First Time Loading...

NS Solutions Corp
TSE:2327

Watchlist Manager
NS Solutions Corp Logo
NS Solutions Corp
TSE:2327
Watchlist
Price: 5 140 JPY 0.78% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

305B
+1%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+19%
5 Years
+18%
7 Years
+38%
10 Years
+77%
32.7B
+1%
Operating Income
Growth Rates:
1 Year
+11%
3 Years
+27%
5 Years
+25%
7 Years
+63%
10 Years
+213%
22.4B
+1%
Net Income
Growth Rates:
1 Year
+10%
3 Years
+28%
5 Years
+34%
7 Years
+80%
10 Years
+269%

Earnings Waterfall
NS Solutions Corp

Revenue
305B JPY
Cost of Revenue
-234.8B JPY
Gross Profit
70.2B JPY
Operating Expenses
-37.5B JPY
Operating Income
32.7B JPY
Other Expenses
-10.3B JPY
Net Income
22.4B JPY

Income Statement
NS Solutions Corp

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
172 469
N/A
179 953
+4%
184 856
+3%
193 391
+5%
201 423
+4%
206 295
+2%
212 742
+3%
217 695
+2%
219 664
+1%
218 685
0%
217 487
-1%
218 249
+0%
220 800
+1%
232 473
+5%
240 611
+4%
243 172
+1%
242 087
0%
230 860
-5%
244 486
+6%
252 307
+3%
259 277
+3%
255 116
-2%
271 624
+6%
273 598
+1%
276 527
+1%
274 843
-1%
262 914
-4%
257 152
-2%
256 405
0%
251 992
-2%
260 867
+4%
263 710
+1%
267 627
+1%
270 332
+1%
269 943
0%
274 228
+2%
281 492
+3%
291 688
+4%
295 327
+1%
301 775
+2%
305 026
+1%
Gross Profit
Cost of Revenue
(140 328)
(145 491)
(148 831)
(155 828)
(162 202)
(166 953)
(171 432)
(174 989)
(176 034)
(174 981)
(173 652)
(174 232)
(175 946)
(186 013)
(193 596)
(195 396)
(195 160)
(182 629)
(194 788)
(201 964)
(206 597)
(202 820)
(216 878)
(217 363)
(220 445)
(218 244)
(208 364)
(204 030)
(203 115)
(200 042)
(206 317)
(207 987)
(209 293)
(209 883)
(209 675)
(212 242)
(218 546)
(225 752)
(228 044)
(232 880)
(234 810)
Gross Profit
32 141
N/A
34 462
+7%
36 025
+5%
37 563
+4%
39 221
+4%
39 342
+0%
41 310
+5%
42 706
+3%
43 630
+2%
43 704
+0%
43 835
+0%
44 017
+0%
44 854
+2%
46 460
+4%
47 015
+1%
47 776
+2%
46 927
-2%
48 231
+3%
49 698
+3%
50 343
+1%
52 680
+5%
52 296
-1%
54 746
+5%
56 235
+3%
56 082
0%
56 599
+1%
54 550
-4%
53 122
-3%
53 290
+0%
51 950
-3%
54 550
+5%
55 723
+2%
58 334
+5%
60 449
+4%
60 268
0%
61 986
+3%
62 946
+2%
65 936
+5%
67 283
+2%
68 895
+2%
70 216
+2%
Operating Income
Operating Expenses
(21 697)
(22 044)
(22 435)
(22 672)
(22 969)
(23 128)
(23 414)
(23 676)
(23 929)
(24 435)
(24 616)
(24 736)
(24 772)
(24 920)
(25 488)
(25 989)
(26 614)
(26 387)
(26 507)
(26 471)
(26 434)
(26 911)
(27 254)
(27 615)
(27 881)
(28 212)
(27 966)
(27 776)
(27 633)
(27 401)
(28 844)
(28 602)
(28 870)
(29 695)
(31 761)
(32 760)
(33 398)
(33 022)
(35 467)
(36 540)
(37 537)
Selling, General & Administrative
(21 695)
(21 752)
(22 433)
(22 673)
(22 968)
(22 790)
(23 412)
(23 673)
(23 927)
(24 067)
(24 616)
(24 736)
(24 772)
(24 522)
(25 487)
(25 988)
(26 614)
(25 800)
(26 507)
(26 471)
(26 433)
(26 309)
(27 252)
(27 614)
(27 880)
(27 605)
(27 964)
(27 774)
(27 631)
(26 809)
(27 841)
(28 297)
(28 983)
(27 941)
(30 860)
(31 850)
(32 529)
(30 556)
(34 292)
(35 203)
(36 078)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 942)
0
0
0
(2 320)
0
0
0
Depreciation & Amortization
0
(291)
0
0
0
(336)
0
0
0
(368)
0
0
0
(397)
0
0
0
(586)
0
0
0
(601)
0
0
0
(605)
0
0
0
(591)
0
0
0
(131)
0
0
0
(131)
0
0
0
Other Operating Expenses
(2)
(1)
(2)
1
(1)
(1)
(2)
(3)
(2)
0
0
0
0
(1)
(1)
(1)
0
(1)
0
0
(1)
(1)
(2)
(1)
0
(2)
(2)
(2)
0
(1)
(1 003)
(305)
113
319
(901)
(910)
(869)
(15)
(1 175)
(1 337)
(1 459)
Operating Income
10 444
N/A
12 418
+19%
13 590
+9%
14 891
+10%
16 252
+9%
16 214
0%
17 896
+10%
19 030
+6%
19 701
+4%
19 269
-2%
19 219
0%
19 281
+0%
20 082
+4%
21 540
+7%
21 527
0%
21 787
+1%
20 313
-7%
21 844
+8%
23 191
+6%
23 872
+3%
26 246
+10%
25 385
-3%
27 492
+8%
28 620
+4%
28 201
-1%
28 387
+1%
26 584
-6%
25 346
-5%
25 657
+1%
24 549
-4%
25 706
+5%
27 121
+6%
29 464
+9%
30 754
+4%
28 507
-7%
29 226
+3%
29 548
+1%
32 914
+11%
31 816
-3%
32 355
+2%
32 679
+1%
Pre-Tax Income
Interest Income Expense
307
250
213
244
232
232
289
303
398
406
378
399
316
375
473
448
3 838
3 850
3 722
3 746
1 563
1 569
1 581
1 577
1 054
2 956
3 802
4 959
4 373
2 442
1 614
487
469
838
874
857
756
354
506
520
538
Non-Reccuring Items
(17)
(18)
(17)
(56)
(60)
(60)
(63)
(29)
(54)
(799)
(558)
(571)
(542)
(635)
(625)
(614)
(2 997)
(3 276)
(3 308)
(3 304)
(1 885)
(1 112)
(1 113)
(1 474)
(481)
(2 278)
(3 160)
(3 479)
(3 879)
(2 026)
0
0
0
(907)
0
0
0
(1 194)
0
0
0
Total Other Income
109
129
131
188
196
69
42
(21)
(84)
(8)
(156)
(86)
(21)
284
219
209
197
(125)
(128)
(166)
(171)
(27)
37
(20)
(111)
(402)
(383)
(271)
(79)
353
315
244
132
2
79
80
80
27
2
2
0
Pre-Tax Income
10 843
N/A
12 779
+18%
13 917
+9%
15 267
+10%
16 620
+9%
16 455
-1%
18 164
+10%
19 283
+6%
19 961
+4%
18 868
-5%
18 883
+0%
19 023
+1%
19 835
+4%
21 564
+9%
21 594
+0%
21 830
+1%
21 351
-2%
22 293
+4%
23 477
+5%
24 148
+3%
25 753
+7%
25 815
+0%
27 997
+8%
28 703
+3%
28 663
0%
28 663
N/A
26 843
-6%
26 555
-1%
26 072
-2%
25 318
-3%
27 635
+9%
27 852
+1%
30 065
+8%
30 687
+2%
29 460
-4%
30 163
+2%
30 384
+1%
32 101
+6%
32 324
+1%
32 877
+2%
33 219
+1%
Net Income
Tax Provision
(4 438)
(5 320)
(5 649)
(6 022)
(6 389)
(6 981)
(7 559)
(7 945)
(8 185)
(7 193)
(7 077)
(6 865)
(6 942)
(7 022)
(7 104)
(7 236)
(7 137)
(7 587)
(7 844)
(8 014)
(8 450)
(8 475)
(9 164)
(9 392)
(9 361)
(9 386)
(8 572)
(8 162)
(7 925)
(7 713)
(8 407)
(8 730)
(9 359)
(9 512)
(8 906)
(9 218)
(9 301)
(9 385)
(9 838)
(9 919)
(10 011)
Income from Continuing Operations
6 405
7 459
8 268
9 245
10 231
9 474
10 605
11 338
11 776
11 675
11 806
12 158
12 893
14 542
14 490
14 594
14 214
14 706
15 633
16 134
17 303
17 340
18 833
19 311
19 302
19 277
18 271
18 393
18 147
17 605
19 228
19 122
20 706
21 175
20 554
20 945
21 083
22 716
22 486
22 958
23 208
Income to Minority Interest
(340)
(387)
(371)
(405)
(394)
(396)
(455)
(479)
(546)
(505)
(478)
(416)
(474)
(578)
(643)
(659)
(593)
(600)
(554)
(567)
(584)
(625)
(665)
(719)
(743)
(725)
(703)
(649)
(629)
(622)
(612)
(598)
(588)
(654)
(631)
(687)
(801)
(715)
(813)
(853)
(820)
Net Income (Common)
6 062
N/A
7 071
+17%
7 895
+12%
8 839
+12%
9 835
+11%
9 077
-8%
10 149
+12%
10 858
+7%
11 230
+3%
11 168
-1%
11 326
+1%
11 739
+4%
12 417
+6%
13 964
+12%
13 847
-1%
13 935
+1%
13 621
-2%
14 105
+4%
15 079
+7%
15 568
+3%
16 720
+7%
16 713
0%
18 167
+9%
18 590
+2%
18 558
0%
18 552
0%
17 567
-5%
17 746
+1%
17 517
-1%
16 982
-3%
18 616
+10%
18 520
-1%
20 114
+9%
20 521
+2%
19 919
-3%
20 255
+2%
20 279
+0%
22 000
+8%
21 669
-2%
22 101
+2%
22 383
+1%
EPS (Diluted)
57.19
N/A
66.71
+17%
74.48
+12%
83.38
+12%
92.78
+11%
87.34
-6%
109.12
+25%
116.75
+7%
120.75
+3%
120.08
-1%
121.78
+1%
126.22
+4%
133.51
+6%
149.47
+12%
145.75
-2%
146.68
+1%
143.37
-2%
148.96
+4%
158.72
+7%
165.61
+4%
179.08
+8%
178.44
0%
198.54
+11%
203.16
+2%
202.81
0%
202.75
0%
191.99
-5%
193.94
+1%
191.44
-1%
185.59
-3%
203.45
+10%
202.4
-1%
219.82
+9%
224.27
+2%
217.7
-3%
221.37
+2%
221.64
+0%
240.45
+8%
236.83
-2%
241.56
+2%
244.64
+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 132,400+ 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.