%
3 261
0%
3 347
+3%
3 082
-8%
2 670
-13%
2 130
-20%
1 013
-52%
694
-31%
689
-1%
304
-56%
1 255
+313%
1 439
+15%
1 617
+12%
1 078
-33%
809
-25%
732
-10%
624
-15%
1 895
+204%
2 048
+8%
2 572
+26%
3 058
+19%
3 163
+3%
4 218
+33%
5 077
+20%
5 288
+4%
5 170
-2%
3 781
-27%
1 909
-50%
793
-58%
(114)
N/A
(475)
-318%
(398)
+16%
EPS (Diluted)
53.3
N/A
57.06
+7%
57.28
+0%
57.48
+0%
61.41
+7%
68.93
+12%
75.67
+10%
77.55
+2%
78.04
+1%
71.84
-8%
66.55
-7%
64.24
-3%
64.39
+0%
55.72
-13%
39.74
-29%
27.38
-31%
23.37
-15%
32.8
+40%
50.64
+54%
65.13
+29%
67.01
+3%
77.89
+16%
73.64
-5%
60.1
-18%
51.99
-13%
46.46
-11%
38.54
-17%
34.13
-11%
35.93
+5%
38.76
+8%
41.11
+6%
50.11
+22%
57.08
+14%
58.35
+2%
63.22
+8%
65.42
+3%
66.21
+1%
65.95
0%
64.48
-2%
61.61
-4%
57.34
-7%
45.17
-21%
41.79
-7%
43.5
+4%
49.98
+15%
70.4
+41%
80.83
+15%
89.59
+11%
90.93
+1%
90.72
0%
93.23
+3%
85.75
-8%
74.31
-13%
59.41
-20%
28.79
-52%
20.03
-30%
19.87
-1%
8.74
-56%
36.2
+314%
41.49
+15%
46.62
+12%
31.07
-33%
23.55
-24%
21.48
-9%
18.31
-15%
55.51
+203%
60.08
+8%
75.44
+26%
90.53
+20%
93.55
+3%
127.31
+36%
153.06
+20%
159.36
+4%
155.87
-2%
102.94
-34%
46.39
-55%
19.29
-58%
-2.84
N/A
-11.56
-307%
-9.69
+16%

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 307,700+ 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

© 2026 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.