First Time Loading...

Nippon Densetsu Kogyo Co Ltd
TSE:1950

Watchlist Manager
Nippon Densetsu Kogyo Co Ltd Logo
Nippon Densetsu Kogyo Co Ltd
TSE:1950
Watchlist
Price: 2 124 JPY -1.21% Market Closed
Updated: Apr 25, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

187.9B
+3%
Revenue
Growth Rates:
1 Year
+11%
3 Years
-8%
5 Years
+4%
7 Years
+6%
10 Years
+13%
12.8B
+14%
Operating Income
Growth Rates:
1 Year
+90%
3 Years
-26%
5 Years
-14%
7 Years
-12%
10 Years
+12%
9B
+11%
Net Income
Growth Rates:
1 Year
+88%
3 Years
-25%
5 Years
-15%
7 Years
-4%
10 Years
+32%

Earnings Waterfall
Nippon Densetsu Kogyo Co Ltd

Revenue
187.9B JPY
Cost of Revenue
-160.2B JPY
Gross Profit
27.7B JPY
Operating Expenses
-15B JPY
Operating Income
12.8B JPY
Other Expenses
-3.7B JPY
Net Income
9B JPY

Income Statement
Nippon Densetsu Kogyo 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
166 878
N/A
170 157
+2%
168 115
-1%
161 788
-4%
164 545
+2%
174 418
+6%
177 304
+2%
180 224
+2%
180 484
+0%
174 225
-3%
172 728
-1%
174 329
+1%
177 132
+2%
172 165
-3%
173 146
+1%
172 028
-1%
167 941
-2%
178 938
+7%
179 616
+0%
178 618
-1%
179 850
+1%
182 464
+1%
182 945
+0%
189 766
+4%
191 919
+1%
198 244
+3%
202 008
+2%
202 178
+0%
203 542
+1%
195 695
-4%
202 122
+3%
200 311
-1%
203 795
+2%
173 569
-15%
171 294
-1%
170 775
0%
170 028
0%
172 100
+1%
175 171
+2%
182 250
+4%
187 889
+3%
Gross Profit
Cost of Revenue
(143 667)
(146 468)
(144 241)
(139 219)
(141 280)
(148 427)
(150 389)
(151 903)
(152 761)
(147 560)
(146 273)
(148 167)
(149 722)
(145 321)
(146 476)
(145 389)
(141 699)
(151 011)
(151 623)
(150 894)
(151 866)
(154 132)
(154 754)
(160 318)
(161 885)
(167 540)
(170 573)
(170 317)
(171 901)
(166 835)
(174 494)
(175 710)
(180 092)
(151 905)
(149 698)
(148 791)
(148 978)
(148 182)
(150 460)
(156 205)
(160 179)
Gross Profit
23 211
N/A
23 689
+2%
23 874
+1%
22 569
-5%
23 265
+3%
25 991
+12%
26 915
+4%
28 321
+5%
27 723
-2%
26 665
-4%
26 455
-1%
26 162
-1%
27 410
+5%
26 844
-2%
26 670
-1%
26 639
0%
26 242
-1%
27 927
+6%
27 993
+0%
27 724
-1%
27 984
+1%
28 332
+1%
28 191
0%
29 448
+4%
30 034
+2%
30 704
+2%
31 435
+2%
31 861
+1%
31 641
-1%
28 860
-9%
27 628
-4%
24 601
-11%
23 703
-4%
21 664
-9%
21 596
0%
21 984
+2%
21 050
-4%
23 918
+14%
24 711
+3%
26 045
+5%
27 710
+6%
Operating Income
Operating Expenses
(11 845)
(12 480)
(12 438)
(12 348)
(12 203)
(12 149)
(12 304)
(12 464)
(12 396)
(12 326)
(12 548)
(12 620)
(12 863)
(13 033)
(13 057)
(13 033)
(13 059)
(13 053)
(12 974)
(12 997)
(13 202)
(13 481)
(13 650)
(13 872)
(13 968)
(14 209)
(14 322)
(14 263)
(14 331)
(14 672)
(14 694)
(14 677)
(14 541)
(14 210)
(14 492)
(14 475)
(14 327)
(14 260)
(14 528)
(14 845)
(14 953)
Selling, General & Administrative
(11 844)
(11 364)
(12 437)
(12 348)
(12 201)
(11 298)
(12 300)
(12 462)
(12 396)
(11 557)
(12 545)
(12 618)
(12 861)
(12 164)
(13 056)
(13 032)
(13 057)
(12 180)
(12 928)
(12 951)
(13 201)
(12 656)
(13 651)
(13 872)
(13 970)
(13 323)
(14 322)
(14 263)
(14 330)
(13 664)
(14 693)
(14 676)
(14 541)
(13 299)
(14 226)
(14 211)
(14 327)
(13 223)
(14 527)
(14 843)
(14 950)
Depreciation & Amortization
0
(1 115)
0
0
0
(850)
0
0
0
(767)
0
0
0
(868)
0
0
0
(872)
0
0
0
(825)
0
0
0
(886)
0
0
0
(1 008)
0
0
0
(910)
0
0
0
(1 035)
0
0
0
Other Operating Expenses
0
(1)
0
0
(2)
(1)
(4)
(2)
0
(2)
(3)
(2)
0
(1)
0
(1)
(2)
(1)
(46)
(46)
(1)
0
1
0
2
0
0
0
0
0
0
0
0
(1)
(266)
(264)
0
(2)
0
(3)
(3)
Operating Income
11 366
N/A
11 209
-1%
11 436
+2%
10 221
-11%
11 062
+8%
13 842
+25%
14 611
+6%
15 857
+9%
15 327
-3%
14 339
-6%
13 907
-3%
13 542
-3%
14 547
+7%
13 811
-5%
13 613
-1%
13 606
0%
13 183
-3%
14 874
+13%
15 019
+1%
14 727
-2%
14 782
+0%
14 851
+0%
14 541
-2%
15 576
+7%
16 066
+3%
16 495
+3%
17 113
+4%
17 598
+3%
17 310
-2%
14 188
-18%
12 934
-9%
9 924
-23%
9 162
-8%
7 454
-19%
7 104
-5%
7 509
+6%
6 723
-10%
9 658
+44%
10 183
+5%
11 200
+10%
12 757
+14%
Pre-Tax Income
Interest Income Expense
365
699
724
700
773
843
900
956
974
725
694
661
617
659
509
494
525
1 533
1 413
1 444
1 450
726
745
784
992
1 081
1 198
1 170
931
803
726
672
685
751
761
843
983
1 108
1 132
1 107
1 060
Non-Reccuring Items
(3)
(143)
(145)
(146)
(146)
(6)
0
(15)
(13)
(14)
(28)
(16)
(15)
(14)
0
0
0
(45)
0
0
(45)
4
0
0
0
0
0
0
0
(1)
0
0
27
(264)
0
0
(291)
1
0
0
1
Gain/Loss on Disposition of Assets
60
114
120
397
186
141
143
(145)
(62)
(90)
(92)
(115)
(146)
(81)
48
70
103
6
(202)
(192)
(193)
(115)
(63)
(109)
(124)
(165)
(116)
(85)
(78)
(192)
(232)
(233)
(206)
(122)
(189)
(176)
(259)
(57)
(333)
(362)
(300)
Total Other Income
466
243
250
250
251
270
348
383
405
345
295
255
221
253
431
435
439
266
403
402
410
250
258
283
269
270
257
251
256
399
410
404
409
498
505
537
671
255
444
438
367
Pre-Tax Income
12 254
N/A
12 122
-1%
12 385
+2%
11 422
-8%
12 126
+6%
15 090
+24%
16 002
+6%
17 036
+6%
16 631
-2%
15 305
-8%
14 776
-3%
14 327
-3%
15 224
+6%
14 628
-4%
14 601
0%
14 605
+0%
14 250
-2%
16 634
+17%
16 633
0%
16 381
-2%
16 404
+0%
15 716
-4%
15 481
-1%
16 534
+7%
17 203
+4%
17 681
+3%
18 452
+4%
18 934
+3%
18 419
-3%
15 197
-17%
13 838
-9%
10 767
-22%
10 077
-6%
8 317
-17%
8 181
-2%
8 713
+7%
7 827
-10%
10 965
+40%
11 426
+4%
12 383
+8%
13 885
+12%
Net Income
Tax Provision
(4 703)
(4 901)
(5 005)
(4 600)
(4 769)
(5 819)
(6 141)
(6 431)
(6 299)
(5 237)
(5 096)
(4 934)
(5 181)
(4 824)
(4 824)
(4 832)
(4 727)
(5 048)
(5 042)
(4 962)
(4 972)
(5 076)
(4 990)
(5 318)
(5 519)
(5 553)
(5 762)
(5 899)
(5 681)
(5 103)
(4 969)
(4 018)
(3 505)
(2 984)
(2 627)
(2 775)
(2 867)
(3 519)
(3 659)
(3 989)
(4 433)
Income from Continuing Operations
7 551
7 221
7 380
6 822
7 357
9 271
9 861
10 605
10 332
10 068
9 680
9 393
10 043
9 804
9 777
9 773
9 523
11 586
11 591
11 419
11 432
10 640
10 491
11 216
11 684
12 128
12 690
13 035
12 738
10 094
8 869
6 749
6 572
5 333
5 554
5 938
4 960
7 446
7 767
8 394
9 452
Income to Minority Interest
(714)
(523)
(535)
(509)
(554)
(675)
(663)
(676)
(642)
(614)
(587)
(575)
(595)
(677)
(698)
(714)
(730)
(772)
(786)
(798)
(854)
(816)
(781)
(778)
(762)
(852)
(849)
(866)
(736)
(547)
(409)
(195)
(112)
(110)
(131)
(127)
(142)
(274)
(189)
(250)
(407)
Net Income (Common)
6 836
N/A
6 697
-2%
6 844
+2%
6 313
-8%
6 803
+8%
8 595
+26%
9 197
+7%
9 928
+8%
9 688
-2%
9 453
-2%
9 093
-4%
8 817
-3%
9 447
+7%
9 126
-3%
9 077
-1%
9 056
0%
8 791
-3%
10 813
+23%
10 805
0%
10 621
-2%
10 578
0%
9 823
-7%
9 708
-1%
10 437
+8%
10 921
+5%
11 274
+3%
11 838
+5%
12 167
+3%
12 000
-1%
9 546
-20%
8 461
-11%
6 554
-23%
6 460
-1%
5 222
-19%
5 422
+4%
5 811
+7%
4 817
-17%
7 171
+49%
7 577
+6%
8 142
+7%
9 043
+11%
EPS (Diluted)
112.06
N/A
109.78
-2%
112.19
+2%
103.49
-8%
111.52
+8%
139.82
+25%
150.77
+8%
162.75
+8%
158.81
-2%
153.77
-3%
149.06
-3%
144.54
-3%
154.86
+7%
148.46
-4%
148.8
+0%
148.45
0%
144.11
-3%
175.9
+22%
177.13
+1%
174.11
-2%
172.08
-1%
159.8
-7%
157.93
-1%
169.78
+8%
177.66
+5%
183.4
+3%
192.58
+5%
197.93
+3%
195.21
-1%
155.29
-20%
137.64
-11%
106.62
-23%
105.09
-1%
84.95
-19%
88.2
+4%
94.53
+7%
78.36
-17%
116.66
+49%
123.27
+6%
132.46
+7%
147.12
+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 131,300+ 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.