N

Nippon Coke & Engineering Co Ltd
TSE:3315

Watchlist Manager
Nippon Coke & Engineering Co Ltd
TSE:3315
Watchlist
Price: 108 JPY -2.7% Market Closed
Market Cap: 32.7B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-41%
5Y
+9%
10Y
0%
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Nippon Coke & Engineering Co Ltd

Revenue
101.1B JPY
Cost of Revenue
-100.4B JPY
Gross Profit
680m JPY
Operating Expenses
-6.6B JPY
Operating Income
-5.9B JPY
Other Expenses
-6.2B JPY
Net Income
-12.2B JPY

Income Statement
Nippon Coke & Engineering 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
270
0
0
453
0
0
541
0
0
495
0
0
390
0
0
352
703
1 028
1 338
1 270
1 201
1 146
1 098
1 067
1 039
1 009
975
904
834
765
702
669
641
612
587
560
541
521
504
505
504
502
507
504
475
459
457
433
428
420
395
398
390
380
362
337
319
300
280
262
244
226
217
218
0
0
339
172
250
323
302
311
346
449
560
0
0
Revenue
139 362
N/A
133 240
-4%
130 951
-2%
133 421
+2%
134 013
+0%
140 065
+5%
137 331
-2%
136 750
0%
134 436
-2%
141 232
+5%
152 829
+8%
152 113
0%
128 175
-16%
95 064
-26%
67 883
-29%
74 738
+10%
81 014
+8%
92 548
+14%
125 322
+35%
125 848
+0%
129 716
+3%
127 313
-2%
125 971
-1%
124 153
-1%
116 599
-6%
114 753
-2%
112 553
-2%
109 157
-3%
110 328
+1%
109 041
-1%
108 955
0%
106 715
-2%
103 763
-3%
103 630
0%
101 797
-2%
100 053
-2%
101 287
+1%
98 220
-3%
92 503
-6%
89 240
-4%
83 349
-7%
83 294
0%
89 051
+7%
97 783
+10%
105 210
+8%
107 583
+2%
110 155
+2%
112 831
+2%
113 797
+1%
122 444
+8%
121 246
-1%
119 911
-1%
118 785
-1%
110 979
-7%
107 408
-3%
99 034
-8%
92 440
-7%
88 350
-4%
87 883
-1%
89 886
+2%
95 239
+6%
109 193
+15%
124 711
+14%
144 734
+16%
170 388
+18%
173 828
+2%
174 062
+0%
170 039
-2%
156 555
-8%
146 597
-6%
135 152
-8%
122 710
-9%
106 132
-14%
106 914
+1%
99 045
-7%
97 523
-2%
101 057
+4%
Gross Profit
Cost of Revenue
(117 576)
(112 220)
(110 526)
(118 080)
(120 577)
(128 512)
(124 391)
(123 343)
(119 147)
(118 725)
(128 901)
(128 098)
(112 717)
(83 670)
(60 484)
(65 143)
(68 337)
(78 524)
(106 106)
(105 987)
(110 742)
(109 468)
(110 966)
(112 645)
(106 492)
(104 256)
(100 030)
(94 955)
(96 511)
(94 993)
(95 803)
(94 865)
(91 656)
(91 514)
(89 175)
(87 612)
(89 342)
(87 841)
(84 465)
(82 438)
(76 802)
(75 380)
(80 918)
(89 015)
(96 159)
(99 351)
(101 086)
(102 448)
(103 375)
(110 751)
(108 850)
(108 205)
(109 141)
(102 254)
(100 011)
(93 084)
(83 669)
(78 611)
(75 126)
(73 926)
(77 778)
(88 602)
(104 636)
(127 562)
(157 993)
(167 482)
(167 861)
(162 721)
(145 676)
(134 986)
(124 587)
(113 216)
(100 396)
(102 976)
(101 160)
(99 950)
(100 377)
Gross Profit
21 786
N/A
21 020
-4%
20 425
-3%
15 341
-25%
13 436
-12%
11 553
-14%
12 940
+12%
13 407
+4%
15 289
+14%
22 507
+47%
23 928
+6%
24 015
+0%
15 458
-36%
11 394
-26%
7 399
-35%
9 595
+30%
12 677
+32%
14 024
+11%
19 216
+37%
19 861
+3%
18 974
-4%
17 845
-6%
15 005
-16%
11 508
-23%
10 107
-12%
10 497
+4%
12 523
+19%
14 202
+13%
13 817
-3%
14 048
+2%
13 152
-6%
11 850
-10%
12 107
+2%
12 116
+0%
12 622
+4%
12 441
-1%
11 945
-4%
10 379
-13%
8 038
-23%
6 802
-15%
6 547
-4%
7 914
+21%
8 133
+3%
8 768
+8%
9 051
+3%
8 232
-9%
9 069
+10%
10 383
+14%
10 422
+0%
11 693
+12%
12 396
+6%
11 706
-6%
9 644
-18%
8 725
-10%
7 397
-15%
5 950
-20%
8 771
+47%
9 739
+11%
12 757
+31%
15 960
+25%
17 461
+9%
20 591
+18%
20 075
-3%
17 172
-14%
12 395
-28%
6 346
-49%
6 201
-2%
7 318
+18%
10 879
+49%
11 611
+7%
10 565
-9%
9 494
-10%
5 736
-40%
3 938
-31%
(2 115)
N/A
(2 427)
-15%
680
N/A
Operating Income
Operating Expenses
(11 226)
(10 837)
(9 822)
(9 407)
(9 275)
(9 424)
(9 266)
(9 270)
(9 107)
(8 518)
(7 990)
(6 780)
(6 020)
(4 993)
(4 480)
(4 505)
(4 666)
(4 910)
(6 579)
(6 482)
(6 562)
(6 493)
(6 488)
(6 469)
(6 294)
(6 197)
(6 086)
(6 105)
(6 024)
(5 945)
(5 914)
(5 847)
(5 927)
(5 961)
(5 983)
(5 978)
(5 940)
(5 820)
(5 741)
(5 596)
(5 482)
(5 561)
(5 487)
(5 508)
(5 629)
(5 531)
(5 573)
(5 729)
(5 643)
(5 723)
(5 736)
(5 716)
(5 788)
(5 804)
(5 790)
(5 671)
(5 651)
(5 660)
(5 758)
(5 798)
(5 839)
(6 643)
(7 822)
(8 352)
(8 453)
(7 735)
(6 598)
(6 255)
(6 183)
(6 283)
(6 175)
(6 249)
(6 354)
(6 379)
(6 447)
(6 518)
(6 612)
Selling, General & Administrative
(11 226)
(10 837)
(9 822)
(9 407)
(8 275)
(9 424)
(9 266)
(9 270)
(9 107)
(8 518)
(8 990)
(6 780)
(6 020)
(4 993)
(4 480)
(4 505)
(4 666)
(4 910)
(6 264)
(6 482)
(6 562)
(6 493)
(6 214)
(6 468)
(6 294)
(6 197)
(5 830)
(6 103)
(6 021)
(5 942)
(5 678)
(5 845)
(5 926)
(5 959)
(5 761)
(5 979)
(5 938)
(5 820)
(5 532)
(5 595)
(5 481)
(5 560)
(5 251)
(5 506)
(5 629)
(5 530)
(5 349)
(5 727)
(5 641)
(5 722)
(5 495)
(5 714)
(5 789)
(5 801)
(5 497)
(5 670)
(5 648)
(5 659)
(5 445)
(5 797)
(5 838)
(6 642)
(7 530)
(8 354)
(8 455)
(7 738)
(6 328)
(6 254)
(6 181)
(6 281)
(5 940)
(6 250)
(6 354)
(6 379)
(6 194)
(6 516)
(6 610)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(150)
0
0
0
(105)
0
0
0
(70)
0
0
0
(96)
0
0
0
(109)
0
0
0
0
0
0
0
(87)
0
0
0
(67)
0
0
0
(72)
0
0
0
(104)
0
0
0
(125)
0
0
0
(142)
0
0
0
(116)
0
0
0
(72)
0
0
0
(99)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(165)
0
0
0
(168)
0
0
0
(184)
0
0
0
(139)
0
0
0
(112)
0
0
0
(106)
0
0
0
(148)
0
0
0
(156)
0
0
0
(167)
0
0
0
(187)
0
0
0
(188)
0
0
0
(150)
0
0
0
(154)
0
0
0
(162)
0
0
0
(153)
0
0
Other Operating Expenses
0
0
0
0
(1 000)
0
0
0
0
0
1 000
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
0
0
(2)
(2)
(3)
(3)
(1)
(2)
(1)
(2)
(1)
0
(2)
0
(103)
(1)
(1)
(1)
(1)
(2)
0
0
(1)
(2)
0
(1)
(2)
(2)
1
(3)
(2)
(1)
(3)
(1)
0
(1)
(1)
(1)
0
0
2
3
0
(1)
(2)
(2)
(1)
1
0
0
(1)
0
(2)
Operating Income
10 560
N/A
10 183
-4%
10 603
+4%
5 934
-44%
4 161
-30%
2 129
-49%
3 674
+73%
4 137
+13%
6 182
+49%
13 989
+126%
15 938
+14%
17 235
+8%
9 438
-45%
6 401
-32%
2 919
-54%
5 090
+74%
8 011
+57%
9 114
+14%
12 637
+39%
13 379
+6%
12 412
-7%
11 352
-9%
8 517
-25%
5 039
-41%
3 813
-24%
4 300
+13%
6 437
+50%
8 097
+26%
7 793
-4%
8 103
+4%
7 238
-11%
6 003
-17%
6 180
+3%
6 155
0%
6 639
+8%
6 463
-3%
6 005
-7%
4 559
-24%
2 297
-50%
1 206
-47%
1 065
-12%
2 353
+121%
2 646
+12%
3 260
+23%
3 422
+5%
2 701
-21%
3 496
+29%
4 654
+33%
4 779
+3%
5 970
+25%
6 660
+12%
5 990
-10%
3 856
-36%
2 921
-24%
1 607
-45%
279
-83%
3 120
+1 018%
4 079
+31%
6 999
+72%
10 162
+45%
11 622
+14%
13 948
+20%
12 253
-12%
8 820
-28%
3 942
-55%
(1 389)
N/A
(397)
+71%
1 063
N/A
4 696
+342%
5 328
+13%
4 390
-18%
3 245
-26%
(618)
N/A
(2 441)
-295%
(8 562)
-251%
(8 945)
-4%
(5 932)
+34%
Pre-Tax Income
Interest Income Expense
(932)
(685)
(719)
(914)
(1 444)
(1 306)
(1 340)
(1 417)
(1 373)
(332)
(108)
(571)
(1 436)
(1 508)
(803)
(586)
(866)
(625)
(888)
(732)
(570)
(700)
(662)
(790)
(726)
(695)
(668)
(680)
(603)
(568)
(533)
(581)
(594)
(565)
(22)
71
227
247
(379)
(334)
(419)
(563)
(294)
904
3 103
3 511
3 317
1 881
(370)
(465)
(395)
(40)
(13)
(179)
(362)
(470)
(436)
(384)
(280)
(247)
(244)
(412)
(537)
(1 364)
(1 587)
(639)
(612)
278
507
(169)
(412)
(445)
(214)
(669)
(725)
(575)
(937)
Non-Reccuring Items
69
(14 666)
(12 545)
(12 128)
1 164
1 238
766
393
414
537
484
(419)
(760)
(197)
(502)
(383)
(1 190)
(1 368)
(161)
(38)
669
702
(284)
(554)
(638)
(557)
(960)
(1 256)
(1 034)
(1 117)
(1 226)
(1 054)
(1 101)
(1 001)
(2 161)
(2 361)
(2 595)
(2 706)
(2 399)
(2 320)
(1 700)
(1 483)
(152)
185
(131)
(338)
(977)
(1 112)
(1 308)
(1 185)
(1 168)
(1 087)
(1 039)
(1 098)
(882)
(940)
(1 021)
(914)
(912)
(840)
(599)
(750)
(914)
(874)
(928)
(932)
(866)
(860)
(1 340)
(1 222)
(1 145)
(1 291)
(882)
(890)
(1 571)
(1 575)
(1 563)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(24)
259
0
24
(206)
141
3 454
3 425
3 342
3 497
198
282
326
272
307
265
329
196
390
337
233
(18)
(59)
(40)
11
(18)
581
1 131
1 106
0
706
0
0
270
0
0
0
0
13
32
40
49
39
77
71
105
128
73
0
58
60
88
91
104
176
183
203
182
130
155
248
232
194
137
27
32
66
61
Total Other Income
(156)
1 642
(348)
(25)
(146)
117
(92)
(266)
(288)
(531)
(1 038)
(591)
(556)
(479)
(584)
(540)
(519)
(498)
(1 045)
(1 007)
(907)
(1 049)
(758)
(649)
(663)
(670)
(539)
(532)
(529)
(466)
(535)
(553)
(623)
(590)
53
(538)
(534)
(560)
32
(729)
(567)
(493)
(693)
(597)
(527)
(540)
(32)
(133)
55
76
(372)
(342)
(579)
(584)
(256)
(290)
(261)
(188)
(267)
(224)
(202)
(158)
(261)
(378)
(512)
(651)
257
156
274
394
(338)
(457)
(746)
(653)
(982)
(782)
(271)
Pre-Tax Income
9 541
N/A
(3 526)
N/A
(3 009)
+15%
(7 133)
-137%
3 735
N/A
2 178
-42%
3 008
+38%
2 847
-5%
4 935
+73%
13 639
+176%
15 535
+14%
15 654
+1%
6 710
-57%
4 011
-40%
1 171
-71%
7 035
+501%
8 861
+26%
9 965
+12%
14 040
+41%
11 800
-16%
11 886
+1%
10 631
-11%
7 085
-33%
3 353
-53%
2 051
-39%
2 707
+32%
4 466
+65%
6 019
+35%
5 964
-1%
6 185
+4%
4 926
-20%
3 756
-24%
3 822
+2%
4 010
+5%
4 491
+12%
4 216
-6%
4 234
+0%
2 646
-38%
(449)
N/A
(1 471)
-228%
(1 621)
-10%
(186)
+89%
1 777
N/A
3 752
+111%
5 867
+56%
5 334
-9%
5 804
+9%
5 303
-9%
3 188
-40%
4 436
+39%
4 774
+8%
4 560
-4%
2 302
-50%
1 131
-51%
212
-81%
(1 293)
N/A
1 475
N/A
2 593
+76%
5 598
+116%
8 911
+59%
10 665
+20%
12 719
+19%
10 645
-16%
6 380
-40%
1 098
-83%
(3 408)
N/A
(1 436)
+58%
767
N/A
4 292
+460%
4 579
+7%
2 727
-40%
1 246
-54%
(2 323)
N/A
(4 626)
-99%
(11 808)
-155%
(11 811)
0%
(8 642)
+27%
Net Income
Tax Provision
(765)
2 106
2 170
2 547
1 898
1 738
1 228
(576)
(443)
(1 033)
972
(1 611)
(710)
(2 594)
170
(1 155)
(1 240)
(976)
(1 949)
(1 796)
(2 712)
(3 252)
(2 397)
(1 317)
(781)
(884)
(1 519)
(2 142)
(2 086)
(2 101)
(1 908)
(1 442)
(1 473)
(1 555)
(2 178)
(2 099)
(1 764)
(1 914)
(1 288)
(971)
(851)
(541)
120
(130)
(795)
(643)
(985)
(1 218)
(925)
(1 342)
(1 576)
(1 475)
(985)
(759)
(184)
(25)
(254)
(506)
(1 630)
(2 393)
(3 302)
(3 869)
(3 264)
(1 902)
(354)
887
360
(294)
(1 362)
(1 354)
(828)
(447)
666
765
(2 100)
(2 534)
(3 526)
Income from Continuing Operations
8 776
(1 420)
(839)
(4 586)
5 633
3 916
4 236
2 271
4 492
12 606
16 507
14 043
6 000
1 417
1 341
5 880
7 621
8 989
12 091
10 004
9 174
7 379
4 688
2 036
1 270
1 823
2 947
3 877
3 878
4 084
3 018
2 314
2 349
2 455
2 313
2 117
2 470
732
(1 737)
(2 442)
(2 472)
(727)
1 897
3 622
5 072
4 691
4 819
4 085
2 263
3 094
3 198
3 085
1 317
372
28
(1 318)
1 221
2 087
3 968
6 518
7 363
8 850
7 381
4 478
744
(2 521)
(1 076)
473
2 930
3 225
1 899
799
(1 657)
(3 861)
(13 908)
(14 345)
(12 168)
Income to Minority Interest
17
(25)
0
(3)
2
(2)
0
2
1
2
2
0
(8)
(4)
0
1
1
0
0
2
4
11
15
20
58
83
84
88
54
18
12
(5)
(8)
24
0
194
193
159
56
47
48
58
9
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
0
Net Income (Common)
8 793
N/A
(1 442)
N/A
(838)
+42%
(4 590)
-448%
5 631
N/A
3 913
-31%
4 236
+8%
2 272
-46%
4 491
+98%
12 606
+181%
16 509
+31%
14 043
-15%
5 991
-57%
1 413
-76%
1 340
-5%
5 882
+339%
7 622
+30%
8 989
+18%
12 012
+34%
9 934
-17%
9 102
-8%
7 315
-20%
4 703
-36%
2 055
-56%
1 330
-35%
1 908
+43%
3 031
+59%
3 965
+31%
3 932
-1%
4 102
+4%
3 030
-26%
2 308
-24%
2 340
+1%
2 479
+6%
2 489
+0%
2 311
-7%
2 663
+15%
890
-67%
(1 681)
N/A
(2 395)
-42%
(2 423)
-1%
(668)
+72%
1 907
N/A
3 628
+90%
5 074
+40%
4 690
-8%
4 818
+3%
4 084
-15%
2 262
-45%
3 093
+37%
3 197
+3%
3 085
-4%
1 317
-57%
371
-72%
28
-92%
(1 318)
N/A
1 220
N/A
2 088
+71%
3 968
+90%
6 518
+64%
7 363
+13%
8 849
+20%
7 380
-17%
4 478
-39%
745
-83%
(2 520)
N/A
(1 075)
+57%
472
N/A
2 930
+521%
3 224
+10%
1 898
-41%
800
-58%
(1 658)
N/A
(3 861)
-133%
(13 908)
-260%
(14 347)
-3%
(12 168)
+15%
EPS (Diluted)
20.73
N/A
-16.09
N/A
-4.6
+71%
-10.77
-134%
13.21
N/A
9.24
-30%
9.96
+8%
5.32
-47%
10.6
+99%
29.8
+181%
38.84
+30%
37.64
-3%
16.06
-57%
3.73
-77%
3.6
-3%
16.71
+364%
21.65
+30%
25.54
+18%
34.12
+34%
30.75
-10%
28.17
-8%
24.22
-14%
14.6
-40%
6.8
-53%
4.4
-35%
6.31
+43%
10.04
+59%
13.13
+31%
13.02
-1%
13.59
+4%
10.04
-26%
7.65
-24%
7.76
+1%
8.22
+6%
8.25
+0%
7.66
-7%
8.82
+15%
2.94
-67%
-5.57
N/A
-7.95
-43%
-8.04
-1%
-2.22
+72%
6.32
N/A
12.03
+90%
16.82
+40%
15.52
-8%
15.98
+3%
13.79
-14%
7.64
-45%
10.46
+37%
10.82
+3%
10.6
-2%
4.52
-57%
1.27
-72%
0.1
-92%
-4.53
N/A
4.19
N/A
7.17
+71%
13.63
+90%
22.4
+64%
25.3
+13%
30.41
+20%
25.36
-17%
15.39
-39%
2.56
-83%
-8.66
N/A
-3.69
+57%
1.62
N/A
10.07
+522%
11.08
+10%
6.52
-41%
2.75
-58%
-5.7
N/A
-13.27
-133%
-47.79
-260%
-49.3
-3%
-41.81
+15%

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 307,200+ 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.