First Time Loading...
N

Nippon Koei Co Ltd
TSE:1954

Watchlist Manager
Nippon Koei Co Ltd
TSE:1954
Watchlist
Price: 3 405 JPY -0.15% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

137.6B
+1%
Revenue
Growth Rates:
1 Year
-36%
3 Years
+16%
5 Years
+31%
7 Years
+72%
10 Years
+90%
9B
+0%
Operating Income
Growth Rates:
1 Year
-45%
3 Years
+26%
5 Years
+81%
7 Years
+132%
10 Years
+94%
4.2B
-14%
Net Income
Growth Rates:
1 Year
-64%
3 Years
-20%
5 Years
+37%
7 Years
+277%
10 Years
+48%

Earnings Waterfall
Nippon Koei Co Ltd

Revenue
137.6B JPY
Cost of Revenue
-95.9B JPY
Gross Profit
41.7B JPY
Operating Expenses
-32.7B JPY
Operating Income
9B JPY
Other Expenses
-4.8B JPY
Net Income
4.2B JPY

Income Statement
Nippon Koei Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Mar-2013 Jun-2013 Sep-2013 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
Revenue
Revenue
72 411
N/A
6 896
-90%
71 012
+930%
71 989
+1%
62 835
-13%
79 193
+26%
78 855
0%
79 554
+1%
76 720
-4%
81 839
+7%
83 425
+2%
85 329
+2%
80 127
-6%
81 865
+2%
85 336
+4%
87 833
+3%
94 279
+7%
101 338
+7%
103 224
+2%
106 267
+3%
104 692
-1%
106 023
+1%
109 584
+3%
113 936
+4%
112 663
-1%
108 589
-4%
115 754
+7%
118 591
+2%
118 556
0%
108 441
-9%
188 729
+74%
190 562
+1%
194 739
+2%
117 859
-39%
207 064
+76%
209 997
+1%
213 540
+2%
130 674
-39%
133 495
+2%
136 143
+2%
137 625
+1%
Gross Profit
Cost of Revenue
(52 741)
(6 138)
(52 545)
(53 186)
(46 792)
(59 253)
(58 819)
(59 437)
(57 423)
(60 054)
(60 917)
(62 228)
(58 646)
(59 505)
(61 085)
(61 842)
(65 855)
(70 400)
(71 720)
(74 173)
(72 634)
(73 664)
(77 192)
(80 885)
(79 129)
(75 627)
(81 458)
(83 144)
(82 297)
(75 202)
(129 537)
(130 594)
(132 738)
(80 124)
(139 945)
(142 020)
(144 547)
(89 975)
(92 110)
(94 446)
(95 922)
Gross Profit
19 670
N/A
758
-96%
18 467
+2 336%
18 803
+2%
16 043
-15%
19 940
+24%
20 036
+0%
20 117
+0%
19 297
-4%
21 785
+13%
22 508
+3%
23 101
+3%
21 481
-7%
22 360
+4%
24 251
+8%
25 991
+7%
28 424
+9%
30 938
+9%
31 504
+2%
32 094
+2%
32 058
0%
32 359
+1%
32 392
+0%
33 051
+2%
33 534
+1%
32 962
-2%
34 296
+4%
35 447
+3%
36 259
+2%
33 239
-8%
59 192
+78%
59 968
+1%
62 001
+3%
37 735
-39%
67 119
+78%
67 977
+1%
68 993
+1%
40 699
-41%
41 385
+2%
41 697
+1%
41 703
+0%
Operating Income
Operating Expenses
(15 028)
(3 972)
(15 404)
(15 367)
(14 937)
(15 684)
(16 235)
(16 593)
(16 886)
(17 283)
(17 149)
(17 373)
(17 597)
(17 637)
(19 141)
(20 515)
(21 956)
(25 474)
(26 456)
(26 480)
(27 066)
(25 798)
(26 290)
(26 768)
(27 226)
(27 852)
(28 318)
(28 947)
(29 120)
(28 154)
(48 953)
(50 117)
(49 962)
(29 438)
(52 729)
(51 615)
(52 573)
(32 056)
(30 727)
(32 675)
(32 677)
Selling, General & Administrative
(15 027)
(3 973)
(15 402)
(15 367)
(14 937)
(15 281)
(16 236)
(16 592)
(16 884)
(16 688)
(17 147)
(17 372)
(17 597)
(17 069)
(19 141)
(20 515)
(21 955)
(24 772)
(25 932)
(26 477)
(27 065)
(25 797)
(26 236)
(26 709)
(27 166)
(26 751)
(28 399)
(28 945)
(29 119)
(28 436)
(49 140)
(48 436)
(48 335)
(29 173)
(49 328)
(50 102)
(50 881)
(31 610)
(32 696)
(33 420)
(33 965)
Research & Development
0
0
0
0
0
(402)
0
0
0
(595)
0
0
0
(567)
0
0
0
(700)
0
0
0
0
0
0
0
(1 100)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(1)
1
(2)
0
0
(1)
1
0
(2)
0
(2)
(1)
0
(1)
0
0
(1)
(2)
(524)
(3)
(1)
(1)
(54)
(59)
(60)
(1)
81
(2)
(1)
282
187
(1 681)
(1 627)
(265)
(3 401)
(1 513)
(1 692)
(446)
1 969
745
1 288
Operating Income
4 642
N/A
(3 214)
N/A
3 063
N/A
3 436
+12%
1 106
-68%
4 256
+285%
3 801
-11%
3 524
-7%
2 411
-32%
4 502
+87%
5 359
+19%
5 728
+7%
3 884
-32%
4 723
+22%
5 110
+8%
5 476
+7%
6 468
+18%
5 464
-16%
5 048
-8%
5 614
+11%
4 992
-11%
6 561
+31%
6 102
-7%
6 283
+3%
6 308
+0%
5 110
-19%
5 978
+17%
6 500
+9%
7 139
+10%
5 085
-29%
10 239
+101%
9 851
-4%
12 039
+22%
8 297
-31%
14 390
+73%
16 362
+14%
16 420
+0%
8 643
-47%
10 658
+23%
9 022
-15%
9 026
+0%
Pre-Tax Income
Interest Income Expense
424
35
433
401
216
167
606
840
805
919
489
151
(144)
(324)
(300)
(378)
(46)
225
349
420
419
75
(1)
(76)
(371)
(234)
(70)
(220)
(94)
(300)
(483)
(562)
(519)
(39)
52
519
1 129
1 049
1 906
531
(17)
Non-Reccuring Items
0
0
0
0
0
19
64
65
65
(540)
(581)
(744)
(819)
(333)
(442)
(27)
(76)
(627)
0
(1 408)
(1 292)
(986)
(986)
(353)
(198)
(311)
0
234
83
108
0
0
(311)
(1 264)
0
0
0
127
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
2 560
2 560
2 627
0
0
0
0
0
0
0
0
1 276
1 276
1 276
1 276
0
0
0
781
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
20
23
44
90
161
120
114
0
39
56
2 676
263
101
(34)
55
56
197
132
282
128
(123)
239
(97)
(34)
126
238
802
786
871
136
32
39
422
182
422
420
0
981
0
(2)
0
Pre-Tax Income
5 086
N/A
(3 156)
N/A
3 540
N/A
3 927
+11%
1 483
-62%
4 562
+208%
4 585
+1%
6 989
+52%
5 880
-16%
7 564
+29%
7 943
+5%
5 398
-32%
3 022
-44%
4 032
+33%
4 423
+10%
5 127
+16%
6 543
+28%
5 194
-21%
6 955
+34%
6 030
-13%
5 272
-13%
7 165
+36%
5 018
-30%
5 820
+16%
5 865
+1%
5 584
-5%
6 710
+20%
7 300
+9%
7 999
+10%
5 029
-37%
9 788
+95%
9 328
-5%
11 631
+25%
7 176
-38%
14 864
+107%
17 301
+16%
17 549
+1%
10 800
-38%
12 564
+16%
9 551
-24%
9 007
-6%
Net Income
Tax Provision
(2 201)
1 219
(1 431)
(1 606)
(977)
(1 530)
(1 554)
(2 327)
(1 735)
(3 266)
(3 452)
(2 712)
(1 866)
(2 178)
(2 266)
(2 420)
(2 494)
(1 870)
(2 407)
(2 215)
(2 141)
(2 556)
(2 089)
(2 236)
(2 201)
(2 180)
(2 266)
(2 450)
(2 629)
(1 782)
(3 602)
(3 974)
(4 425)
(2 657)
(5 474)
(5 957)
(5 921)
(4 095)
(4 109)
(3 781)
(3 880)
Income from Continuing Operations
2 885
(1 937)
2 109
2 321
506
3 032
3 031
4 662
4 145
4 298
4 491
2 686
1 156
1 854
2 157
2 707
4 049
3 324
4 548
3 815
3 131
4 609
2 929
3 584
3 664
3 404
4 444
4 850
5 370
3 247
6 186
5 354
7 206
4 519
9 390
11 344
11 628
6 705
8 455
5 770
5 127
Income to Minority Interest
(35)
22
(20)
(14)
34
(33)
(42)
(48)
(49)
(36)
(41)
(35)
(36)
(30)
(22)
(32)
(21)
(34)
(41)
(37)
(36)
(52)
(35)
(47)
(57)
(85)
(107)
(108)
(111)
(146)
(196)
11
6
13
146
(31)
(13)
(125)
(1 026)
(859)
(903)
Net Income (Common)
2 849
N/A
(1 914)
N/A
2 088
N/A
2 307
+10%
540
-77%
2 998
+455%
2 989
0%
4 614
+54%
4 094
-11%
4 261
+4%
4 449
+4%
2 650
-40%
1 120
-58%
1 823
+63%
2 134
+17%
2 674
+25%
4 029
+51%
3 288
-18%
4 504
+37%
3 776
-16%
3 092
-18%
4 555
+47%
2 893
-36%
3 536
+22%
3 604
+2%
3 318
-8%
4 334
+31%
4 739
+9%
5 258
+11%
3 099
-41%
5 987
+93%
5 362
-10%
7 210
+34%
4 531
-37%
9 536
+110%
11 312
+19%
11 614
+3%
6 579
-43%
7 427
+13%
4 909
-34%
4 221
-14%
EPS (Diluted)
189.93
N/A
-127.6
N/A
139.19
N/A
153.8
+10%
36
-77%
199.86
+455%
199.26
0%
307.6
+54%
272.93
-11%
280.05
+3%
296.6
+6%
176.66
-40%
74.66
-58%
119.08
+59%
142.26
+19%
178.26
+25%
268.6
+51%
213.36
-21%
300.26
+41%
251.73
-16%
193.25
-23%
294.05
+52%
185.95
-37%
226.58
+22%
230.47
+2%
212.47
-8%
281.75
+33%
315.24
+12%
349.85
+11%
204.9
-41%
396.68
+94%
353.96
-11%
476.39
+35%
299.94
-37%
633.7
+111%
751.17
+19%
771.25
+3%
436.97
-43%
493.2
+13%
325.81
-34%
280.17
-14%

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 134,300+ 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.