First Time Loading...

JEOL Ltd
TSE:6951

Watchlist Manager
JEOL Ltd Logo
JEOL Ltd
TSE:6951
Watchlist
Price: 6 524 JPY 0.51% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

161.9B
-3%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+44%
5 Years
+47%
7 Years
+60%
10 Years
+86%
20B
-22%
Operating Income
Growth Rates:
1 Year
-12%
3 Years
+189%
5 Years
+229%
7 Years
+682%
10 Years
+403%
14.7B
-19%
Net Income
Growth Rates:
1 Year
-19%
3 Years
+233%
5 Years
+133%
7 Years
-
10 Years
+469%

Earnings Waterfall
JEOL Ltd

Revenue
161.9B JPY
Cost of Revenue
-90.2B JPY
Gross Profit
71.7B JPY
Operating Expenses
-51.7B JPY
Operating Income
20B JPY
Other Expenses
-5.3B JPY
Net Income
14.7B JPY

Income Statement
JEOL Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
86 941
N/A
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%
Gross Profit
Cost of Revenue
(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)
Gross Profit
30 640
N/A
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%
Operating Income
Operating Expenses
(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)
Selling, General & Administrative
(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)
Research & Development
(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)
Depreciation & Amortization
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
Other Operating Expenses
(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)
Operating Income
3 971
N/A
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%
Pre-Tax Income
Interest Income Expense
(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
Non-Reccuring Items
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)
Gain/Loss on Disposition of Assets
(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
Total Other Income
(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
Pre-Tax Income
3 013
N/A
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%
Net Income
Tax Provision
(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)
Income from Continuing Operations
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
2 584
N/A
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%
EPS (Diluted)
66.25
N/A
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%

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
Join more than 133,900+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.