Insource Future Growth

Future criteria checks 4/6

Insource is forecast to grow earnings and revenue by 18% and 15.3% per annum respectively. EPS is expected to grow by 18% per annum. Return on equity is forecast to be 36.5% in 3 years.

Key information

18.0%

Earnings growth rate

18.0%

EPS growth rate

Professional Services earnings growth	9.7%
Revenue growth rate	15.3%
Future return on equity	36.5%
Analyst coverage	Low
Last updated	31 May 2024

Recent future growth updates

Recent updates

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

Jun 19

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

Jun 03

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

May 21

Earnings and Revenue Growth Forecasts

TSE:6200 - Analysts future estimates and past financials data (JPY Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
9/30/2026	16,990	4,836	4,568	4,638	3
9/30/2025	14,556	3,936	3,896	3,966	5
9/30/2024	12,552	3,277	3,303	3,373	5
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	1,283	1,345	N/A
6/30/2019	5,228	792	N/A	N/A	N/A
3/31/2019	5,018	724	1,006	1,068	N/A
12/31/2018	4,775	677	N/A	N/A	N/A
9/30/2018	4,536	635	675	751	N/A
6/30/2018	4,258	592	N/A	N/A	N/A
3/31/2018	4,004	531	562	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
9/30/2014	2,039	180	N/A	N/A	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 6200's forecast earnings growth (18% per year) is above the savings rate (0.2%).

Earnings vs Market: 6200's earnings (18% per year) are forecast to grow faster than the JP market (8.9% per year).

High Growth Earnings: 6200's earnings are forecast to grow, but not significantly.

Revenue vs Market: 6200's revenue (15.3% per year) is forecast to grow faster than the JP market (4.1% per year).

High Growth Revenue: 6200's revenue (15.3% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 6200's Return on Equity is forecast to be high in 3 years time (36.5%)

Insource Future Growth

Future criteria checks 4/6

Key information

Recent future growth updates

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

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

Insource Co., Ltd. Provides Consolidated Earnings Guidance for the First Six Months and Year Ending September 30, 2023

Price target increased to JP¥3,800

Consensus EPS estimates increase by 12%

Price target increased to JP¥3,015

Recent updates

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

Second quarter 2023 earnings released: EPS: JP¥8.41 (vs JP¥7.29 in 2Q 2022)

Investor sentiment improves as stock rises 16%

First quarter 2023 earnings released: EPS: JP¥14.49 (vs JP¥6.20 in 1Q 2022)

Insource Co., Ltd. Provides Dividend Guidance for the Full Year Ending September 30, 2023

Insource Co., Ltd. Provides Dividend Guidance for the Full Year Ending September 30, 2023

Insource Co., Ltd. Announces Management Changes

Less than half of directors are independent

Insource Co., Ltd. to Report Q1, 2023 Results on Jan 25, 2023

Insource Co., Ltd. Announces Personnel Changes of Executive Officers

Insource Co., Ltd. Provides Consolidated Earnings Guidance for the First Six Months and Year Ending September 30, 2023

Insource Co., Ltd. Revises Dividend Guidance for the Year Ending September 30,2022

Insource Co., Ltd. Announces Opening of Kyushu Building and Relocation of Kyushu Branch -Environmentally Friendly Eco-Building from September 20, 2022

Price target increased to JP¥3,800

Insource Co., Ltd. to Report Fiscal Year 2022 Results on Nov 04, 2022

Consensus EPS estimates increase by 12%

Third quarter 2022 earnings released: EPS: JP¥12.28 (vs JP¥7.74 in 3Q 2021)

Insource Co., Ltd. Provides Cash Dividend Guidance for the Fiscal Year Ending September 30, 2022

Investor sentiment improved over the past week

Now 20% undervalued after recent price drop

Investor sentiment improved over the past week

Insource Co., Ltd. Announces Personnel Changes in Executive Officer

Insource Co., Ltd. (TSE:6200) acquired BAS Corporation on June 1, 2022.

Insource Co., Ltd. to Report Q3, 2022 Results on Jul 25, 2022

Price target increased to JP¥3,015

Now 21% undervalued

Insource Co., Ltd. Announces Dividend Guidance for the Financial Year of 2021

Second quarter 2022 earnings: EPS exceeds analyst expectations

Investor sentiment deteriorated over the past week

Now 21% undervalued

Less than half of directors are independent

Insource Co. Updates Earnings Guidance for the First Half of the Fiscal Year Ending September 30, 2022

Insource Co., Ltd. Launches a New Service of Engagement Assessment Tool

Now 21% undervalued after recent price drop

Insource Co., Ltd. to Report Q2, 2022 Results on May 09, 2022

First quarter 2022 earnings: EPS exceeds analyst expectations

Insource Co., Ltd. Provides Consolidated Earnings Guidance for the Six Months Ending March 31, 2022 and for the Full Year Ending September 30, 2022

Now 21% undervalued after recent price drop

Investor sentiment deteriorated over the past week

Full year 2021 earnings released: EPS JP¥37.42 (vs JP¥10.60 in FY 2020)

Upcoming dividend of JP¥10.00 per share

Investor sentiment deteriorated over the past week

Third quarter 2021 earnings released: EPS JP¥7.74 (vs JP¥3.79 loss in 3Q 2020)

Insource Co., Ltd. (TSE:6200) acquired Marineroad Inc.

Insource Co., Ltd. Revises Consolidated Financial Forecast for the Full Year Ending September 30, 2021

Second quarter 2021 earnings released: EPS JP¥8.86 (vs JP¥3.43 in 2Q 2020)