Maruha Nichiro Corp
TSE:1333
Maruha Nichiro Corp
TSE:1333
Price:
3 145 JPY
2.01%
Market Closed
Updated:
May 3, 2024
Income Statement
Earnings Waterfall
Maruha Nichiro Corp
Maruha Nichiro Corp
|
Revenue
|
1T
JPY
|
|
Cost of Revenue
|
-893.4B
JPY
|
|
Gross Profit
|
133.4B
JPY
|
|
Operating Expenses
|
-105.4B
JPY
|
|
Operating Income
|
28B
JPY
|
|
Other Expenses
|
-5.5B
JPY
|
|
Net Income
|
22.5B
JPY
|
Income Statement
Maruha Nichiro Corp
Maruha Nichiro Corp
Currency: JPY
| 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 |
863 784
N/A
|
873 796
+1%
|
880 760
+1%
|
878 855
0%
|
884 811
+1%
|
882 069
0%
|
878 517
0%
|
877 177
0%
|
873 295
0%
|
882 217
+1%
|
892 753
+1%
|
906 314
+2%
|
918 820
+1%
|
921 349
+0%
|
920 598
0%
|
925 581
+1%
|
922 468
0%
|
920 344
0%
|
920 926
+0%
|
905 699
-2%
|
905 204
0%
|
873 531
-3%
|
850 179
-3%
|
829 642
-2%
|
809 050
-2%
|
821 380
+2%
|
829 288
+1%
|
847 444
+2%
|
866 702
+2%
|
896 784
+3%
|
939 723
+5%
|
986 500
+5%
|
1 020 456
+3%
|
1 038 760
+2%
|
1 042 571
+0%
|
1 026 782
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(756 410)
|
(766 783)
|
(771 716)
|
(764 404)
|
(768 242)
|
(761 181)
|
(753 804)
|
(750 387)
|
(746 954)
|
(755 130)
|
(767 780)
|
(782 053)
|
(793 705)
|
(798 004)
|
(797 147)
|
(801 272)
|
(798 618)
|
(797 163)
|
(797 655)
|
(786 002)
|
(787 135)
|
(758 871)
|
(736 839)
|
(718 078)
|
(700 505)
|
(709 450)
|
(716 453)
|
(730 740)
|
(746 205)
|
(772 550)
|
(811 126)
|
(854 026)
|
(885 201)
|
(903 341)
|
(905 943)
|
(893 355)
|
|
| Gross Profit |
107 374
N/A
|
107 013
0%
|
109 044
+2%
|
114 451
+5%
|
116 569
+2%
|
120 888
+4%
|
124 713
+3%
|
126 790
+2%
|
126 341
0%
|
127 087
+1%
|
124 973
-2%
|
124 261
-1%
|
125 115
+1%
|
123 345
-1%
|
123 451
+0%
|
124 309
+1%
|
123 850
0%
|
123 181
-1%
|
123 271
+0%
|
119 697
-3%
|
118 069
-1%
|
114 660
-3%
|
113 340
-1%
|
111 564
-2%
|
108 545
-3%
|
111 930
+3%
|
112 835
+1%
|
116 704
+3%
|
120 497
+3%
|
124 234
+3%
|
128 597
+4%
|
132 474
+3%
|
135 255
+2%
|
135 419
+0%
|
136 628
+1%
|
133 427
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(98 688)
|
(99 635)
|
(100 004)
|
(100 592)
|
(99 597)
|
(99 431)
|
(99 828)
|
(99 296)
|
(100 033)
|
(100 413)
|
(100 500)
|
(101 436)
|
(100 618)
|
(101 273)
|
(101 702)
|
(101 757)
|
(102 092)
|
(101 821)
|
(101 832)
|
(101 949)
|
(100 990)
|
(98 221)
|
(95 911)
|
(93 261)
|
(92 373)
|
(93 602)
|
(94 449)
|
(95 419)
|
(96 678)
|
(98 844)
|
(101 305)
|
(104 081)
|
(105 680)
|
(106 028)
|
(106 229)
|
(105 441)
|
|
| Selling, General & Administrative |
(98 687)
|
(99 634)
|
(100 003)
|
(100 590)
|
(99 596)
|
(99 430)
|
(99 827)
|
(99 296)
|
(100 033)
|
(100 412)
|
(100 500)
|
(101 436)
|
(100 617)
|
(101 273)
|
(101 701)
|
(101 755)
|
(102 091)
|
(101 819)
|
(101 831)
|
(101 949)
|
(100 989)
|
(98 220)
|
(95 910)
|
(93 259)
|
(90 816)
|
(93 602)
|
(94 447)
|
(95 418)
|
(95 030)
|
(98 843)
|
(101 305)
|
(104 081)
|
(104 026)
|
(106 026)
|
(106 227)
|
(105 440)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 556)
|
0
|
0
|
0
|
(1 647)
|
0
|
0
|
0
|
(1 652)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
(1)
|
|
| Operating Income |
8 686
N/A
|
7 378
-15%
|
9 040
+23%
|
13 859
+53%
|
16 972
+22%
|
21 457
+26%
|
24 885
+16%
|
27 494
+10%
|
26 308
-4%
|
26 674
+1%
|
24 473
-8%
|
22 825
-7%
|
24 497
+7%
|
22 072
-10%
|
21 749
-1%
|
22 552
+4%
|
21 758
-4%
|
21 360
-2%
|
21 439
+0%
|
17 748
-17%
|
17 079
-4%
|
16 439
-4%
|
17 429
+6%
|
18 303
+5%
|
16 172
-12%
|
18 328
+13%
|
18 386
+0%
|
21 285
+16%
|
23 819
+12%
|
25 390
+7%
|
27 292
+7%
|
28 393
+4%
|
29 575
+4%
|
29 391
-1%
|
30 399
+3%
|
27 986
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2 536
|
1 168
|
1 168
|
(933)
|
(1 773)
|
(3 896)
|
(4 082)
|
(2 400)
|
(129)
|
2 200
|
2 085
|
1 332
|
2 245
|
2 407
|
2 064
|
2 368
|
2 073
|
1 174
|
1 780
|
801
|
863
|
270
|
1 304
|
1 175
|
204
|
594
|
(163)
|
97
|
1 275
|
4 682
|
5 604
|
4 394
|
2 951
|
1 912
|
1 332
|
2 428
|
|
| Non-Reccuring Items |
(2 343)
|
895
|
881
|
624
|
(5 502)
|
(6 023)
|
(6 182)
|
(5 933)
|
(3 127)
|
(2 967)
|
(3 413)
|
(3 359)
|
(1 537)
|
(1 629)
|
65
|
1 973
|
273
|
694
|
1 211
|
310
|
763
|
(98)
|
(5 185)
|
(7 907)
|
(6 902)
|
(6 528)
|
(3 038)
|
(1 495)
|
(1 448)
|
(1 203)
|
(2 879)
|
(3 814)
|
(3 044)
|
(3 598)
|
(4 521)
|
4 990
|
|
| Gain/Loss on Disposition of Assets |
2 164
|
0
|
78
|
263
|
0
|
469
|
12
|
(30)
|
(182)
|
(218)
|
(326)
|
(424)
|
(440)
|
(370)
|
575
|
558
|
292
|
307
|
(502)
|
(511)
|
403
|
247
|
66
|
0
|
(763)
|
(523)
|
(388)
|
(528)
|
1 149
|
1 346
|
2 927
|
3 063
|
311
|
286
|
(1 231)
|
(1 226)
|
|
| Total Other Income |
612
|
2 303
|
2 462
|
2 879
|
2 736
|
2 662
|
2 486
|
2 301
|
1 762
|
1 557
|
2 782
|
3 275
|
1 946
|
2 269
|
1 546
|
1 378
|
2 151
|
2 080
|
2 363
|
2 589
|
1 959
|
1 962
|
1 514
|
593
|
1 814
|
1 559
|
1 612
|
2 641
|
2 723
|
2 842
|
2 273
|
1 884
|
1 752
|
2 013
|
2 253
|
2 470
|
|
| Pre-Tax Income |
11 655
N/A
|
11 744
+1%
|
13 629
+16%
|
16 692
+22%
|
12 433
-26%
|
14 669
+18%
|
17 119
+17%
|
21 432
+25%
|
24 632
+15%
|
27 246
+11%
|
25 601
-6%
|
23 649
-8%
|
26 711
+13%
|
24 749
-7%
|
25 999
+5%
|
28 829
+11%
|
26 547
-8%
|
25 615
-4%
|
26 291
+3%
|
20 937
-20%
|
21 067
+1%
|
18 820
-11%
|
15 128
-20%
|
12 164
-20%
|
10 525
-13%
|
13 430
+28%
|
16 409
+22%
|
22 000
+34%
|
27 518
+25%
|
33 057
+20%
|
35 217
+7%
|
33 920
-4%
|
31 545
-7%
|
30 004
-5%
|
28 232
-6%
|
36 648
+30%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 259)
|
(4 408)
|
(5 702)
|
(6 938)
|
(5 653)
|
(5 219)
|
(5 675)
|
(6 618)
|
(5 818)
|
(6 958)
|
(6 621)
|
(5 857)
|
(7 301)
|
(7 229)
|
(7 687)
|
(8 513)
|
(7 624)
|
(7 288)
|
(7 501)
|
(6 294)
|
(6 296)
|
(5 387)
|
(4 318)
|
(2 324)
|
(1 626)
|
(1 899)
|
(2 278)
|
(4 749)
|
(7 197)
|
(9 312)
|
(9 722)
|
(9 259)
|
(7 058)
|
(7 253)
|
(7 265)
|
(10 022)
|
|
| Income from Continuing Operations |
9 396
|
7 336
|
7 927
|
9 754
|
6 780
|
9 450
|
11 444
|
14 814
|
18 814
|
20 288
|
18 980
|
17 792
|
19 410
|
17 520
|
18 312
|
20 316
|
18 923
|
18 327
|
18 790
|
14 643
|
14 771
|
13 433
|
10 810
|
9 840
|
8 899
|
11 531
|
14 131
|
17 251
|
20 321
|
23 745
|
25 495
|
24 661
|
24 487
|
22 751
|
20 967
|
26 626
|
|
| Income to Minority Interest |
(2 176)
|
(1 849)
|
(1 994)
|
(2 263)
|
(2 682)
|
(3 090)
|
(3 201)
|
(3 094)
|
(3 368)
|
(3 505)
|
(3 208)
|
(3 315)
|
(3 307)
|
(2 910)
|
(2 607)
|
(2 630)
|
(2 226)
|
(2 219)
|
(2 740)
|
(2 301)
|
(2 232)
|
(2 127)
|
(2 831)
|
(2 691)
|
(3 145)
|
(3 192)
|
(2 483)
|
(2 866)
|
(3 422)
|
(4 217)
|
(4 915)
|
(5 430)
|
(5 890)
|
(5 175)
|
(4 605)
|
(4 098)
|
|
| Net Income (Common) |
7 219
N/A
|
5 485
-24%
|
5 932
+8%
|
7 489
+26%
|
4 097
-45%
|
6 358
+55%
|
8 241
+30%
|
11 720
+42%
|
15 446
+32%
|
16 784
+9%
|
15 771
-6%
|
14 477
-8%
|
16 102
+11%
|
14 609
-9%
|
15 705
+8%
|
17 685
+13%
|
16 695
-6%
|
16 106
-4%
|
16 048
0%
|
12 341
-23%
|
12 537
+2%
|
11 303
-10%
|
7 977
-29%
|
7 145
-10%
|
5 753
-19%
|
8 339
+45%
|
11 646
+40%
|
14 385
+24%
|
16 898
+17%
|
19 528
+16%
|
20 580
+5%
|
19 230
-7%
|
18 596
-3%
|
17 573
-6%
|
16 361
-7%
|
22 527
+38%
|
|
| EPS (Diluted) |
137.12
N/A
|
103.49
-25%
|
111.92
+8%
|
141.3
+26%
|
77.83
-45%
|
119.96
+54%
|
155.49
+30%
|
221.13
+42%
|
293.44
+33%
|
316.67
+8%
|
297.56
-6%
|
273.15
-8%
|
305.94
+12%
|
275.64
-10%
|
296.32
+8%
|
336.04
+13%
|
317.23
-6%
|
306.05
-4%
|
304.95
0%
|
234.51
-23%
|
238.23
+2%
|
214.79
-10%
|
151.58
-29%
|
135.78
-10%
|
109.32
-19%
|
158.47
+45%
|
221.32
+40%
|
273.37
+24%
|
321.12
+17%
|
372.28
+16%
|
402.92
+8%
|
380.73
-6%
|
363.67
-4%
|
348.32
-4%
|
324.3
-7%
|
446.91
+38%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
