First Time Loading...

Nippon Road Co Ltd
TSE:1884

Watchlist Manager
Nippon Road Co Ltd Logo
Nippon Road Co Ltd
TSE:1884
Watchlist
Price: 1 893 JPY 0.69% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

159.8B
+1%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+1%
5 Years
+9%
7 Years
+18%
10 Years
+4%
7.6B
+3%
Operating Income
Growth Rates:
1 Year
+41%
3 Years
-30%
5 Years
+17%
7 Years
-11%
10 Years
-9%
5.4B
+11%
Net Income
Growth Rates:
1 Year
+5%
3 Years
-27%
5 Years
+504%
7 Years
+34%
10 Years
+2%

Earnings Waterfall
Nippon Road Co Ltd

Revenue
159.8B JPY
Cost of Revenue
-142.2B JPY
Gross Profit
17.7B JPY
Operating Expenses
-10B JPY
Operating Income
7.6B JPY
Other Expenses
-2.2B JPY
Net Income
5.4B JPY

Income Statement
Nippon Road 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
153 078
N/A
157 468
+3%
158 093
+0%
156 282
-1%
155 818
0%
159 054
+2%
157 967
-1%
154 870
-2%
152 791
-1%
141 783
-7%
140 014
-1%
139 194
-1%
135 327
-3%
134 365
-1%
133 506
-1%
133 802
+0%
137 039
+2%
140 690
+3%
144 924
+3%
146 395
+1%
146 822
+0%
146 294
0%
146 305
+0%
149 261
+2%
148 709
0%
148 699
0%
151 402
+2%
152 803
+1%
157 468
+3%
157 796
+0%
158 860
+1%
158 997
+0%
158 383
0%
156 379
-1%
155 089
-1%
156 476
+1%
154 975
-1%
155 353
+0%
157 068
+1%
157 939
+1%
159 807
+1%
Gross Profit
Cost of Revenue
(136 334)
(139 711)
(140 312)
(138 617)
(136 985)
(138 977)
(137 311)
(134 362)
(132 215)
(122 668)
(120 854)
(120 214)
(117 397)
(117 777)
(117 391)
(117 974)
(120 982)
(125 050)
(129 020)
(130 999)
(131 950)
(130 311)
(130 485)
(132 949)
(132 474)
(132 832)
(134 228)
(135 089)
(138 268)
(138 498)
(140 482)
(140 512)
(140 697)
(139 411)
(139 466)
(140 935)
(140 186)
(140 293)
(140 165)
(140 840)
(142 154)
Gross Profit
16 744
N/A
17 757
+6%
17 781
+0%
17 665
-1%
18 833
+7%
20 077
+7%
20 656
+3%
20 508
-1%
20 576
+0%
19 115
-7%
19 160
+0%
18 980
-1%
17 930
-6%
16 588
-7%
16 115
-3%
15 828
-2%
16 057
+1%
15 640
-3%
15 904
+2%
15 396
-3%
14 872
-3%
15 983
+7%
15 820
-1%
16 312
+3%
16 235
0%
15 867
-2%
17 174
+8%
17 714
+3%
19 200
+8%
19 298
+1%
18 378
-5%
18 485
+1%
17 686
-4%
16 968
-4%
15 623
-8%
15 541
-1%
14 789
-5%
15 060
+2%
16 903
+12%
17 099
+1%
17 653
+3%
Operating Income
Operating Expenses
(8 314)
(8 503)
(8 582)
(8 603)
(8 792)
(9 119)
(9 296)
(9 423)
(9 388)
(9 237)
(9 219)
(9 308)
(9 359)
(9 302)
(9 265)
(9 154)
(9 121)
(8 898)
(8 737)
(8 515)
(8 316)
(8 219)
(8 159)
(8 245)
(8 278)
(8 352)
(8 266)
(8 242)
(8 238)
(8 522)
(8 662)
(8 662)
(8 761)
(8 766)
(8 974)
(9 198)
(9 349)
(9 365)
(9 509)
(9 679)
(10 008)
Selling, General & Administrative
(8 312)
(8 157)
(8 579)
(8 600)
(8 791)
(8 752)
(9 296)
(9 422)
(9 387)
(8 785)
(9 220)
(9 308)
(9 358)
(8 839)
(9 263)
(9 153)
(9 120)
(8 446)
(8 736)
(8 513)
(8 317)
(7 785)
(8 159)
(8 246)
(8 277)
(7 868)
(8 264)
(8 240)
(8 238)
(8 070)
(8 662)
(8 662)
(8 759)
(8 287)
(8 974)
(9 197)
(9 349)
(8 818)
(9 506)
(9 677)
(10 006)
Research & Development
0
(344)
0
0
0
(366)
0
0
0
0
0
0
0
(462)
0
0
0
(451)
0
0
0
(434)
0
0
0
(483)
0
0
0
(451)
0
0
0
(478)
0
0
0
(545)
0
0
0
Other Operating Expenses
(2)
(2)
(3)
(3)
(1)
0
0
(1)
(1)
(452)
0
0
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(2)
(1)
0
(2)
(1)
(1)
(1)
(2)
0
0
(1)
0
0
0
(1)
0
(1)
0
(2)
(3)
0
(2)
Operating Income
8 430
N/A
9 254
+10%
9 199
-1%
9 062
-1%
10 041
+11%
10 958
+9%
11 360
+4%
11 085
-2%
11 188
+1%
9 878
-12%
9 941
+1%
9 672
-3%
8 571
-11%
7 286
-15%
6 850
-6%
6 674
-3%
6 936
+4%
6 742
-3%
7 167
+6%
6 881
-4%
6 556
-5%
7 764
+18%
7 661
-1%
8 067
+5%
7 957
-1%
7 515
-6%
8 908
+19%
9 472
+6%
10 962
+16%
10 776
-2%
9 716
-10%
9 823
+1%
8 925
-9%
8 202
-8%
6 649
-19%
6 343
-5%
5 440
-14%
5 695
+5%
7 394
+30%
7 420
+0%
7 645
+3%
Pre-Tax Income
Interest Income Expense
485
173
56
308
385
469
420
(117)
(235)
(252)
(401)
(99)
61
169
414
499
377
1 145
976
1 022
924
318
362
277
422
239
286
183
149
494
315
396
368
255
283
2 589
2 484
2 967
2 874
596
594
Non-Reccuring Items
(208)
(606)
(617)
(713)
(649)
(227)
(205)
(107)
(179)
(1 565)
(1 629)
(1 627)
(2 010)
(727)
(679)
(555)
(226)
(4 114)
(4 105)
(4 306)
(4 306)
(1 045)
606
656
727
1 431
(300)
(281)
(440)
(477)
(402)
(386)
(239)
(86)
(74)
(106)
(92)
(89)
(90)
(537)
(621)
Gain/Loss on Disposition of Assets
2
158
158
167
177
45
50
45
38
0
38
44
50
46
26
178
173
188
190
40
66
57
52
45
14
84
82
80
0
225
219
226
244
30
30
20
3
12
20
26
669
Total Other Income
157
108
191
231
193
183
222
224
219
144
173
134
123
110
138
185
178
151
202
177
193
79
148
113
111
108
134
183
257
108
211
138
131
131
60
65
65
50
50
40
49
Pre-Tax Income
8 866
N/A
9 087
+2%
8 987
-1%
9 055
+1%
10 147
+12%
11 428
+13%
11 847
+4%
11 130
-6%
11 031
-1%
8 205
-26%
8 122
-1%
8 124
+0%
6 795
-16%
6 884
+1%
6 749
-2%
6 981
+3%
7 438
+7%
4 112
-45%
4 430
+8%
3 814
-14%
3 433
-10%
7 173
+109%
8 829
+23%
9 158
+4%
9 231
+1%
9 377
+2%
9 110
-3%
9 637
+6%
10 928
+13%
11 126
+2%
10 059
-10%
10 197
+1%
9 429
-8%
8 532
-10%
6 948
-19%
8 911
+28%
7 900
-11%
8 635
+9%
10 248
+19%
7 545
-26%
8 336
+10%
Net Income
Tax Provision
(3 508)
(3 637)
(3 592)
(3 505)
(3 793)
(4 160)
(4 301)
(4 089)
(4 046)
(3 267)
(3 249)
(3 226)
(2 716)
(2 414)
(2 338)
(2 354)
(2 468)
(2 642)
(2 779)
(2 613)
(2 525)
(2 617)
(2 554)
(2 681)
(2 647)
(2 590)
(3 008)
(3 198)
(3 469)
(3 517)
(3 193)
(3 178)
(3 130)
(2 856)
(2 410)
(3 060)
(2 726)
(2 923)
(3 434)
(2 624)
(2 896)
Income from Continuing Operations
5 358
5 450
5 395
5 550
6 354
7 268
7 546
7 041
6 985
4 938
4 873
4 898
4 079
4 470
4 411
4 627
4 970
1 470
1 651
1 201
908
4 556
6 275
6 477
6 584
6 787
6 102
6 439
7 459
7 609
6 866
7 019
6 299
5 676
4 538
5 851
5 174
5 712
6 814
4 921
5 440
Income to Minority Interest
(18)
(31)
(32)
(39)
(38)
(41)
(37)
(37)
(43)
(31)
(32)
(24)
(19)
(18)
(21)
(21)
(23)
(20)
(14)
(12)
(8)
(4)
(3)
(3)
2
6
3
(2)
(5)
(10)
(11)
(8)
(10)
(8)
(8)
(9)
(7)
(7)
(13)
(13)
(12)
Net Income (Common)
5 338
N/A
5 417
+1%
5 361
-1%
5 509
+3%
6 315
+15%
7 226
+14%
7 509
+4%
7 003
-7%
6 941
-1%
4 906
-29%
4 840
-1%
4 873
+1%
4 059
-17%
4 451
+10%
4 389
-1%
4 605
+5%
4 946
+7%
1 449
-71%
1 636
+13%
1 189
-27%
899
-24%
4 550
+406%
6 269
+38%
6 473
+3%
6 585
+2%
6 792
+3%
6 105
-10%
6 434
+5%
7 452
+16%
7 598
+2%
6 854
-10%
7 009
+2%
6 288
-10%
5 667
-10%
4 529
-20%
5 843
+29%
5 167
-12%
5 704
+10%
6 799
+19%
4 906
-28%
5 426
+11%
EPS (Diluted)
593.11
N/A
601.88
+1%
595.66
-1%
612.11
+3%
701.66
+15%
821.12
+17%
834.33
+2%
778.11
-7%
771.22
-1%
557.63
-28%
537.77
-4%
541.44
+1%
451
-17%
506.27
+12%
487.66
-4%
511.66
+5%
549.55
+7%
164.83
-70%
181.77
+10%
132.11
-27%
102.27
-23%
517.63
+406%
713.2
+38%
736.41
+3%
749.15
+2%
772.7
+3%
694.61
-10%
732.05
+5%
847.61
+16%
172.88
-80%
779.83
+351%
797.47
+2%
715.42
-10%
128.96
-82%
515.3
+300%
664.81
+29%
117.57
-82%
129.8
+10%
154.73
+19%
111.64
-28%
123.48
+11%

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 133,900+ 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.