West Japan Railway Co
TSE:9021

Watchlist Manager
West Japan Railway Co Logo
West Japan Railway Co
TSE:9021
Watchlist
Price: 3 037 JPY -1.94% Market Closed
Market Cap: 1.4T JPY

Income Statement

Earnings Waterfall
West Japan Railway Co

Revenue
1.7T JPY
Cost of Revenue
-1.3T JPY
Gross Profit
428.3B JPY
Operating Expenses
-243B JPY
Operating Income
185.3B JPY
Other Expenses
-60.8B JPY
Net Income
124.5B JPY

Income Statement
West Japan Railway Co

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
8 513
0
0
8 440
0
0
8 324
16 849
25 372
33 786
33 721
33 603
33 264
32 948
32 428
31 861
31 225
30 490
29 781
29 097
28 547
28 053
27 519
26 959
26 401
25 898
25 465
25 108
24 723
24 158
23 796
23 339
22 877
22 350
21 857
21 378
21 140
20 906
20 619
20 355
20 107
20 030
19 987
19 849
19 622
19 465
19 401
19 654
20 017
20 455
20 940
21 182
21 340
21 450
21 332
21 223
21 076
20 816
20 696
20 526
20 244
20 101
19 848
19 606
19 546
19 511
0
Revenue
911 551
N/A
914 272
+0%
910 526
0%
911 962
+0%
916 984
+1%
926 264
+1%
932 641
+1%
936 419
+0%
941 268
+1%
946 308
+1%
955 378
+1%
955 718
+0%
958 686
+0%
958 419
0%
961 787
+0%
936 123
-3%
917 868
-2%
890 612
-3%
896 946
+1%
895 209
0%
904 055
+1%
1 213 506
+34%
1 225 029
+1%
1 245 994
+2%
1 269 622
+2%
1 287 679
+1%
1 297 923
+1%
1 299 032
+0%
1 298 530
0%
1 298 913
+0%
1 299 256
+0%
1 301 639
+0%
1 313 833
+1%
1 331 019
+1%
1 335 365
+0%
1 340 377
+0%
1 341 918
+0%
1 350 336
+1%
1 376 502
+2%
1 408 196
+2%
1 429 323
+2%
1 451 300
+2%
1 448 066
0%
1 442 257
0%
1 441 492
0%
1 441 411
0%
1 455 789
+1%
1 468 148
+1%
1 486 749
+1%
1 500 445
+1%
1 509 035
+1%
1 510 325
+0%
1 518 186
+1%
1 529 308
+1%
1 533 964
+0%
1 554 354
+1%
1 551 908
0%
1 508 201
-3%
1 327 002
-12%
1 148 522
-13%
1 008 395
-12%
920 046
-9%
937 441
+2%
954 524
+2%
998 143
+5%
1 031 103
+3%
1 126 279
+9%
1 210 974
+8%
1 275 958
+5%
1 395 531
+9%
1 467 657
+5%
1 548 728
+6%
1 615 008
+4%
1 635 023
+1%
1 668 533
+2%
1 676 507
+0%
1 686 378
+1%
1 707 944
+1%
1 732 223
+1%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
(262 989)
(439 992)
(823 139)
(828 668)
(833 335)
(833 808)
(786 471)
(842 425)
(692 804)
(688 509)
(682 650)
(670 569)
(670 684)
(671 707)
(678 950)
(950 419)
(966 358)
(982 491)
(1 000 464)
(999 745)
(999 340)
(999 547)
(996 928)
(993 333)
(992 062)
(992 606)
(1 001 304)
(1 015 174)
(1 015 934)
(1 012 932)
(1 008 148)
(1 028 221)
(1 042 335)
(1 059 678)
(1 076 866)
(1 084 891)
(1 084 794)
(1 083 384)
(1 077 081)
(1 072 732)
(1 076 642)
(1 084 358)
(1 097 225)
(1 113 026)
(1 115 353)
(1 118 103)
(1 121 624)
(1 128 016)
(1 123 156)
(1 130 264)
(1 127 191)
(1 130 143)
(1 118 881)
(1 068 683)
(1 033 597)
(998 025)
(973 438)
(975 473)
(984 965)
(987 857)
(1 013 078)
(1 043 477)
(1 073 939)
(1 126 833)
(1 158 735)
(1 192 701)
(1 219 506)
(1 239 576)
(1 259 598)
(1 267 409)
(1 268 533)
(1 289 761)
(1 303 917)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
37 093
N/A
178 149
+380%
118 129
-34%
117 640
0%
122 043
+4%
121 910
0%
172 215
+41%
115 994
-33%
268 983
+132%
247 614
-8%
235 218
-5%
220 043
-6%
226 262
+3%
223 502
-1%
225 105
+1%
263 087
+17%
258 671
-2%
263 503
+2%
269 158
+2%
287 934
+7%
298 583
+4%
299 485
+0%
301 602
+1%
305 580
+1%
307 194
+1%
309 033
+1%
312 529
+1%
315 845
+1%
319 431
+1%
327 445
+3%
333 770
+2%
322 115
-3%
334 167
+4%
348 518
+4%
352 457
+1%
366 409
+4%
363 272
-1%
358 873
-1%
364 411
+2%
368 679
+1%
379 147
+3%
383 790
+1%
389 524
+1%
387 419
-1%
393 682
+2%
392 222
0%
396 562
+1%
401 292
+1%
410 808
+2%
424 090
+3%
424 717
+0%
378 058
-11%
208 121
-45%
79 839
-62%
(25 202)
N/A
(77 979)
-209%
(35 997)
+54%
(20 949)
+42%
13 178
N/A
43 246
+228%
113 201
+162%
167 497
+48%
202 019
+21%
268 698
+33%
308 922
+15%
356 027
+15%
395 502
+11%
395 447
0%
408 935
+3%
409 098
+0%
417 845
+2%
418 183
+0%
428 306
+2%
Operating Income
Operating Expenses
260 059
(269)
0
0
675
0
0
427 380
0
0
(1 203)
0
(51 686)
(497)
(155 635)
(153 842)
(150 843)
(147 934)
(138 361)
(130 585)
(122 990)
(167 096)
(170 704)
(171 815)
(175 046)
(178 134)
(177 072)
(178 304)
(176 278)
(176 083)
(175 733)
(176 483)
(177 917)
(181 252)
(183 536)
(185 503)
(185 745)
(182 341)
(181 769)
(180 380)
(181 346)
(184 870)
(187 428)
(189 514)
(190 717)
(192 287)
(193 282)
(194 522)
(195 663)
(196 054)
(196 818)
(198 786)
(200 717)
(204 346)
(208 127)
(211 577)
(216 325)
(217 430)
(207 796)
(192 805)
(180 904)
(167 528)
(164 622)
(165 937)
(162 609)
(162 337)
(163 370)
(166 634)
(171 651)
(184 728)
(192 277)
(199 619)
(209 081)
(215 699)
(223 169)
(230 852)
(235 199)
(238 022)
(242 987)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
(49 287)
(98 418)
(148 252)
(146 310)
(143 157)
(140 054)
(130 470)
(122 693)
(115 165)
(156 541)
(162 708)
(166 444)
(172 316)
(164 694)
(177 071)
(178 302)
(176 276)
(163 248)
(175 731)
(176 482)
(177 916)
(169 578)
(183 535)
(185 502)
(185 744)
(170 867)
(181 767)
(180 379)
(181 345)
(173 534)
(187 428)
(189 513)
(190 716)
(180 858)
(193 281)
(194 521)
(195 663)
(183 862)
(196 817)
(198 785)
(200 715)
(191 666)
(208 125)
(211 577)
(216 324)
(203 264)
(207 798)
(192 805)
(180 905)
(154 179)
(164 621)
(165 937)
(162 609)
(149 305)
(163 371)
(166 635)
(171 651)
(173 327)
(192 276)
(199 617)
(209 081)
(204 387)
(223 168)
(230 851)
(235 196)
(224 741)
(242 986)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(2 399)
(4 869)
(7 383)
(7 532)
(7 686)
(7 880)
(7 891)
(7 892)
(7 825)
(10 555)
0
0
0
(13 439)
0
0
0
(12 834)
0
0
0
(11 673)
0
0
0
(11 473)
0
0
0
(11 335)
0
0
0
(11 429)
0
0
0
(12 190)
0
0
0
(12 679)
0
0
0
(14 166)
0
0
0
(13 349)
0
0
0
(13 033)
0
0
0
(11 400)
0
0
0
(11 311)
0
0
0
(13 280)
0
Other Operating Expenses
260 059
(269)
0
0
675
0
0
427 380
0
0
(1 203)
0
0
102 790
0
0
0
0
0
0
0
0
(7 996)
(5 371)
(2 730)
(1)
0
(2)
(2)
(1)
(2)
(1)
0
(1)
(1)
(1)
0
(1)
(2)
(1)
(1)
(1)
0
0
(1)
0
(1)
0
0
(2)
(1)
0
(2)
(1)
(2)
0
(1)
0
2
0
1
0
(1)
0
0
1
1
1
0
(1)
(1)
0
0
(1)
(1)
(1)
(3)
(1)
(1)
Operating Income
1 171 610
N/A
914 003
-22%
910 526
0%
911 962
+0%
917 659
+1%
926 264
+1%
669 652
-28%
923 807
+38%
118 129
-87%
117 640
0%
120 840
+3%
121 910
+1%
120 529
-1%
115 497
-4%
113 348
-2%
93 772
-17%
84 375
-10%
72 109
-15%
87 901
+22%
92 917
+6%
102 115
+10%
95 991
-6%
87 967
-8%
91 688
+4%
94 112
+3%
109 800
+17%
121 511
+11%
121 181
0%
125 324
+3%
129 497
+3%
131 461
+2%
132 550
+1%
134 612
+2%
134 593
0%
135 895
+1%
141 942
+4%
148 025
+4%
139 774
-6%
152 398
+9%
168 138
+10%
171 111
+2%
181 539
+6%
175 844
-3%
169 359
-4%
173 694
+3%
176 392
+2%
185 865
+5%
189 268
+2%
193 861
+2%
191 365
-1%
196 864
+3%
193 436
-2%
195 845
+1%
196 946
+1%
202 681
+3%
212 513
+5%
208 392
-2%
160 628
-23%
325
-100%
(112 966)
N/A
(206 106)
-82%
(245 507)
-19%
(200 619)
+18%
(186 886)
+7%
(149 431)
+20%
(119 091)
+20%
(50 169)
+58%
863
N/A
30 368
+3 419%
83 970
+177%
116 645
+39%
156 408
+34%
186 421
+19%
179 748
-4%
185 766
+3%
178 246
-4%
182 646
+2%
180 161
-1%
185 319
+3%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
(8 155)
(16 719)
(25 075)
(24 793)
(24 872)
(25 381)
(24 933)
(23 927)
(22 914)
(28 522)
(28 756)
(29 857)
(30 084)
(31 038)
(32 929)
(31 838)
(30 986)
(27 142)
(28 924)
(28 208)
(27 189)
(23 657)
(24 491)
(23 275)
(23 077)
(20 464)
(23 641)
(23 389)
(22 846)
(19 406)
(21 615)
(21 184)
(20 747)
(17 635)
(19 563)
(18 876)
(18 528)
(15 395)
(14 745)
(14 252)
(14 109)
(14 824)
(17 421)
(17 423)
(17 286)
(14 596)
(16 269)
(16 377)
(16 633)
(16 018)
(18 047)
(17 389)
(17 763)
(15 731)
(16 803)
(18 065)
(17 869)
(17 133)
(18 740)
(18 622)
(18 229)
(16 237)
(17 324)
(16 708)
(16 329)
(15 003)
(15 376)
Non-Reccuring Items
6 731
2 499
20 066
15 366
13 845
(11 825)
(10 461)
(4 680)
(4 966)
(5 848)
(7 213)
(8 771)
(7 452)
(3 228)
482
(684)
1 192
(2 183)
(1 212)
(2 659)
(1 291)
(9 909)
(7 756)
(8 344)
(7 969)
(5 790)
(2 881)
(2 931)
(2 049)
(7 749)
(4 525)
(4 480)
(5 840)
(3 399)
4 701
2 487
1 601
2 191
(5 743)
(1 950)
(408)
(18 892)
(16 950)
(21 488)
(22 905)
(24 107)
(21 829)
(20 476)
(17 248)
(6 684)
(8 363)
(28 525)
(30 899)
(26 623)
(26 124)
(5 805)
(8 779)
(8 504)
(15 445)
(14 455)
(10 811)
(27 780)
(19 943)
(18 713)
(18 485)
(18 199)
(18 059)
(18 905)
(19 284)
(8 008)
(7 913)
(7 496)
(6 550)
(26 267)
(26 276)
(25 369)
(26 431)
(4 642)
(4 127)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 972
0
0
0
3 588
0
0
0
2 754
0
0
0
2 125
0
0
0
(1 478)
0
0
0
1 790
0
0
0
1 078
0
0
0
(417)
0
0
0
473
0
0
0
813
0
115
141
10 407
0
17 925
33 315
33 674
38 248
32 057
16 773
7 262
0
0
0
4 066
4 930
6 063
6 330
3 459
5 814
Total Other Income
(31 829)
(12 473)
(30 230)
(29 399)
(53 405)
(27 531)
(26 887)
(27 281)
(26 351)
(25 887)
(24 450)
(23 905)
(15 553)
(7 005)
1 479
1 227
814
565
529
398
201
1 490
2 620
2 158
2 601
3 696
5 405
6 249
6 007
2 316
4 329
4 055
4 183
2 025
4 901
5 195
5 042
2 689
4 733
4 500
4 519
127
3 177
2 900
2 812
2 026
4 496
4 562
4 469
1 810
1 552
1 732
1 676
1 201
3 939
4 047
4 399
2 321
2 196
1 755
1 759
4 196
20 013
13 770
16 526
13 774
14 381
11 328
8 916
6 782
10 120
7 831
7 742
3 872
5 554
5 983
4 287
512
188
Pre-Tax Income
1 146 512
N/A
904 029
-21%
900 362
0%
897 929
0%
878 099
-2%
886 908
+1%
632 304
-29%
891 846
+41%
86 812
-90%
85 905
-1%
89 177
+4%
89 234
+0%
89 369
+0%
88 545
-1%
90 234
+2%
69 522
-23%
61 509
-12%
45 110
-27%
62 285
+38%
66 729
+7%
78 111
+17%
61 022
-22%
54 075
-11%
55 645
+3%
58 660
+5%
80 256
+37%
91 106
+14%
92 661
+2%
98 296
+6%
99 676
+1%
102 341
+3%
103 917
+2%
105 766
+2%
111 687
+6%
121 006
+8%
126 349
+4%
131 591
+4%
122 712
-7%
127 747
+4%
147 299
+15%
152 376
+3%
145 158
-5%
140 456
-3%
129 587
-8%
132 854
+3%
137 754
+4%
148 969
+8%
154 478
+4%
162 554
+5%
170 679
+5%
175 308
+3%
152 391
-13%
152 513
+0%
157 173
+3%
163 075
+4%
193 332
+19%
186 726
-3%
140 662
-25%
(29 193)
N/A
(141 928)
-386%
(231 650)
-63%
(274 702)
-19%
(218 596)
+20%
(191 293)
+12%
(135 838)
+29%
(105 573)
+22%
(32 402)
+69%
7 278
N/A
18 904
+160%
72 873
+285%
100 112
+37%
138 121
+38%
169 384
+23%
145 182
-14%
152 650
+5%
148 215
-3%
150 503
+2%
164 487
+9%
171 818
+4%
Net Income
Tax Provision
(36 395)
(44 509)
(42 347)
(41 069)
(31 592)
(34 208)
(36 379)
(36 915)
(35 326)
(34 905)
(35 756)
(35 867)
(36 096)
(35 967)
(36 675)
(28 456)
(25 109)
(20 054)
(27 883)
(29 946)
(32 440)
(26 364)
(22 952)
(24 449)
(40 969)
(52 910)
(57 613)
(63 858)
(49 475)
(47 231)
(46 971)
(40 611)
(42 048)
(44 625)
(44 490)
(42 151)
(46 119)
(55 662)
(58 618)
(67 228)
(64 858)
(55 119)
(52 954)
(48 988)
(49 280)
(44 230)
(47 567)
(49 200)
(51 429)
(54 661)
(55 814)
(48 018)
(47 665)
(49 352)
(51 370)
(61 632)
(59 773)
(46 833)
2 343
23 968
42 265
40 822
29 882
19 092
13 082
(5 191)
12 849
15 993
13 407
20 997
(30 144)
(40 437)
(52 290)
(40 803)
(44 046)
(42 726)
(43 221)
(45 882)
(42 468)
Income from Continuing Operations
1 110 117
859 520
858 015
856 860
846 507
852 700
595 925
854 931
51 486
51 000
53 421
53 367
53 273
52 578
53 559
41 066
36 400
25 056
34 402
36 783
45 671
34 658
31 123
31 196
17 691
27 346
33 493
28 803
48 821
52 445
55 370
63 306
63 718
67 062
76 516
84 198
85 472
67 050
69 129
80 071
87 518
90 039
87 502
80 599
83 574
93 524
101 402
105 278
111 125
116 018
119 494
104 373
104 848
107 821
111 705
131 700
126 953
93 829
(26 850)
(117 960)
(189 385)
(233 880)
(188 714)
(172 201)
(122 756)
(110 764)
(19 553)
23 271
32 311
93 870
69 968
97 684
117 094
104 379
108 604
105 489
107 282
118 605
129 350
Income to Minority Interest
(1 557)
(1 878)
(1 839)
(1 438)
(1 371)
(1 437)
(1 496)
(1 649)
(1 807)
(1 749)
(1 580)
(1 192)
(1 245)
(926)
(902)
(409)
(6)
665
765
574
325
326
342
793
1 360
2 143
2 229
9 684
8 949
7 754
7 104
(1 007)
(1 078)
(1 421)
(1 283)
(999)
(937)
(336)
(903)
(1 737)
(2 677)
(4 170)
(3 756)
(3 654)
(2 966)
(2 235)
(2 942)
(3 262)
(3 914)
(5 524)
(5 193)
(5 239)
(5 037)
(5 071)
(4 992)
(4 950)
(4 875)
(4 447)
(3 071)
(1 240)
(156)
714
254
(1 502)
(2 622)
(2 433)
(3 686)
(3 317)
(4 115)
(5 342)
(5 998)
(6 529)
(6 049)
(5 617)
(4 883)
(4 159)
(3 757)
(4 645)
(4 820)
Net Income (Common)
1 108 561
N/A
857 640
-23%
856 174
0%
855 418
0%
845 137
-1%
851 263
+1%
594 430
-30%
853 285
+44%
49 677
-94%
49 248
-1%
51 834
+5%
52 175
+1%
52 031
0%
51 654
-1%
52 655
+2%
40 652
-23%
36 394
-10%
25 721
-29%
35 171
+37%
37 357
+6%
45 999
+23%
34 983
-24%
31 465
-10%
31 986
+2%
19 049
-40%
29 489
+55%
35 721
+21%
38 489
+8%
57 771
+50%
60 198
+4%
62 472
+4%
62 296
0%
62 637
+1%
65 640
+5%
75 234
+15%
83 201
+11%
84 534
+2%
66 712
-21%
68 223
+2%
78 330
+15%
84 838
+8%
85 868
+1%
83 743
-2%
76 944
-8%
80 608
+5%
91 288
+13%
98 460
+8%
102 015
+4%
107 210
+5%
110 493
+3%
114 300
+3%
99 132
-13%
99 810
+1%
102 750
+3%
106 713
+4%
126 750
+19%
122 078
-4%
89 380
-27%
(29 921)
N/A
(119 200)
-298%
(189 541)
-59%
(233 166)
-23%
(188 460)
+19%
(173 703)
+8%
(125 379)
+28%
(113 198)
+10%
(23 241)
+79%
19 953
N/A
28 195
+41%
88 528
+214%
63 969
-28%
91 154
+42%
111 044
+22%
98 761
-11%
103 720
+5%
101 329
-2%
103 525
+2%
113 958
+10%
124 528
+9%
EPS (Diluted)
5 542.8
N/A
4 245.74
-23%
4 280.87
+1%
4 277.09
0%
4 183.84
-2%
4 256.31
+2%
2 972.15
-30%
4 224.18
+42%
248.38
-94%
246.24
-1%
256.6
+4%
262.18
+2%
262.78
+0%
258.27
-2%
268.64
+4%
209.54
-22%
185.68
-11%
132.58
-29%
181.29
+37%
192.56
+6%
237.1
+23%
180.32
-24%
162.19
-10%
164.87
+2%
98.19
-40%
152
+55%
184.12
+21%
198.39
+8%
297.78
+50%
310.29
+4%
322.02
+4%
321.11
0%
322.87
+1%
338.35
+5%
387.8
+15%
428.87
+11%
435.74
+2%
344.58
-21%
351.66
+2%
403.76
+15%
437.3
+8%
443.52
+1%
431.66
-3%
396.61
-8%
415.5
+5%
471.52
+13%
507.52
+8%
525.85
+4%
552.62
+5%
570.71
+3%
589.17
+3%
516.31
-12%
518.9
+1%
533.31
+3%
555.42
+4%
662.82
+19%
638.47
-4%
466.88
-27%
-156.51
N/A
-623.41
-298%
-991.3
-59%
-609.73
+38%
-985.65
-62%
-874.1
+11%
-513.74
+41%
-258.03
+50%
-95.33
+63%
81.88
N/A
115.7
+41%
181.63
+57%
131.25
-28%
187.01
+42%
227.81
+22%
202.63
-11%
214.18
+6%
214.02
0%
220.05
+3%
240.08
+9%
266.53
+11%