Maeda Kosen Co Ltd
TSE:7821

Watchlist Manager
Maeda Kosen Co Ltd Logo
Maeda Kosen Co Ltd
TSE:7821
Watchlist
Price: 1 990 JPY 0.66% Market Closed
Market Cap: 135.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+37%
5Y
+71%
10Y
+151%
Operating Income
+
3Y
+86%
5Y
+161%
10Y
+244%
Net Income
+
3Y
+96%
5Y
+216%
10Y
+279%

Earnings Waterfall
Maeda Kosen Co Ltd

Revenue
67.2B JPY
Cost of Revenue
-42.7B JPY
Gross Profit
24.5B JPY
Operating Expenses
-12.8B JPY
Operating Income
11.8B JPY
Other Expenses
-2B JPY
Net Income
9.8B JPY

Income Statement
Maeda Kosen Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2008 Dec-2008 Mar-2009 Jun-2009 Dec-2009 Mar-2010 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
0
0
0
0
0
0
0
0
0
0
1
1
2
3
3
4
4
3
2
1
6
15
22
23
19
12
8
9
10
9
11
10
10
11
9
8
8
7
7
7
6
5
8
8
8
9
18
36
53
69
74
76
0
59
77
77
106
140
150
193
201
207
163
123
108
0
0
0
Revenue
9 036
N/A
8 909
-1%
8 844
-1%
8 642
-2%
8 603
0%
9 322
+8%
9 717
+4%
12 619
+30%
12 723
+1%
12 484
-2%
12 748
+2%
13 066
+2%
14 448
+11%
15 129
+5%
15 934
+5%
16 470
+3%
17 384
+6%
18 486
+6%
19 224
+4%
19 906
+4%
20 790
+4%
21 786
+5%
23 218
+7%
24 572
+6%
24 909
+1%
25 925
+4%
26 154
+1%
26 774
+2%
27 627
+3%
27 551
0%
28 559
+4%
29 888
+5%
30 441
+2%
31 057
+2%
31 489
+1%
31 256
-1%
31 615
+1%
32 217
+2%
33 369
+4%
34 614
+4%
35 796
+3%
36 728
+3%
36 922
+1%
37 853
+3%
38 850
+3%
40 353
+4%
40 522
+0%
39 365
-3%
39 471
+0%
39 360
0%
40 153
+2%
43 236
+8%
44 814
+4%
44 873
+0%
36 901
-18%
49 218
+33%
48 857
-1%
51 000
+4%
50 204
-2%
51 666
+3%
54 163
+5%
54 690
+1%
55 833
+2%
57 713
+3%
59 922
+4%
61 491
+3%
64 108
+4%
67 191
+5%
Gross Profit
Cost of Revenue
(5 599)
(5 513)
(5 518)
(5 330)
(5 235)
(5 527)
(5 725)
(7 418)
(7 518)
(7 509)
(7 774)
(8 107)
(9 037)
(9 565)
(10 122)
(10 498)
(11 170)
(11 792)
(12 123)
(12 435)
(12 807)
(13 548)
(14 312)
(15 205)
(15 520)
(15 946)
(16 140)
(16 365)
(16 951)
(16 875)
(17 542)
(18 719)
(19 125)
(19 687)
(19 976)
(19 752)
(19 917)
(20 181)
(20 890)
(21 469)
(22 092)
(22 743)
(22 987)
(23 844)
(24 667)
(25 839)
(26 203)
(25 616)
(25 842)
(25 453)
(25 796)
(27 302)
(28 489)
(29 072)
(24 841)
(32 747)
(32 363)
(33 360)
(32 128)
(32 883)
(34 295)
(34 507)
(35 110)
(35 954)
(37 128)
(37 897)
(40 315)
(42 655)
Gross Profit
3 438
N/A
3 395
-1%
3 325
-2%
3 311
0%
3 368
+2%
3 795
+13%
3 992
+5%
5 201
+30%
5 205
+0%
4 975
-4%
4 973
0%
4 959
0%
5 409
+9%
5 562
+3%
5 811
+4%
5 972
+3%
6 213
+4%
6 693
+8%
7 101
+6%
7 472
+5%
7 985
+7%
8 240
+3%
8 907
+8%
9 367
+5%
9 389
+0%
9 979
+6%
10 014
+0%
10 410
+4%
10 676
+3%
10 676
N/A
11 017
+3%
11 169
+1%
11 316
+1%
11 370
+0%
11 513
+1%
11 503
0%
11 697
+2%
12 035
+3%
12 478
+4%
13 145
+5%
13 704
+4%
13 985
+2%
13 935
0%
14 009
+1%
14 184
+1%
14 514
+2%
14 319
-1%
13 749
-4%
13 629
-1%
13 907
+2%
14 357
+3%
15 934
+11%
16 325
+2%
15 801
-3%
12 060
-24%
16 471
+37%
16 494
+0%
17 640
+7%
18 076
+2%
18 783
+4%
19 868
+6%
20 183
+2%
20 723
+3%
21 759
+5%
22 794
+5%
23 594
+4%
23 793
+1%
24 536
+3%
Operating Income
Operating Expenses
(2 694)
(2 712)
(2 699)
(2 619)
(2 576)
(2 677)
(2 770)
(3 729)
(3 783)
(3 785)
(3 946)
(3 953)
(4 129)
(4 269)
(4 388)
(4 553)
(4 699)
(4 887)
(4 950)
(5 061)
(5 143)
(5 307)
(5 727)
(6 080)
(6 455)
(6 773)
(6 913)
(6 988)
(7 084)
(7 095)
(7 146)
(7 321)
(7 378)
(7 487)
(7 522)
(7 437)
(7 562)
(7 569)
(7 687)
(8 052)
(8 240)
(8 527)
(8 652)
(8 665)
(8 833)
(9 125)
(9 251)
(9 232)
(9 325)
(9 107)
(9 079)
(9 472)
(9 376)
(9 429)
(7 840)
(10 152)
(10 143)
(10 239)
(9 583)
(9 677)
(9 708)
(9 835)
(9 987)
(10 103)
(10 567)
(10 764)
(11 767)
(12 756)
Selling, General & Administrative
(2 695)
(2 690)
(2 650)
(2 541)
(2 500)
(2 603)
(2 701)
(3 627)
(3 690)
(3 712)
(3 858)
(3 866)
(4 061)
(4 220)
(4 363)
(4 393)
(4 696)
(4 885)
(4 948)
(4 893)
(5 144)
(5 307)
(5 727)
(5 739)
(6 454)
(6 772)
(6 912)
(6 420)
(7 083)
(7 095)
(7 146)
(6 987)
(7 378)
(7 486)
(7 521)
(7 160)
(7 561)
(7 570)
(7 687)
(7 738)
(8 240)
(8 526)
(8 652)
(8 384)
(8 833)
(9 125)
(9 251)
(8 969)
(9 323)
(9 105)
(9 077)
(9 234)
(9 376)
(9 429)
(7 639)
(10 149)
(10 140)
(10 236)
(8 881)
(9 675)
(9 708)
(9 834)
(9 248)
(10 103)
(10 565)
(10 763)
(10 947)
(12 754)
Research & Development
0
0
0
0
0
0
0
(8)
0
0
0
0
0
0
0
(10)
0
0
0
(13)
0
0
0
(119)
0
0
0
(233)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(474)
0
0
0
(513)
0
0
0
(567)
0
Depreciation & Amortization
0
(22)
(49)
(78)
(77)
(74)
(69)
(93)
(92)
(88)
(87)
(86)
(66)
(46)
(23)
(151)
0
0
0
(155)
0
0
0
(222)
0
0
0
(336)
0
0
0
(334)
0
0
0
(277)
0
0
0
(314)
0
0
0
(281)
0
0
0
(262)
0
0
0
(238)
0
0
(199)
0
0
0
(226)
0
0
0
(225)
0
0
0
(252)
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
15
0
0
0
(3)
0
0
(3)
0
0
0
0
0
0
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)
(2)
0
0
0
0
0
(2)
(3)
(3)
(3)
(2)
(2)
0
(1)
(1)
0
(2)
0
(1)
(2)
Operating Income
743
N/A
684
-8%
628
-8%
694
+11%
793
+14%
1 119
+41%
1 223
+9%
1 472
+20%
1 423
-3%
1 190
-16%
1 028
-14%
1 006
-2%
1 282
+27%
1 295
+1%
1 424
+10%
1 419
0%
1 516
+7%
1 808
+19%
2 153
+19%
2 411
+12%
2 842
+18%
2 934
+3%
3 182
+8%
3 287
+3%
2 936
-11%
3 207
+9%
3 101
-3%
3 422
+10%
3 592
+5%
3 581
0%
3 871
+8%
3 848
-1%
3 939
+2%
3 885
-1%
3 993
+3%
4 066
+2%
4 136
+2%
4 466
+8%
4 792
+7%
5 093
+6%
5 466
+7%
5 459
0%
5 283
-3%
5 344
+1%
5 351
+0%
5 389
+1%
5 067
-6%
4 517
-11%
4 304
-5%
4 800
+12%
5 277
+10%
6 462
+22%
6 949
+8%
6 372
-8%
4 220
-34%
6 319
+50%
6 351
+1%
7 401
+17%
8 493
+15%
9 106
+7%
10 160
+12%
10 348
+2%
10 736
+4%
11 656
+9%
12 227
+5%
12 830
+5%
12 026
-6%
11 780
-2%
Pre-Tax Income
Interest Income Expense
4
3
4
4
7
6
3
6
4
6
6
4
5
8
3
6
34
100
114
128
118
52
28
47
62
142
81
95
1
(142)
(101)
(129)
(71)
(6)
22
69
19
4
12
3
8
1
(20)
(30)
(44)
6
(19)
(39)
(67)
(94)
(21)
(11)
39
42
201
281
102
105
101
29
(47)
186
375
(208)
423
(7)
(285)
503
Non-Reccuring Items
8
12
(2)
(36)
(35)
(45)
(10)
(14)
4
0
(5)
(9)
(29)
(31)
435
435
433
434
(12)
(4)
(3)
(2)
(1)
0
0
(1)
(4)
(7)
(10)
10
10
111
113
96
128
51
44
28
1
(89)
119
116
82
133
(73)
(92)
(71)
(53)
(55)
(19)
(7)
(13)
(207)
(227)
(365)
(366)
(171)
(1 203)
(1 071)
(1 071)
(1 109)
(56)
(78)
(83)
(64)
(69)
518
493
Gain/Loss on Disposition of Assets
1
(2)
(2)
(2)
0
0
0
0
0
0
0
(1)
0
(8)
(8)
(8)
(8)
0
0
0
0
0
0
0
0
0
0
0
37
37
37
37
(1)
(12)
(12)
(12)
(10)
1
1
0
1
1
3
3
4
4
4
4
0
2
3
3
33
521
519
524
494
6
5
0
36
36
36
232
193
193
190
9
Total Other Income
2
5
4
5
5
5
4
6
6
9
19
19
23
21
13
0
(6)
(2)
1
11
25
33
7
11
52
48
75
82
97
96
101
48
52
76
79
85
87
70
80
98
90
120
126
130
170
200
173
170
156
103
20
(54)
(75)
(240)
77
86
61
247
120
116
138
150
138
233
208
341
468
486
Pre-Tax Income
758
N/A
703
-7%
632
-10%
665
+5%
769
+16%
1 086
+41%
1 221
+12%
1 470
+20%
1 438
-2%
1 205
-16%
1 048
-13%
1 019
-3%
1 280
+26%
1 283
+0%
1 865
+45%
1 851
-1%
1 968
+6%
2 339
+19%
2 254
-4%
2 546
+13%
2 980
+17%
3 016
+1%
3 216
+7%
3 344
+4%
3 049
-9%
3 395
+11%
3 252
-4%
3 592
+10%
3 719
+4%
3 584
-4%
3 920
+9%
3 915
0%
4 032
+3%
4 039
+0%
4 211
+4%
4 260
+1%
4 278
+0%
4 571
+7%
4 887
+7%
5 105
+4%
5 683
+11%
5 697
+0%
5 474
-4%
5 580
+2%
5 409
-3%
5 506
+2%
5 154
-6%
4 599
-11%
4 339
-6%
4 792
+10%
5 273
+10%
6 387
+21%
6 739
+6%
6 468
-4%
4 652
-28%
6 844
+47%
6 837
0%
6 556
-4%
7 648
+17%
8 180
+7%
9 178
+12%
10 664
+16%
11 207
+5%
11 830
+6%
12 987
+10%
13 288
+2%
12 917
-3%
13 271
+3%
Net Income
Tax Provision
(345)
(305)
(295)
(329)
(391)
(526)
(570)
(663)
(625)
(531)
(495)
(482)
(664)
(649)
(649)
(675)
(642)
(778)
(940)
(1 025)
(1 183)
(1 209)
(1 292)
(1 198)
(1 042)
(1 010)
(888)
(1 015)
(1 009)
(975)
(993)
(1 044)
(1 070)
(1 084)
(1 136)
(1 154)
(1 154)
(1 250)
(1 371)
(1 396)
(1 501)
(1 509)
(1 434)
(1 523)
(1 557)
(1 651)
(1 655)
(1 510)
(1 524)
(1 594)
(1 609)
(1 792)
(1 793)
(1 549)
(1 170)
(1 845)
(1 862)
(1 970)
(2 390)
(2 578)
(2 861)
(3 360)
(3 227)
(3 416)
(3 828)
(3 895)
(3 428)
(3 500)
Income from Continuing Operations
413
398
337
336
378
559
650
808
812
674
554
538
617
635
1 216
1 177
1 326
1 561
1 314
1 521
1 797
1 807
1 924
2 146
2 006
2 384
2 363
2 578
2 709
2 607
2 925
2 872
2 960
2 954
3 073
3 106
3 122
3 319
3 515
3 709
4 182
4 188
4 040
4 057
3 851
3 855
3 499
3 089
2 815
3 198
3 664
4 595
4 946
4 919
3 482
4 999
4 975
4 586
5 258
5 602
6 317
7 304
7 980
8 414
9 159
9 393
9 489
9 771
Net Income (Common)
413
N/A
398
-4%
337
-15%
336
0%
378
+13%
559
+48%
650
+16%
808
+24%
812
+0%
674
-17%
554
-18%
538
-3%
617
+15%
635
+3%
1 216
+91%
1 177
-3%
1 326
+13%
1 561
+18%
1 314
-16%
1 521
+16%
1 797
+18%
1 807
+1%
1 924
+6%
2 146
+12%
2 006
-7%
2 384
+19%
2 363
-1%
2 578
+9%
2 709
+5%
2 607
-4%
2 925
+12%
2 872
-2%
2 960
+3%
2 954
0%
3 073
+4%
3 106
+1%
3 122
+1%
3 319
+6%
3 515
+6%
3 709
+6%
4 182
+13%
4 188
+0%
4 040
-4%
4 057
+0%
3 851
-5%
3 855
+0%
3 499
-9%
3 089
-12%
2 815
-9%
3 198
+14%
3 664
+15%
4 594
+25%
4 945
+8%
4 918
-1%
3 482
-29%
4 998
+44%
4 974
0%
4 585
-8%
5 258
+15%
5 602
+7%
6 317
+13%
7 304
+16%
7 979
+9%
8 413
+5%
9 158
+9%
9 392
+3%
9 489
+1%
9 772
+3%
EPS (Diluted)
16.53
N/A
15.92
-4%
13.48
-15%
13.44
0%
15.12
+13%
22.36
+48%
26
+16%
32.31
+24%
32.47
+0%
26.96
-17%
22.16
-18%
21.52
-3%
24.68
+15%
25.4
+3%
48.64
+91%
47.08
-3%
47.35
+1%
53.82
+14%
45.31
-16%
52.44
+16%
61.96
+18%
62.31
+1%
66.34
+6%
71.53
+8%
62.68
-12%
74.5
+19%
73.84
-1%
79.96
+8%
84.65
+6%
81.46
-4%
91.4
+12%
89.02
-3%
92.5
+4%
92.31
0%
96.03
+4%
96.21
+0%
97.56
+1%
103.71
+6%
109.84
+6%
114.82
+5%
129.66
+13%
129.63
0%
120.44
-7%
121.16
+1%
118.99
-2%
112.7
-5%
99.53
-12%
87.92
-12%
80.1
-9%
90.94
+14%
104.18
+15%
65.33
-37%
140.59
+115%
139.74
-1%
49.48
-65%
141.98
+187%
141.24
-1%
133.55
-5%
75.77
-43%
82.3
+9%
92.76
+13%
107.16
+16%
117.16
+9%
123.55
+5%
134.36
+9%
137.93
+3%
139.7
+1%
145.49
+4%

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.