Insource 향후 성장

Future 기준 점검 4/6

Insource (는) 각각 연간 18.7% 및 16.3% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 18.7% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 34.9% 로 예상됩니다.

핵심 정보

18.7%

이익 성장률

18.69%

EPS 성장률

Professional Services 이익 성장	11.9%
매출 성장률	16.3%
향후 자기자본이익률	34.94%
애널리스트 커버리지	Low
마지막 업데이트	26 May 2026

최근 향후 성장 업데이트

분석 기사 • Jan 30

Insource Co., Ltd. Just Missed Revenue By 8.2%: Here's What Analysts Think Will Happen Next

It's been a sad week for Insource Co., Ltd. ( TSE:6200 ), who've watched their investment drop 13% to JP¥724 in the...

분석 기사 • Jul 25

JP¥1,650: That's What Analysts Think Insource Co., Ltd. (TSE:6200) Is Worth After Its Latest Results

Shareholders might have noticed that Insource Co., Ltd. ( TSE:6200 ) filed its quarterly result this time last week...

Recent updates

분석 기사 • Jan 30

Insource Co., Ltd. Just Missed Revenue By 8.2%: Here's What Analysts Think Will Happen Next

It's been a sad week for Insource Co., Ltd. ( TSE:6200 ), who've watched their investment drop 13% to JP¥724 in the...

분석 기사 • Sep 01

Insource's (TSE:6200) Shareholders Will Receive A Bigger Dividend Than Last Year

The board of Insource Co., Ltd. ( TSE:6200 ) has announced that it will be paying its dividend of ¥23.50 on the 23rd of...

분석 기사 • Jul 25

JP¥1,650: That's What Analysts Think Insource Co., Ltd. (TSE:6200) Is Worth After Its Latest Results

Shareholders might have noticed that Insource Co., Ltd. ( TSE:6200 ) filed its quarterly result this time last week...

분석 기사 • Jul 17

Insource (TSE:6200) Will Pay A Larger Dividend Than Last Year At ¥23.50

Insource Co., Ltd. ( TSE:6200 ) has announced that it will be increasing its dividend from last year's comparable...

분석 기사 • Jun 15

Insource's (TSE:6200) Dividend Will Be Increased To ¥23.50

The board of Insource Co., Ltd. ( TSE:6200 ) has announced that it will be paying its dividend of ¥23.50 on the 23rd of...

분석 기사 • May 31

Insource's (TSE:6200) Shareholders Will Receive A Bigger Dividend Than Last Year

Insource Co., Ltd.'s ( TSE:6200 ) dividend will be increasing from last year's payment of the same period to ¥23.50 on...

분석 기사 • May 14

We Like Insource's (TSE:6200) Earnings For More Than Just Statutory Profit

Insource Co., Ltd.'s ( TSE:6200 ) solid earnings announcement recently didn't do much to the stock price. We did some...

분석 기사 • May 09

Insource's (TSE:6200) Upcoming Dividend Will Be Larger Than Last Year's

The board of Insource Co., Ltd. ( TSE:6200 ) has announced that it will be paying its dividend of ¥23.50 on the 23rd of...

분석 기사 • May 04

Insource Co., Ltd.'s (TSE:6200) P/E Is Still On The Mark Following 26% Share Price Bounce

Those holding Insource Co., Ltd. ( TSE:6200 ) shares would be relieved that the share price has rebounded 26% in the...

분석 기사 • Apr 14

Should You Be Adding Insource (TSE:6200) To Your Watchlist Today?

The excitement of investing in a company that can reverse its fortunes is a big draw for some speculators, so even...

분석 기사 • Mar 16

Insource Co., Ltd.'s (TSE:6200) Share Price Is Still Matching Investor Opinion Despite 26% Slump

Insource Co., Ltd. ( TSE:6200 ) shareholders that were waiting for something to happen have been dealt a blow with a...

분석 기사 • Dec 05

Insource Co., Ltd. (TSE:6200) Stocks Shoot Up 28% But Its P/E Still Looks Reasonable

Insource Co., Ltd. ( TSE:6200 ) shares have had a really impressive month, gaining 28% after a shaky period beforehand...

분석 기사 • Aug 06

Insource's (TSE:6200) Upcoming Dividend Will Be Larger Than Last Year's

Insource Co., Ltd. ( TSE:6200 ) has announced that it will be increasing its dividend from last year's comparable...

분석 기사 • Jul 22

Insource (TSE:6200) Is Increasing Its Dividend To ¥15.00

Insource Co., Ltd. ( TSE:6200 ) has announced that it will be increasing its dividend from last year's comparable...

분석 기사 • Jun 19

Insource (TSE:6200) Is Paying Out A Larger Dividend Than Last Year

The board of Insource Co., Ltd. ( TSE:6200 ) has announced that it will be paying its dividend of ¥15.00 on the 18th of...

분석 기사 • Jun 03

Insource (TSE:6200) Is Paying Out A Larger Dividend Than Last Year

Insource Co., Ltd. ( TSE:6200 ) has announced that it will be increasing its dividend from last year's comparable...

분석 기사 • May 21

After Leaping 46% Insource Co., Ltd. (TSE:6200) Shares Are Not Flying Under The Radar

Insource Co., Ltd. ( TSE:6200 ) shareholders would be excited to see that the share price has had a great month...

분석 기사 • May 09

Insource (TSE:6200) Is Paying Out A Larger Dividend Than Last Year

Insource Co., Ltd. ( TSE:6200 ) will increase its dividend from last year's comparable payment on the 18th of December...

분석 기사 • Mar 22

When Should You Buy Insource Co., Ltd. (TSE:6200)?

Insource Co., Ltd. ( TSE:6200 ), is not the largest company out there, but it received a lot of attention from a...

분석 기사 • Mar 04

Is Insource Co., Ltd. (TSE:6200) Trading At A 30% Discount?

Key Insights The projected fair value for Insource is JP¥1,310 based on 2 Stage Free Cash Flow to Equity Current share...

이익 및 매출 성장 예측

TSE:6200 - 애널리스트 향후 추정치 및 과거 재무 데이터 (JPY Millions)
날짜	매출	이익	자유현금흐름	영업현금흐름	평균 애널리스트 수
9/30/2028	22,486	6,602	5,632	6,135	4
9/30/2027	19,066	5,490	4,783	5,247	5
9/30/2026	16,020	4,425	3,988	4,400	2
3/31/2026	15,074	4,191	3,556	3,888	N/A
12/31/2025	14,764	4,159	N/A	N/A	N/A
9/30/2025	14,510	4,130	4,316	4,395	N/A
6/30/2025	13,937	3,823	N/A	N/A	N/A
3/31/2025	13,476	3,569	4,125	4,460	N/A
12/31/2024	13,114	3,563	N/A	N/A	N/A
9/30/2024	12,474	3,355	3,725	4,032	N/A
6/30/2024	12,059	3,203	N/A	N/A	N/A
3/31/2024	11,597	3,110	2,450	3,203	N/A
12/31/2023	11,067	2,792	N/A	N/A	N/A
9/30/2023	10,783	2,676	1,326	2,902	N/A
6/30/2023	10,445	2,483	N/A	N/A	N/A
3/31/2023	10,112	2,415	1,565	2,801	N/A
12/31/2022	9,812	2,321	N/A	N/A	N/A
9/30/2022	9,418	2,233	1,849	2,544	N/A
6/30/2022	8,829	2,075	N/A	N/A	N/A
3/31/2022	8,338	1,884	1,056	2,175	N/A
12/31/2021	7,879	1,641	N/A	N/A	N/A
9/30/2021	7,501	1,571	816	2,356	N/A
6/30/2021	6,914	1,333	N/A	N/A	N/A
3/31/2021	5,887	848	334	1,110	N/A
12/31/2020	5,308	621	N/A	N/A	N/A
9/30/2020	5,119	445	-391	191	N/A
6/30/2020	5,371	475	N/A	N/A	N/A
3/31/2020	5,958	883	308	893	N/A
12/31/2019	5,939	904	N/A	N/A	N/A
9/30/2019	5,608	835	N/A	1,345	N/A
6/30/2019	5,228	792	N/A	N/A	N/A
3/31/2019	5,018	724	N/A	1,068	N/A
12/31/2018	4,775	677	N/A	N/A	N/A
9/30/2018	4,536	635	N/A	751	N/A
6/30/2018	4,258	592	N/A	N/A	N/A
3/31/2018	4,004	531	N/A	617	N/A
12/31/2017	3,756	478	N/A	N/A	N/A
9/30/2017	3,585	412	N/A	578	N/A
6/30/2017	3,439	358	N/A	N/A	N/A
3/31/2017	3,272	334	N/A	N/A	N/A
12/31/2016	3,151	333	N/A	N/A	N/A
9/30/2016	2,915	298	N/A	363	N/A
9/30/2015	2,423	238	N/A	N/A	N/A

애널리스트 향후 성장 전망

수입 대 저축률: 6200 의 연간 예상 수익 증가율(18.7%)이 saving rate(0.8%)보다 높습니다.

수익 vs 시장: 6200 의 연간 수익(18.7%)이 JP 시장(8.7%)보다 빠르게 성장할 것으로 예상됩니다.

고성장 수익: 6200 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.

수익 대 시장: 6200 의 수익(연간 16.3%)이 JP 시장(연간 5.5%)보다 빠르게 성장할 것으로 예상됩니다.

고성장 매출: 6200 의 수익(연간 16.3%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.

주당순이익 성장 예측

향후 자기자본이익률

미래 ROE: 6200의 자본 수익률은 3년 후 34.9%로 높을 것으로 예상됩니다.

성장 기업 찾아보기

기업 분석 및 재무 데이터 상태

데이터	최종 업데이트 (UTC 시간)
기업 분석	2026/05/27 17:04
종가	2026/05/27 00:00
수익	2026/03/31
연간 수익	2025/09/30

데이터 소스

당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.

패키지	데이터	기간	미국 소스 예시 ^*
기업 재무제표	10년	손익계산서 현금흐름표 대차대조표	SEC 양식 10-K SEC 양식 10-Q
분석가 컨센서스 추정치	+3년	재무 예측 분석가 목표주가	분석가 리서치 보고서 Blue Matrix
시장 가격	30년	주가 배당, 분할 및 기타 조치	ICE 시장 데이터 SEC 양식 S-1
지분 구조	10년	주요 주주 내부자 거래	SEC 양식 4 SEC 양식 13D
경영진	10년	리더십 팀 이사회	SEC 양식 10-K SEC 양식 DEF 14A
주요 개발	10년	회사 공시	SEC 양식 8-K

^* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.

별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.

분석 모델 및 스노우플레이크

이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.

Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.

산업 및 섹터 지표

산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.

분석가 소스

Insource Co., Ltd.는 6명의 분석가가 다루고 있습니다. 이 중 5명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.

분석가	기관
null null	Daiwa Securities Co. Ltd.
Hiroyuki Terada	Haitong International Research Limited
Katsumi Arai	Morgan Stanley

Insource 향후 성장

Future 기준 점검 4/6

핵심 정보

최근 향후 성장 업데이트

Price target decreased by 16% to JP¥1,350

Insource Co., Ltd. Just Missed Revenue By 8.2%: Here's What Analysts Think Will Happen Next

JP¥1,650: That's What Analysts Think Insource Co., Ltd. (TSE:6200) Is Worth After Its Latest Results

Price target decreased by 10% to JP¥1,567

Insource Co., Ltd. Revises Consolidated Earnings Guidance for the Fiscal Year Ending September 30, 2024

Price target decreased by 14% to JP¥1,650

Recent updates

Insource Co., Ltd. to Report Q2, 2026 Results on May 07, 2026

Insource Co., Ltd. Announces Board and Executive Changes, Effective May 1, 2026

Price target decreased by 16% to JP¥1,350

Insource Co., Ltd. Just Missed Revenue By 8.2%: Here's What Analysts Think Will Happen Next

First quarter 2026 earnings released: EPS: JP¥11.46 (vs JP¥11.13 in 1Q 2025)

Insource Co., Ltd. to Report Q1, 2026 Results on Jan 26, 2026

Insource Co., Ltd., Annual General Meeting, Dec 18, 2025

Insource's (TSE:6200) Shareholders Will Receive A Bigger Dividend Than Last Year

Insource Co., Ltd. to Report Fiscal Year 2025 Results on Nov 04, 2025

JP¥1,650: That's What Analysts Think Insource Co., Ltd. (TSE:6200) Is Worth After Its Latest Results

Third quarter 2025 earnings released: EPS: JP¥11.09 (vs JP¥8.07 in 3Q 2024)

Insource (TSE:6200) Will Pay A Larger Dividend Than Last Year At ¥23.50

Insource's (TSE:6200) Dividend Will Be Increased To ¥23.50

Insource's (TSE:6200) Shareholders Will Receive A Bigger Dividend Than Last Year

Insource Co., Ltd. to Report Q3, 2025 Results on Jul 22, 2025

We Like Insource's (TSE:6200) Earnings For More Than Just Statutory Profit

Insource's (TSE:6200) Upcoming Dividend Will Be Larger Than Last Year's

Second quarter 2025 earnings released: EPS: JP¥12.30 (vs JP¥12.24 in 2Q 2024)

Insource Co., Ltd.'s (TSE:6200) P/E Is Still On The Mark Following 26% Share Price Bounce

Should You Be Adding Insource (TSE:6200) To Your Watchlist Today?

Investor sentiment deteriorates as stock falls 15%

Insource Co., Ltd.'s (TSE:6200) Share Price Is Still Matching Investor Opinion Despite 26% Slump

Insource Co., Ltd. to Report Q2, 2025 Results on May 07, 2025

First quarter 2025 earnings released: EPS: JP¥11.12 (vs JP¥8.63 in 1Q 2024)

New minor risk - Share price stability

Full year 2024 earnings: EPS exceeds analyst expectations while revenues lag behind

Is Now The Time To Look At Buying Insource Co., Ltd. (TSE:6200)?

Insource Co., Ltd. to Report Q1, 2025 Results on Jan 27, 2025

Insource Co., Ltd. Announces Resignation of Katsuko Hirotomi, Outside Director

New minor risk - Share price stability

Full year 2024 earnings: EPS exceeds analyst expectations while revenues lag behind

Insource Co., Ltd., Annual General Meeting, Dec 20, 2024

Insource (TSE:6200) Is Paying Out A Larger Dividend Than Last Year

Upcoming dividend of JP¥19.50 per share

Insource Co., Ltd. Announces Personnel Change

Insource (TSE:6200) Is Increasing Its Dividend To ¥19.50

Insource Co., Ltd. to Report Fiscal Year 2024 Results on Nov 05, 2024

Insource Co., Ltd. (TSE:6200) Stocks Shoot Up 28% But Its P/E Still Looks Reasonable

Insource's (TSE:6200) Upcoming Dividend Will Be Larger Than Last Year's

Insource Co., Ltd. Announces Organizational and Personnel Changes, Effective September 1, 2024

Investor sentiment deteriorates as stock falls 16%

Price target decreased by 10% to JP¥1,567

Third quarter 2024 earnings released: EPS: JP¥8.07 (vs JP¥6.95 in 3Q 2023)

Insource Co., Ltd. Revises Consolidated Earnings Guidance for the Fiscal Year Ending September 30, 2024

Insource (TSE:6200) Is Increasing Its Dividend To ¥15.00

Insource (TSE:6200) Is Paying Out A Larger Dividend Than Last Year

Insource (TSE:6200) Is Paying Out A Larger Dividend Than Last Year

Insource Co., Ltd. to Report Q3, 2024 Results on Jul 22, 2024

After Leaping 46% Insource Co., Ltd. (TSE:6200) Shares Are Not Flying Under The Radar

Insource (TSE:6200) Is Paying Out A Larger Dividend Than Last Year

Second quarter 2024 earnings released: EPS: JP¥12.24 (vs JP¥8.41 in 2Q 2023)

Investor sentiment improves as stock rises 22%

When Should You Buy Insource Co., Ltd. (TSE:6200)?

Is Insource Co., Ltd. (TSE:6200) Trading At A 30% Discount?

Insource Co., Ltd. to Report Q2, 2024 Results on May 07, 2024

First quarter 2024 earnings released: EPS: JP¥8.63 (vs JP¥7.25 in 1Q 2023)

Insource Co., Ltd. Provides Dividend Guidance for the Fiscal Year 2024

New minor risk - Dividend sustainability

Price target decreased by 14% to JP¥1,650

Insource Co., Ltd. to Report Q1, 2024 Results on Jan 26, 2024

Full year 2023 earnings: EPS exceeds analyst expectations

Insource Co., Ltd., Annual General Meeting, Dec 18, 2023

Upcoming dividend of JP¥12.50 per share at 1.2% yield

Insource Co., Ltd. Announces Organizational and Personnel Changes

Insource Co., Ltd. to Report Fiscal Year 2023 Results on Nov 06, 2023

New minor risk - Share price stability

Third quarter 2023 earnings released: EPS: JP¥6.95 (vs JP¥6.14 in 3Q 2022)

Insource Co., Ltd. Revises Earnings Guidance for the Year Ended September 30, 2023

Insource Co., Ltd. to Report Q3, 2023 Results on Jul 24, 2023