Rohm Co Ltd
TSE:6963

Watchlist Manager
Rohm Co Ltd Logo
Rohm Co Ltd
TSE:6963
Watchlist
Price: 2 194 JPY -0.61% Market Closed
Market Cap: 885.8B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-4%
5Y
+26%
10Y
+21%
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Rohm Co Ltd

Revenue
446.4B JPY
Cost of Revenue
-376B JPY
Gross Profit
70.4B JPY
Operating Expenses
-111.6B JPY
Operating Income
-41.1B JPY
Other Expenses
-9.4B JPY
Net Income
-50.6B JPY

Income Statement
Rohm Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 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
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
0
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
107
0
0
0
95
37
66
91
114
112
111
123
133
143
160
323
436
583
722
839
1 040
0
Revenue
279 092
N/A
288 570
+3%
287 745
0%
284 953
-1%
280 367
-2%
294 183
+5%
300 033
+2%
306 399
+2%
304 551
-1%
300 424
-1%
298 843
-1%
293 182
-2%
277 654
-5%
264 435
-5%
258 339
-2%
253 511
-2%
253 845
+0%
253 286
0%
266 688
+5%
268 340
+1%
262 648
-2%
341 885
+30%
332 784
-3%
325 261
-2%
313 354
-4%
304 652
-3%
298 122
-2%
290 675
-2%
291 809
+0%
292 410
+0%
298 089
+2%
309 636
+4%
323 337
+4%
331 087
+2%
339 495
+3%
345 370
+2%
354 118
+3%
362 772
+2%
369 275
+2%
370 146
+0%
361 927
-2%
352 397
-3%
340 681
-3%
334 619
-2%
342 455
+2%
352 010
+3%
365 224
+4%
380 588
+4%
391 191
+3%
397 106
+2%
401 872
+1%
407 493
+1%
404 159
-1%
398 989
-1%
388 647
-3%
377 000
-3%
367 498
-3%
362 885
-1%
353 040
-3%
342 100
-3%
347 375
+2%
359 888
+4%
390 145
+8%
414 496
+6%
434 398
+5%
452 124
+4%
465 982
+3%
489 379
+5%
504 094
+3%
507 882
+1%
502 933
-1%
487 289
-3%
472 850
-3%
467 780
-1%
465 893
0%
460 483
-1%
457 296
-1%
448 466
-2%
446 395
0%
Gross Profit
Cost of Revenue
(153 191)
(159 889)
(165 075)
(171 287)
(174 578)
(184 746)
(188 843)
(192 768)
(192 073)
(189 132)
(183 578)
(177 648)
(169 838)
(163 902)
(166 047)
(172 924)
(179 089)
(174 679)
(171 898)
(168 352)
(164 742)
(219 149)
(215 272)
(215 139)
(212 486)
(209 046)
(208 308)
(207 473)
(210 211)
(213 275)
(219 679)
(224 434)
(229 190)
(227 014)
(226 937)
(226 596)
(230 641)
(235 042)
(236 504)
(237 242)
(233 486)
(230 662)
(225 216)
(224 513)
(230 234)
(234 967)
(242 423)
(247 776)
(251 400)
(252 591)
(254 777)
(256 489)
(253 015)
(254 727)
(251 558)
(253 303)
(252 821)
(251 125)
(245 085)
(236 574)
(239 720)
(242 252)
(262 370)
(272 947)
(281 207)
(289 803)
(292 992)
(304 225)
(311 247)
(314 220)
(313 784)
(312 376)
(313 314)
(322 088)
(332 387)
(338 262)
(352 177)
(374 203)
(375 958)
Gross Profit
125 901
N/A
128 681
+2%
122 670
-5%
113 666
-7%
105 789
-7%
109 437
+3%
111 190
+2%
113 631
+2%
112 478
-1%
111 292
-1%
115 265
+4%
115 534
+0%
107 816
-7%
100 533
-7%
92 292
-8%
80 587
-13%
74 756
-7%
78 607
+5%
94 790
+21%
99 988
+5%
97 906
-2%
122 736
+25%
117 512
-4%
110 122
-6%
100 868
-8%
95 606
-5%
89 814
-6%
83 202
-7%
81 598
-2%
79 135
-3%
78 410
-1%
85 202
+9%
94 147
+10%
104 073
+11%
112 558
+8%
118 774
+6%
123 477
+4%
127 730
+3%
132 771
+4%
132 904
+0%
128 441
-3%
121 735
-5%
115 465
-5%
110 106
-5%
112 221
+2%
117 043
+4%
122 801
+5%
132 812
+8%
139 791
+5%
144 515
+3%
147 095
+2%
151 004
+3%
151 144
+0%
144 262
-5%
137 089
-5%
123 697
-10%
114 677
-7%
111 760
-3%
107 955
-3%
105 526
-2%
107 655
+2%
117 636
+9%
127 775
+9%
141 549
+11%
153 191
+8%
162 321
+6%
172 990
+7%
185 154
+7%
192 847
+4%
193 662
+0%
189 149
-2%
174 913
-8%
159 536
-9%
145 692
-9%
133 506
-8%
122 221
-8%
105 119
-14%
74 263
-29%
70 437
-5%
Operating Income
Operating Expenses
(49 029)
(50 665)
(52 895)
(55 340)
(55 663)
(55 568)
(53 343)
(53 836)
(54 050)
(54 137)
(55 144)
(55 079)
(56 069)
(56 628)
(64 867)
(67 304)
(69 197)
(65 582)
(66 878)
(67 179)
(67 361)
(89 999)
(89 769)
(90 801)
(88 789)
(89 253)
(87 079)
(84 144)
(82 930)
(80 056)
(78 828)
(78 427)
(78 681)
(80 438)
(81 506)
(84 244)
(86 350)
(88 930)
(91 680)
(91 913)
(91 352)
(88 100)
(86 497)
(84 109)
(83 261)
(85 216)
(85 447)
(87 010)
(88 085)
(87 511)
(87 874)
(88 391)
(88 330)
(88 353)
(87 355)
(85 387)
(83 894)
(82 271)
(80 887)
(81 121)
(79 959)
(79 148)
(80 070)
(81 235)
(82 966)
(90 842)
(94 251)
(97 785)
(102 155)
(101 346)
(101 666)
(103 167)
(101 985)
(102 365)
(106 601)
(109 701)
(113 521)
(114 324)
(111 573)
Selling, General & Administrative
(49 029)
(35 295)
(52 895)
(55 340)
(54 898)
(55 568)
(53 343)
(53 552)
(54 050)
(54 137)
(55 577)
(55 079)
(47 769)
(55 776)
(35 024)
(36 532)
(37 790)
(37 958)
(39 464)
(39 688)
(39 102)
(52 101)
(60 890)
(71 172)
(79 150)
(49 490)
(87 078)
(84 144)
(82 929)
(42 306)
(78 830)
(78 427)
(78 682)
(43 901)
(81 504)
(84 243)
(86 348)
(48 933)
(91 679)
(91 912)
(91 352)
(47 231)
(86 496)
(84 108)
(83 260)
(47 938)
(85 446)
(87 009)
(88 085)
(48 658)
(87 873)
(88 390)
(88 328)
(48 774)
(87 354)
(85 387)
(83 893)
(48 885)
(80 885)
(81 118)
(79 957)
(47 609)
(80 068)
(81 233)
(82 964)
(54 715)
(94 250)
(97 783)
(102 154)
(58 784)
(101 664)
(103 166)
(101 982)
(57 942)
(106 600)
(109 703)
(113 523)
(57 079)
(111 573)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(8 300)
(16 838)
(29 843)
(30 772)
(31 407)
(27 624)
(27 414)
(27 491)
(28 259)
(37 898)
0
0
0
(39 763)
0
0
0
(37 750)
0
0
0
(36 536)
0
0
0
(39 996)
0
0
0
0
0
0
0
(37 277)
0
0
0
(38 852)
0
0
0
(39 578)
0
0
0
(33 384)
0
0
0
(31 537)
0
0
0
(36 126)
0
0
0
(42 560)
0
0
0
(44 423)
0
0
0
(57 245)
0
Other Operating Expenses
0
(15 370)
0
0
(765)
0
0
(284)
0
0
433
0
0
15 986
0
0
0
0
0
0
0
0
(28 879)
(19 629)
(9 639)
0
(1)
0
(1)
0
0
0
0
(1)
(2)
(1)
(2)
(1)
(1)
(1)
0
(40 869)
(1)
(1)
0
(1)
(1)
(1)
0
(1)
(1)
(1)
(2)
(1)
(1)
0
(1)
(2)
(2)
(3)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(2)
(1)
(2)
(2)
(1)
(3)
0
(1)
2
2
0
0
Operating Income
76 872
N/A
78 016
+1%
69 775
-11%
58 326
-16%
50 126
-14%
53 869
+7%
57 847
+7%
59 795
+3%
58 428
-2%
57 155
-2%
60 121
+5%
60 455
+1%
51 747
-14%
43 905
-15%
27 425
-38%
13 283
-52%
5 559
-58%
13 025
+134%
27 912
+114%
32 809
+18%
30 545
-7%
32 737
+7%
27 743
-15%
19 321
-30%
12 079
-37%
6 353
-47%
2 735
-57%
(942)
N/A
(1 332)
-41%
(921)
+31%
(418)
+55%
6 775
N/A
15 466
+128%
23 635
+53%
31 052
+31%
34 530
+11%
37 127
+8%
38 800
+5%
41 091
+6%
40 991
0%
37 089
-10%
33 635
-9%
28 968
-14%
25 997
-10%
28 960
+11%
31 827
+10%
37 354
+17%
45 802
+23%
51 706
+13%
57 004
+10%
59 221
+4%
62 613
+6%
62 814
+0%
55 909
-11%
49 734
-11%
38 310
-23%
30 783
-20%
29 489
-4%
27 068
-8%
24 405
-10%
27 696
+13%
38 488
+39%
47 705
+24%
60 314
+26%
70 225
+16%
71 479
+2%
78 739
+10%
87 369
+11%
90 692
+4%
92 316
+2%
87 483
-5%
71 746
-18%
57 551
-20%
43 327
-25%
26 905
-38%
12 520
-53%
(8 402)
N/A
(40 061)
-377%
(41 136)
-3%
Pre-Tax Income
Interest Income Expense
2 272
4 573
1 804
2 889
3 295
8 774
5 816
7 427
6 919
11 458
7 296
5 737
7 347
9 118
4 739
(2 250)
(7 327)
(1 923)
(3 596)
(4 369)
(7 554)
(5 746)
(4 833)
(3 300)
(646)
328
(223)
1 180
8 495
11 828
19 331
20 442
19 146
11 978
5 075
11 231
15 676
20 264
23 552
21 953
10 878
2 837
(8 272)
(14 233)
(1 846)
3 463
10 112
12 131
(106)
(3 388)
2 092
4 447
3 320
8 973
3 837
2 235
6 606
10 172
8 722
6 864
777
2 634
4 868
7 361
11 781
12 188
23 016
28 458
20 645
15 713
13 726
9 937
14 418
18 823
15 417
10 466
22 400
15 628
11 550
Non-Reccuring Items
10 530
9 823
(8 196)
(8 206)
(11 208)
(3 482)
(1 320)
(949)
1 133
(1 061)
831
263
(199)
(4 878)
(17 740)
(18 100)
(13 783)
(3 572)
(3 189)
(1 972)
(2 557)
(7 381)
(7 566)
(15 949)
(24 527)
(10 247)
(9 952)
(935)
6 751
(64 562)
(64 434)
(64 643)
(62 530)
(1 288)
(1 255)
(2 791)
109
(4 277)
(4 333)
(3 383)
(6 126)
(5 389)
(5 310)
(5 125)
(4 712)
(3 704)
(3 379)
(3 626)
(4 082)
(8 336)
(8 535)
(9 591)
(9 394)
(5 268)
(5 660)
(4 630)
(4 308)
(3 228)
(2 562)
(2 516)
(2 777)
(1 431)
(1 617)
(1 397)
(1 641)
(1 661)
(1 826)
(1 871)
(1 342)
(1 349)
(979)
(1 053)
(1 199)
(1 623)
(1 734)
(2 248)
(2 575)
(33 830)
(33 733)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
98
136
129
13
(7)
24
23
11
35
(22)
251
252
199
267
14
5
43
(26)
449
621
566
5 553
5 352
5 183
5 332
298
301
426
281
0
(10)
(136)
60
177
249
262
221
424
366
350
314
80
98
196
239
289
313
215
0
(120)
(173)
217
342
583
804
1 426
1 311
1 311
3 031
4 034
4 042
4 105
2 180
260
562
382
399
Total Other Income
(5 608)
(1 393)
232
270
270
394
1
1 535
(377)
(79)
(2 717)
(618)
(480)
688
527
471
901
665
609
41
58
(185)
(110)
(4)
401
603
976
1 141
1 212
1 267
1 144
960
935
301
116
1 850
1 868
154
2 121
541
620
454
513
463
116
614
743
727
852
808
817
1 066
1 040
1 229
1 181
1 368
1 183
1 296
1 156
771
1 015
941
885
857
813
1 270
1 751
1 815
1 795
1 516
1 092
7 032
7 152
7 051
8 096
2 282
1 816
1 150
(396)
Pre-Tax Income
84 066
N/A
91 019
+8%
63 615
-30%
53 279
-16%
42 483
-20%
59 555
+40%
62 344
+5%
67 808
+9%
66 103
-3%
67 473
+2%
65 531
-3%
65 837
+0%
58 513
-11%
48 969
-16%
15 080
-69%
(6 583)
N/A
(14 657)
-123%
8 219
N/A
21 759
+165%
26 520
+22%
20 527
-23%
19 403
-5%
15 485
-20%
320
-98%
(12 494)
N/A
(2 696)
+78%
(6 450)
-139%
449
N/A
15 169
+3 278%
(52 414)
N/A
(43 928)
+16%
(35 845)
+18%
(26 417)
+26%
40 179
N/A
40 340
+0%
50 003
+24%
60 112
+20%
55 239
-8%
62 732
+14%
60 528
-4%
42 742
-29%
31 537
-26%
15 889
-50%
6 966
-56%
22 578
+224%
32 377
+43%
45 079
+39%
55 296
+23%
48 591
-12%
46 512
-4%
53 961
+16%
58 885
+9%
58 094
-1%
60 923
+5%
49 190
-19%
37 479
-24%
34 503
-8%
38 018
+10%
34 697
-9%
29 739
-14%
26 711
-10%
40 512
+52%
51 668
+28%
67 352
+30%
81 520
+21%
83 859
+3%
102 484
+22%
117 197
+14%
113 101
-3%
109 507
-3%
104 353
-5%
91 696
-12%
81 964
-11%
71 683
-13%
50 864
-29%
23 280
-54%
13 801
-41%
(56 731)
N/A
(63 316)
-12%
Net Income
Tax Provision
(32 557)
(33 300)
(22 738)
(17 947)
(14 133)
(21 155)
(22 643)
(24 747)
(24 684)
(25 716)
(25 504)
(26 527)
(23 993)
(24 233)
(10 467)
(1 625)
4 669
(4 281)
(9 844)
(11 090)
(8 830)
(9 524)
(7 651)
(2 406)
(108)
(13 374)
(11 680)
(14 527)
(18 067)
(9)
(1 719)
(4 156)
(6 140)
(8 056)
(8 236)
(8 597)
(11 911)
(9 897)
(12 601)
(10 536)
(4 268)
(5 835)
289
682
(3 337)
(5 927)
(10 443)
(13 861)
(12 771)
(9 247)
(12 567)
(13 776)
(11 755)
(15 454)
(12 235)
(9 251)
(10 975)
(12 362)
(7 618)
(5 268)
(3 636)
(3 478)
(10 282)
(12 045)
(14 973)
(17 001)
(21 122)
(29 008)
(26 712)
(29 104)
(29 919)
(26 105)
(24 397)
(17 675)
(13 528)
(4 528)
(4 689)
6 691
12 772
Income from Continuing Operations
51 509
57 719
40 877
35 332
28 350
38 400
39 701
43 061
41 419
41 757
40 027
39 310
34 520
24 736
4 613
(8 208)
(9 988)
3 938
11 915
15 430
11 697
9 879
7 834
(2 086)
(12 602)
(16 070)
(18 130)
(14 078)
(2 898)
(52 423)
(45 647)
(40 001)
(32 557)
32 123
32 104
41 406
48 201
45 342
50 131
49 992
38 474
25 702
16 178
7 648
19 241
26 450
34 636
41 435
35 820
37 265
41 394
45 109
46 339
45 469
36 955
28 228
23 528
25 656
27 079
24 471
23 075
37 034
41 386
55 307
66 547
66 858
81 362
88 189
86 389
80 403
74 434
65 591
57 567
54 008
37 336
18 752
9 112
(50 040)
(50 544)
Income to Minority Interest
(35)
(43)
(40)
(19)
(8)
(36)
(67)
(79)
(25)
(22)
(18)
(25)
(16)
(19)
(14)
124
269
268
204
53
(80)
(243)
(242)
(299)
(173)
(35)
(107)
(39)
(50)
(40)
(47)
(47)
(44)
(31)
(28)
(36)
(40)
(45)
(47)
(35)
(23)
(16)
(3)
(6)
(17)
(17)
(28)
(31)
(21)
(16)
(18)
(20)
(16)
(26)
(22)
(19)
(23)
(23)
(25)
(26)
(21)
(31)
(31)
(29)
(33)
(30)
(34)
(36)
(31)
(27)
(33)
(36)
(36)
(42)
(37)
(23)
(39)
(24)
(17)
Net Income (Common)
51 476
N/A
57 677
+12%
40 834
-29%
35 312
-14%
28 341
-20%
38 363
+35%
39 632
+3%
42 978
+8%
41 390
-4%
41 731
+1%
40 004
-4%
39 284
-2%
34 503
-12%
24 718
-28%
4 598
-81%
(8 085)
N/A
(9 720)
-20%
4 203
N/A
12 116
+188%
15 480
+28%
11 614
-25%
9 631
-17%
7 585
-21%
(2 389)
N/A
(12 779)
-435%
(16 106)
-26%
(18 239)
-13%
(14 119)
+23%
(2 950)
+79%
(52 464)
-1 678%
(45 694)
+13%
(40 049)
+12%
(32 603)
+19%
32 091
N/A
32 075
0%
41 368
+29%
48 160
+16%
45 296
-6%
50 083
+11%
49 955
0%
38 451
-23%
25 686
-33%
16 178
-37%
7 645
-53%
19 225
+151%
26 432
+37%
34 605
+31%
41 401
+20%
35 797
-14%
37 249
+4%
41 376
+11%
45 089
+9%
46 323
+3%
45 441
-2%
36 931
-19%
28 206
-24%
23 503
-17%
25 632
+9%
27 053
+6%
24 446
-10%
23 052
-6%
37 002
+61%
41 354
+12%
55 277
+34%
66 514
+20%
66 827
+0%
81 326
+22%
88 151
+8%
86 357
-2%
80 344
-7%
74 369
-7%
65 523
-12%
57 499
-12%
53 965
-6%
37 298
-31%
18 728
-50%
9 073
-52%
(50 065)
N/A
(50 562)
-1%
EPS (Diluted)
432.57
N/A
480.64
+11%
343.14
-29%
304.41
-11%
242.23
-20%
330.71
+37%
344.62
+4%
370.5
+8%
363.07
-2%
369.3
+2%
350.91
-5%
350.75
0%
313.66
-11%
222.68
-29%
41.8
-81%
-73.5
N/A
-87.56
-19%
38.2
N/A
110.14
+188%
140.72
+28%
105.58
-25%
88.35
-16%
70.23
-21%
-22.12
N/A
-118.32
-435%
-149.12
-26%
-168.87
-13%
-130.73
+23%
-27.31
+79%
-485.77
-1 679%
-423.09
+13%
-370.82
+12%
-301.87
+19%
297.13
N/A
296.99
0%
383.03
+29%
445.92
+16%
420.17
-6%
468.06
+11%
471.27
+1%
362.74
-23%
241.92
-33%
152.62
-37%
72.12
-53%
181.36
+151%
249.89
+38%
326.46
+31%
390.57
+20%
337.7
-14%
352.15
+4%
390.33
+11%
425.36
+9%
440.63
+4%
431.47
-2%
353.38
-18%
269.89
-24%
226.59
-16%
245.66
+8%
266.59
+9%
241.71
-9%
228.01
-6%
91.06
-60%
409.13
+349%
546.86
+34%
658.02
+20%
165.28
-75%
804.57
+387%
872.05
+8%
213.57
-76%
198.68
-7%
183.88
-7%
163.14
-11%
144.34
-12%
134.7
-7%
79.48
-41%
48.52
-39%
23.5
-52%
-129.71
N/A
-111.65
+14%

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 301,100+ 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.