First Time Loading...

Nittetsu Mining Co Ltd
TSE:1515

Watchlist Manager
Nittetsu Mining Co Ltd Logo
Nittetsu Mining Co Ltd
TSE:1515
Watchlist
Price: 4 825 JPY 4.32%
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

166.8B
+0.9%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+46%
5 Years
+35%
7 Years
+51%
10 Years
+53%
10.7B
-4%
Operating Income
Growth Rates:
1 Year
-30%
3 Years
+28%
5 Years
+37%
7 Years
+26%
10 Years
+13%
8.9B
+0.5%
Net Income
Growth Rates:
1 Year
-2%
3 Years
+75%
5 Years
+88%
7 Years
+72%
10 Years
+151%

Earnings Waterfall
Nittetsu Mining Co Ltd

Revenue
166.8B JPY
Cost of Revenue
-134.3B JPY
Gross Profit
32.5B JPY
Operating Expenses
-21.9B JPY
Operating Income
10.7B JPY
Other Expenses
-1.8B JPY
Net Income
8.9B JPY

Income Statement
Nittetsu Mining 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
109 196
N/A
114 317
+5%
118 011
+3%
118 692
+1%
121 545
+2%
125 467
+3%
124 513
-1%
124 533
+0%
119 905
-4%
114 088
-5%
111 621
-2%
109 319
-2%
110 401
+1%
107 325
-3%
109 336
+2%
111 227
+2%
115 149
+4%
118 709
+3%
121 289
+2%
121 938
+1%
123 854
+2%
123 372
0%
121 965
-1%
122 883
+1%
118 871
-3%
117 502
-1%
115 100
-2%
114 529
0%
114 587
+0%
119 159
+4%
129 184
+8%
134 337
+4%
140 923
+5%
149 082
+6%
152 299
+2%
159 056
+4%
162 609
+2%
164 020
+1%
163 727
0%
165 326
+1%
166 835
+1%
Gross Profit
Cost of Revenue
(81 129)
(85 136)
(89 398)
(89 755)
(92 499)
(95 975)
(94 363)
(93 721)
(90 183)
(84 901)
(83 842)
(82 425)
(83 177)
(80 858)
(81 226)
(83 089)
(86 448)
(91 067)
(94 007)
(94 276)
(95 954)
(95 260)
(94 318)
(95 066)
(91 905)
(89 491)
(88 391)
(88 459)
(87 518)
(92 104)
(98 424)
(101 614)
(107 832)
(114 217)
(116 955)
(122 857)
(126 587)
(129 038)
(130 803)
(132 661)
(134 295)
Gross Profit
28 067
N/A
29 181
+4%
28 613
-2%
28 937
+1%
29 046
+0%
29 492
+2%
30 150
+2%
30 812
+2%
29 722
-4%
29 187
-2%
27 779
-5%
26 894
-3%
27 224
+1%
26 467
-3%
28 110
+6%
28 138
+0%
28 701
+2%
27 642
-4%
27 282
-1%
27 662
+1%
27 900
+1%
28 112
+1%
27 647
-2%
27 817
+1%
26 966
-3%
28 011
+4%
26 709
-5%
26 070
-2%
27 069
+4%
27 055
0%
30 760
+14%
32 723
+6%
33 091
+1%
34 865
+5%
35 344
+1%
36 199
+2%
36 022
0%
34 982
-3%
32 924
-6%
32 665
-1%
32 540
0%
Operating Income
Operating Expenses
(18 609)
(19 780)
(19 956)
(19 987)
(19 924)
(19 392)
(19 375)
(19 539)
(19 361)
(19 268)
(18 895)
(18 915)
(18 755)
(18 617)
(18 730)
(18 838)
(18 994)
(19 391)
(19 163)
(19 627)
(20 141)
(20 831)
(21 449)
(21 118)
(20 929)
(20 558)
(19 689)
(19 153)
(18 729)
(18 465)
(18 753)
(18 858)
(19 107)
(19 242)
(19 430)
(20 268)
(20 861)
(21 422)
(21 712)
(21 609)
(21 883)
Selling, General & Administrative
(18 608)
(19 610)
(19 955)
(19 985)
(19 923)
(19 203)
(19 373)
(19 537)
(19 358)
(18 515)
(18 892)
(18 913)
(18 753)
(17 824)
(18 626)
(18 688)
(18 844)
(18 536)
(19 023)
(19 514)
(20 029)
(19 929)
(21 385)
(21 041)
(20 852)
(19 738)
(19 635)
(19 104)
(18 678)
(17 655)
(18 706)
(18 815)
(19 065)
(18 399)
(19 391)
(20 227)
(20 821)
(20 526)
(21 613)
(21 535)
(21 810)
Research & Development
0
(52)
0
0
0
(55)
0
0
0
0
0
0
0
(617)
0
0
0
(634)
0
0
0
(702)
0
0
0
(696)
0
0
0
(672)
0
0
0
(750)
0
0
0
(823)
0
0
0
Depreciation & Amortization
0
(116)
0
0
0
(132)
0
0
0
(171)
0
0
0
(176)
(104)
(150)
0
(220)
(138)
(111)
(111)
(198)
(64)
(77)
0
(123)
(53)
(48)
0
(136)
(45)
(41)
0
(92)
(38)
(40)
0
(72)
0
0
0
Other Operating Expenses
(1)
(2)
0
(2)
(1)
(2)
0
(2)
(3)
(582)
(3)
0
0
0
0
0
(150)
(1)
(2)
0
(2)
(2)
(1)
0
(77)
(1)
(1)
0
(51)
(2)
(2)
(2)
(42)
(1)
(1)
0
(40)
(1)
(99)
(74)
(73)
Operating Income
9 458
N/A
9 401
-1%
8 657
-8%
8 950
+3%
9 122
+2%
10 100
+11%
10 775
+7%
11 273
+5%
10 361
-8%
9 919
-4%
8 884
-10%
7 979
-10%
8 469
+6%
7 850
-7%
9 380
+19%
9 300
-1%
9 707
+4%
8 251
-15%
8 119
-2%
8 035
-1%
7 759
-3%
7 281
-6%
6 198
-15%
6 699
+8%
6 037
-10%
7 453
+23%
7 020
-6%
6 917
-1%
8 340
+21%
8 590
+3%
12 007
+40%
13 865
+15%
13 984
+1%
15 623
+12%
15 914
+2%
15 931
+0%
15 161
-5%
13 560
-11%
11 212
-17%
11 056
-1%
10 657
-4%
Pre-Tax Income
Interest Income Expense
(685)
(244)
(209)
(223)
(536)
(213)
170
252
748
608
65
318
447
121
549
681
781
859
1 056
1 452
1 414
1 026
1 384
921
1 053
975
985
1 169
584
890
976
758
1 507
1 219
1 913
1 421
1 662
1 561
1 152
1 594
1 269
Non-Reccuring Items
(1 493)
(1 483)
(1 592)
(1 563)
(113)
(95)
12
(15)
(20)
(2 063)
(2 065)
(2 121)
(2 079)
144
167
131
(78)
(983)
(995)
(883)
(715)
(38)
(286)
(300)
(296)
(342)
(92)
(85)
(89)
(2 748)
(2 745)
(2 874)
(2 923)
(273)
(272)
(142)
(63)
(395)
(394)
(396)
(456)
Gain/Loss on Disposition of Assets
125
89
24
(155)
204
301
357
353
(54)
0
(197)
(135)
(110)
(1)
(7)
(147)
(50)
(122)
(137)
(92)
(198)
(194)
(190)
(154)
(174)
(125)
(242)
(256)
0
(278)
(123)
(122)
(178)
(174)
(187)
(266)
(228)
(290)
(242)
(169)
(145)
Total Other Income
(611)
(199)
(233)
(245)
(348)
(274)
(553)
(452)
(496)
(939)
(945)
(1 163)
(1 031)
(498)
(703)
(367)
(484)
(212)
(461)
(473)
(923)
(360)
(704)
(809)
(335)
(306)
(335)
6
(225)
149
21
(274)
(192)
(91)
(133)
(200)
(265)
(257)
(242)
(288)
(329)
Pre-Tax Income
6 794
N/A
7 564
+11%
6 647
-12%
6 764
+2%
8 329
+23%
9 819
+18%
10 761
+10%
11 411
+6%
10 539
-8%
7 525
-29%
5 742
-24%
4 878
-15%
5 696
+17%
7 616
+34%
9 386
+23%
9 598
+2%
9 876
+3%
7 793
-21%
7 582
-3%
8 039
+6%
7 337
-9%
7 715
+5%
6 402
-17%
6 357
-1%
6 285
-1%
7 655
+22%
7 336
-4%
7 751
+6%
8 610
+11%
6 603
-23%
10 136
+54%
11 353
+12%
12 198
+7%
16 304
+34%
17 235
+6%
16 744
-3%
16 267
-3%
14 179
-13%
11 486
-19%
11 797
+3%
10 996
-7%
Net Income
Tax Provision
(2 567)
(2 652)
(2 890)
(3 112)
(3 145)
(3 192)
(2 899)
(3 018)
(2 544)
(2 488)
302
647
33
330
(2 474)
(2 474)
(2 469)
(2 426)
(2 374)
(2 605)
(2 471)
(2 625)
(2 427)
(2 399)
(2 262)
(2 600)
(2 232)
(2 329)
(2 698)
(2 019)
(3 217)
(3 719)
(3 892)
(5 110)
(5 438)
(5 550)
(5 724)
(3 164)
(2 265)
(2 062)
(1 462)
Income from Continuing Operations
4 227
4 912
3 757
3 652
5 184
6 627
7 862
8 393
7 995
5 037
6 044
5 525
5 729
7 946
6 912
7 124
7 407
5 367
5 208
5 434
4 866
5 090
3 975
3 958
4 023
5 055
5 104
5 422
5 912
4 584
6 919
7 634
8 306
11 194
11 797
11 194
10 543
11 015
9 221
9 735
9 534
Income to Minority Interest
(689)
(1 008)
(808)
(886)
(862)
(654)
(765)
(787)
(689)
(553)
(628)
(567)
(580)
(658)
(772)
(689)
(741)
(489)
(326)
(218)
(142)
270
555
350
283
(535)
(598)
(656)
(843)
(837)
(1 273)
(1 527)
(1 631)
(1 914)
(1 836)
(1 621)
(1 529)
(1 234)
(924)
(910)
(663)
Net Income (Common)
3 537
N/A
3 903
+10%
2 948
-24%
2 765
-6%
4 320
+56%
5 973
+38%
7 097
+19%
7 607
+7%
7 307
-4%
4 483
-39%
5 416
+21%
4 957
-8%
5 148
+4%
7 289
+42%
6 140
-16%
6 436
+5%
6 666
+4%
4 877
-27%
4 882
+0%
5 214
+7%
4 723
-9%
5 360
+13%
4 529
-16%
4 308
-5%
4 305
0%
4 518
+5%
4 504
0%
4 764
+6%
5 067
+6%
3 746
-26%
5 645
+51%
6 106
+8%
6 675
+9%
9 279
+39%
9 959
+7%
9 571
-4%
9 013
-6%
9 780
+9%
8 296
-15%
8 825
+6%
8 871
+1%
EPS (Diluted)
442.12
N/A
487.87
+10%
368.5
-24%
345.62
-6%
540
+56%
717.54
+33%
887.12
+24%
950.87
+7%
913.37
-4%
538.61
-41%
677
+26%
619.62
-8%
643.5
+4%
437.94
-32%
767.5
+75%
804.5
+5%
833.25
+4%
293.05
-65%
610.25
+108%
651.75
+7%
567.67
-13%
322.12
-43%
544.35
+69%
517.79
-5%
517.61
0%
271.55
-48%
541.41
+99%
572.66
+6%
609.09
+6%
225.15
-63%
339.32
+51%
367.03
+8%
401.23
+9%
557.77
+39%
598.64
+7%
575.24
-4%
541.84
-6%
587.88
+8%
498.67
-15%
530.48
+6%
533.24
+1%

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 132,500+ 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.