First Time Loading...
J

JSP Corp
TSE:7942

Watchlist Manager
JSP Corp
TSE:7942
Watchlist
Price: 2 239 JPY 1.45%
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

135.1B
+0.9%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+30%
5 Years
+16%
7 Years
+24%
10 Years
+27%
7.1B
+47%
Operating Income
Growth Rates:
1 Year
+171%
3 Years
+47%
5 Years
+16%
7 Years
-27%
10 Years
+39%
5.8B
+47%
Net Income
Growth Rates:
1 Year
+239%
3 Years
+71%
5 Years
+17%
7 Years
-17%
10 Years
+45%

Earnings Waterfall
JSP Corp

Revenue
135.1B JPY
Cost of Revenue
-100.9B JPY
Gross Profit
34.2B JPY
Operating Expenses
-27.1B JPY
Operating Income
7.1B JPY
Other Expenses
-1.3B JPY
Net Income
5.8B JPY

Income Statement
JSP Corp

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
106 500
N/A
112 128
+5%
114 437
+2%
115 929
+1%
116 664
+1%
116 923
+0%
116 350
0%
115 878
0%
116 227
+0%
114 904
-1%
113 935
-1%
112 270
-1%
109 311
-3%
109 048
0%
109 797
+1%
111 276
+1%
113 530
+2%
114 284
+1%
114 781
+0%
114 919
+0%
116 007
+1%
116 133
+0%
115 783
0%
114 991
-1%
113 537
-1%
113 375
0%
110 459
-3%
105 147
-5%
103 959
-1%
102 668
-1%
104 835
+2%
110 261
+5%
111 651
+1%
114 125
+2%
118 120
+4%
122 704
+4%
128 077
+4%
131 714
+3%
132 786
+1%
133 894
+1%
135 071
+1%
Gross Profit
Cost of Revenue
(79 666)
(83 888)
(85 972)
(87 401)
(88 364)
(88 240)
(86 689)
(85 001)
(83 460)
(81 035)
(79 406)
(77 491)
(75 115)
(75 182)
(75 919)
(77 393)
(79 531)
(80 657)
(81 801)
(82 944)
(84 498)
(85 286)
(85 392)
(84 760)
(83 734)
(83 208)
(80 833)
(77 277)
(75 431)
(73 942)
(75 266)
(79 108)
(81 769)
(85 066)
(89 430)
(94 426)
(99 687)
(102 625)
(102 904)
(102 224)
(100 855)
Gross Profit
26 834
N/A
28 240
+5%
28 465
+1%
28 528
+0%
28 300
-1%
28 683
+1%
29 661
+3%
30 877
+4%
32 767
+6%
33 869
+3%
34 529
+2%
34 779
+1%
34 196
-2%
33 866
-1%
33 878
+0%
33 883
+0%
33 999
+0%
33 627
-1%
32 980
-2%
31 975
-3%
31 509
-1%
30 847
-2%
30 391
-1%
30 231
-1%
29 803
-1%
30 167
+1%
29 626
-2%
27 870
-6%
28 528
+2%
28 726
+1%
29 569
+3%
31 153
+5%
29 882
-4%
29 059
-3%
28 690
-1%
28 278
-1%
28 390
+0%
29 089
+2%
29 882
+3%
31 670
+6%
34 216
+8%
Operating Income
Operating Expenses
(21 768)
(22 331)
(22 683)
(22 744)
(22 910)
(23 016)
(23 270)
(23 763)
(24 074)
(24 591)
(24 628)
(24 621)
(24 489)
(24 254)
(24 312)
(24 298)
(24 377)
(24 522)
(24 804)
(25 042)
(25 422)
(25 368)
(25 224)
(25 079)
(24 865)
(25 084)
(24 612)
(23 977)
(23 715)
(23 541)
(23 733)
(24 267)
(24 436)
(24 470)
(24 904)
(25 270)
(25 785)
(26 133)
(26 419)
(26 871)
(27 149)
Selling, General & Administrative
(19 807)
(22 331)
(21 159)
(21 243)
(21 935)
(23 015)
(22 792)
(23 762)
(24 072)
(24 590)
(23 565)
(23 024)
(22 350)
(21 532)
(22 139)
(22 127)
(22 203)
(21 770)
(22 675)
(22 913)
(23 277)
(22 477)
(23 545)
(23 363)
(23 136)
(21 870)
(22 352)
(21 752)
(21 515)
(20 525)
(21 473)
(22 012)
(22 179)
(21 505)
(22 719)
(23 050)
(23 535)
(23 061)
(24 131)
(24 554)
(24 800)
Research & Development
(1 990)
0
(1 525)
(1 501)
0
0
0
0
0
0
(1 062)
(1 596)
(2 138)
(2 178)
(2 171)
(2 169)
(2 172)
(2 123)
(2 128)
(2 128)
(1 583)
(2 155)
(1 116)
(1 153)
(1 726)
(2 312)
(2 259)
(2 224)
(2 200)
(2 246)
(2 258)
(2 254)
(2 257)
(2 183)
(2 185)
(2 219)
(2 248)
(2 277)
(2 288)
(2 316)
(2 349)
Depreciation & Amortization
30
0
0
0
0
0
0
0
0
0
0
0
0
(542)
0
0
0
(628)
0
0
0
(734)
0
0
0
(901)
0
0
0
(769)
0
0
0
(781)
0
0
0
(794)
0
0
0
Other Operating Expenses
(1)
0
0
0
(975)
(1)
(478)
(1)
0
(1)
(1)
(1)
0
(2)
(2)
0
0
(1)
(1)
(1)
(562)
(2)
(563)
(563)
(3)
(1)
(1)
(1)
0
(1)
(2)
(1)
0
(1)
0
0
(2)
(1)
0
(1)
0
Operating Income
5 066
N/A
5 909
+17%
5 782
-2%
5 784
+0%
5 390
-7%
5 667
+5%
6 391
+13%
7 114
+11%
8 693
+22%
9 278
+7%
9 901
+7%
10 158
+3%
9 707
-4%
9 612
-1%
9 566
0%
9 585
+0%
9 622
+0%
9 105
-5%
8 176
-10%
6 933
-15%
6 087
-12%
5 479
-10%
5 167
-6%
5 152
0%
4 938
-4%
5 083
+3%
5 014
-1%
3 893
-22%
4 813
+24%
5 185
+8%
5 836
+13%
6 886
+18%
5 446
-21%
4 589
-16%
3 786
-17%
3 008
-21%
2 605
-13%
2 956
+13%
3 463
+17%
4 799
+39%
7 067
+47%
Pre-Tax Income
Interest Income Expense
252
331
248
331
269
116
(69)
(183)
(463)
(364)
(386)
(309)
76
122
231
53
(25)
(135)
(106)
14
(149)
378
354
289
367
(96)
(233)
(186)
(173)
(82)
(1)
80
65
36
251
189
185
411
263
316
419
Non-Reccuring Items
(150)
(60)
(58)
(60)
(57)
(82)
42
(160)
(229)
(355)
(473)
(283)
(209)
(68)
(72)
(82)
(105)
(119)
(143)
(113)
(104)
(222)
(203)
(203)
(191)
(439)
(458)
(458)
(479)
(1 326)
(1 448)
(1 456)
(1 487)
(699)
(602)
(530)
(495)
(80)
169
131
152
Gain/Loss on Disposition of Assets
43
21
22
(10)
5
8
3
6
29
6
14
24
(9)
28
30
24
13
390
388
388
392
23
18
18
11
8
6
2
1
3
8
(15)
(11)
(19)
(22)
6
6
19
14
15
21
Total Other Income
380
335
346
320
262
291
309
285
314
187
177
175
233
319
329
343
258
247
278
310
389
389
328
279
236
255
283
331
382
417
410
366
354
242
259
297
272
215
155
141
72
Pre-Tax Income
5 591
N/A
6 536
+17%
6 340
-3%
6 365
+0%
5 869
-8%
6 000
+2%
6 676
+11%
7 062
+6%
8 344
+18%
8 752
+5%
9 233
+5%
9 765
+6%
9 798
+0%
10 013
+2%
10 084
+1%
9 923
-2%
9 763
-2%
9 488
-3%
8 593
-9%
7 532
-12%
6 615
-12%
6 047
-9%
5 664
-6%
5 535
-2%
5 361
-3%
4 811
-10%
4 612
-4%
3 582
-22%
4 544
+27%
4 197
-8%
4 805
+14%
5 861
+22%
4 367
-25%
4 149
-5%
3 672
-11%
2 970
-19%
2 573
-13%
3 521
+37%
4 064
+15%
5 402
+33%
7 731
+43%
Net Income
Tax Provision
(1 379)
(1 900)
(1 850)
(1 785)
(1 619)
(1 651)
(1 818)
(2 064)
(2 425)
(2 720)
(2 775)
(2 760)
(2 690)
(2 525)
(2 639)
(2 711)
(2 739)
(2 497)
(2 246)
(1 926)
(1 748)
(1 872)
(1 772)
(1 763)
(1 754)
(1 556)
(1 671)
(1 406)
(1 582)
(1 270)
(1 298)
(1 473)
(1 062)
(1 218)
(1 024)
(928)
(851)
(933)
(1 129)
(1 363)
(1 823)
Income from Continuing Operations
4 212
4 636
4 490
4 580
4 250
4 349
4 858
4 998
5 919
6 032
6 458
7 005
7 108
7 488
7 445
7 212
7 024
6 991
6 347
5 606
4 867
4 175
3 892
3 772
3 607
3 255
2 941
2 176
2 962
2 927
3 507
4 388
3 305
2 931
2 648
2 042
1 722
2 588
2 935
4 039
5 908
Income to Minority Interest
(195)
(231)
(258)
(295)
(310)
(309)
(304)
(236)
(174)
(117)
(113)
(149)
(150)
(185)
(136)
(135)
(162)
(136)
(98)
3
95
134
129
103
89
383
426
454
428
90
63
0
(56)
(37)
(86)
(48)
(8)
(56)
(49)
(89)
(99)
Net Income (Common)
4 016
N/A
4 404
+10%
4 231
-4%
4 283
+1%
3 940
-8%
4 039
+3%
4 553
+13%
4 761
+5%
5 744
+21%
5 914
+3%
6 343
+7%
6 855
+8%
6 956
+1%
7 301
+5%
7 308
+0%
7 076
-3%
6 861
-3%
6 853
0%
6 248
-9%
5 608
-10%
4 962
-12%
4 309
-13%
4 021
-7%
3 876
-4%
3 696
-5%
3 638
-2%
3 366
-7%
2 629
-22%
3 389
+29%
3 017
-11%
3 571
+18%
4 389
+23%
3 249
-26%
2 893
-11%
2 560
-12%
1 991
-22%
1 712
-14%
2 531
+48%
2 887
+14%
3 948
+37%
5 808
+47%
EPS (Diluted)
133.86
N/A
146.8
+10%
141.03
-4%
142.76
+1%
131.33
-8%
135.47
+3%
151.76
+12%
158.69
+5%
191.46
+21%
198.38
+4%
211.43
+7%
228.5
+8%
231.86
+1%
244.91
+6%
243.6
-1%
235.86
-3%
228.7
-3%
229.89
+1%
208.26
-9%
186.93
-10%
166.46
-11%
144.55
-13%
134.89
-7%
130.03
-4%
123.99
-5%
122.04
-2%
112.92
-7%
88.19
-22%
113.69
+29%
101.21
-11%
119.8
+18%
147.24
+23%
109
-26%
97.05
-11%
85.88
-12%
66.8
-22%
57.44
-14%
84.91
+48%
96.85
+14%
132.45
+37%
197.45
+49%

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 135,000+ 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.