First Time Loading...

Japan Airlines Co Ltd
TSE:9201

Watchlist Manager
Japan Airlines Co Ltd Logo
Japan Airlines Co Ltd
TSE:9201
Watchlist
Price: 2 753 JPY -1.61% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.6T
+3%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+157%
5 Years
+10%
7 Years
+26%
10 Years
+26%
157.1B
-0.3%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-10%
7 Years
-11%
10 Years
-10%
104B
+6%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-19%
7 Years
-25%
10 Years
-33%

Earnings Waterfall
Japan Airlines Co Ltd

Revenue
1.6T JPY
Cost of Revenue
-347.9B JPY
Gross Profit
1.3T JPY
Operating Expenses
-1.1T JPY
Operating Income
157.1B JPY
Other Expenses
-53.1B JPY
Net Income
104B JPY

Income Statement
Japan Airlines Co Ltd

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
1 286 722
N/A
1 309 343
+2%
1 322 323
+1%
1 333 814
+1%
1 341 808
+1%
1 344 711
+0%
1 349 663
+0%
1 348 872
0%
1 345 734
0%
1 336 661
-1%
1 321 836
-1%
1 300 657
-2%
1 288 737
-1%
1 288 967
+0%
1 306 572
+1%
1 329 358
+2%
1 359 533
+2%
1 383 257
+2%
1 410 543
+2%
1 441 117
+2%
1 468 267
+2%
1 487 261
+1%
1 493 968
+0%
1 486 005
-1%
1 468 932
-1%
1 385 914
-6%
1 113 496
-20%
831 780
-25%
629 724
-24%
481 225
-24%
537 864
+12%
577 079
+7%
623 155
+8%
682 713
+10%
818 575
+20%
1 279 484
+56%
1 458 719
+14%
1 375 589
-6%
1 757 029
+28%
1 578 003
-10%
1 619 363
+3%
Gross Profit
Cost of Revenue
(945 618)
(970 098)
(983 505)
(993 366)
(995 716)
(986 723)
(970 853)
(956 851)
(945 313)
(931 902)
(929 901)
(922 161)
(917 340)
(926 936)
(939 003)
(954 088)
(975 151)
(993 635)
(1 014 595)
(1 039 662)
(1 060 665)
(1 075 233)
0
0
0
0
0
0
0
(230 379)
0
0
0
(290 478)
0
(154 838)
(241 670)
(577 115)
(402 760)
(338 550)
(347 892)
Gross Profit
341 104
N/A
339 245
-1%
338 818
0%
340 448
+0%
346 092
+2%
357 988
+3%
378 810
+6%
392 021
+3%
400 421
+2%
404 759
+1%
391 935
-3%
378 496
-3%
371 397
-2%
362 031
-3%
367 569
+2%
375 270
+2%
384 382
+2%
389 622
+1%
395 948
+2%
401 455
+1%
407 602
+2%
412 028
+1%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
250 846
N/A
0
N/A
0
N/A
0
N/A
392 235
N/A
0
N/A
463 685
N/A
763 920
+65%
798 474
+5%
1 354 269
+70%
1 239 453
-8%
1 271 471
+3%
Operating Income
Operating Expenses
(166 537)
(172 453)
(175 480)
(176 640)
(178 547)
(178 299)
(181 501)
(185 206)
(188 967)
(195 567)
(196 897)
(196 844)
(194 911)
(191 699)
(194 580)
(198 307)
(206 128)
(215 057)
(221 200)
(229 132)
(232 759)
(235 868)
(1 323 261)
(1 326 181)
(1 326 020)
(1 304 621)
(1 171 649)
(1 042 101)
(940 979)
(645 541)
(876 942)
(882 954)
(891 705)
(647 796)
(1 006 682)
(1 252 016)
(1 274 515)
(751 438)
(1 258 355)
(1 081 886)
(1 114 403)
Selling, General & Administrative
(166 534)
(172 452)
(175 480)
(176 638)
(178 547)
(178 298)
(181 498)
(185 206)
(188 967)
(195 567)
(196 898)
(196 844)
(194 910)
(191 698)
(194 579)
(198 306)
(206 127)
(215 055)
(221 197)
(229 131)
(232 756)
(235 867)
(255 481)
(271 475)
(287 573)
(291 317)
(280 023)
(271 040)
(258 085)
(254 809)
(250 773)
(246 473)
(245 298)
(245 724)
(255 017)
(332 472)
(343 741)
(292 312)
(369 943)
(310 858)
(324 438)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(40 216)
(80 964)
(121 809)
(162 424)
(165 365)
(168 952)
(176 488)
(182 489)
(182 685)
(184 302)
(179 302)
(178 490)
(177 121)
(214 414)
(209 493)
(156 848)
(195 175)
(150 148)
(148 553)
Other Operating Expenses
(3)
(1)
0
(2)
0
(1)
(3)
0
0
0
1
0
0
(1)
(1)
(1)
(1)
(2)
(3)
(1)
(3)
(1)
(1 027 564)
(973 742)
(916 638)
(850 880)
(726 261)
(602 109)
(506 406)
(208 243)
(443 484)
(452 179)
(467 105)
(223 582)
(574 544)
(705 130)
(721 281)
(302 278)
(693 237)
(620 880)
(641 412)
Operating Income
174 567
N/A
166 792
-4%
163 338
-2%
163 808
+0%
167 545
+2%
179 689
+7%
197 309
+10%
206 815
+5%
211 454
+2%
209 192
-1%
195 038
-7%
181 652
-7%
176 486
-3%
170 332
-3%
172 989
+2%
176 963
+2%
178 254
+1%
174 565
-2%
174 748
+0%
172 323
-1%
174 843
+1%
176 160
+1%
170 707
-3%
159 824
-6%
142 912
-11%
81 293
-43%
(58 153)
N/A
(210 321)
-262%
(311 255)
-48%
(394 695)
-27%
(339 078)
+14%
(305 875)
+10%
(268 550)
+12%
(255 561)
+5%
(188 107)
+26%
(127 370)
+32%
(57 466)
+55%
47 036
N/A
95 914
+104%
157 567
+64%
157 068
0%
Pre-Tax Income
Interest Income Expense
(6 977)
(2 822)
(3 769)
(826)
730
(359)
390
(2 354)
(1 979)
(2 566)
(4 428)
58
3 089
3 190
6 726
4 306
2 666
2 319
1 511
908
(911)
2 958
2 888
2 690
4 050
3 073
(4 736)
(8 794)
(10 490)
(6 327)
(14 548)
(17 477)
(18 767)
(11 326)
(3 426)
3 394
(4 603)
(11 217)
(11 586)
(13 046)
(5 334)
Non-Reccuring Items
10 322
750
2 231
2 306
(3 105)
(5 495)
(6 009)
(4 545)
(2 920)
(1 838)
(1 165)
(3 321)
(5 392)
(2 235)
(2 728)
(2 630)
(1 310)
(1 529)
(1 119)
(469)
(655)
(9 121)
(8 527)
(8 227)
(8 659)
4 810
(3 321)
(3 232)
(3 776)
1 282
0
(6 911)
(5 905)
21 708
0
0
0
18 254
0
0
0
Gain/Loss on Disposition of Assets
(4 490)
(3 580)
(4 108)
(6 376)
(3 148)
(3 800)
(1 034)
(564)
(1 613)
0
(1 133)
(3 644)
(4 304)
(8 420)
(9 699)
(9 359)
(9 844)
(10 203)
(13 982)
(14 269)
(14 028)
(12 980)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(822)
(1 093)
(1 053)
2 094
(1 261)
(134)
907
2 322
429
2 593
170
(1 731)
(509)
(89)
478
1 631
390
(2 672)
(1 125)
183
(979)
(777)
(11 615)
(9 365)
(5 432)
(1 027)
(3)
(4)
(3)
(4 338)
(3)
(7)
(8)
(1 438)
(6)
0
0
(1 644)
(2)
(1)
0
Pre-Tax Income
172 600
N/A
160 047
-7%
156 639
-2%
161 006
+3%
160 761
0%
169 901
+6%
191 563
+13%
201 674
+5%
205 371
+2%
207 381
+1%
188 482
-9%
173 014
-8%
169 370
-2%
162 778
-4%
167 766
+3%
170 911
+2%
170 156
0%
162 480
-5%
160 033
-2%
158 676
-1%
158 270
0%
156 240
-1%
153 453
-2%
144 922
-6%
132 871
-8%
88 149
-34%
(66 213)
N/A
(222 351)
-236%
(325 524)
-46%
(404 078)
-24%
(353 629)
+12%
(330 270)
+7%
(293 230)
+11%
(246 617)
+16%
(191 539)
+22%
(123 976)
+35%
(62 068)
+50%
52 429
N/A
84 326
+61%
144 520
+71%
151 733
+5%
Net Income
Tax Provision
(13 764)
10 338
10 062
7 884
6 251
(15 976)
(19 261)
(23 703)
(26 189)
(26 398)
(25 398)
(23 939)
(23 706)
8 087
8 040
6 401
6 153
(21 485)
(21 364)
(22 900)
(25 670)
(1 096)
(3 122)
(9 173)
(9 485)
(36 137)
9 216
54 722
85 000
116 202
102 702
98 693
88 871
65 272
48 042
25 810
6 701
(18 553)
(28 103)
(45 571)
(47 220)
Income from Continuing Operations
158 836
170 385
166 701
168 890
167 012
153 925
172 302
177 971
179 182
180 983
163 084
149 075
145 664
170 865
175 806
177 312
176 309
140 995
138 669
135 776
132 600
155 144
150 331
135 749
123 386
52 012
(56 997)
(167 629)
(240 524)
(287 876)
(250 927)
(231 577)
(204 359)
(181 345)
(143 497)
(98 166)
(55 367)
33 876
56 223
98 949
104 513
Income to Minority Interest
(4 298)
(4 134)
(4 009)
(4 256)
(4 579)
(4 880)
(5 426)
(5 850)
(6 135)
(6 514)
(6 504)
(6 600)
(6 598)
(6 690)
(6 788)
(6 579)
(6 292)
(5 588)
(5 279)
(4 934)
(4 720)
(4 337)
(4 111)
(4 175)
(4 332)
(3 955)
(1 611)
295
1 017
1 182
22
1 135
2 065
3 793
4 303
3 869
2 888
547
1 263
(694)
(528)
Net Income (Common)
154 537
N/A
166 251
+8%
162 692
-2%
164 634
+1%
162 434
-1%
149 045
-8%
166 877
+12%
172 120
+3%
173 046
+1%
174 468
+1%
156 578
-10%
142 475
-9%
139 065
-2%
164 174
+18%
169 017
+3%
170 731
+1%
170 017
0%
135 406
-20%
133 389
-1%
130 842
-2%
127 878
-2%
150 807
+18%
146 219
-3%
131 571
-10%
119 052
-10%
48 057
-60%
(58 608)
N/A
(167 331)
-186%
(239 504)
-43%
(286 693)
-20%
(250 902)
+12%
(230 439)
+8%
(202 291)
+12%
(177 551)
+12%
(139 190)
+22%
(94 292)
+32%
(52 476)
+44%
34 423
N/A
57 486
+67%
98 252
+71%
103 982
+6%
EPS (Diluted)
425.72
N/A
457.99
+8%
448.18
-2%
453.53
+1%
447.47
-1%
411.06
-8%
459.71
+12%
474.15
+3%
476.71
+1%
481.29
+1%
431.34
-10%
392.49
-9%
387.36
-1%
456.55
+18%
477.44
+5%
482.29
+1%
480.27
0%
383.22
-20%
382.2
0%
374.9
-2%
366.55
-2%
432.1
+18%
420.13
-3%
381.73
-9%
348.08
-9%
140.04
-60%
-173.9
N/A
-496.52
-186%
-607.46
-22%
-764.99
-26%
-574.13
+25%
-527.31
+8%
-462.9
+12%
-406.29
+12%
-318.51
+22%
-215.77
+32%
-120.08
+44%
78.77
N/A
131.54
+67%
224.83
+71%
237.94
+6%

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 134,000+ 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.