First Time Loading...

Nisshin OilliO Group Ltd
TSE:2602

Watchlist Manager
Nisshin OilliO Group Ltd Logo
Nisshin OilliO Group Ltd
TSE:2602
Watchlist
Price: 5 040 JPY Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

522B
-3%
Revenue
Growth Rates:
1 Year
-4%
3 Years
+59%
5 Years
+51%
7 Years
+63%
10 Years
+61%
20.9B
+14%
Operating Income
Growth Rates:
1 Year
+22%
3 Years
+64%
5 Years
+60%
7 Years
+74%
10 Years
+560%
14B
+24%
Net Income
Growth Rates:
1 Year
+15%
3 Years
+60%
5 Years
+43%
7 Years
+69%
10 Years
+1 230%

Earnings Waterfall
Nisshin OilliO Group Ltd

Revenue
522B JPY
Cost of Revenue
-449.1B JPY
Gross Profit
72.9B JPY
Operating Expenses
-52B JPY
Operating Income
20.9B JPY
Other Expenses
-6.9B JPY
Net Income
14B JPY

Income Statement
Nisshin OilliO Group 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
324 628
N/A
337 148
+4%
334 771
-1%
332 943
-1%
333 212
+0%
329 267
-1%
329 187
0%
332 174
+1%
329 806
-1%
327 836
-1%
326 447
0%
321 745
-1%
321 066
0%
324 909
+1%
331 089
+2%
336 638
+2%
337 552
+0%
337 998
+0%
340 507
+1%
343 499
+1%
346 396
+1%
343 059
-1%
342 303
0%
338 421
-1%
335 973
-1%
333 416
-1%
329 776
-1%
327 405
-1%
328 372
+0%
336 306
+2%
350 422
+4%
370 022
+6%
398 375
+8%
432 778
+9%
475 827
+10%
513 070
+8%
544 236
+6%
556 565
+2%
547 081
-2%
535 783
-2%
522 015
-3%
Gross Profit
Cost of Revenue
(276 155)
(286 532)
(283 486)
(281 750)
(283 949)
(279 946)
(280 860)
(283 659)
(281 290)
(278 591)
(275 356)
(269 201)
(265 848)
(271 036)
(276 731)
(283 742)
(285 552)
(285 084)
(287 326)
(288 221)
(288 144)
(284 115)
(281 720)
(276 643)
(273 482)
(271 899)
(267 680)
(266 189)
(267 765)
(275 916)
(291 839)
(312 483)
(343 411)
(375 791)
(416 045)
(450 746)
(478 624)
(490 942)
(479 569)
(466 621)
(449 117)
Gross Profit
48 473
N/A
50 616
+4%
51 285
+1%
51 193
0%
49 263
-4%
49 321
+0%
48 327
-2%
48 515
+0%
48 516
+0%
49 245
+2%
51 091
+4%
52 544
+3%
55 218
+5%
53 873
-2%
54 358
+1%
52 896
-3%
52 000
-2%
52 914
+2%
53 181
+1%
55 278
+4%
58 252
+5%
58 944
+1%
60 583
+3%
61 778
+2%
62 491
+1%
61 517
-2%
62 096
+1%
61 216
-1%
60 607
-1%
60 390
0%
58 583
-3%
57 539
-2%
54 964
-4%
56 987
+4%
59 782
+5%
62 324
+4%
65 612
+5%
65 623
+0%
67 512
+3%
69 162
+2%
72 898
+5%
Operating Income
Operating Expenses
(45 301)
(45 508)
(45 137)
(45 018)
(44 276)
(43 747)
(43 295)
(42 905)
(42 532)
(42 116)
(42 473)
(42 996)
(43 200)
(43 639)
(43 808)
(43 496)
(43 693)
(43 812)
(44 107)
(44 673)
(45 153)
(45 996)
(46 657)
(47 358)
(48 029)
(48 384)
(48 228)
(47 897)
(47 855)
(48 066)
(47 633)
(46 798)
(45 890)
(45 317)
(46 456)
(47 502)
(48 495)
(49 437)
(49 959)
(50 867)
(51 956)
Selling, General & Administrative
(42 576)
(40 857)
(42 421)
(42 988)
(42 921)
(38 992)
(42 920)
(42 148)
(41 399)
(38 752)
(40 929)
(41 405)
(41 574)
(40 002)
(42 102)
(41 773)
(41 930)
(39 872)
(42 292)
(42 838)
(43 769)
(41 804)
(45 712)
(46 392)
(46 564)
(44 035)
(46 213)
(45 854)
(45 790)
(43 449)
(46 597)
(46 278)
(45 890)
(42 615)
(46 456)
(47 502)
(48 496)
(46 308)
(49 959)
(50 865)
(51 954)
Research & Development
0
(1 940)
0
0
0
(1 857)
0
0
0
0
0
0
0
(1 871)
0
0
0
(2 157)
0
0
0
(2 299)
0
0
0
(2 343)
0
0
0
(2 495)
0
0
0
(2 702)
0
0
0
(3 128)
0
0
0
Depreciation & Amortization
(2 725)
(2 711)
(2 717)
(2 030)
0
(2 897)
(374)
(756)
(1 133)
(1 595)
(1 543)
(1 589)
(1 624)
(1 766)
(1 706)
(1 724)
(1 762)
(1 782)
(1 813)
(1 367)
(917)
(1 891)
(477)
(964)
(1 462)
(2 005)
(2 014)
(2 041)
(2 064)
(2 121)
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
1
0
(1 355)
0
(1)
0
0
(1 769)
(1)
(2)
(2)
0
0
1
(1)
(1)
(2)
(468)
(467)
(2)
(468)
(2)
(3)
(1)
(1)
(2)
0
(1)
(1 036)
(520)
0
0
0
0
0
(1)
0
(2)
(2)
Operating Income
3 172
N/A
5 108
+61%
6 148
+20%
6 175
+0%
4 987
-19%
5 574
+12%
5 032
-10%
5 610
+11%
5 984
+7%
7 129
+19%
8 618
+21%
9 548
+11%
12 018
+26%
10 234
-15%
10 550
+3%
9 400
-11%
8 307
-12%
9 102
+10%
9 074
0%
10 605
+17%
13 099
+24%
12 948
-1%
13 926
+8%
14 420
+4%
14 462
+0%
13 133
-9%
13 868
+6%
13 319
-4%
12 752
-4%
12 324
-3%
10 950
-11%
10 741
-2%
9 074
-16%
11 670
+29%
13 326
+14%
14 822
+11%
17 117
+15%
16 186
-5%
17 553
+8%
18 295
+4%
20 942
+14%
Pre-Tax Income
Interest Income Expense
716
776
935
994
1 130
1 028
757
1 117
718
970
355
147
622
602
1 232
1 404
967
1 353
1 505
1 859
1 780
1 129
703
(343)
(29)
(343)
21
409
426
1 773
2 222
2 823
2 976
2 085
2 955
2 667
1 578
1 391
12
(1 013)
(788)
Non-Reccuring Items
(276)
(248)
(213)
(297)
(410)
(603)
(608)
(433)
(371)
(860)
(816)
(837)
(1 028)
(403)
(511)
(493)
(276)
(185)
(231)
(276)
(382)
(581)
(534)
(545)
(277)
40
(38)
(144)
(260)
(1 932)
(1 941)
(2 058)
(2 156)
(1 423)
(1 480)
(1 403)
(1 575)
(2 409)
(2 291)
(2 113)
(1 191)
Gain/Loss on Disposition of Assets
302
282
190
185
285
304
313
320
(75)
0
(86)
562
564
834
860
211
205
(112)
(135)
(135)
(149)
(205)
(183)
(184)
(120)
(62)
(69)
(72)
0
(106)
(74)
(82)
(148)
(138)
(148)
(100)
(58)
57
933
888
848
Total Other Income
202
(65)
(9)
30
60
(18)
16
34
11
(73)
(83)
(186)
(186)
(192)
(178)
(152)
(99)
(33)
(21)
(82)
(190)
(143)
(142)
(122)
(39)
(44)
(102)
(13)
(80)
133
206
85
62
(99)
(360)
(267)
(57)
98
409
479
289
Pre-Tax Income
4 116
N/A
5 853
+42%
7 051
+20%
7 087
+1%
6 052
-15%
6 285
+4%
5 510
-12%
6 648
+21%
6 267
-6%
7 166
+14%
7 988
+11%
9 234
+16%
11 990
+30%
11 075
-8%
11 953
+8%
10 370
-13%
9 104
-12%
10 125
+11%
10 192
+1%
11 971
+17%
14 158
+18%
13 148
-7%
13 770
+5%
13 226
-4%
13 997
+6%
12 724
-9%
13 680
+8%
13 499
-1%
12 838
-5%
12 192
-5%
11 363
-7%
11 509
+1%
9 808
-15%
12 095
+23%
14 293
+18%
15 719
+10%
17 005
+8%
15 323
-10%
16 616
+8%
16 536
0%
20 100
+22%
Net Income
Tax Provision
(2 440)
(2 935)
(3 133)
(3 044)
(2 588)
(2 310)
(1 703)
(1 892)
(1 741)
(1 720)
(2 199)
(2 583)
(3 353)
(3 005)
(3 252)
(2 751)
(2 370)
(2 735)
(2 737)
(3 164)
(3 874)
(3 664)
(4 029)
(4 143)
(4 256)
(4 224)
(4 326)
(4 194)
(4 100)
(4 054)
(3 765)
(3 618)
(3 194)
(3 360)
(3 951)
(4 430)
(4 685)
(4 005)
(4 597)
(4 883)
(5 627)
Income from Continuing Operations
1 676
2 918
3 918
4 043
3 464
3 975
3 807
4 756
4 526
5 446
5 789
6 651
8 637
8 070
8 701
7 619
6 734
7 390
7 455
8 807
10 284
9 484
9 741
9 083
9 741
8 500
9 354
9 305
8 738
8 138
7 598
7 891
6 614
8 735
10 342
11 289
12 320
11 318
12 019
11 653
14 473
Income to Minority Interest
(622)
(641)
(627)
(702)
(510)
(527)
(537)
(515)
(466)
(425)
(379)
(355)
(336)
(500)
(499)
(542)
(587)
(460)
(490)
(509)
(489)
(438)
(379)
(289)
(280)
(206)
(140)
(28)
29
1 106
1 083
1 081
973
(138)
(166)
(206)
(81)
(160)
(218)
(303)
(453)
Net Income (Common)
1 054
N/A
2 276
+116%
3 290
+45%
3 342
+2%
2 954
-12%
3 447
+17%
3 270
-5%
4 239
+30%
4 059
-4%
5 020
+24%
5 409
+8%
6 296
+16%
8 299
+32%
7 569
-9%
8 199
+8%
7 076
-14%
6 146
-13%
6 930
+13%
6 967
+1%
8 297
+19%
9 795
+18%
9 044
-8%
9 359
+3%
8 792
-6%
9 460
+8%
8 293
-12%
9 214
+11%
9 277
+1%
8 765
-6%
9 244
+5%
8 681
-6%
8 972
+3%
7 588
-15%
8 595
+13%
10 175
+18%
11 081
+9%
12 236
+10%
11 157
-9%
11 799
+6%
11 349
-4%
14 019
+24%
EPS (Diluted)
31.93
N/A
68.96
+116%
99.69
+45%
101.27
+2%
89.51
-12%
103.73
+16%
99.09
-4%
128.45
+30%
123
-4%
151.07
+23%
163.9
+8%
190.78
+16%
251.48
+32%
227.81
-9%
241.14
+6%
208.11
-14%
180.76
-13%
203.94
+13%
204.91
+0%
243.05
+19%
286.94
+18%
264.94
-8%
274.17
+3%
257.56
-6%
279.26
+8%
244.67
-12%
276.24
+13%
278.12
+1%
262.79
-6%
278.32
+6%
267.89
-4%
276.84
+3%
234.13
-15%
265.22
+13%
313.96
+18%
341.91
+9%
377.55
+10%
344.26
-9%
364.05
+6%
350.13
-4%
432.53
+24%

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 134,400+ 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.