Zojirushi Corp
TSE:7965

Watchlist Manager
Zojirushi Corp Logo
Zojirushi Corp
TSE:7965
Watchlist
Price: 1 600 JPY 0.38%
Market Cap: 116.2B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+9%
5Y
+18%
10Y
+2%
Operating Income
+
3Y
+21%
5Y
+34%
10Y
-25%
Net Income
+
3Y
+20%
5Y
+54%
10Y
-7%

Earnings Waterfall
Zojirushi Corp

Revenue
89.2B JPY
Cost of Revenue
-59.5B JPY
Gross Profit
29.6B JPY
Operating Expenses
-22.6B JPY
Operating Income
7B JPY
Other Expenses
-1.3B JPY
Net Income
5.7B JPY

Income Statement
Zojirushi Corp

Rotate your device to view
Income Statement
Currency: JPY
Feb-2006 May-2006 Aug-2006 Feb-2007 May-2007 Aug-2007 Feb-2008 May-2008 Aug-2008 Feb-2009 May-2009 Aug-2009 Feb-2010 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
22
0
0
16
0
0
12
0
0
15
0
0
17
0
35
72
61
82
84
85
83
79
76
69
65
63
60
59
58
57
58
57
55
50
44
41
40
41
40
88
83
77
72
17
14
12
12
9
7
7
6
7
11
19
25
34
36
32
31
27
34
44
54
67
74
79
82
83
81
77
73
65
58
0
0
Revenue
43 083
N/A
43 702
+1%
44 582
+2%
45 370
+2%
46 163
+2%
46 610
+1%
46 753
+0%
46 330
-1%
46 356
+0%
45 314
-2%
44 566
-2%
43 275
-3%
42 694
-1%
43 446
+2%
44 390
+2%
59 751
+35%
60 605
+1%
60 951
+1%
60 904
0%
60 769
0%
62 488
+3%
62 508
+0%
62 391
0%
62 941
+1%
63 505
+1%
63 973
+1%
64 805
+1%
66 687
+3%
71 314
+7%
74 104
+4%
75 100
+1%
76 815
+2%
79 847
+4%
82 656
+4%
87 038
+5%
89 796
+3%
92 313
+3%
92 623
+0%
91 464
-1%
89 231
-2%
87 446
-2%
85 677
-2%
85 131
-1%
85 363
+0%
85 465
+0%
84 827
-1%
84 556
0%
84 635
+0%
81 960
-3%
80 960
-1%
79 798
-1%
79 110
-1%
77 944
-1%
74 750
-4%
75 303
+1%
74 947
0%
75 442
+1%
77 632
+3%
77 083
-1%
77 673
+1%
79 475
+2%
80 416
+1%
81 678
+2%
82 534
+1%
83 162
+1%
82 734
-1%
82 549
0%
83 494
+1%
84 510
+1%
85 619
+1%
87 291
+2%
87 221
0%
88 109
+1%
89 781
+2%
89 173
-1%
Gross Profit
Cost of Revenue
(28 901)
(29 650)
(30 667)
(31 370)
(32 215)
(32 911)
(33 046)
(32 684)
(32 364)
(32 030)
(31 518)
(30 629)
(29 999)
(30 323)
(30 906)
(41 401)
(41 394)
(41 378)
(40 948)
(40 796)
(42 264)
(42 596)
(42 792)
(43 162)
(43 985)
(44 689)
(45 672)
(47 524)
(50 359)
(51 898)
(51 865)
(52 266)
(53 715)
(55 097)
(57 833)
(59 059)
(59 468)
(59 298)
(58 031)
(56 222)
(55 295)
(54 778)
(55 413)
(56 043)
(56 763)
(56 278)
(55 732)
(56 367)
(54 827)
(54 305)
(53 541)
(52 982)
(52 377)
(50 032)
(50 333)
(49 620)
(49 440)
(50 736)
(50 460)
(51 023)
(52 877)
(54 039)
(55 523)
(57 548)
(58 003)
(57 190)
(57 241)
(57 363)
(58 091)
(59 049)
(59 745)
(58 919)
(59 717)
(60 611)
(59 529)
Gross Profit
14 182
N/A
14 052
-1%
13 915
-1%
14 000
+1%
13 948
0%
13 699
-2%
13 707
+0%
13 646
0%
13 992
+3%
13 284
-5%
13 048
-2%
12 646
-3%
12 695
+0%
13 123
+3%
13 484
+3%
18 350
+36%
19 211
+5%
19 573
+2%
19 956
+2%
19 973
+0%
20 224
+1%
19 912
-2%
19 599
-2%
19 779
+1%
19 520
-1%
19 284
-1%
19 133
-1%
19 163
+0%
20 955
+9%
22 206
+6%
23 235
+5%
24 549
+6%
26 132
+6%
27 559
+5%
29 205
+6%
30 737
+5%
32 845
+7%
33 325
+1%
33 433
+0%
33 009
-1%
32 151
-3%
30 899
-4%
29 718
-4%
29 320
-1%
28 702
-2%
28 549
-1%
28 824
+1%
28 268
-2%
27 133
-4%
26 655
-2%
26 257
-1%
26 128
0%
25 567
-2%
24 718
-3%
24 970
+1%
25 327
+1%
26 002
+3%
26 896
+3%
26 623
-1%
26 650
+0%
26 598
0%
26 377
-1%
26 155
-1%
24 986
-4%
25 159
+1%
25 544
+2%
25 308
-1%
26 131
+3%
26 419
+1%
26 570
+1%
27 546
+4%
28 302
+3%
28 392
+0%
29 170
+3%
29 644
+2%
Operating Income
Operating Expenses
(11 740)
(11 836)
(11 978)
(12 052)
(12 238)
(12 121)
(12 175)
(11 958)
(12 127)
(12 160)
(12 005)
(12 124)
(11 986)
(12 064)
(12 090)
(16 466)
(16 410)
(16 385)
(16 294)
(16 280)
(16 463)
(16 336)
(16 426)
(16 279)
(16 625)
(16 878)
(17 252)
(17 347)
(17 664)
(17 933)
(18 048)
(18 672)
(18 950)
(19 265)
(19 826)
(20 566)
(20 979)
(21 290)
(21 398)
(20 900)
(21 167)
(21 128)
(21 318)
(21 497)
(21 427)
(21 644)
(21 862)
(22 015)
(21 938)
(21 575)
(21 099)
(20 684)
(20 364)
(20 238)
(19 709)
(19 887)
(19 744)
(19 737)
(19 955)
(20 251)
(19 866)
(19 975)
(20 329)
(20 322)
(20 949)
(21 248)
(21 016)
(21 131)
(21 419)
(21 676)
(22 271)
(22 347)
(22 586)
(22 715)
(22 607)
Selling, General & Administrative
(11 740)
(11 655)
(11 978)
(12 052)
(12 210)
(12 121)
(12 175)
(11 942)
(12 127)
(12 042)
(12 007)
(11 781)
(11 662)
(11 746)
(11 793)
(16 064)
(16 010)
(15 990)
(15 900)
(15 910)
(16 190)
(16 158)
(16 346)
(15 880)
(16 626)
(16 877)
(17 251)
(16 917)
(17 663)
(17 932)
(18 048)
(18 183)
(18 949)
(19 265)
(19 826)
(20 069)
(20 978)
(21 290)
(21 397)
(20 238)
(21 168)
(21 128)
(21 318)
(20 674)
(21 426)
(21 644)
(21 862)
(21 157)
(21 937)
(21 574)
(21 096)
(19 855)
(20 363)
(20 236)
(19 709)
(18 896)
(19 743)
(19 736)
(19 954)
(19 364)
(19 865)
(19 973)
(20 328)
(20 320)
(20 948)
(21 247)
(21 015)
(21 130)
(21 417)
(21 674)
(22 269)
(22 346)
(22 585)
(22 714)
(22 607)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(118)
(223)
(343)
(324)
(318)
(297)
(402)
(400)
(395)
(394)
(370)
0
0
0
(398)
0
0
0
(430)
0
0
0
(488)
0
0
0
(497)
0
0
0
(662)
0
0
0
(822)
0
0
0
(857)
0
0
0
(828)
0
0
0
(990)
0
0
0
(886)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
(181)
0
0
(28)
0
0
(16)
0
0
225
0
0
0
0
0
0
0
0
0
(273)
(178)
(80)
(1)
0
(1)
(1)
0
(1)
(1)
0
(1)
(1)
0
0
0
(1)
0
(1)
0
1
0
0
(1)
(1)
0
0
(1)
(1)
(1)
(3)
(1)
(1)
0
0
(1)
(1)
0
(1)
(1)
(1)
(2)
(1)
(2)
0
(1)
(1)
(1)
(2)
(2)
(2)
(1)
(1)
(1)
0
Operating Income
2 442
N/A
2 216
-9%
1 937
-13%
1 948
+1%
1 710
-12%
1 578
-8%
1 532
-3%
1 688
+10%
1 865
+10%
1 124
-40%
1 043
-7%
522
-50%
709
+36%
1 059
+49%
1 394
+32%
1 884
+35%
2 801
+49%
3 188
+14%
3 662
+15%
3 693
+1%
3 761
+2%
3 576
-5%
3 173
-11%
3 500
+10%
2 895
-17%
2 406
-17%
1 881
-22%
1 816
-3%
3 291
+81%
4 273
+30%
5 187
+21%
5 877
+13%
7 182
+22%
8 294
+15%
9 379
+13%
10 171
+8%
11 866
+17%
12 035
+1%
12 035
N/A
12 109
+1%
10 984
-9%
9 771
-11%
8 400
-14%
7 823
-7%
7 275
-7%
6 905
-5%
6 962
+1%
6 253
-10%
5 195
-17%
5 080
-2%
5 158
+2%
5 444
+6%
5 203
-4%
4 480
-14%
5 261
+17%
5 440
+3%
6 258
+15%
7 159
+14%
6 668
-7%
6 399
-4%
6 732
+5%
6 402
-5%
5 826
-9%
4 664
-20%
4 210
-10%
4 296
+2%
4 292
0%
5 000
+16%
5 000
N/A
4 894
-2%
5 275
+8%
5 955
+13%
5 806
-3%
6 455
+11%
7 037
+9%
Pre-Tax Income
Interest Income Expense
104
(178)
192
217
886
231
222
(187)
227
198
203
98
240
197
1
(146)
(273)
(336)
(413)
(409)
(378)
(414)
(164)
100
384
741
572
815
664
682
990
1 144
972
1 199
1 110
865
255
(132)
(818)
(211)
662
670
1 370
815
561
742
732
445
398
248
212
392
732
359
435
450
105
401
454
544
624
1 096
1 318
891
1 147
931
816
1 157
1 176
1 239
1 250
1 211
1 241
900
914
Non-Reccuring Items
210
207
(62)
(12)
(34)
(33)
(31)
(45)
(722)
(755)
(691)
(7)
27
16
(5)
(84)
(122)
(144)
(207)
(134)
(103)
3 241
3 309
3 263
3 266
(41)
(39)
(29)
2
(624)
(705)
(726)
(721)
(113)
(327)
(224)
(300)
(401)
(113)
(128)
(134)
(39)
(33)
(164)
(157)
(151)
(158)
(82)
(92)
(133)
(59)
8
(25)
(22)
(100)
(100)
(56)
(19)
(10)
(21)
(22)
(23)
(24)
(105)
(117)
(120)
(136)
(56)
(44)
(66)
(47)
(39)
(45)
(19)
(18)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
(15)
(15)
(15)
0
0
1
1
2
(1)
(1)
1
0
5
5
3
3
17
17
17
17
1
4
4
4
4
(309)
0
(232)
(232)
(3)
0
0
(4)
0
0
0
0
0
0
0
1
1
1
1
0
0
0
0
0
2
0
(1)
(1)
(1)
(1)
0
0
0
0
1 916
1 916
1 917
1 917
1
7
Total Other Income
(203)
(176)
113
306
247
87
(60)
126
182
87
(2)
(16)
9
(19)
(47)
(19)
(41)
(31)
(11)
(99)
(124)
(146)
(165)
(135)
(113)
(141)
(135)
(103)
(138)
(144)
(159)
(169)
(157)
(133)
(145)
(121)
(374)
(139)
(102)
(76)
(83)
(73)
(80)
(144)
(135)
(126)
(65)
(92)
13
46
21
35
(77)
(147)
(194)
(161)
(153)
(148)
(69)
(97)
44
151
164
262
348
337
335
341
237
240
(94)
280
(47)
(61)
244
Pre-Tax Income
2 553
N/A
2 069
-19%
2 180
+5%
2 459
+13%
2 809
+14%
1 863
-34%
1 663
-11%
1 582
-5%
1 552
-2%
654
-58%
538
-18%
582
+8%
970
+67%
1 253
+29%
1 343
+7%
1 636
+22%
2 366
+45%
2 679
+13%
3 030
+13%
3 050
+1%
3 157
+4%
6 257
+98%
6 158
-2%
6 733
+9%
6 435
-4%
2 968
-54%
2 296
-23%
2 516
+10%
3 836
+52%
4 204
+10%
5 314
+26%
6 130
+15%
7 280
+19%
9 251
+27%
10 021
+8%
10 382
+4%
11 447
+10%
11 131
-3%
10 770
-3%
11 691
+9%
11 429
-2%
10 329
-10%
9 653
-7%
8 330
-14%
7 544
-9%
7 370
-2%
7 471
+1%
6 524
-13%
5 514
-15%
5 241
-5%
5 333
+2%
5 880
+10%
5 834
-1%
4 671
-20%
5 402
+16%
5 629
+4%
6 156
+9%
7 395
+20%
7 045
-5%
6 827
-3%
7 378
+8%
7 625
+3%
7 283
-4%
5 711
-22%
5 587
-2%
5 444
-3%
5 307
-3%
6 442
+21%
6 369
-1%
8 223
+29%
8 300
+1%
9 324
+12%
8 872
-5%
7 276
-18%
8 184
+12%
Net Income
Tax Provision
(1 096)
(766)
(794)
(821)
(1 155)
(788)
(703)
(491)
(498)
(161)
(205)
(199)
(294)
(385)
(425)
(381)
(664)
(756)
(960)
(1 084)
(1 127)
(2 416)
(2 216)
(2 604)
(2 457)
(1 062)
(965)
(945)
(1 418)
(1 454)
(1 785)
(2 191)
(2 506)
(3 341)
(3 727)
(3 945)
(4 458)
(4 141)
(4 053)
(4 251)
(4 095)
(3 664)
(3 461)
(2 733)
(2 408)
(2 274)
(2 240)
(1 958)
(1 559)
(1 616)
(1 573)
(1 711)
(1 709)
(1 356)
(1 579)
(1 632)
(1 846)
(2 356)
(2 292)
(2 291)
(2 491)
(2 543)
(2 526)
(2 063)
(1 759)
(1 604)
(1 527)
(1 879)
(1 993)
(2 604)
(2 644)
(2 785)
(2 700)
(2 102)
(2 293)
Income from Continuing Operations
1 457
1 303
1 386
1 638
1 654
1 075
960
1 091
1 054
493
333
383
676
868
918
1 255
1 702
1 923
2 070
1 966
2 030
3 841
3 942
4 129
3 978
1 906
1 331
1 571
2 418
2 750
3 529
3 939
4 774
5 910
6 294
6 437
6 989
6 990
6 717
7 440
7 334
6 665
6 192
5 597
5 136
5 096
5 231
4 566
3 955
3 625
3 760
4 169
4 125
3 315
3 823
3 997
4 310
5 039
4 753
4 536
4 887
5 082
4 757
3 648
3 828
3 840
3 780
4 563
4 376
5 619
5 656
6 539
6 172
5 174
5 891
Income to Minority Interest
(249)
(286)
(289)
(312)
(342)
(347)
(307)
(277)
(256)
(169)
(64)
(57)
(65)
(88)
(85)
(107)
(99)
(98)
(62)
(45)
(24)
(27)
(57)
(49)
(33)
19
112
31
(17)
(67)
(172)
(177)
(198)
(159)
(114)
(123)
(84)
(153)
(177)
(140)
(152)
(124)
(112)
(259)
(322)
(334)
(343)
(130)
(43)
(14)
(21)
(86)
(104)
(120)
(116)
(53)
(46)
(51)
(22)
(26)
(15)
25
15
11
(74)
(123)
(132)
(120)
(90)
(77)
(51)
(76)
(113)
(139)
(165)
Net Income (Common)
1 206
N/A
1 011
-16%
1 095
+8%
1 321
+21%
1 310
-1%
725
-45%
651
-10%
813
+25%
797
-2%
324
-59%
266
-18%
324
+22%
611
+89%
779
+27%
834
+7%
1 147
+38%
1 597
+39%
1 819
+14%
1 999
+10%
1 919
-4%
2 005
+4%
3 814
+90%
3 887
+2%
4 079
+5%
3 946
-3%
1 925
-51%
1 444
-25%
1 603
+11%
2 400
+50%
2 683
+12%
3 356
+25%
3 761
+12%
4 575
+22%
5 751
+26%
6 180
+7%
6 314
+2%
6 906
+9%
6 836
-1%
6 540
-4%
7 299
+12%
7 181
-2%
6 541
-9%
6 079
-7%
5 338
-12%
4 814
-10%
4 762
-1%
4 887
+3%
4 434
-9%
3 910
-12%
3 609
-8%
3 737
+4%
4 082
+9%
4 020
-2%
3 194
-21%
3 707
+16%
3 943
+6%
4 262
+8%
4 986
+17%
4 730
-5%
4 509
-5%
4 871
+8%
5 107
+5%
4 772
-7%
3 658
-23%
3 754
+3%
3 717
-1%
3 645
-2%
4 441
+22%
4 284
-4%
5 539
+29%
5 604
+1%
6 462
+15%
6 058
-6%
5 034
-17%
5 725
+14%
EPS (Diluted)
17.73
N/A
14.65
-17%
16.1
+10%
19.71
+22%
19.26
-2%
10.82
-44%
9.58
-11%
11.95
+25%
11.72
-2%
4.76
-59%
3.91
-18%
4.76
+22%
8.98
+89%
11.45
+28%
12.26
+7%
16.86
+38%
23.48
+39%
26.75
+14%
29.39
+10%
28.22
-4%
29.48
+4%
56.08
+90%
57.16
+2%
59.98
+5%
58.02
-3%
28.3
-51%
21.23
-25%
23.57
+11%
35.29
+50%
39.45
+12%
49.35
+25%
55.3
+12%
67.27
+22%
84.57
+26%
90.88
+7%
93.44
+3%
101.55
+9%
100.52
-1%
96.17
-4%
108.02
+12%
105.6
-2%
96.19
-9%
89.39
-7%
79
-12%
70.79
-10%
70.02
-1%
71.86
+3%
65.61
-9%
57.85
-12%
53.39
-8%
55.29
+4%
60.39
+9%
59.47
-2%
47.25
-21%
54.83
+16%
58.32
+6%
63.04
+8%
73.74
+17%
69.96
-5%
66.68
-5%
72.03
+8%
75.51
+5%
70.53
-7%
54.08
-23%
55.49
+3%
54.94
-1%
53.87
-2%
65.63
+22%
63.31
-4%
81.85
+29%
84.35
+3%
96.62
+15%
92.34
-4%
76.72
-17%
88.97
+16%

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 302,200+ 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.