Nitto Fuji Flour Milling Co Ltd
TSE:2003

Watchlist Manager
Nitto Fuji Flour Milling Co Ltd Logo
Nitto Fuji Flour Milling Co Ltd
TSE:2003
Watchlist
Price: 7 110 JPY -0.42% Market Closed
Market Cap: 66.7B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+13%
5Y
+28%
10Y
+39%
Operating Income
+
3Y
-4%
5Y
-2%
10Y
+136%
Net Income
+
3Y
-7%
5Y
-3%
10Y
+191%

Earnings Waterfall
Nitto Fuji Flour Milling Co Ltd

Revenue
72.9B JPY
Cost of Revenue
-55.8B JPY
Gross Profit
17.1B JPY
Operating Expenses
-12.7B JPY
Operating Income
4.5B JPY
Other Expenses
-1B JPY
Net Income
3.4B JPY

Income Statement
Nitto Fuji Flour Milling Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 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 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
11
0
0
14
0
0
22
0
0
32
0
0
35
0
0
28
57
84
112
112
109
108
109
105
104
93
77
63
49
44
40
39
37
36
36
35
36
36
36
36
36
36
36
37
32
26
20
13
10
9
7
6
5
5
5
0
5
0
3
0
2
3
2
0
2
0
2
0
2
0
2
0
2
3
3
4
4
Revenue
26 334
N/A
26 449
+0%
26 605
+1%
29 467
+11%
32 012
+9%
34 435
+8%
34 637
+1%
34 786
+0%
35 676
+3%
37 833
+6%
40 471
+7%
42 871
+6%
43 082
+0%
41 946
-3%
40 145
-4%
38 191
-5%
37 026
-3%
37 060
+0%
49 054
+32%
49 325
+1%
49 644
+1%
49 389
-1%
50 055
+1%
49 905
0%
49 116
-2%
48 608
-1%
47 770
-2%
47 505
-1%
48 336
+2%
49 313
+2%
50 112
+2%
50 585
+1%
50 489
0%
50 439
0%
51 201
+2%
51 544
+1%
52 280
+1%
52 667
+1%
51 916
-1%
51 444
-1%
50 393
-2%
49 400
-2%
48 875
-1%
48 349
-1%
48 339
0%
48 433
+0%
49 561
+2%
50 993
+3%
52 088
+2%
54 463
+5%
54 900
+1%
55 799
+2%
56 865
+2%
57 385
+1%
57 544
+0%
57 085
-1%
56 900
0%
56 482
-1%
56 544
+0%
57 165
+1%
57 400
+0%
58 084
+1%
59 340
+2%
61 562
+4%
64 304
+4%
67 425
+5%
69 540
+3%
71 011
+2%
71 823
+1%
72 429
+1%
72 598
+0%
72 313
0%
72 036
0%
71 794
0%
72 341
+1%
72 665
+0%
72 907
+0%
Gross Profit
Cost of Revenue
(20 208)
(20 309)
(20 525)
(22 823)
(24 889)
(26 967)
(27 243)
(27 393)
(27 879)
(29 388)
(32 062)
(34 099)
(34 373)
(33 019)
(31 315)
(29 620)
(28 483)
(28 756)
(38 045)
(38 533)
(38 998)
(38 967)
(39 872)
(39 613)
(39 150)
(38 585)
(37 755)
(37 699)
(38 245)
(39 118)
(40 043)
(40 454)
(40 524)
(40 415)
(40 999)
(41 428)
(41 914)
(42 146)
(41 265)
(40 429)
(39 426)
(38 509)
(38 116)
(37 743)
(37 526)
(37 482)
(38 017)
(38 937)
(39 763)
(41 300)
(41 550)
(42 024)
(42 777)
(43 004)
(43 182)
(42 933)
(42 640)
(42 288)
(42 183)
(42 705)
(42 833)
(43 630)
(44 862)
(46 827)
(49 299)
(51 905)
(53 613)
(54 872)
(55 579)
(55 873)
(56 008)
(55 585)
(55 298)
(55 160)
(55 128)
(55 389)
(55 790)
Gross Profit
6 126
N/A
6 140
+0%
6 080
-1%
6 644
+9%
7 123
+7%
7 468
+5%
7 394
-1%
7 393
0%
7 797
+5%
8 445
+8%
8 409
0%
8 772
+4%
8 709
-1%
8 927
+3%
8 830
-1%
8 571
-3%
8 543
0%
8 304
-3%
11 009
+33%
10 792
-2%
10 646
-1%
10 422
-2%
10 183
-2%
10 292
+1%
9 966
-3%
10 023
+1%
10 015
0%
9 806
-2%
10 091
+3%
10 195
+1%
10 069
-1%
10 131
+1%
9 965
-2%
10 024
+1%
10 202
+2%
10 116
-1%
10 366
+2%
10 521
+1%
10 651
+1%
11 015
+3%
10 967
0%
10 891
-1%
10 759
-1%
10 606
-1%
10 813
+2%
10 951
+1%
11 544
+5%
12 056
+4%
12 325
+2%
13 163
+7%
13 350
+1%
13 775
+3%
14 088
+2%
14 381
+2%
14 362
0%
14 152
-1%
14 260
+1%
14 194
0%
14 361
+1%
14 460
+1%
14 567
+1%
14 454
-1%
14 478
+0%
14 735
+2%
15 005
+2%
15 520
+3%
15 927
+3%
16 139
+1%
16 244
+1%
16 556
+2%
16 590
+0%
16 728
+1%
16 738
+0%
16 634
-1%
17 213
+3%
17 276
+0%
17 117
-1%
Operating Income
Operating Expenses
(5 374)
(5 354)
(5 316)
(5 721)
(6 170)
(6 569)
(6 501)
(6 448)
(6 437)
(6 502)
(6 607)
(6 626)
(6 629)
(6 520)
(6 520)
(6 559)
(6 598)
(6 647)
(8 991)
(9 094)
(9 151)
(9 184)
(9 079)
(8 934)
(8 841)
(8 773)
(8 715)
(8 647)
(8 537)
(8 481)
(8 464)
(8 467)
(8 480)
(8 437)
(8 450)
(8 454)
(8 471)
(8 506)
(8 490)
(8 460)
(8 451)
(8 434)
(8 435)
(8 412)
(8 386)
(8 435)
(8 646)
(8 844)
(9 025)
(9 217)
(9 186)
(9 265)
(9 413)
(9 546)
(9 794)
(9 779)
(9 718)
(9 852)
(9 822)
(9 907)
(10 075)
(9 999)
(10 074)
(10 237)
(10 344)
(10 528)
(10 628)
(10 825)
(10 953)
(11 063)
(11 353)
(11 452)
(11 607)
(11 827)
(12 117)
(12 343)
(12 653)
Selling, General & Administrative
(5 374)
(5 355)
(5 318)
(5 754)
(6 232)
(6 662)
(6 594)
(6 541)
(6 531)
(6 597)
(6 723)
(6 723)
(6 726)
(6 617)
(6 617)
(6 655)
(6 694)
(6 741)
(9 112)
(9 219)
(9 274)
(9 306)
(9 183)
(9 058)
(8 965)
(8 895)
(8 813)
(8 762)
(8 651)
(8 596)
(8 556)
(8 581)
(8 594)
(8 550)
(8 542)
(8 567)
(8 583)
(8 621)
(8 583)
(8 545)
(8 507)
(8 460)
(8 420)
(8 410)
(8 384)
(8 433)
(8 643)
(8 842)
(9 024)
(9 215)
(9 180)
(9 260)
(9 403)
(9 530)
(9 771)
(9 754)
(9 694)
(9 828)
(9 800)
(9 887)
(10 053)
(9 976)
(10 052)
(9 453)
(9 561)
(9 746)
(10 605)
(10 804)
(10 930)
(11 046)
(11 342)
(11 444)
(11 605)
(11 827)
(12 115)
(12 345)
(12 656)
Depreciation & Amortization
19
1
2
33
62
93
93
93
94
95
116
97
97
97
97
96
96
94
121
125
123
122
105
125
125
124
99
116
115
115
93
115
115
115
94
115
115
115
95
0
0
0
(13)
0
0
0
(1)
0
0
0
(5)
(4)
(10)
(15)
(21)
(22)
(21)
(22)
(21)
(21)
(21)
(21)
(21)
(782)
(782)
(782)
(21)
(20)
(20)
(15)
(10)
0
0
0
0
0
0
Other Operating Expenses
(19)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
0
(2)
(1)
(1)
(1)
0
(1)
(1)
0
(2)
(2)
(2)
(3)
0
(2)
85
56
26
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(2)
(1)
(1)
0
(1)
(2)
(3)
(3)
0
(1)
0
(1)
(2)
(1)
(2)
0
0
(2)
0
(3)
(2)
(1)
(8)
(1)
0
(2)
2
3
Operating Income
752
N/A
786
+5%
764
-3%
923
+21%
953
+3%
899
-6%
893
-1%
945
+6%
1 360
+44%
1 943
+43%
1 802
-7%
2 146
+19%
2 080
-3%
2 407
+16%
2 310
-4%
2 012
-13%
1 945
-3%
1 657
-15%
2 018
+22%
1 698
-16%
1 495
-12%
1 238
-17%
1 104
-11%
1 358
+23%
1 125
-17%
1 250
+11%
1 300
+4%
1 159
-11%
1 554
+34%
1 714
+10%
1 605
-6%
1 664
+4%
1 485
-11%
1 587
+7%
1 752
+10%
1 662
-5%
1 895
+14%
2 015
+6%
2 161
+7%
2 555
+18%
2 516
-2%
2 457
-2%
2 324
-5%
2 194
-6%
2 427
+11%
2 516
+4%
2 898
+15%
3 212
+11%
3 300
+3%
3 946
+20%
4 164
+6%
4 510
+8%
4 675
+4%
4 835
+3%
4 568
-6%
4 373
-4%
4 542
+4%
4 342
-4%
4 539
+5%
4 553
+0%
4 492
-1%
4 455
-1%
4 404
-1%
4 498
+2%
4 661
+4%
4 992
+7%
5 299
+6%
5 314
+0%
5 291
0%
5 493
+4%
5 237
-5%
5 276
+1%
5 131
-3%
4 807
-6%
5 096
+6%
4 933
-3%
4 464
-10%
Pre-Tax Income
Interest Income Expense
23
79
109
110
53
172
173
146
25
8
(4)
(18)
(9)
(1)
243
250
285
70
66
78
59
89
100
77
79
81
104
119
125
133
138
132
137
96
104
89
88
226
208
221
233
129
151
161
162
168
133
122
600
578
613
620
137
141
129
126
126
117
144
141
141
317
334
357
304
109
69
75
137
149
151
198
190
245
255
229
238
Non-Reccuring Items
(23)
(23)
(37)
(74)
(100)
90
123
91
(107)
(201)
(247)
(239)
(142)
(59)
(51)
(192)
(178)
(177)
(244)
(109)
(118)
(106)
(113)
2
23
(9)
(37)
(60)
(82)
(91)
(191)
(165)
(149)
(328)
(325)
(350)
(356)
(241)
(147)
(105)
(99)
(32)
(84)
(114)
(117)
90
108
106
104
(101)
(60)
(62)
(67)
(52)
(75)
(35)
(54)
(96)
(70)
(115)
186
274
441
455
191
173
(58)
(315)
(375)
(404)
(426)
(192)
(1 072)
(1 076)
(758)
(746)
169
Gain/Loss on Disposition of Assets
(10)
(21)
(5)
(7)
58
(122)
(120)
(50)
1 405
1 424
1 308
23
7
7
3
1
2
2
4
3
4
5
75
1
1
0
4
11
39
45
45
39
10
4
(12)
19
18
60
0
46
48
8
10
0
0
4
2
1
1
1
0
1
2
2
3
3
142
0
172
172
35
35
5
4
0
0
0
0
3
3
387
681
679
682
369
77
78
Total Other Income
118
122
112
115
121
114
126
115
113
115
118
117
103
99
112
139
126
125
151
129
140
143
166
158
184
160
149
174
142
187
132
141
179
149
237
185
115
107
132
95
120
149
135
137
159
124
140
150
171
178
173
153
135
201
274
361
380
511
352
335
345
335
314
293
297
295
368
359
355
347
428
447
419
441
287
265
296
Pre-Tax Income
860
N/A
943
+10%
943
N/A
1 067
+13%
1 085
+2%
1 153
+6%
1 195
+4%
1 247
+4%
2 796
+124%
3 289
+18%
2 977
-9%
2 029
-32%
2 039
+0%
2 453
+20%
2 617
+7%
2 210
-16%
2 180
-1%
1 677
-23%
1 995
+19%
1 799
-10%
1 580
-12%
1 369
-13%
1 332
-3%
1 596
+20%
1 412
-12%
1 482
+5%
1 520
+3%
1 403
-8%
1 778
+27%
1 988
+12%
1 729
-13%
1 811
+5%
1 662
-8%
1 508
-9%
1 756
+16%
1 605
-9%
1 760
+10%
2 167
+23%
2 354
+9%
2 812
+19%
2 818
+0%
2 711
-4%
2 536
-6%
2 378
-6%
2 631
+11%
2 902
+10%
3 281
+13%
3 591
+9%
4 176
+16%
4 602
+10%
4 890
+6%
5 222
+7%
4 882
-7%
5 127
+5%
4 899
-4%
4 828
-1%
5 136
+6%
4 874
-5%
5 137
+5%
5 087
-1%
5 200
+2%
5 416
+4%
5 498
+2%
5 607
+2%
5 453
-3%
5 569
+2%
5 678
+2%
5 433
-4%
5 411
0%
5 588
+3%
5 777
+3%
6 410
+11%
5 347
-17%
5 099
-5%
5 249
+3%
4 758
-9%
5 245
+10%
Net Income
Tax Provision
(351)
(400)
(414)
(456)
(444)
(457)
(488)
(552)
(1 439)
(1 662)
(1 543)
(892)
(797)
(891)
(901)
(817)
(846)
(676)
(729)
(587)
(466)
(391)
(462)
(578)
(489)
(515)
(522)
(464)
(611)
(683)
(592)
(629)
(580)
(563)
(576)
(541)
(589)
(682)
(741)
(866)
(866)
(808)
(801)
(730)
(800)
(833)
(933)
(1 035)
(1 218)
(1 408)
(1 513)
(1 588)
(1 487)
(1 561)
(1 503)
(1 522)
(1 615)
(1 535)
(1 590)
(1 576)
(1 607)
(1 659)
(1 780)
(1 813)
(1 766)
(1 773)
(1 701)
(1 693)
(1 678)
(1 771)
(1 529)
(1 651)
(1 334)
(1 276)
(1 685)
(1 535)
(1 812)
Income from Continuing Operations
509
543
529
611
641
696
707
695
1 357
1 627
1 434
1 137
1 242
1 562
1 716
1 393
1 334
1 001
1 266
1 212
1 114
978
870
1 018
923
967
998
939
1 167
1 305
1 137
1 182
1 082
945
1 180
1 064
1 171
1 485
1 613
1 946
1 952
1 903
1 735
1 648
1 831
2 069
2 348
2 556
2 958
3 194
3 377
3 634
3 395
3 566
3 396
3 306
3 521
3 339
3 547
3 511
3 593
3 757
3 718
3 794
3 687
3 796
3 977
3 740
3 733
3 817
4 248
4 759
4 013
3 823
3 564
3 223
3 433
Income to Minority Interest
(14)
(16)
(9)
(10)
(7)
(2)
(1)
(14)
(13)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(2)
(3)
(3)
(4)
(5)
(7)
(7)
(6)
2
3
3
4
(7)
(10)
(9)
(10)
(6)
(4)
(6)
(8)
(11)
(11)
(12)
(16)
(19)
(19)
(20)
(17)
(16)
(12)
(12)
(10)
(6)
(9)
(8)
(9)
(9)
(3)
(4)
(5)
(8)
(13)
(10)
(9)
(7)
(9)
(11)
(11)
(11)
(13)
(13)
(14)
Net Income (Common)
498
N/A
532
+7%
518
-3%
601
+16%
631
+5%
693
+10%
706
+2%
681
-4%
1 341
+97%
1 608
+20%
1 429
-11%
1 130
-21%
1 235
+9%
1 556
+26%
1 713
+10%
1 391
-19%
1 329
-4%
990
-26%
1 261
+27%
1 206
-4%
1 112
-8%
979
-12%
870
-11%
1 018
+17%
921
-10%
965
+5%
994
+3%
935
-6%
1 163
+24%
1 299
+12%
1 130
-13%
1 175
+4%
1 074
-9%
948
-12%
1 183
+25%
1 067
-10%
1 175
+10%
1 476
+26%
1 601
+8%
1 935
+21%
1 940
+0%
1 896
-2%
1 729
-9%
1 640
-5%
1 823
+11%
2 056
+13%
2 336
+14%
2 543
+9%
2 940
+16%
3 175
+8%
3 357
+6%
3 614
+8%
3 376
-7%
3 548
+5%
3 384
-5%
3 293
-3%
3 511
+7%
3 333
-5%
3 536
+6%
3 501
-1%
3 582
+2%
3 745
+5%
3 714
-1%
3 790
+2%
3 681
-3%
3 787
+3%
3 963
+5%
3 728
-6%
3 723
0%
3 809
+2%
4 238
+11%
4 748
+12%
4 002
-16%
3 812
-5%
3 550
-7%
3 208
-10%
3 418
+7%
EPS (Diluted)
124.5
N/A
133
+7%
129.5
-3%
120.2
-7%
126.2
+5%
138.6
+10%
141.19
+2%
136.19
-4%
268.2
+97%
321.6
+20%
285.8
-11%
226
-21%
247
+9%
311.2
+26%
342.6
+10%
278.2
-19%
265.8
-4%
198
-26%
252.2
+27%
241.2
-4%
222.4
-8%
195.8
-12%
174
-11%
203.6
+17%
184.2
-10%
193
+5%
198.8
+3%
187
-6%
232.6
+24%
259.8
+12%
226
-13%
235
+4%
214.8
-9%
189.6
-12%
258.22
+36%
213.4
-17%
235
+10%
295.2
+26%
174.75
-41%
387
+121%
388
+0%
379.2
-2%
188.75
-50%
328
+74%
364.6
+11%
411.2
+13%
255.05
-38%
508.6
+99%
588
+16%
693.37
+18%
366.56
-47%
789.29
+115%
737.32
-7%
774.88
+5%
369.54
-52%
359.61
-3%
383.42
+7%
363.99
-5%
386.16
+6%
383.39
-1%
393.2
+3%
411.19
+5%
407.51
-1%
416.21
+2%
404.24
-3%
415.88
+3%
435.22
+5%
409.41
-6%
408.86
0%
418.32
+2%
465.43
+11%
521.45
+12%
439.52
-16%
418.66
-5%
389.89
-7%
352.33
-10%
375.39
+7%

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
Follow us
Join more than 308,000+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.