JEOL Ltd
TSE:6951

Watchlist Manager
JEOL Ltd Logo
JEOL Ltd
TSE:6951
Watchlist
Price: 4 870 JPY -1.22% Market Closed
Market Cap: 251B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+28%
5Y
+66%
10Y
+86%
Operating Income
+
3Y
+82%
5Y
+294%
10Y
+376%
Net Income
+
3Y
+11%
5Y
+191%
10Y
+218%

Earnings Waterfall
JEOL Ltd

Revenue
191.5B JPY
Cost of Revenue
-102.9B JPY
Gross Profit
88.6B JPY
Operating Expenses
-57B JPY
Operating Income
31.6B JPY
Other Expenses
-14B JPY
Net Income
17.6B JPY

Income Statement
JEOL 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 Sep-2025
Revenue
Interest Expense
93
0
0
85
0
0
107
0
0
114
0
0
119
0
0
153
294
447
612
599
603
604
587
585
571
562
546
536
546
552
561
546
524
500
494
499
492
478
461
448
425
396
366
322
285
254
226
204
188
172
156
149
148
139
161
166
175
196
159
162
159
135
129
108
86
79
73
66
62
78
88
103
119
113
120
0
0
Revenue
58 754
N/A
56 765
-3%
58 734
+3%
61 968
+6%
66 239
+7%
69 778
+5%
66 758
-4%
67 446
+1%
64 964
-4%
62 146
-4%
61 606
-1%
58 961
-4%
59 545
+1%
53 202
-11%
50 733
-5%
46 130
-9%
44 208
-4%
46 236
+5%
75 274
+63%
77 026
+2%
78 790
+2%
80 531
+2%
83 191
+3%
83 245
+0%
85 690
+3%
84 032
-2%
79 629
-5%
79 466
0%
83 120
+5%
86 941
+5%
99 331
+14%
100 787
+1%
99 592
-1%
99 111
0%
95 379
-4%
97 597
+2%
103 201
+6%
107 540
+4%
107 373
0%
108 259
+1%
105 289
-3%
101 484
-4%
99 698
-2%
96 426
-3%
95 961
0%
101 817
+6%
104 570
+3%
108 727
+4%
110 593
+2%
110 039
-1%
111 289
+1%
110 073
-1%
115 679
+5%
117 784
+2%
117 243
0%
119 449
+2%
115 519
-3%
112 691
-2%
110 439
-2%
113 285
+3%
114 419
+1%
126 027
+10%
138 408
+10%
143 470
+4%
149 783
+4%
155 286
+4%
162 689
+5%
162 504
0%
166 664
+3%
161 871
-3%
174 336
+8%
182 019
+4%
192 852
+6%
203 811
+6%
196 695
-3%
200 486
+2%
191 520
-4%
Gross Profit
Cost of Revenue
(40 174)
(39 048)
(40 451)
(41 941)
(44 404)
(46 555)
(44 850)
(45 052)
(43 314)
(41 991)
(41 893)
(41 555)
(42 686)
(38 800)
(36 112)
(33 148)
(31 378)
(32 585)
(51 593)
(52 614)
(56 222)
(57 924)
(61 059)
(60 620)
(59 481)
(58 245)
(52 304)
(51 867)
(54 018)
(56 301)
(65 675)
(66 374)
(65 270)
(63 150)
(60 535)
(60 222)
(63 793)
(66 562)
(67 099)
(68 332)
(67 098)
(65 294)
(64 823)
(63 085)
(62 557)
(66 072)
(67 080)
(69 770)
(69 461)
(68 464)
(68 857)
(67 427)
(71 788)
(73 160)
(72 378)
(73 148)
(70 241)
(68 859)
(67 546)
(69 069)
(68 916)
(75 126)
(83 043)
(85 547)
(88 053)
(86 625)
(89 987)
(89 195)
(90 115)
(90 168)
(95 051)
(97 850)
(103 510)
(107 602)
(104 297)
(106 837)
(102 941)
Gross Profit
18 580
N/A
17 717
-5%
18 283
+3%
20 027
+10%
21 835
+9%
23 223
+6%
21 908
-6%
22 394
+2%
21 650
-3%
20 155
-7%
19 713
-2%
17 406
-12%
16 859
-3%
14 402
-15%
14 621
+2%
12 982
-11%
12 830
-1%
13 651
+6%
23 681
+73%
24 412
+3%
22 568
-8%
22 607
+0%
22 132
-2%
22 625
+2%
26 209
+16%
25 787
-2%
27 325
+6%
27 599
+1%
29 102
+5%
30 640
+5%
33 656
+10%
34 413
+2%
34 322
0%
35 961
+5%
34 844
-3%
37 375
+7%
39 408
+5%
40 978
+4%
40 274
-2%
39 927
-1%
38 191
-4%
36 190
-5%
34 875
-4%
33 341
-4%
33 404
+0%
35 745
+7%
37 490
+5%
38 957
+4%
41 132
+6%
41 575
+1%
42 432
+2%
42 646
+1%
43 891
+3%
44 624
+2%
44 865
+1%
46 301
+3%
45 278
-2%
43 832
-3%
42 893
-2%
44 216
+3%
45 503
+3%
50 901
+12%
55 365
+9%
57 923
+5%
61 730
+7%
68 661
+11%
72 702
+6%
73 309
+1%
76 549
+4%
71 703
-6%
79 285
+11%
84 169
+6%
89 342
+6%
96 209
+8%
92 398
-4%
93 649
+1%
88 579
-5%
Operating Income
Operating Expenses
(18 910)
(19 294)
(19 883)
(20 458)
(20 691)
(20 886)
(21 119)
(21 370)
(21 900)
(21 747)
(21 954)
(20 672)
(19 795)
(18 798)
(18 278)
(17 742)
(17 178)
(16 895)
(22 744)
(22 861)
(22 558)
(22 731)
(23 307)
(23 271)
(23 924)
(24 148)
(24 359)
(25 406)
(25 887)
(26 669)
(27 632)
(28 556)
(30 025)
(30 865)
(31 918)
(32 092)
(32 760)
(33 977)
(34 129)
(34 971)
(34 670)
(33 635)
(32 799)
(32 040)
(31 776)
(32 165)
(33 562)
(34 197)
(34 914)
(35 501)
(35 762)
(36 317)
(36 733)
(37 251)
(37 835)
(37 514)
(37 247)
(36 911)
(37 669)
(38 199)
(39 071)
(40 120)
(41 221)
(42 737)
(44 353)
(45 876)
(48 547)
(50 026)
(51 012)
(51 724)
(51 754)
(53 605)
(54 285)
(55 632)
(56 897)
(56 431)
(56 961)
Selling, General & Administrative
(15 586)
(15 733)
(16 038)
(16 175)
(16 302)
(16 487)
(16 731)
(16 920)
(17 157)
(16 947)
(17 168)
(16 144)
(15 504)
(14 862)
(14 348)
(13 955)
(13 419)
(13 131)
(17 836)
(17 961)
(17 956)
(18 332)
(18 159)
(18 955)
(19 482)
(19 648)
(19 215)
(20 946)
(21 564)
(22 385)
(22 181)
(23 807)
(24 839)
(25 527)
(25 322)
(26 803)
(27 095)
(27 833)
(26 464)
(27 911)
(27 620)
(26 937)
(25 833)
(26 432)
(26 591)
(26 976)
(26 781)
(27 812)
(28 159)
(28 361)
(27 844)
(28 967)
(29 234)
(29 656)
(29 116)
(29 525)
(29 270)
(28 968)
(28 295)
(30 176)
(30 812)
(31 643)
(31 235)
(33 997)
(35 451)
(36 747)
(36 441)
(39 184)
(39 871)
(40 464)
(39 741)
(42 472)
(43 141)
(44 358)
(43 102)
(44 899)
(45 174)
Research & Development
(3 324)
(3 607)
(3 845)
(4 283)
(4 402)
(4 399)
(4 388)
(4 437)
(4 743)
(4 679)
(4 761)
(4 158)
(3 919)
(3 555)
(3 536)
(3 368)
(3 380)
(3 401)
(4 417)
(4 557)
(4 357)
(4 271)
(4 384)
(4 317)
(4 443)
(4 501)
(4 290)
(4 458)
(4 321)
(4 281)
(4 514)
(4 747)
(5 185)
(5 338)
(5 515)
(5 290)
(5 664)
(6 142)
0
(7 058)
(7 050)
(6 698)
(6 129)
(5 606)
(5 183)
(5 187)
(6 044)
(6 385)
(6 754)
(7 139)
(7 184)
(7 349)
(7 497)
(7 594)
(7 756)
(7 987)
(7 975)
0
(8 064)
(6 172)
(6 408)
(8 476)
(8 516)
(8 738)
(8 901)
(9 127)
(10 391)
(10 841)
(11 140)
(11 259)
(10 264)
(11 132)
(11 144)
(11 275)
(11 978)
(11 532)
(11 786)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(121)
(250)
(370)
(372)
(381)
(394)
(419)
(379)
(363)
(491)
0
0
0
(764)
0
0
0
(852)
0
0
0
(936)
0
0
0
(1 080)
0
0
0
(1 185)
0
0
0
(836)
0
0
0
(736)
0
0
0
(733)
0
0
0
(962)
0
0
0
(1 309)
0
0
0
(1 469)
0
0
0
(1 714)
0
0
0
(1 749)
0
0
0
(1 816)
0
0
Other Operating Expenses
0
46
0
0
13
0
0
(13)
0
0
225
0
0
0
0
0
0
0
0
(343)
(245)
(128)
0
0
0
1
(2)
(2)
(2)
(3)
(1)
(2)
(1)
0
(1)
1
(1)
(2)
(6 480)
0
0
0
(1)
(2)
(2)
(2)
(1)
0
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(2)
(2)
(7 943)
(1)
(1 851)
(1 851)
0
(1)
(2)
0
(2)
(1)
(1)
(1)
(1)
0
(1)
0
1
(1)
0
(1)
Operating Income
(330)
N/A
(1 577)
-378%
(1 600)
-1%
(431)
+73%
1 144
N/A
2 337
+104%
789
-66%
1 024
+30%
(250)
N/A
(1 592)
-537%
(2 241)
-41%
(3 266)
-46%
(2 936)
+10%
(4 396)
-50%
(3 657)
+17%
(4 760)
-30%
(4 348)
+9%
(3 244)
+25%
937
N/A
1 551
+66%
10
-99%
(124)
N/A
(1 175)
-848%
(646)
+45%
2 285
N/A
1 639
-28%
2 966
+81%
2 193
-26%
3 215
+47%
3 971
+24%
6 024
+52%
5 857
-3%
4 297
-27%
5 096
+19%
2 926
-43%
5 283
+81%
6 648
+26%
7 001
+5%
6 145
-12%
4 956
-19%
3 521
-29%
2 555
-27%
2 076
-19%
1 301
-37%
1 628
+25%
3 580
+120%
3 928
+10%
4 760
+21%
6 218
+31%
6 074
-2%
6 670
+10%
6 329
-5%
7 158
+13%
7 373
+3%
7 030
-5%
8 787
+25%
8 031
-9%
6 921
-14%
5 224
-25%
6 017
+15%
6 432
+7%
10 781
+68%
14 144
+31%
15 186
+7%
17 377
+14%
22 785
+31%
24 155
+6%
23 283
-4%
25 537
+10%
19 979
-22%
27 531
+38%
30 564
+11%
35 057
+15%
40 577
+16%
35 501
-13%
37 218
+5%
31 618
-15%
Pre-Tax Income
Interest Income Expense
(145)
(319)
(130)
(135)
(114)
(115)
(14)
(263)
(185)
(58)
162
440
75
290
168
401
88
0
337
246
146
(19)
(897)
(541)
(431)
(411)
(702)
(1 038)
(1 794)
(2 010)
(2 524)
(1 691)
(593)
364
503
709
63
64
(398)
(1 544)
(1 115)
(841)
(381)
743
851
171
(82)
63
211
(294)
144
(169)
(97)
433
(106)
141
(160)
(350)
884
882
874
1 038
1 520
3 464
3 857
1 343
73
(553)
(779)
371
1 004
300
(2 614)
410
1 547
1 553
4 981
Non-Reccuring Items
9
209
40
41
(16)
(172)
(273)
(284)
(254)
(148)
(278)
(558)
(460)
(575)
(419)
(2 347)
(2 263)
(2 268)
(2 454)
(636)
(603)
(916)
(2 281)
(2 504)
(2 314)
(1 832)
(174)
(119)
(109)
1 781
1 111
1 072
1 079
(786)
(56)
(16)
(12)
(64)
(225)
(224)
(237)
(194)
(6)
(78)
(61)
(46)
(72)
(2)
(52)
(53)
(62)
(84)
(88)
400
179
200
225
(264)
(1 050)
(1 049)
(1 022)
(1 031)
(92)
(93)
(268)
(345)
(831)
(841)
(780)
(712)
(791)
(740)
(628)
(608)
(12 273)
(12 273)
(12 271)
Gain/Loss on Disposition of Assets
(102)
(130)
(37)
(35)
(105)
(138)
(149)
(151)
(32)
(83)
(39)
(261)
(244)
(170)
(133)
(120)
1 535
1 522
1 427
1 429
(220)
(222)
(352)
(218)
(228)
(354)
(459)
(464)
(476)
(338)
(234)
(225)
(221)
(197)
(171)
(145)
(85)
(85)
0
(70)
(71)
229
294
301
813
521
493
534
27
32
91
52
60
60
54
51
94
0
108
104
76
88
30
188
168
175
214
89
236
223
191
170
15
14
21
28
37
Total Other Income
(37)
115
250
389
294
156
13
70
8
49
(67)
110
188
190
280
147
107
(7)
49
(37)
(22)
49
14
(314)
(337)
(369)
134
(399)
(372)
(391)
73
89
257
327
294
400
335
270
248
330
263
240
291
209
219
339
529
649
687
876
671
642
660
350
294
303
203
365
448
345
1 125
1 083
1 049
1 093
398
365
104
106
96
263
1 536
1 474
1 495
1 341
166
254
392
Pre-Tax Income
(605)
N/A
(1 702)
-181%
(1 477)
+13%
(171)
+88%
1 203
N/A
2 068
+72%
366
-82%
396
+8%
(713)
N/A
(1 832)
-157%
(2 463)
-34%
(3 535)
-44%
(3 377)
+4%
(4 661)
-38%
(3 761)
+19%
(6 679)
-78%
(4 881)
+27%
(3 997)
+18%
296
N/A
2 553
+763%
(689)
N/A
(1 232)
-79%
(4 691)
-281%
(4 223)
+10%
(1 025)
+76%
(1 327)
-29%
1 765
N/A
173
-90%
464
+168%
3 013
+549%
4 450
+48%
5 102
+15%
4 819
-6%
4 804
0%
3 496
-27%
6 231
+78%
6 949
+12%
7 186
+3%
5 770
-20%
3 448
-40%
2 361
-32%
1 989
-16%
2 274
+14%
2 476
+9%
3 450
+39%
4 565
+32%
4 796
+5%
6 004
+25%
7 091
+18%
6 635
-6%
7 514
+13%
6 770
-10%
7 693
+14%
8 616
+12%
7 451
-14%
9 482
+27%
8 393
-11%
6 672
-21%
5 614
-16%
6 299
+12%
7 485
+19%
11 959
+60%
16 651
+39%
19 838
+19%
21 532
+9%
24 323
+13%
23 715
-2%
22 084
-7%
24 310
+10%
20 124
-17%
29 471
+46%
31 768
+8%
33 325
+5%
41 734
+25%
24 962
-40%
26 780
+7%
24 757
-8%
Net Income
Tax Provision
(182)
291
229
(196)
(773)
(1 287)
(1 064)
(1 253)
(509)
499
669
1 194
1 218
2 094
1 547
2 526
1 742
1 404
(487)
(1 251)
(57)
(463)
(4 658)
(5 399)
(6 471)
(6 833)
(311)
(330)
(349)
(291)
(466)
(595)
(849)
(853)
(1 504)
(1 661)
(1 412)
(1 341)
(1 680)
(1 471)
(2 138)
(2 293)
(1 678)
(1 778)
(1 018)
(854)
(264)
(80)
(446)
(313)
(1 574)
(1 676)
(1 906)
(2 123)
(2 091)
(2 429)
(2 329)
(2 256)
(1 869)
(1 906)
(2 008)
(3 181)
(4 373)
(5 107)
(5 689)
(6 109)
(5 884)
(5 744)
(6 193)
(5 414)
(7 766)
(7 892)
(8 219)
(10 238)
(6 274)
(7 318)
(7 136)
Income from Continuing Operations
(787)
(1 411)
(1 248)
(367)
430
781
(698)
(857)
(1 222)
(1 333)
(1 794)
(2 341)
(2 159)
(2 567)
(2 214)
(4 153)
(3 139)
(2 593)
(191)
1 302
(746)
(1 695)
(9 349)
(9 622)
(7 496)
(8 160)
1 454
(157)
115
2 722
3 984
4 507
3 970
3 951
1 992
4 570
5 537
5 845
4 090
1 977
223
(304)
596
698
2 432
3 711
4 532
5 924
6 645
6 322
5 940
5 094
5 787
6 493
5 360
7 053
6 064
4 416
3 745
4 393
5 477
8 778
12 278
14 731
15 843
18 214
17 831
16 340
18 117
14 710
21 705
23 876
25 106
31 496
18 688
19 462
17 621
Income to Minority Interest
18
18
28
21
38
45
64
66
55
51
48
43
40
63
76
118
135
151
244
239
266
296
299
315
311
239
143
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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)
(767)
N/A
(1 389)
-81%
(1 220)
+12%
(349)
+71%
465
N/A
823
+77%
(634)
N/A
(793)
-25%
(1 166)
-47%
(1 280)
-10%
(1 745)
-36%
(2 295)
-32%
(2 115)
+8%
(2 500)
-18%
(2 138)
+14%
(4 038)
-89%
(3 009)
+25%
(2 444)
+19%
52
N/A
1 546
+2 873%
(478)
N/A
(1 399)
-193%
(9 050)
-547%
(9 314)
-3%
(7 186)
+23%
(7 921)
-10%
1 598
N/A
(163)
N/A
3
N/A
2 584
+86 033%
3 823
+48%
4 237
+11%
3 724
-12%
3 732
+0%
1 795
-52%
4 568
+154%
5 536
+21%
5 844
+6%
4 089
-30%
1 977
-52%
223
-89%
(306)
N/A
595
N/A
695
+17%
2 431
+250%
3 710
+53%
4 532
+22%
5 925
+31%
6 644
+12%
6 323
-5%
5 940
-6%
5 094
-14%
5 788
+14%
6 492
+12%
5 359
-17%
7 052
+32%
6 062
-14%
4 415
-27%
3 745
-15%
4 393
+17%
5 478
+25%
8 779
+60%
12 278
+40%
14 730
+20%
15 842
+8%
18 213
+15%
17 830
-2%
16 339
-8%
18 117
+11%
14 710
-19%
21 704
+48%
23 876
+10%
25 104
+5%
31 494
+25%
18 688
-41%
19 461
+4%
17 622
-9%
EPS (Diluted)
-19.17
N/A
-34.72
-81%
-30.5
+12%
-7.93
+74%
10.33
N/A
18.7
+81%
-15.85
N/A
-19.82
-25%
-29.89
-51%
-32.82
-10%
-43.62
-33%
-58.84
-35%
-54.23
+8%
-62.5
-15%
-54.82
+12%
-103.53
-89%
-77.15
+25%
-62.66
+19%
1.33
N/A
39.64
+2 880%
-12.25
N/A
-35.87
-193%
-232.05
-547%
-238.82
-3%
-184.25
+23%
-203.1
-10%
36.31
N/A
-4.17
N/A
0.07
N/A
66.25
+94 543%
91.02
+37%
88.27
-3%
77.58
-12%
77.75
+0%
37.15
-52%
95.16
+156%
115.33
+21%
121.75
+6%
84.63
-30%
41.18
-51%
4.64
-89%
-6.24
N/A
12.31
N/A
14.47
+18%
50.64
+250%
77.29
+53%
93.8
+21%
123.43
+32%
138.41
+12%
130.88
-5%
122.95
-6%
105.44
-14%
119.8
+14%
134.37
+12%
110.92
-17%
145.96
+32%
125.47
-14%
91.38
-27%
77.51
-15%
90.92
+17%
112.47
+24%
172.07
+53%
246.76
+43%
288.76
+17%
310.34
+7%
356.74
+15%
349.32
-2%
319.95
-8%
354.66
+11%
287.96
-19%
424.91
+48%
467.38
+10%
490.96
+5%
615.85
+25%
365.54
-41%
380.53
+4%
344.33
-10%

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 303,300+ 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.