Joshin Denki Co Ltd
TSE:8173

Watchlist Manager
Joshin Denki Co Ltd Logo
Joshin Denki Co Ltd
TSE:8173
Watchlist
Price: 2 706 JPY -0.26% Market Closed
Market Cap: 75.8B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+2%
5Y
-3%
10Y
+11%
Operating Income
+
3Y
-53%
5Y
-69%
10Y
-50%
Net Income
+
3Y
-37%
5Y
-40%
10Y
-9%

Earnings Waterfall
Joshin Denki Co Ltd

Revenue
412.8B JPY
Cost of Revenue
-310.2B JPY
Gross Profit
102.6B JPY
Operating Expenses
-99.3B JPY
Operating Income
3.3B JPY
Other Expenses
99m JPY
Net Income
3.4B JPY

Income Statement
Joshin Denki Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
168
0
0
149
0
0
124
245
357
469
436
420
412
420
410
414
414
422
422
423
428
432
424
419
414
406
398
393
386
380
366
346
327
308
294
281
267
254
244
236
229
225
224
225
222
223
221
216
215
208
199
190
181
174
167
159
153
155
161
172
181
193
206
225
253
278
0
Revenue
205 061
N/A
212 725
+4%
228 923
+8%
235 671
+3%
241 925
+3%
240 030
-1%
244 478
+2%
250 899
+3%
255 784
+2%
259 168
+1%
264 016
+2%
269 877
+2%
272 731
+1%
278 076
+2%
286 530
+3%
293 324
+2%
307 208
+5%
337 536
+10%
435 237
+29%
446 396
+3%
446 648
+0%
412 724
-8%
410 174
-1%
392 229
-4%
375 662
-4%
371 216
-1%
365 958
-1%
367 762
+0%
369 451
+0%
374 008
+1%
401 798
+7%
402 419
+0%
398 254
-1%
395 409
-1%
372 385
-6%
372 594
+0%
378 033
+1%
377 484
0%
375 782
0%
376 765
+0%
373 927
-1%
371 302
-1%
374 387
+1%
374 078
0%
380 992
+2%
387 264
+2%
391 726
+1%
394 897
+1%
397 579
+1%
400 518
+1%
403 832
+1%
410 589
+2%
428 243
+4%
420 395
-2%
415 643
-1%
426 281
+3%
425 476
0%
439 889
+3%
449 121
+2%
439 425
-2%
423 245
-4%
415 354
-2%
409 508
-1%
406 686
-1%
406 604
0%
408 094
+0%
408 460
+0%
404 236
-1%
408 025
+1%
410 108
+1%
403 692
-2%
403 510
0%
398 195
-1%
391 419
-2%
403 259
+3%
412 802
+2%
Gross Profit
Cost of Revenue
(166 030)
(172 056)
(186 278)
(191 828)
(197 361)
(195 385)
(199 117)
(204 468)
(207 848)
(210 289)
(214 110)
(219 125)
(221 742)
(226 387)
(233 559)
(238 036)
(248 223)
(272 114)
(350 505)
(357 662)
(358 024)
(327 491)
(324 608)
(309 920)
(294 549)
(293 595)
(290 641)
(292 805)
(295 302)
(297 457)
(320 478)
(320 349)
(315 628)
(312 955)
(292 546)
(292 204)
(296 288)
(294 819)
(291 157)
(291 130)
(287 167)
(285 287)
(288 328)
(287 632)
(293 985)
(297 323)
(300 187)
(301 937)
(302 743)
(304 156)
(305 691)
(310 477)
(325 361)
(319 258)
(315 038)
(324 549)
(324 510)
(332 727)
(336 971)
(328 046)
(314 570)
(312 281)
(311 081)
(307 960)
(306 227)
(305 565)
(304 657)
(300 466)
(302 548)
(305 142)
(298 568)
(298 035)
(295 087)
(289 952)
(301 047)
(310 153)
Gross Profit
39 031
N/A
40 669
+4%
42 645
+5%
43 843
+3%
44 564
+2%
44 645
+0%
45 361
+2%
46 431
+2%
47 936
+3%
48 879
+2%
49 906
+2%
50 752
+2%
50 989
+0%
51 689
+1%
52 971
+2%
55 288
+4%
58 985
+7%
65 422
+11%
84 732
+30%
88 734
+5%
88 624
0%
85 233
-4%
85 566
+0%
82 309
-4%
81 113
-1%
77 621
-4%
75 317
-3%
74 957
0%
74 149
-1%
76 551
+3%
81 320
+6%
82 070
+1%
82 626
+1%
82 454
0%
79 839
-3%
80 390
+1%
81 745
+2%
82 665
+1%
84 625
+2%
85 635
+1%
86 760
+1%
86 015
-1%
86 059
+0%
86 446
+0%
87 007
+1%
89 941
+3%
91 539
+2%
92 960
+2%
94 836
+2%
96 362
+2%
98 141
+2%
100 112
+2%
102 882
+3%
101 137
-2%
100 605
-1%
101 732
+1%
100 966
-1%
107 162
+6%
112 150
+5%
111 379
-1%
108 675
-2%
103 073
-5%
98 427
-5%
98 726
+0%
100 377
+2%
102 529
+2%
103 803
+1%
103 770
0%
105 477
+2%
104 966
0%
105 124
+0%
105 475
+0%
103 108
-2%
101 467
-2%
102 212
+1%
102 649
+0%
Operating Income
Operating Expenses
(35 912)
(37 359)
(38 501)
(39 673)
(39 908)
(40 247)
(40 937)
(41 655)
(42 854)
(43 757)
(44 442)
(45 138)
(45 285)
(45 330)
(46 179)
(48 263)
(50 984)
(54 127)
(72 720)
(74 014)
(74 660)
(74 046)
(73 327)
(72 796)
(72 267)
(71 791)
(69 896)
(69 882)
(69 881)
(70 529)
(73 929)
(74 460)
(74 562)
(74 843)
(73 183)
(73 676)
(74 526)
(75 228)
(76 787)
(77 716)
(78 265)
(78 085)
(78 077)
(78 224)
(79 074)
(80 094)
(81 859)
(82 933)
(84 236)
(85 785)
(87 154)
(88 847)
(90 979)
(91 423)
(91 626)
(91 054)
(90 926)
(92 906)
(95 600)
(94 828)
(94 150)
(92 330)
(89 543)
(91 676)
(92 694)
(94 242)
(95 492)
(95 759)
(96 684)
(96 393)
(96 760)
(97 293)
(97 492)
(97 995)
(98 524)
(99 306)
Selling, General & Administrative
(35 912)
(37 359)
(38 501)
(39 673)
(39 908)
(40 247)
(40 937)
(41 655)
(42 854)
(43 757)
(44 442)
(45 138)
(45 285)
(45 330)
(46 179)
(48 263)
(50 984)
(54 127)
(72 720)
(74 014)
(74 660)
(74 046)
(73 327)
(72 795)
(72 265)
(71 790)
(69 894)
(69 881)
(69 880)
(70 526)
(73 927)
(74 457)
(74 560)
(74 842)
(73 182)
(73 675)
(74 526)
(75 227)
(76 786)
(77 715)
(78 263)
(78 084)
(78 075)
(78 221)
(79 073)
(80 093)
(81 858)
(82 933)
(84 233)
(85 782)
(87 154)
(88 847)
(90 980)
(91 424)
(91 624)
(91 052)
(90 924)
(92 904)
(95 600)
(94 828)
(94 150)
(92 330)
(89 543)
(91 677)
(92 694)
(94 242)
(95 491)
(95 757)
(96 684)
(96 392)
(96 759)
(97 292)
(97 490)
(97 993)
(98 524)
(99 306)
Depreciation & Amortization
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
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
Other Operating Expenses
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)
(1)
(2)
0
(1)
(3)
(2)
(3)
0
0
(2)
(1)
0
(1)
(1)
(1)
(2)
(1)
(2)
(3)
(1)
0
(1)
0
(3)
(3)
0
0
1
1
(2)
(2)
(2)
(2)
0
0
0
0
0
0
0
0
(1)
(2)
0
(1)
(1)
(1)
(2)
(2)
0
0
Operating Income
3 119
N/A
3 310
+6%
4 144
+25%
4 170
+1%
4 656
+12%
4 398
-6%
4 424
+1%
4 776
+8%
5 082
+6%
5 122
+1%
5 464
+7%
5 614
+3%
5 704
+2%
6 359
+11%
6 792
+7%
7 025
+3%
8 001
+14%
11 295
+41%
12 012
+6%
14 720
+23%
13 964
-5%
11 187
-20%
12 239
+9%
9 513
-22%
8 846
-7%
5 830
-34%
5 421
-7%
5 075
-6%
4 268
-16%
6 022
+41%
7 391
+23%
7 610
+3%
8 064
+6%
7 611
-6%
6 656
-13%
6 714
+1%
7 219
+8%
7 437
+3%
7 838
+5%
7 919
+1%
8 495
+7%
7 930
-7%
7 982
+1%
8 222
+3%
7 933
-4%
9 847
+24%
9 680
-2%
10 027
+4%
10 600
+6%
10 577
0%
10 987
+4%
11 265
+3%
11 903
+6%
9 714
-18%
8 979
-8%
10 678
+19%
10 040
-6%
14 256
+42%
16 550
+16%
16 551
+0%
14 525
-12%
10 743
-26%
8 884
-17%
7 050
-21%
7 683
+9%
8 287
+8%
8 311
+0%
8 011
-4%
8 793
+10%
8 573
-3%
8 364
-2%
8 182
-2%
5 616
-31%
3 472
-38%
3 688
+6%
3 343
-9%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
(115)
(279)
(409)
(371)
(338)
(329)
(328)
(266)
(223)
(332)
(261)
(278)
(273)
(298)
(287)
(292)
(289)
(285)
(266)
(269)
(274)
(292)
(296)
(280)
(269)
(252)
(249)
(255)
(229)
(225)
(207)
(154)
(137)
(79)
(61)
(84)
(82)
(110)
(95)
(82)
(74)
(74)
110
120
127
125
(69)
(83)
(43)
(23)
(16)
(4)
(32)
(41)
0
9
19
81
73
193
223
1 132
1 097
2 787
2 804
2 893
2 952
Non-Reccuring Items
(225)
(1 076)
(644)
(386)
25
(86)
(345)
(737)
(1 253)
(1 197)
(477)
(899)
(1 735)
(1 840)
(1 491)
(2 272)
(2 003)
(1 806)
(2 781)
(1 371)
(1 491)
(1 473)
(717)
(549)
(374)
(427)
(193)
(534)
(635)
(701)
(1 523)
(1 209)
(1 088)
(1 050)
(600)
(632)
(937)
(896)
(1 134)
(1 021)
(961)
(1 147)
(1 454)
(1 587)
(1 707)
(701)
(560)
(496)
(82)
(1 090)
(1 378)
(1 377)
(1 591)
(1 498)
(1 204)
(2 423)
(2 304)
(2 332)
(4 209)
(3 033)
(2 922)
(2 819)
(733)
(987)
(1 064)
(1 229)
(1 218)
(1 002)
(963)
(1 079)
(1 623)
(1 596)
(1 605)
(1 449)
(1 802)
(1 787)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(58)
(58)
(58)
(2)
(2)
(51)
(34)
(31)
61
28
13
26
7
(73)
(114)
(130)
(121)
(32)
150
82
52
52
(65)
6
3
52
(25)
0
(11)
0
0
15
(2)
22
0
0
0
10
0
0
0
0
0
0
103
221
0
0
0
283
0
390
501
584
777
718
607
452
0
64
63
(64)
0
0
374
991
1 323
Total Other Income
(391)
147
(486)
(442)
(529)
(300)
(287)
(668)
(273)
(158)
(70)
140
128
136
215
310
266
205
313
184
204
183
172
180
212
195
202
174
140
142
159
129
161
199
188
298
212
248
194
147
218
235
235
256
213
133
92
136
132
127
90
12
(49)
(40)
(9)
214
229
335
80
372
1 087
955
858
842
76
(10)
7
252
(32)
(48)
(85)
(122)
(207)
(98)
(84)
(143)
Pre-Tax Income
2 503
N/A
2 381
-5%
3 014
+27%
3 342
+11%
4 152
+24%
4 012
-3%
3 792
-5%
3 371
-11%
3 556
+5%
3 594
+1%
4 580
+27%
4 388
-4%
3 724
-15%
4 315
+16%
5 136
+19%
4 701
-8%
5 967
+27%
9 532
+60%
9 240
-3%
13 285
+44%
12 425
-6%
9 631
-22%
11 323
+18%
8 743
-23%
8 262
-6%
5 188
-37%
5 113
-1%
4 599
-10%
3 586
-22%
5 241
+46%
5 787
+10%
6 169
+7%
6 863
+11%
6 494
-5%
6 044
-7%
6 106
+1%
6 239
+2%
6 549
+5%
6 673
+2%
6 838
+2%
7 613
+11%
6 879
-10%
6 706
-3%
6 830
+2%
6 356
-7%
9 198
+45%
9 112
-1%
9 572
+5%
10 568
+10%
9 540
-10%
9 625
+1%
10 010
+4%
10 383
+4%
8 406
-19%
8 112
-3%
8 400
+4%
7 882
-6%
12 216
+55%
12 681
+4%
13 874
+9%
13 076
-6%
9 348
-29%
9 552
+2%
7 682
-20%
7 422
-3%
7 674
+3%
7 633
-1%
7 334
-4%
8 055
+10%
7 732
-4%
7 724
0%
7 561
-2%
6 591
-13%
5 103
-23%
5 686
+11%
5 688
+0%
Net Income
Tax Provision
(88)
(212)
(844)
(1 037)
(1 687)
(1 774)
(1 529)
(248)
(362)
300
(1 248)
(1 110)
(475)
(688)
(1 098)
(1 311)
(1 836)
(3 075)
(3 086)
(5 351)
(5 107)
(4 405)
(5 078)
(3 725)
(3 521)
(1 912)
(1 652)
(1 697)
(1 293)
(1 667)
(2 749)
(3 119)
(3 220)
(3 373)
(2 677)
(2 315)
(2 339)
(2 368)
(2 316)
(2 650)
(2 797)
(2 449)
(1 515)
(1 519)
(1 473)
(2 724)
(3 532)
(3 833)
(4 013)
(3 463)
(3 270)
(3 191)
(3 327)
(2 634)
(2 694)
(2 616)
(2 388)
(3 735)
(3 808)
(4 604)
(4 401)
(3 087)
(3 160)
(2 248)
(2 087)
(2 430)
(2 660)
(2 756)
(2 979)
(2 773)
(2 833)
(2 823)
(2 613)
(1 945)
(2 278)
(2 244)
Income from Continuing Operations
2 415
2 169
2 170
2 305
2 465
2 238
2 263
3 123
3 194
3 894
3 332
3 278
3 249
3 627
4 038
3 390
4 131
6 457
6 154
7 934
7 318
5 226
6 245
5 018
4 741
3 276
3 461
2 902
2 293
3 574
3 038
3 050
3 643
3 121
3 367
3 791
3 900
4 181
4 357
4 188
4 816
4 430
5 191
5 311
4 883
6 474
5 580
5 739
6 555
6 077
6 355
6 819
7 056
5 772
5 418
5 784
5 494
8 481
8 873
9 270
8 675
6 261
6 392
5 434
5 335
5 244
4 973
4 578
5 076
4 959
4 891
4 738
3 978
3 158
3 408
3 444
Income to Minority Interest
(2)
16
7
0
0
1
13
35
33
21
(4)
(7)
(2)
(1)
3
(2)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
2 413
N/A
2 184
-9%
2 176
0%
2 303
+6%
2 457
+7%
2 238
-9%
2 276
+2%
3 159
+39%
3 228
+2%
3 917
+21%
3 324
-15%
3 267
-2%
3 243
-1%
3 626
+12%
4 037
+11%
3 381
-16%
4 123
+22%
6 451
+56%
6 152
-5%
7 931
+29%
7 320
-8%
5 229
-29%
6 245
+19%
5 020
-20%
4 741
-6%
3 276
-31%
3 461
+6%
2 903
-16%
2 292
-21%
3 574
+56%
3 037
-15%
3 047
+0%
3 643
+20%
3 119
-14%
3 366
+8%
3 792
+13%
3 898
+3%
4 180
+7%
4 356
+4%
4 186
-4%
4 815
+15%
4 429
-8%
5 190
+17%
5 309
+2%
4 883
-8%
6 474
+33%
5 579
-14%
5 739
+3%
6 553
+14%
6 076
-7%
6 354
+5%
6 818
+7%
7 055
+3%
5 770
-18%
5 418
-6%
5 783
+7%
5 494
-5%
8 482
+54%
8 873
+5%
9 270
+4%
8 676
-6%
6 261
-28%
6 391
+2%
5 434
-15%
5 333
-2%
5 242
-2%
4 972
-5%
4 576
-8%
5 076
+11%
4 958
-2%
4 891
-1%
4 739
-3%
3 977
-16%
3 158
-21%
3 407
+8%
3 442
+1%
EPS (Diluted)
86.17
N/A
80.88
-6%
80.59
0%
82.25
+2%
87.75
+7%
82.88
-6%
84.29
+2%
112.82
+34%
115.28
+2%
145.07
+26%
118.71
-18%
130.68
+10%
129.72
-1%
145.04
+12%
161.47
+11%
135.24
-16%
158.57
+17%
248.11
+56%
236.61
-5%
305.03
+29%
292.8
-4%
186.75
-36%
240.19
+29%
193.07
-20%
182.34
-6%
126
-31%
133.11
+6%
111.65
-16%
88.15
-21%
137.46
+56%
116.8
-15%
117.19
+0%
134.92
+15%
115.51
-14%
126.99
+10%
140.44
+11%
149.92
+7%
160.76
+7%
165.02
+3%
161
-2%
185.19
+15%
170.34
-8%
196.52
+15%
204.19
+4%
187.8
-8%
239.77
+28%
210.59
-12%
212.55
+1%
242.7
+14%
228.53
-6%
239.1
+5%
256
+7%
264.09
+3%
215.78
-18%
202.84
-6%
216.13
+7%
205.34
-5%
317
+54%
331.61
+5%
346.45
+4%
324.19
-6%
233.84
-28%
238.77
+2%
203
-15%
199.21
-2%
197.54
-1%
186.75
-5%
173.2
-7%
192.12
+11%
188.45
-2%
185.89
-1%
181.6
-2%
152.98
-16%
121.71
-20%
131.1
+8%
133.17
+2%

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 307,400+ 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.